TRAVELNSTORE COM INC
POS AM, 2000-10-11
COMMUNICATIONS SERVICES, NEC
Previous: LOGIO INC, 4, 2000-10-11
Next: TRAVELNSTORE COM INC, POS AM, EX-23.2, 2000-10-11






    As filed with the Securities and Exchange Commission on October 11, 2000

                                                  SEC Registration No. 333-78443


                       SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C.
                        POST-EFFECTIVE AMENDMENT NO. TWO
                                       TO
                        FORM SB-2 REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933


                               TRAVELNSTORE, INC.
                 (Name of Small Business Issuer in its Charter)

           California                                         77-0507163
(State or Other Jurisdiction of                              (IRS Employer
        Incorporation)                                    Identification Number)

                                      7399
                          (Primary Standard Industrial
                       Classification Identification Code)


                              1100 Paseo Camarillo
                           Camarillo, California 93010
                                 (805) 388-9004
 (Address and Telephone Number of Principal Executive Offices and
                          Principal Place of Business)

                      Jim B. Tyner, Chief Executive Officer
                              1100 Paseo Camarillo
                          Camarillo, California 93010
                                 (805) 388-9004
            (Name, Address and Telephone Number of Agent for Service)


                                   Copies to:
                              Bruce W. McRoy, Esq.
                Reicker, Clough, Pfau, Pyle, McRoy & Herman, LLP
                           1421 State Street, Suite B
                         Santa Barbara, California 93101
                              (805) 966-2440 - TEL
                              (805) 966-3320 - FAX

         Approximate date of proposed sale to the public: As soon as practicable
after the effective date of this Registration Statement.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) 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(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, check the following box. [ ]


                                       1
<PAGE>


<TABLE>

                                                  CALCULATION OF REGISTRATION FEE

================================== =========================== ========================== ================== =====================
<CAPTION>
                                                                       PROPOSED           PROPOSED MAXIMUM
  TITLE OF EACH CLASS                     AMOUNT TO BE                  MAXIMUM               AGGREGATE           AMOUNT OF
   OF SECURITIES TO                        REGISTERED               OFFERING PRICE            OFFERING         REGISTRATION FEE
     BE REGISTERED                                                     PER SHARE
---------------------------------- --------------------------- -------------------------- ------------------ ---------------------
<S>                                     <C>                              <C>                 <C>                   <C>
  common stock, no par value            1,500,000 shares                 $6.50               $9,750,000            $3,962*
================================== =========================== ========================== ================== =====================
common stock, no par value               153,847 shares**               $0.001                  $100                 $ 1*
================================== =========================== ========================== ================== =====================

<FN>
*    Estimated solely for the purpose of calculating the registration fee.

**   Shares issuable upon exercise of stock option (See, "CERTAIN TRANSACTIONS -
     Option Sweepstakes".)
</FN>
</TABLE>



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

               PROSPECTUS SUBJECT TO COMPLETION; DATED __________


                                       2

<PAGE>


PROSPECTUS

                       INITIAL PUBLIC OFFERING PROSPECTUS
                               TRAVELNSTORE, INC.
                        1,500,000 shares of common stock
                                 $9.50 per share

                                  The Offering

                                                  Offering Proceeds
                                 Per Share      Minimum       Maximum
                                 ---------      -------       -------

Public offering price            $6.50          $3,000,000    $9,750,000
Underwriting discounts           $0.00          $0.00         $0.00
   and commissions
Proceeds to us                   $6.50          $3,000,000    $9,750,000


         This is our initial public offering.  We will offer and sell the shares
covered by this offering  directly to the investors.  Our officers and directors
who will  participate  in the  offer and sale of the  shares of common  stock on
behalf of the Company are Jim B. Tyner,  Chairman and Chief  Executive  Officer,
John R. Toal, President and Chief Operating Officer, and Peggy Murray,  Director
of Investors Relations. We have not retained any underwriter or broker/dealer to
assist in the offer and sale of the  shares.  However,  we reserve  the right to
engage  one or more  broker/dealer(s)  to  assist  in the  offer and sale of the
shares.


         This  Prospectus  also covers  153,847  shares of common stock issuable
upon exercise of a stock option granted by us in a Sweepstakes  conducted on our
Web site.


         There is no public market for the shares covered by this offering.

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

            INVESTING IN COMMON STOCK INVOLVES A HIGH DEGREE OF RISK.
                  SEE "RISK FACTORS" BEGINNING ON PAGE _______

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

         Neither the Securities and Exchange Commission nor any state securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

         We have  registered the shares of common stock covered by this offering
for  sale  only in the  following  states:  California,  Colorado,  Connecticut,
Georgia,  Hawaii Illinois,  Nevada,  New Jersey, New York and Washington D.C. In
addition,  we are  authorized  to sell shares in the  District  of Columbia  and
Hawaii  pursuant  to  exemptions  from  registration  under  the  laws  of  such
jurisdictions.

         A person who is interested in purchasing shares of common stock but who
is not  resident of one of the  foregoing  states may  request  that we register
shares in his/her state of residence.  However, we are not obligated to register
shares  in any  states  other  than  those  listed  above.  We will  amend  this
prospectus to disclose any additional states in which we may register shares.


               The date of this prospectus is October ____, 2000.


                                       3
<PAGE>


                               TRAVELNSTORE, INC.


                                      LOGO


         REPLICATION OF SELECTED SCREENS FROM TRAVELNSTORE.COM WEB SITE



                                       4
<PAGE>


                                TABLE OF CONTENTS

PROSPECTUS SUMMARY                                                           7

RISK FACTORS                                                                11

DIVIDENDS                                                                   18

USE OF PROCEEDS                                                             18

DILUTION                                                                    20

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS                                          21

BUSINESS                                                                    26

MANAGEMENT                                                                  45

PRINCIPAL STOCKHOLDERS                                                      51

CERTAIN TRANSACTIONS                                                        53

DESCRIPTION OF CAPITAL STOCK                                                57

PLAN OF DISTRIBUTION                                                        61

SHARES ELIGIBLE FOR FUTURE SALE                                             65

LEGAL MATTERS                                                               66

EXPERTS                                                                     66

ADDITIONAL INFORMATION                                                      66

INDEX TO FINANCIAL STATEMENTS                                              F-1


                                       5

<PAGE>


                               PROSPECTUS SUMMARY


You  should  read  the  following   summary  together  with  the  more  detailed
information  regarding our company, the common stock being sold in this offering
and our  financial  statements  and related  noted  appearing  elsewhere in this
prospectus.

Our Business.

We operate a Web site on the  Internet  through  which users of travel  services
access travel services  providers,  such as cruise lines,  tour  companies,  car
rental firms,  destination  resorts,  and retail travel  agencies.  Unlike other
Internet  travel  companies,  we do not  directly  sell  travel  services to the
consumer. We use the Internet to facilitate the wholesale distribution of travel
services to our  proprietary  network of retail  travel  agencies.  This type of
Internet implementation has come to be known as a "business-to-business" model.

We provide our services  online  through the  TravelnStore.com  Website.  We are
creating  the "World Key Agency  Group",  an  off-line  group of branded  retail
travel  agencies which will be identified as World Key offices.  We receive from
the travel  service  providers  commissions  and  override  fees with respect to
services purchased through these online and off-line facilities.  Our goal is to
integrate the presentation of travel services on the Internet and in other media
with the transactional capabilities of our network of brick and mortar agencies.


We were initially  organized as a limited  liability company on August 18, 1998.
Effective as of April 15, 1999,  the limited  liability  company was merged into
TravelnStore,  Inc.,  a  California  corporation,  incorporated  March 4,  1999.
Effective May 30, 2000, we changed our corporate name to TravelnStore,  Inc. Our
principal  executive  offices  are located at 1100 Paseo  Camarillo,  Camarillo,
California 93010 and our telephone number is (805) 388-9004.



                                       6
<PAGE>



<TABLE>

Our Offering

<CAPTION>
Type of Securities                           Common stock

<S>                                          <C>
Minimum Shares to be Offered                 461,539

Maximum Shares to be Offered                 1,500,000

Maximum Shares Outstanding after             11,383,885*  shares  of  common  stock  and  8,154  shares  of  Series  A
This offering                                Preferred Stock

Minimum Subscription                         The  investor  must  purchase  at least 307 shares of common  stock for a
                                             minimum investment of $1,995.50

Suitability Standards                        Each individual  investor must have a net worth of at least $250,000 or a
                                             net worth of at least  $150,000 and gross income for each of the last two
                                             years of at least  $50,000,  and must  anticipate  having  at least  that
                                             level of gross  income for the current tax year.  For an investor  who is
                                             not an  individual,  either the entity must have total assets of at least
                                             $250,000  or the  amount  of the  investment  must not  exceed  5% of the
                                             entity's total assets.  In addition,  the amount of the investment by any
                                             investor may not exceed 10% of the net worth of the investor.

Interim Closing                              We  will  not  close  on  any   subscriptions   until  we  have  received
                                             subscriptions  for at least 461,539  shares,  which will  generate  gross
                                             proceeds  of  approximately   $3,000,000.  If  we  do  not  receive  such
                                             subscriptions  by December 31, 2000, we will promptly  refund all monies,
                                             without   interest,   and  terminate  this  offering.   After   accepting
                                             subscriptions   for  a  minimum   of  461,539   shares,   we  may  accept
                                             subscriptions  for  additional  shares as they are received.  We will not
                                             accept  any  subscriptions  after  December  31,  2000.  There  can be no
                                             assurance  that we will be able to sell more than the  minimum  number of
                                             shares covered by this offering
</TABLE>


                                                           7
<PAGE>

*    Based upon shares  outstanding  and  subscribed  for as of March 31,  2000,
     after  giving  effect to a 2-for-1  stock  split that was  effective  as of
     August 25, 1999.

Includes:


     o   315,385 shares of common stock reserved for issuance upon conversion of
         $430,000 in principal amount of convertible  promissory notes currently
         outstanding  and with respect to which the holders have advised us that
         they will convert the notes as of the effective  date of this offering,
         and

     o   168,500  shares of common stock  reserved for issuance under the bridge
         loan promissory notes.


Excludes:


     o   1,000,000  shares of common stock  reserved for issuance under our 1999
         Equity Incentive Plan;

     o   up to 153,847  shares of common  stock  issuable  upon  exercise of one
         outstanding stock option;

     o   24,462 shares of common stock reserved for issuance upon  conversion of
         8,154 shares of Series A Preferred Stock currently outstanding;

     o   61,538 shares of common stock reserved for issuance upon  conversion of
         $120,000 in principal amount of convertible  promissory notes currently
         outstanding; and

     o   up to 175,000  shares of common stock  issuable upon  conversion of one
         Promissory Note in the principal amount of $350,000.


Use of Proceeds      The proceeds of this offering will be used for the
                     following purposes:

                     o  enhancement and marketing of the TravelnStore.com
                        Web site;
                     o  recruitment of co-host travel agencies,
                     o  expansion of facilities;
                     o  addition of staff and management;
                     o  acquisition of computer-related equipment;
                     o  establishment of strategic relationships;
                     o  payment of trade payables, retirement of debt;
                     o  general and administrative purposes; and
                     o  working capital.

No Current Trading Market


                     There is no public  market for the  shares  covered by this
                     offering. After the offering, the shares initially will not
                     be listed on any  exchange  or through  Nasdaq or any other
                     quotation  source.  After the closing of the  offering,  we
                     will  seek to list our  common  stock  on the  Philadelphia
                     Stock Exchange or on the OTC Electronic Bulletin Board.


Post-Effective Amendment


                     The  registration  statement  covering  this  offering  was
                     declared   effective   by  the   Securities   and  Exchange
                     Commission  on June 30,  2000.  We  filed a  post-effective
                     amendment  to the  registration  statement  to reflect  the
                     resignation  on July 9, 2000, of Graeme Clarke as our Chief
                     Executive  Officer.   We  filed  a  second   post-effective
                     amendment to extend the period of this offering to December
                     31,  2000,  and to reduce the  offering  price per share to
                     $6.50.  We have  not  sold  any  shares  of  stock  in this
                     offering  from  June  30,  2000,  through  the  date of the
                     prospectus.


                                       8

<PAGE>


                             SUMMARY FINANCIAL DATA
<TABLE>

         The  selected  financial  data  presented  below are  derived  from the
financial statements at the end of this prospectus.  The selected financial data
reflect the operations of  TravelnStore.com,  LLC a California limited liability
company, for the period August 18, 1998 to April 15, 1999, and the operations of
TravelnStore,  Inc.,  from April 15 through  December 31, 1999.  Effective as of
April 15, 1999, the limited liability company was merged into  TravelnStore.com,
Inc., a California  corporation and the  registrant.  Effective May 30, 2000, we
changed  our  corporate  name  to  TravelnStore,  Inc.  The  corporation  had no
operations prior to its acquisition of the limited liability company.


<CAPTION>
                                                    At December 31, 1999      At June 30, 2000
                                                    --------------------      ----------------
<S>                                                 <C>                       <C>
      Balance Sheet Data
      Total Assets                                          $ 451,661               $862,554
      Current Liabilities                                  $1,557,834             $2,910,123
      Working Capital (Deficit)                          $(1,106,173)           $(2,128,706)
      Long-Term Debt                                        $  40,942                $38,002
      Stockholders' Equity (Deficit)                    $ (1,147,115)           $(2,085,571)


                                                    For The Period          For The Six-Month
                                                August 18, 1998 through       Period Ended
                                                   December 31, 1999          June 30, 2000
                                                -----------------------     ------------------
      Statement of Operations Data
      Revenues                                             $59,385                  $9,497
      Operating Expenses                                  $997,134                $922,493
      Other Income (Expense)                          $(2,503,183)             $(2,589,210)
      Net Income (Loss)                               $(3,441,732)             $(3,502,206)
      Net Income (Loss)
               Per common share*                           $(0.37)                  $(0.37)


                                       9
<PAGE>
<FN>

* Based on  9,400,000  shares of  common  stock  issued  and  outstanding  as of
December 31, 1999,  and June 30,  2000.  The per share number  reflect a 2-for-1
stock split that was effective as of August 25, 1999.

</FN>
</TABLE>

                                       10
<PAGE>


                                  RISK FACTORS

Investing in common stock is risky. You should carefully  consider the following
risk  factors and all other  information  contained  in this  prospectus  before
purchasing our common stock. Additional risks and uncertainties that are not yet
identified  or that we  currently  think  are  immaterial  may  also  materially
adversely affect our business and financial  condition in the future. Any of the
following  risks  could  materially  adversely  affect our  business,  operating
results and  financial  condition  and could  result in a complete  loss of your
investment.

RISKS ASSOCIATED WITH OUR COMPANY

         We were organized in August 1998, have a limited  operating history and
         we may not be able to support a public market for our stock.

         We are  subject  to all the risks  inherent  in the  establishment  and
expansion of a new  business  enterprise.  In general,  startup  businesses  are
subject  to risks  and/or  levels  of risk  that are often  greater  than  those
encountered by companies with  established  operations  and  relationships.  Our
business plan is unproven and we must be able to adapt as we grow.  Companies at
this point in their  business  life seldom seek to register and offer stock in a
public offering. Consequently, you are being asked to invest at an earlier stage
in our growth than is typically  the case in an initial  public  offering.  This
offering  carries a higher degree of risk than a typical initial public offering
of stock.

         We expect that our operating  losses will continue and that we must use
         the proceeds of this offering to support our operations.

         There is no  assurance  that  revenue  generated  by our sales  will be
sufficient  to fund  operations.  We expect to incur losses for the  foreseeable
future  due to  the  significant  costs  associated  with  the  development  and
marketing of our services. We expect our operating losses to continue until such
time as our sales generate sufficient revenues to generate a profit.

         If we do not raise our minimum goal of  $3,000,000 in this offering and
we are  unable to  arrange  alternative  financing,  there  will most  likely be
substantial doubt as to our ability to continue as a going concern. Consequently
our independent  auditors have qualified their report on our financial condition
because  there is  substantial  doubt as to our  ability to  continue as a going
concern.


         Our accumulated  deficit was $3,764,702,  as of December  31,1999,  and
$7,266,908 as of June 30, 2000.


        We must hire and retain  additional  reliable  personnel  in order to be
        able to achieve our plan.


         We are dependent on the efforts and relationships of Jim B. Tyner, John
R. Toal, and our other executive officers for our business  operations.  We must
hire additional  management personnel who are experienced in the travel industry
to support and expand our relationships with travel service providers. There can
be no assurance that Mr. Tyner, Mr. Toal, or any of our other executive officers
will  remain  with  us or that we will  be  able  to  identify  and  retain  the
additional personnel.  If we are not able to hire and retain these personnel, it
will be more  difficult to establish and maintain our  relationship  with travel
service  providers and retail  travel  agencies.  In turn,  this could limit our
ability to realize income from our Certificates of Value.


         We may require  capital in  addition  to the  minimum  proceeds of this
offering to fund our operations.

         We  anticipate  that  the  minimum  proceeds  of the  offering  will be
sufficient to meet our cash requirements for a period of 12 months following the
closing of the offering.  If we need additional capital to establish our desired
market  position  or for  other  reasons,  there can be no  assurance  that such
capital will be available or will be available

                                       11
<PAGE>

on terms that are  acceptable to us. We  anticipate  that we will not be able to
obtain such additional capital from banks or similar financial institutions.

         If we pursue any potential  future  acquisition  and do not realize the
         anticipated  benefits  of  such  acquisition,  our  business  could  be
         seriously harmed and our stock price could fall.

         We regularly  evaluate,  in the ordinary course of business,  potential
acquisitions  of, or  investments  in,  complementary  businesses,  products and
technologies.  If we are presented with appropriate opportunities,  we intend to
actively pursue these  acquisitions  and/or  investments.  We may not,  however,
realize the anticipated  benefits of any acquisition or investment.  If we buy a
company,   we  could  have  difficulty  in  assimilating  that  company's  other
personnel, technology,  operations or products into our operations. In addition,
the key  personnel of the acquired  company may decide not to work for us. These
difficulties  could disrupt our ongoing  business,  distract our  management and
employees and increase our expenses. Acquisitions or business combinations could
also cause us to issue  equity  securities  that would  dilute  your  percentage
ownership  in us,  incur debt or assume  contingent  liabilities  and take large
immediate or future write-offs or charges, including amortization of goodwill or
compensation  expense.  Each of these  results  could  materially  and adversely
affect our business and adversely affect the price of our common stock.

         Should  we elect to  undertake  acquisitions,  part or all of the funds
utilized for those acquisition(s) may come from a portion of the funds generated
by this offering.  This amount is projected not to exceed $50,000 at our minimum
subscription,  and  $250,000  at our maximum  subscription.  We may elect to use
other  consideration for acquisitions such as stock and/or other securities.  If
we issue  additional  stock or  securities  to make an  acquisition,  your share
position likely will be diluted.

         Our business  model is based on the current  procedures for the sale of
travel  services by travel  providers,  and our business  and revenues  could be
severely  effected if the travel service  providers  change their procedures for
selling travel services to the public.

         If there were a substantial change in the marketing  methodology of one
or more travel  service  providers,  we may not be able to offer their  services
through our Web site.  For example  travel  service  providers  (such as airline
companies) may limit the  commissions and over-rides that will be paid to travel
agencies  or may change  their  procedures  to rely more on  in-house or captive
travel agencies. If this were to happen, it could severely restrict the scope of
the travel  services which could be accessed  through our  TravelnStore.com  Web
site.  This could  reduce the volume of our business  and  adversely  effect our
revenues.

         We may be subject to system disruptions which could reduce our revenue.

         We rely on third parties for our Web site  operations.  If our Web site
or  information  systems fail,  they could disrupt or delay user traffic,  which
could   impair  our   business.   Fire,   floods,   earthquakes,   power   loss,
telecommunications  failures,  break-ins  and similar  events could damage these
systems and cause  interruptions in our services.  Computer viruses,  electronic
break-ins or other similar disruptive  problems could result in the reduction or
termination of our services by our customers or otherwise  adversely  affect our
Web site. Our business could be adversely  affected if our systems were affected
by any of these  occurrences.  We currently  do not maintain  insurance to cover
these business risks. We do not have a formal disaster recovery plan.

         Our  users  depend  on  Internet  service  providers,   online  service
providers and other Web site operators for access to our Web site.  Many of them
have experienced,  and could experience in the future outages,  delays and other
difficulties  due to system  failures  unrelated to our systems.  Moreover,  the
Internet network infrastructure may not be able to support continued growth. Any
of these problems could adversely affect our business.

                                       12
<PAGE>

RISKS ASSOCIATED WITH THIS OFFERING

         We are  offering  and  selling  the  shares  covered  by this  offering
         ourselves  and there can be no assurance  that we will be able to raise
         more than the minimum offering proceeds.

         We are making this  offering  without  the  benefit of an  underwriter.
Underwriters  typically  review a company  in great  detail as part of their due
diligence  process.  No  underwriter  has reviewed our  operations,  management,
business plan,  operations,  financials or  competitiveness  in our marketplace.
Consequently,  you must rely solely on your own due diligence and review of such
matters  and  judge  the  likelihood  of  our  success  in our  marketplace  and
opportunity for profitable operation.

         After this offering,  our executive  officers,  directors and principal
         stockholders  will  beneficially own approximately 97% (if we sell only
         the minimum number of shares) and 84% (if we sell the maximum number of
         shares) of our outstanding  common stock and consequently  will be able
         to exercise significant control over TravelnStore.


         After this offering,  our executive officers,  directors and holders of
5% or more of our  outstanding  common  stock  together  will  beneficially  own
approximately  97% (if we sell only the minimum number of shares) and 84% (if we
sell the  maximum  number of  shares) of our  outstanding  common  stock.  These
stockholders  will be able to  significantly  influence  all  matters  requiring
approval  by our  stockholders,  including  the  election of  directors  and the
approval of significant corporate transactions.  This concentration of ownership
may also have the  effect  of  delaying,  deterring  or  preventing  a change in
control of TravelnStore,  Inc., and may make some transactions more difficult or
impossible to complete without the support of these stockholders.


         We may closed this offering at such time as we receive  gross  proceeds
         of  $3,000,000,  which amount may not be  sufficient  for us to achieve
         profitable operations.

         We are making this offering on a minimum/best efforts basis. If we sell
only the minimum number of shares,  this offering will raise sufficient  capital
for us to operate  for  twelve  (12)  months.  There can be no  assurance  that,
regardless of the amount of the proceeds raised in the offering, we will be able
to achieve profitable operations.

         We  have  set a  minimum  of  $3,000,000  of  stock  to be sold in this
offering.  Until  acceptable  subscriptions  for such  minimum  amount have been
received,  all subscriptions will be held in an escrow account.  Once deposited,
these  funds will only be returned  to the  investor  if the  minimum  amount of
$3,000,000 is not subscribed in the 90 day offering period.

         We are not  presently  aware  that any of our  officers,  directors  or
principal  stockholders,  or any of their  affiliates,  intend to  purchase  any
shares in the  offering or that any of them intend to purchase any shares in the
offering  in  order  for us to be  able  to  reach  the  minimum  investment  of
$3,000,000 required to closing the offering.  It is possible that one or more of
such persons may purchase  shares in the  offering and that such  purchases  may
facilitate our reaching the minimum  required  investment to close the offering.
Any  purchases  by any  such  persons  will be  subject  to the same  terms  and
conditions as those applicable to other investors.

         There  will be no public  market  for  resale of our  shares  until our
         shares are listed on an exchange or quoted through NASDAQ.

         The shares of common stock  covered by this offering will not be listed
on a stock  exchange  or  quoted  through  any  quotation  service.  Immediately
following  the  closing of this  offering,  any resale of your  shares of common
stock will have to be privately  arranged.  The lack of a public  market for the
common stock likely will have an adverse  effect on both the  liquidity  and the
value of the common stock.

                                       13
<PAGE>


         Granite Financial Group,  Inc. has filed with the National  Association
of Securities Dealers a statement with respect to TravelnStore, Inc., under Rule
15c2-11 under the Securities Exchange Act of 1934 for purposes of permitting our
common stock to be traded on the OTCBB.  Trading  activity on the OTCBB will not
provide the liquidity for the shares that would be available  through listing on
a regional or national exchange.

         We do not  anticipate  applying  to list our common  stock on the OTCBB
system until we have received acceptable  subscriptions for at least $3,000,000.
If we do not receive  such amount until the end of the 90-day  offering  period,
such listing may not be effective  until 30 days after we file the  application.
Therefore, it is possible that even if we are able to list our common stock such
listing would not be effective until four (4) months after the effective date of
this registration statement.


         Internet  related  stocks have been very  volatile.  Our shares will be
         considered  an  Internet  related  stock  and will be  subject  to this
         volatility.

         Recent stock market activity shows that shares of businesses  marketing
products or  services  through the online  commerce  industry  can be subject to
greater  volatility than those of businesses in more established  fields such as
manufacturing  or  traditional  forms of sales or  services.  Stock  investments
within the online commerce industry, should be considered highly speculative and
are appropriate only for investors who can bear significant risks.

         A  substantial  number of shares of our common stock could be sold into
         the public  market after this  offering,  which sales could depress our
         stock price.

         Of the 9,400,000 shares of common stock presently  outstanding,  all of
the shares are "restricted  securities" and under certain  circumstances  may be
sold in compliance  with Rule 144 adopted under the  Securities  Act of 1933, as
amended.  Future sales of such shares will in all likelihood  depress the market
price of our common stock.

         It may be difficult for a third party to acquire our company,  and this
         could prevent changes in our management.

         Our Articles of Incorporation authorize the issuance of up to 1,000,000
shares of preferred  stock, the terms,  preferences,  rights and restrictions of
which may be  established  by its Board of  Directors.  We could issue shares of
preferred stock in a manner that would  discourage other persons from attempting
to acquire control of TravelnStore  and thereby insulate our management from the
risk of change.  Our issuance of the  preferred  stock for such  purposes  could
adversely effect the market value of our common stock.

                           FORWARD-LOOKING STATEMENTS

         This  prospectus  contains  "forward-looking   statements,"  which  may
include the following:

         o   our business strategy;

         o   timing of and plans for the  introduction or phase-out of products,
             services, enhancements;

         o   plans for hiring additional personnel;

         o   entering into strategic alliances; and

                                       14
<PAGE>

         o   the  adequacy  of  anticipated  sources  of  funds,  including  the
             proceeds from this  offering,  to fund our  operations for at least
             the 12 months following the date of this prospectus.

         Other  statements  about  our  plans,   objectives,   expectations  and
intentions  contained in this prospectus that are not historical  facts may also
be  forward-looking   statements.  When  used  in  this  prospectus,  the  words
"expects,"  "anticipates,"  "intends," "plans," "believes," "seeks," "estimates"
and similar  expressions  are  generally  intended  to identify  forward-looking
statements.   Because  these   forward-looking   statements  involve  risks  and
uncertainties,  actual results could differ  materially  from those expressed or
implied by these forward-looking  statements for a number of reasons,  including
those discussed under "Risk Factors" and elsewhere in this prospectus. We assume
no obligation to update any forward-looking statements.

                                       15
<PAGE>


                                    DIVIDENDS

         Holders of common stock are  entitled to receive such  dividends as may
be declared by the Board of Directors. No dividends have been paid on the common
stock and no dividends are anticipated to be paid in the foreseeable  future. We
intend to retain all earnings to finance the  development  and  expansion of our
operations.

         We are  authorized  to issue shares of preferred  stock.  Any shares of
preferred  stock that we issue may preclude the payment of any  dividends on the
common stock until dividends in a certain amount have been paid on the preferred
stock.  We do not have any  present  plans to issue  any  additional  shares  of
preferred stock.

                                 USE OF PROCEEDS


         We estimate the net proceeds to us from this offering,  after deducting
the expenses of the  offering,  will be  $2,680,000 if we raise only the minimum
amount,  and $9,430,000,  if we raise the maximum amount.  Such proceeds will be
applied substantially as follows.



              Application of Proceeds                Approximate Dollar Amount
                                                      Minimum         Maximum
                                                       Amount          Amount

     Marketing                                        $439,500       $5,924,500
     Officer Salaries (1)                              276,000          276,000
     Co-host Agency Recruitment                        125,000          250,000
     Additional Staff & Management                      80,000          300,000
     Strategic Relationships (2)                        50,000          250,000
     Trademark License Fee                              25,000           25,000
     Payments to Principal Stockholders (3)             50,000           50,000
     Additional Equipment                               20,000           45,000

     Facilities Rent                                    72,000           72,000
     Retirement of Trade Debt                           75,000           75,000
     Payment of Convertible Notes(4)                   120,000          120,000

     Payment of Bridge Loans                           797,500          797,500
     Payment of Promissory Note(5)                     350,000          350,000
     Working Capital Reserves(6)                       200,000          895,000


     TOTALS                                         $2,680,000       $9,430,000


(1)      Officer  Salaries  include the  salaries of Jim B. Tyner,  Chairman and
         Chief Executive Officer, John R. Toal, President,  and Yula Greco, Vice
         President and Secretary who are also principal stockholders

(2)      Strategic   Relationships  may  include  establishing  joint  ventures,
         long-term marketing  relationships,  web site links, and acquisition of
         companies or assets in both the Internet and travel  industries.  It is
         typical for companies engaged in e-commerce business on the Internet, a
         new and fast growing  business  medium,  to expand and  solidify  their
         market   position   through    strategic    alliances,    mergers   and
         consolidations.  We anticipate that we also might facilitate  achieving
         our business plan through  strategic  alliances or  consolidation  with
         other companies  operating in the travel industry or over the Internet.
         Accordingly,  we  have  targeted  a  portion  of the  proceeds  of this
         offering  for  such  purposes.  While we  anticipate  that we may use a
         portion  of the  proceeds  of this  offering  in  connection  with  our
         establishing one or more strategic


                                       16
<PAGE>

         relationships,  we  are  not  presently  negotiating  or  discussing  a
         strategic  relationship  with any  particular  person and we anticipate
         that the total  amount of the proceeds of this  offering  that might be
         used for such purposes would not exceed  $50,000,  if we raise only the
         minimum proceeds, and $250,000, if we raise the maximum proceeds.

(3)      payments  to  principal  stockholders  refers to  compensation  due two
         principal stockholders under consulting agreements.


(4)      This  assumes  that the holders of  $430,000  of the notes  convert the
         notes into shares of common stock.  The total  principal  amount of the
         outstanding  notes  is  $550,000.  We have  received  from  holders  of
         $430,000  of the notes their  election to convert  such notes to common
         stock as of the effective date of this offering.  We are in the process
         of reconfirming  that these  noteholders  continue to intend to convert
         their notes. We have no reason to believe that any of these noteholders
         who have elected to do so will elect not to convert their notes.


(5)      This  note is held by one  person  and is  convertible  into  shares of
         common stock. This assumes that the holder of the note does not convert
         the note into shares of common stock.

(6)      Working   capital   reserves   are  held  against   operating   losses,
         non-budgeted, extraordinary expenses and capital expenditures.

         The amounts  actually  expended for any of the  foregoing  purposes may
vary  significantly  from those  listed  above,  and will  depend on a number of
factors, including the amount of our future revenues and other factors described
under "Risk  Factors".  We will retain broad  discretion in the  allocation  and
application  of the net proceeds of this  offering and may apply the proceeds to
purposes  other than those  described  above.  A portion of the net proceeds may
also be used to acquire  or invest in  complementary  businesses,  technologies,
product lines or products.  We currently have no agreements or commitments  with
respect to any such acquisitions. Pending such uses, we intend to invest the net
proceeds of the offering in investment-grade, interest-bearing securities.

         If we are able to raise only the minimum  amount set forth  above,  our
ability  to grow  and  expand  our  business  may be  significantly  limited.  A
significant  portion of the proceeds of the offering will be used to enhance and
market our Web site, to hire  additional  staff and management  personnel and to
develop  strategic   relationships   with  other  Internet  and  travel  service
companies.   Our  ability  to  accomplish   these   activities  will  contribute
significantly  to our  ability to achieve our  business  plan and to the overall
growth and success of the company.

                                       17
<PAGE>

                                    DILUTION


         At  June  30,  2000,  the  pro  forma  net  tangible  book  deficit  of
TravelnStore,  Inc.  was  ($1,655,571),  or  approximately  ($0.17) per share of
common stock based on 9,883,885 of common stock  outstanding.  The net pro-forma
tangible book deficit per share  represents  the amount of our total assets less
the amount of its intangible  assets and  liabilities,  divided by the number of
shares of common stock  outstanding  (including  the  conversions of $430,000 of
Promissory  Notes into  315,385  shares of common  stock and issuance of 168,500
shares due under the Bridge Loan Notes at June 30,2000).  After giving effect to
the  receipt  of  the  maximum  net  proceeds  (estimated  to  be  approximately
$9,430,000  from  the sale of the  shares  offered  hereby,  our pro  forma  net
tangible book value at June 30, 2000, would be $7,774,429 or approximately $0.79
per share of common stock. This would result in dilution to the public investors
(i.e., the difference  between the estimated public offering price per share and
the net tangible book value per share after giving  effect to this  offering) of
approximately  $5.71 per share,  approximately  88% of the offering price. If we
receive  only the minimum  subscription  our pro forma net  tangible  book value
would be $1,024,429 or  approximately  $0.10 per share, and the public investors
would have dilution of $6.40 share, approximately 98% of the offering price. The
following table illustrates the per share dilution:


                                                       Maximum        Minimum
                                                    Subscription   Subscription

Assumed public offering price                         $6.50           $6.50

Pro forma net tangible book deficit per share
         at June 30, 2000                            $(0.17)         $(0.17)

Increase in pro forma net tangible book value         $0.96           $0.27
         per share attributable to new investors

Pro forma net tangible book value per share           $0.79           $0.10
         after this offering

Dilution of net tangible book value per shares        $5.71           $6.40
         to new investors

         For  purposes of the  foregoing  discussion  we have  assumed  that the
offering price will be $6.50 per share.

         The shares of common stock that we have considered  outstanding at June
30, 2000, for purposes of this table included:


         o  9,000,000 shares issued to our principal  stockholders on the merger
            of TravelnStore LLC into TravelnStore, Inc.,

                                       18
<PAGE>


         o  400,000  shares  issued  to  two of our  principal  stockholders  in
            connection with their loan of funds to us,


         o  315,385  shares  reserved for issuance on  conversion of $430,000 of
            our Convertible Promissory Notes, and

         o  168,500   shares   reserved  for  issuance  under  the  Bridge  Loan
            Promissory Notes outstanding at June 30, 2000.


The total  consideration  paid by our  principal  stockholders  for their equity
interests in TravelnStore LLC was $200.00.

         In  addition  to  the  foregoing,  we may  offer  stock  incentives  to
individual  travel  agencies in order to recruit them to our Co-host  Agency and
our World Key  Agency  Group  programs.  We  anticipate  that we may  offer,  on
average,  2,000  shares per agency over a four year period and that we may offer
the shares to a maximum of 2,500  agencies.  This would require that we issue up
to 1,250,000 additional shares per year for each of the four years.

                                       19
<PAGE>


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


         The following  discussion  and analysis  should be read in  conjunction
with the  financial  statements  and related  notes  included  elsewhere in this
prospectus.  This discussion  contains certain  forward-looking  statements that
involve risks and uncertainties. Our actual results could differ materially from
those  discussed  below.  We do  not  intend  to  update  these  forward-looking
statements.

Overview

         We were founded in August of 1998 as a limited  liability  company.  In
April of 1999 the limited  liability  company was acquired by  TravelnStore.Com,
Inc., a California corporation. Effective May 30, 2000, we changed our corporate
name to TravelnStore, Inc. We created, maintain and promote the TravelnStore.com
Web site which acts as a  navigational  site to the Web sites  created by a wide
array of travel service  providers,  such as cruise lines,  tour companies,  car
rental firms, destination resorts and hotel groups. Our business is to provide a
vehicle  through  which  customers  can  identify  and  contact  travel  service
providers and retail travel agents to purchase  travel  services.  Online,  this
connection is provided by the TravelnStore.com Website. Off-line we are creating
the "World Key Agency Group" to provide this  connection  through branded retail
travel agencies.

         Visitors to the TravelnStore.com Web site can print out certificates of
value for  various  travel  services  to which our site  provides  links.  These
certificates may be redeemed for discounts,  upgrades or other premiums designed
to encourage the visitor to book a particular  travel service.  Certificates may
be redeemed at any of the 29,000 retail travel  agencies  through-out the United
States. We receive a commission or override from the travel service provider for
each certificate that is redeemed.

         We also  recruit  individual  travel  agencies  to co-host our Web site
within their market areas. Agencies subscribe for ZIP codes within their market.
When a visitor to our Web site logs in from a subscribed  ZIP code,  that agency
is  graphically  presented  as the  local  TravelnStore  co-host  agency.  While
certificates  may be redeemed at any agency, a local co-host agency is presented
as a preferred redemption location.

Results of Operations


         The financial  statements  contained in this  prospectus  represent our
operations  from August 18, 1998 through  December  31,  1998,  January 1, 1999,
through  December 31, 1999,  and January 1, 2000 through June 30, 2000. As a new
company,  a  significant  portion  of our  operations  pertained  to  physically
constructing our work environment, installing our information systems, designing
and testing our Web site and recruiting and training employees. We also designed
and  structured  our  marketing  program to recruit  our  co-host  agencies  and
designed and  structured a  development  program to  negotiate  agreements  with
various travel service  providers to  participate  in the  TravelnStore.com  Web
site. These activities required the expenditure of $326,356 through December 31,
1998, an additional $997,134 from January 1, 1999 through December 31, 1999, and
an  additional  $922,493  from  January  1, 2000,  through  June 30,  2000.  Our
accumulated deficit as of June 30, 2000, was $7,266,908.


         Because the  TravelnStore.com  Web site is a  navigational  site to the
proprietary  sites  of  various  travel  service  providers,  its  structure  is
relatively  simple.  Consequently,  we  were  able  to have  the  first  version
operational  by  November  1, 1998.  The launch of the site  coincided  with the
appearance  of our first  advertisements  in the  in-flight  magazines of United
Airlines,  American Airlines, Delta Airlines,  Southwest Airlines, U.S. Airways,
Continental Airlines, America West Airlines and TWA. We also promoted the launch
of the  TravelnStore.com  Web site by  participating  in two  prestigious  trade
shows,  the ASTA  World  Congress  in Los  Angeles  and the United  States  Tour
Operators Association show in Las Vegas.


         In September of 1998, in advance of the launch of our Web site, we were
able to initiate recruitment of co-


                                       20
<PAGE>

host  agencies.  Because  of  the  simplicity  and  compelling  concept  of  the
TravelnStore.com  Web site, we were able to recruit  approximately  100 agencies
prior to the  launch  of the Web site.  Travel  agencies  pay a  minimum  $60.00
registration  fee and $36.00  quarterly fee to participate as co-host  agencies.
Pricing for the co-host fees is designed to primarily offset the direct costs of
operating  the  TravelnStore.com  Web site.  We were  pleased  that  income from
co-host agency fees generated  $8,272  through  December 31, 1998,  $59,385 from
January  1, 1999  through  December  31,  1999 and $9,497  from  January 1, 2000
through  June 30,  2000.  This reduced our  operating  loss to $318,084  through
December 31, 1998, to $937,749 for the period  January 1, 1999 through  December
31, 1999 and to $912,996 for the period January 1, 2000 through June 30, 2000.


         During 1999,  we continued  to expand our co-host  agency  network on a
selective basis,  initiated our World Key Agency Group  recruitment  program and
further  developed our  relationships  with travel service  providers.  This has
resulted in our being able to post a broader  spectrum of certificates of value.
We have also  invested in refining the database  tracking  methodologies  of the
TravelnStore.com  Web site to better implement targeted marketing  opportunities
with  individual  travel  service  providers.  We have also  initiated a limited
online   advertising   program  to  test  the  efficiencies  of  various  online
advertising opportunities.

         Our primary  anticipated  revenue  model is reliant upon the receipt of
overrides and commissions  through the use of our  certificates of value and the
distribution of travel services  through our World Key Agency Group members.  We
will receive  commissions  and overrides from travel service  providers for both
travel  services  with respect to which  certificates  of value are redeemed and
travel  services  that are booked  through our World Key Agency  Group  members.
However,  we do not anticipate any significant  income from the  certificates of
value or sales by Group members prior to  fourth-quarter,  2000. This is because
the  overrides  and  commissions  do not become  payable until after the related
travel  service  is  used by the  purchaser  and we  will  not be able to  build
significant  traffic  through  our  Website  or  the  Group  members  until  the
successful completion of this offering.  Leisure travel purchases are often made
2 - 6 months in  advance.  Our  overrides  generally  range from 1% to 5% of the
total travel purchase and our commissions  generally range from 5% to 10% of the
total travel purchase.

Source of Funds


         We were  fortunate  to initially  maintain the  integrity of our equity
structure by funding our  operations  through a combination of straight debt and
convertible debt. Between September 1, 1998 and June 30, 2000 we have borrowed a
total of  $1,837,500 of which  $550,000 was borrowed  through the issuance of 37
convertible   promissory   notes;   $140,000  was  borrowed   from  two  of  our
stockholders;  $797,500  was  borrowed  through  the  issuance of 23 bridge loan
promissory  notes;  and  $350,000  was  borrowed  through  the  issuance  of one
promissory  note.  However,  through  June  30,  2000,  holders  of 29 of the 37
convertible notes have elected to convert $430,000 in principal of such notes to
common shares effective as of the date of this offering.  We also have converted
the original  $140,000 of stockholder  loans to preferred stock.  This will have
the effect of transferring $570,000 from debt to equity on our Balance Sheet. We
undertook  these  conversions to improve our financial  position.  We anticipate
that the  remaining  noteholders  will also  convert  their Notes into shares of
common stock. However, we have made contingent allowances in both stock and cash
as may be required under terms of the remaining convertible notes.


Liquidity and Capital Resources


         Since our inception,  we have primarily financed our operations through
the  issuance of debt  instruments,  including  straight  notes and  convertible
notes. In connection  with this offering,  the holders of a total of $430,000 of
the convertible promissory notes payable by us have agreed to convert such notes
as of the closing of this offering into an aggregate of 315,385 shares of common
stock.  Holders of $140,000  of the notes  issued to our two  stockholders  have
already converted such notes into 8,154 shares of Series A Preferred Stock. As a
result,  as of December 31, 1999,  our total  liability  for borrowed  money was
$885,000 in principal  amount;  and as of June 30, 2000, our total liability for
borrowed  money  was  $1,697,500.  In  addition,  after  giving  effect  to  the
conversion  as of  the  effective  date  of  this  offering  of  29  convertible
promissory  notes in the  aggregate  principal

                                       21
<PAGE>

amount of $430,000,  our total liability for borrowed money would be $455,000 as
of December 31, 1999, and $1,267,500, as of June 30, 2000.

         Since our  initial  organization,  we have  occupied  offices for which
World  Key,  Inc.,  a related  party,  was the master  lessee.  We have been and
continue to be  obligated  to reimburse  World Key,  Inc.,  for a portion of the
leasehold rent, officers' salaries and other facilities expenses. As of June 30,
2000, we were current in our obligations to World Key, Inc., and World Key, Inc.
owed us a total of $295,658 for cash advances made by us to World Key, Inc.

         At the conclusion of this offering, assuming we sell the minimum amount
of stock to close the offering, we will have approximately $2,680,000 of capital
to execute our  business  plan.  If we sell the maximum  amount of stock in this
offering,  we will have  approximately  $9,430,000  of capital  to  execute  our
business plan. The minimum amount is sufficient,  in our opinion, to finance our
operations over the next 12 months.  The majority of capital which we raise over
the  minimum  amount  of the  offering  will  be  used to  further  promote  the
TravelnStore.com  Web site.  The  accelerated  promotion  of the Web site should
accelerate  the growth of our business  requiring us to more rapidly  expand our
physical work  environment  and add  personnel.  It is our goal to reach 300,000
visitors  to the  TravelnStore.com  Web site each month and recruit a minimum of
2000 affiliated travel agencies. At our minimum funding, we believe we can reach
that goal within 12 months. At our maximum funding,  we believe we can reach our
goal more quickly.


         Should we reach our minimum  funding prior to the expiration of 90 days
after our effective date, and if we perceive that there is continuing demand, we
intend  to keep our  offering  open for a period  of time to fill  that  demand.
However,  we will give serious  consideration to the effort required to continue
marketing  the  offering  compared to the  benefits of closing the  offering and
redirecting  the time and  resources  invested  in  continuing  the  offering to
executing the business plan.

         We  anticipate  that our receipt of the minimum  funding  will  provide
sufficient  liquidity  for our cash needs for the next 12 months  regardless  of
cash flow and income  generation  from  operations.  We also anticipate that our
receipt of funding in excess of the  minimum,  up to and  including  the maximum
funding,  will also  provide  sufficient  liquidity  for a minimum  of 12 months
allowing for the increased  investment in promotion and the resultant  increased
operating  expenses  incurred to support the increased  business  activity which
should result from accelerated promotion.

Need for Additional Capital

         In the event that the proceeds from this offering are  insufficient  to
grow our business to the point of  profitability,  it would be doubtful  that we
would be able to obtain  substantial  conventional  loan  financing  to  provide
additional liquidity.  Should we require additional funding, it is more probable
that we would seek those funds in the form of additional  equity investment from
public and/or private offerings of equity or convertible securities. The ability
to obtain  additional  equity  investment is dependent upon many factors ranging
from the condition of the general economy to specific  considerations  about our
company,  and its prospects,  at the point in time which funding is sought. Many
of the factors are beyond our control.  Consequently,  there are substantial and
numerous  uncertainties in satisfying future liquidity  requirements through the
issuance  of  additional  equity  instruments.  Further,  the  issuance of those
instruments  would have the effect of diluting  the  positions  of the  existing
stockholders.

Going Concern Qualification In Auditors Report

         Our plans are  dependent  upon our closing of this offering for no less
than $3,000,000 in gross proceeds to us. We believe that this will be sufficient
to meet our capital requirements for a minimum of twelve months.  However, as an
early stage  company we have yet to  generate  sufficient  operating  revenue to
offset our operating  losses. To date, we have funded our start-up costs and our
operating  losses  from  capital  obtained  primarily  through  the  issuance of
straight and convertible debt instruments. Because we have not raised sufficient
capital,  prior to this offering, to provide for our capital needs for a minimum
of twelve months,  our  independent  auditors have  qualified


                                       22
<PAGE>

their report with inclusion of a "going concern" statement.  The purpose of this
offering is to raise  sufficient  capital to continue our operations and execute
our business plan. To assure that this offering raises the minimum capital which
we believe is necessary to continue  operations and execute our business plan we
set a minimum of  $3,000,000.  If we do not reach this goal  within 90 days from
the  effective  date of this  offering,  all  investor  funds  will be  promptly
returned without deduction.

Year 2000 Compliance

         Compliance.  Many  currently  installed  computer  systems and software
products  are coded to accept or  recognize  only two digit  entries in the date
code field.  These systems and software  products will need to accept four digit
entries to distinguish  21st century dates from 20th century dates. As a result,
computer  systems  and/or  software  used by  many  companies  and  governmental
agencies may need to be upgraded to comply with such Year 2000  requirements  or
risk system failure or  miscalculations  causing  disruptions of normal business
activities.

         State of Readiness. We have not experienced any significant operational
or system problem as a result of the millennium  date change.  We are continuing
our  assessment  of the Year  2000  readiness  of our  operating  financial  and
administrative  systems,  including  the hardware and software  that support our
systems. Our assessment plan includes the following:

         o   quality assurance testing of our internal software;

         o   contacting  third-party vendors and licensors of material hardware,
             software  and  services  that are  related to the  delivery  of our
             services;

         o   assessing repair or replacement requirements; and

         o   implementing repair or replacement.

         Costs.  To date,  we have not  incurred any  material  expenditures  in
connection  with  identifying,  evaluating  or addressing  Year 2000  compliance
issues.  Most of our  expenses  have related to, and are expected to continue to
relate to, the operating  costs  associated  with time spent by employees in the
evaluation process and Year 2000 compliance matters generally.  At this time, we
do not possess the  information  necessary  to estimate the  potential  costs of
revisions to our systems should such revisions be required or of the replacement
of third-party software, hardware or services that are determined not to be Year
2000 compliant.

         Risks. We are not currently aware of any Year 2000 compliance  problems
relating  to our  systems  that  would  have a  material  adverse  effect on our
business,  results of operations  and financial  condition,  without taking into
account our  efforts to avoid or fix such  problems.  There can be no  assurance
that we will not discover Year 2000 compliance problems in our systems that will
require  substantial  revision.  In  addition,  there can be no  assurance  that
third-party  software,  hardware  or  services  incorporated  into our  material
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  internally
developed  systems or  third-party  software,  hardware  or services on a timely
basis could result in lost  revenues,  increased  operating  costs,  the loss of
customers and other business  interruptions,  any of which could have a material
adverse effect on our business,  results of operations and financial  condition.
In  addition,  there can be no assurance  that  governmental  agencies,  utility
companies,  Internet access companies,  third-party service providers and others
outside of 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 Internet,  telecommunications  or electrical failure,  which
could also  prevent us from  providing  our  services,  decrease  the use of the
Internet  or  prevent  users from  accessing  our Web site,  which  could have a
material  adverse  effect on our business,  results of operations  and financial
condition.

                                       23
<PAGE>

Recent Accounting Pronouncements

         The Financial  Accounting  Standard Board recently issued  Statement of
Financial Accounting Standards No. 130, "Reporting  Comprehensive  Income." SFAS
No. 130 establishes standards for reporting and displaying  comprehensive income
and its components in financial  statements.  Comprehensive  income, as defined,
includes  all changes to equity  (net  assets)  during a period  from  non-owner
sources.  SFAS No. 130 is effective  for financial  statements  for fiscal years
beginning  after  December 15, 1997. To date,  TravelnStore.com  has not had any
transactions that are required to be reported in comprehensive income.

         The FASB recently issued SFAS No. 131, "Disclosure about Segments of an
Enterprise and Related  Information." SFAS No. 131 establishes standards for the
way  public  business  enterprises  are to report  information  about  operating
segments in annual financial statements and requires those enterprises to report
selected information about operating segments in interim financial reports. SFAS
No. 131 is effective for financial  statements for fiscal years  beginning after
December 15, 1997.  TravelnStore.com  has  determined  that it does not have any
separately reportable business segments.

         The American Institute of Certified Public Accountants issued Statement
of Position No. 98-1,  "Software for Internal Use," which  provides  guidance on
accounting for the cost of computer software  developed or obtained for internal
use.  SOP No.  98-1 is  effective  for  financial  statements  for fiscal  years
beginning  after  December 15, 1998.  TravelnStore.com  does not expect that the
adoption  of  SOP  No.  98-1  will  have a  material  impact  on  its  financial
statements.

                                       24
<PAGE>



                                    BUSINESS

         The  following  discussion  contains  forward-looking  statements  that
involve risks and uncertainties.  These  forward-looking  statements are usually
accompanied by words such as "believes,"  "anticipates,"  "plans," "expects" and
similar  expressions.  Our actual results may differ materially from the results
discussed in the forward-looking statements because of factors such as the risks
described in "Risk Factors" beginning on page ____.

Our Business

         In August, 1998, we commenced operations through TravelnStore.com, LLC,
a California limited liability  company.  We launched the  TravelnStore.com  Web
site on November 1, 1998. In April,  1999 we completed a merger  transaction  in
which our new California corporation,  TravelnStore.com, Inc acquired all of the
business,  assets and liabilities of  TravelnStore.com,  LLC.  Effective May 30,
2000, we changed our corporate name to TravelnStore, Inc.

Introduction

         Our founders backgrounds include experience in the retail travel agency
industry both at the individual  agency level and at the national,  multi-agency
and consortium  level. We believed that if we linked the graphical  presentation
of travel services on the Internet with the personalized  service available from
professional,  experienced  travel  agents  working in the 29,000  retail travel
agencies in the U.S.,  consumers  would  receive  maximum  value in their travel
arrangements.

         Studies conducted by national research firms such as Forrester Research
and Jupiter Communications have shown that only a relatively small percentage of
Internet  users  actually book travel  online.  The majority use the Internet to
research  their planned trips and  comparison  shop the various  travel  service
providers  who offer travel  services  that meet their needs.  Having  completed
their  research  and  shopping,  the  majority  tend to book with a local travel
agent. The more complex or expensive their  itinerary,  the more likely they are
to use the services of a professional travel agent.

         We designed the  TravelnStore.com  Web Site as a database  driven site.
This  means that the  information  that we  present  graphically  on the site is
generated out of a database of information.  This flexibility  allows us to add,
change and delete information  quickly and economically.  While we developed the
site, we began  recruiting  travel  agencies into our co-host agency program and
negotiating with travel service providers to enter into contracts that would pay
us commissions  and/or overrides for sales of their services  generated  through
our Web  Site.  We  also  negotiated  with  the  travel  service  providers  for
discounts,  gifts or upgrades to be used as  incentives  for  consumers to use a
local,   retail  travel  agency  to  complete  their  travel  service   purchase
transaction.

         We have initiated our World Key Group of retail travel agencies.  These
"bricks" and "mortars"  agencies are intended to  complement  our Website and to
complete our network for the Internet  distribution  of travel services from the
travel service provider to the ultimate customer.

Our Concept

         We created,  maintain  and promote the  TravelnStore.com  Web site as a
navigational  site to the Web  sites  owned by a wide  array of  travel  service
providers,  such as cruise lines,  tour companies,  car rental firms,  airlines,
destination  resorts  and  hotel  groups.  Visitors  to our Web site  can  print
certificates  of value for travel  services of the providers  that are linked to
our Web site.  These  certificates  may be redeemed at the local  retail  travel
agency,  whether or not a member of our World Key Agency Group,  for  discounts,
upgrades  or  other  premiums  designed  to  encourage  the  visitor  to  book a
particular  travel service.  We receive a commission or override from the travel
service provider for each certificate that is redeemed.

                                       25
<PAGE>

         We recruit  individual travel agencies to co-host the  TravelnStore.com
Web site  within  their own market  areas.  Agencies  subscribe  for their local
market  ZIP  codes  so  that  when a  visitor  to our  Web  site  logs in from a
subscribed ZIP code,  that agency is graphically  presented as the local co-host
agency. While certificates may be redeemed at any agency, a local co-host agency
is presented as a preferred redemption location.

         We have  initiated the  recruitment  of retail  travel  agencies to our
World Key Agency Group. These bricks and mortar agencies are intended to provide
the hands-on,  knowledgeable  services normally required by travel customers who
have selected complex or expensive travel itineraries.

         We plan on addressing the full range of travel  customers needs through
this organization of Internet and traditional travel service resources.

         Using these methodologies, we are able to link the graphic presentation
of travel  services  on the  Internet  with the  existing,  retail  distribution
infrastructure  represented  by the 29,000 retail travel  agencies in the United
States.

Our Competition

         We do not directly  sell travel.  However,  our revenue is derived from
travel  sales in  connection  with  which  Internet  users  print and redeem our
certificates  of value at local,  retail  travel  agencies  or which are  booked
through  World  Key  Group  members.   Consequently,  we  compete,  directly  or
indirectly, with every other travel services distributor.  Because we bridge the
online presentation of travel services on the Internet with the brick and mortar
physical locations of retail travel agencies,  we are competing with both online
and  offline  distribution  channels.  These  channels  include  not only travel
agencies but also direct sales from travel service providers to the public.

         While in the  broadest  sense,  we  compete  with  other  travel  sales
distribution channels, we have not been able to identify a direct competitor for
our online services.  There is no proprietary  nature to our  methodologies.  We
must rely on our  first-to-market  position  and our  ability  to  maintain  our
first-to-market position as imitators launch competing Web sites.

Online Agencies

         Several  companies,  such as Preview  Travel,  Microsoft  Expedia,  and
Travelocity,  have been  established  in the last  three  years to act as online
travel agencies.  They primarily  generate revenue by consumers making their own
bookings  online  by  selecting  the  travel  service,  creating  a  record  and
presenting payment. Through the investment of hundreds of millions of dollars to
generate consumer traffic to their Web sites, they sold on average, $250 million
in bookings of travel services in 1998.

         To this point in time, none of the online travel agencies have achieved
profitability.  A major reason for this is that over 80% of the sales which they
have  generated  have been  airline  tickets  averaging  about $350 per  ticket.
Airlines have placed a limit of only $10.00 of commission  for each ticket sold.
This  amount is  insufficient  to cover their fully  loaded  transaction  costs.
Consequently, we do not sell airline tickets. The balance of their bookings have
been hotel  reservations  and car rentals.  These usually  generate  commissions
between 5% and 10% of the amount of the bookings  which  average  about $200 for
hotel  bookings and $150 for car rentals.  Less than 3% of their bookings can be
classified as higher value and higher commission leisure travel bookings.

         Online  travel  agencies  have had to  invest  significant  capital  in
creating content for their Web sites.  They have also had to design software and
hardware to process  online  bookings and integrate  those with the  reservation
systems used by various travel service  providers.  In addition they have had to
hire,  train,  equip and manage staff to become  travel  agents to interact with
consumers over the telephone.

                                       26
<PAGE>

Our Difference

         We do not sell travel services directly to customers and therefore have
not incurred  capital  expenditures  to set up an online travel agency.  Because
TravelnStore.com  is a navigation site that directs consumers to the proprietary
Web sites of various travel service providers, the travel service providers make
all of the  investment  in  Web  site  content.  Because  TravelnStore.com  is a
database driven site, we can add, change or delete a travel service  provider in
a matter  of  minutes  without  requiring  the  skills  of a  graphic  artist or
programmer.

         All sales of products or services consist of two major components.  The
first part is the  presentation and  consideration of the various  attributes of
the  product or service and the  determination  by the buyer that the product or
service meets their needs. The second is the transactional  part of the purchase
where money is  exchanged  for the product or  service.  In effect,  look in the
barrel, pick out the apple that is most appealing,  take it to the counter,  pay
for it, have it put in a bag. This presentation/decision, transaction/completion
is often  bridged by specific  questions  that the purchaser has for the seller.
The more complex the product or service,  the more likely the need for questions
and answers. This is true of Internet travel sales as well.

         In the our  system,  the first  part of the  purchase  is  accomplished
primarily  by the Web sites of the travel  service  providers.  The second part,
which includes answering  specific questions and the paperwork,  is performed by
the experienced travel agents in the local, retail travel agencies.  Through our
certificates  of value,  we  participate  in travel sales to customers who first
look at our Website and then book through any retail travel agency. We will have
an enhanced  participation  in travel sales to  customers  who first look at our
Website and then book through members of our World Key Agency Group.

         We think the Internet can be used effectively to graphically  present a
lot of information  on which the user can make a decision about travel.  We know
that once a person has used the Internet to research their trip,  they prefer to
use a  travel  agent  to  complete  their  purchase.  Our goal is to tie the two
together in creative and productive ways.

Our Market Constituencies.

         To execute our business plan, we must continually expand and strengthen
our relationships with our three market constituencies. The three constituencies
are as follows.

         o Travel  Service  Providers.  Travel service  providers  include major
hotel chains, car rental agencies,  cruise ship operators and tour companies. We
contract  with these  travel  service  providers to receive  commissions  and/or
overrides for travel sales resulting from consumers  accessing their proprietary
Web sites through our  TravelnStore.com Web site. Overrides typically range from
1% to 5% of the total sale.  Commissions  typically  range from 5% to 15% of the
total sale.  We  anticipate  that the  overrides  will average  about 2% and the
commissions will average about 10%.

         These  commissions  and override  contracts  are a standard part of the
travel industry. They first came into being approximately 20 years ago as groups
of retail travel  agencies were assembled into  consortiums.  These  consortiums
negotiate with travel service  providers for higher  commission levels for their
member  agencies and overrides for themselves  based upon the volume of business
that is  directed  by the member  agencies  to that  particular  travel  service
provider.  Consortiums  range from a few hundred  agencies up to a few thousand.
Because our  certificates of value can be redeemed at any of the 29,000 domestic
travel  agencies,  TravelnStore.com  is  like a  cyber  consortium  with  29,000
physical locations.

         We also negotiate  with the travel service  providers to underwrite our
certificates of value. Certificates can be printed directly from our Web site by
the  consumer.  They may represent a discount,  an upgrade,  or a premium on the
services purchased from the travel service  providers.  Travel service providers
provide the value of the  certificate  to  incentivize  the consumer to purchase
their services. For example, a consumer might print a certificate which they may
redeem for a two cabin upgrade at the retail  agency of their  choice.  When the
consumer uses a certificate,  it


                                       27
<PAGE>

places  that sale into our  consortium  contract.  In so doing,  we receive  our
negotiated override from that travel service provider.

         A simple example demonstrates the mechanics of this process.

         A consumer  accesses several  competing  travel service  providers' Web
sites,  navigating to those sites using our Web site. After comparison shopping,
the  consumer  selects a  two-week  stay at a resort  hotel and  prints  out the
certificate  for the hotel.  The consumer then takes the certificate to a travel
agency.  The agency books the hotel stay with the travel service  provider.  The
travel service  provider  flags its accounting  system to pay us the override at
the  conclusion  of the trip.  The agency  receives the booking or  confirmation
number from the travel service  provider.  The agency enters on the  certificate
the booking number and the agency identification information. The certificate is
then faxed to us where it is entered into our  accounting  and tracking  system.
Because the travel agency has used our certificate procedure,  it is entitled to
an enhanced  commission from the service  provider.  When the consumer takes the
trip and the commission becomes due, we receive our override.

         One of the reasons  that travel  service  providers  have  accepted our
concept is that they have invested  millions of dollars  educating,  cultivating
and motivating  retail travel agencies to sell their  services.  Particularly in
the leisure segment of the industry,  where products tend to be more complex and
more expensive,  travel service  providers  realize that,  while the Internet is
very good at graphically  presenting  their  services to an unlimited  number of
consumers,  they are  sensitive  to their  competing  with their  travel  agency
distribution network by taking bookings directly over the Internet.

         Our concept of  bridging  the  distribution  of  information  using the
Internet  with the existing  transactional  infrastructure  of the retail agency
industry allows travel service providers to enjoy the advantages of the Internet
while maintaining and protecting their  substantial  investments in their retail
travel agency distribution networks.

         o Travel  Agencies.  Our second  constituency  is the 29,000  domestic,
retail travel  agencies.  It has been speculated that the advent of the Internet
purchases of travel  services online directly by consumers would have a profound
negative effect on retail travel agencies.  This does not appear to be the case.
It is estimated that in 1998  approximately  $2 billion of travel  services were
booked online.  This compares with approximately $135 billion of travel services
booked by retail travel agencies. It has been projected that in the year 2000 as
much as $7 billion of travel  services may be booked online.  However,  sales by
retail  agencies should surpass $145 billion in the year 2000.  Clearly,  retail
travel agencies will retain a vast majority of travel sales.

         Our business plan includes  retail travel  agencies in three  important
ways. First,  retail agencies represent the redemption site for our certificates
of value.  As agencies come to recognize the  certificates  and become  familiar
with  our  program,  we  believe  that  agencies  will  also use our Web site to
generate  certificates for their clients who do not use the Internet.  This will
expand the scope of our  business  beyond just those  consumers  who use our Web
site.  It is in our best  interest to continue to educate a broad section of the
retail  travel  industry to our program  through the use of trade  publications,
trade shows and other marketing initiatives.

         Secondly,  the agencies can  participate in our Co-host Agency Program.
Our Web site is what is  called a framed  site.  This  means  that as a  visitor
navigates  from one travel  service  provider  site to  another,  a thin band of
information  containing the  TravelnStore.com  logo always remains at the top of
the computer  screen.  This  information  band  contains  buttons that allow the
visitor to navigate back through our Web site to other travel  service  provider
sites. This band also presents the names, addresses and telephone numbers of our
co-host agencies.  As a consumer visits the various  proprietary sites of travel
service  providers,  the co-host agency is  continuously  being  presented as an
immediate contact to purchase whatever travel service the consumer is reviewing.

         Travel agencies join our Co-host Program by subscribing for their local
market Zip codes. We usually limit an agency to three Zip codes.  When a visitor
logs  into our Web  site,  they are  asked  for a Zip  code.  If an  agency  has
subscribed  that Zip code,  then that agency is presented in the navigation band
as our local  Co-host  Agency.  This

                                       28
<PAGE>

gives an individual travel agency all the market power of  TravelnStore.com  but
is presented only to those consumers who live or work in a physical proximity to
that individual travel agency.

         The  third way is by  agencies  participating  in the World Key  Agency
Group.  By branding their existing  retail  identities with the World Key brand,
agencies  will be  able to take  advantage  of our  general  advertising  of the
availability of travel services at World Key affiliated offices. Member agencies
will also be able to access specially priced travel services distributed through
a  proprietary  intranet  to  match  up  the  customers  generated  by  specific
advertising programs.

         Our certificate of value redemption program, our Co-host Agency Program
and our World Key Agency Group allow us to achieve both a cyber  presence on the
Internet and a physical  presence on Main Street. We believe that, as the use of
the  Internet  as a  commerce  tool  matures,  this dual  presence  will give us
additional business  opportunities that companies with just an Internet presence
will not enjoy.

         o  Consumers.  Our  third  constituency  is the  consumers  who use the
Internet to shop and purchase travel services. With annual Internet travel sales
estimated at $2 billion, travel became the number one consumer product purchased
on the Internet in 1998.  While this is a fraction of the $135 billion  annually
sold by retail travel agencies,  it is a significant  amount.  By example,  a 2%
override on $2 billion is $40  million.  This $2 billion is expected to reach $7
billion in 2000. Clearly, our market is growing at a compound rate. We intend to
continue to position TravelnStore.com to take advantage of this growing market.

         Because of the rapid growth of travel sales on the Internet, there have
been numerous  studies  conducted by major research  organizations to define the
trends in this emerging  business.  The majority of this research has focused on
statistical  analyses of what consumers are buying, how they are buying and from
whom they are buying.  Not  surprising,  the  statistical  evidence  relating to
Internet travel sales reflects the statistical profile of e-commerce in general.
Even in the relatively short period of time (three years) that travel sales have
been heavily promoted online, some very clear trends have been established.

         In formulating the  TravelnStore.com  concept of using the Internet for
the  presentation  of travel  services and connecting  that  presentation to the
transactional infrastructure of the retail agency industry, we have been able to
use these  trends to  structure  our business  plan.  Following  are some of the
trends which we believe to be very significant.

         o   Looks But Does Not Book.  E-commerce  sites that have tracked their
             productivity have found that, on average, 2.7% of their site visits
             actually  result in a sale.  Further,  the more  complex  or higher
             valued the product, the lower the purchase  percentage.  In keeping
             with these statistical  trends,  online travel services  experience
             purchase percentages of 1% to 2%. This reflects that a consumer may
             visit  a  site  multiple  times  prior  to  actually  completing  a
             transaction.

         o   Most Do Not Purchase  Online.  In the context of the online  travel
             industry,  current  statistics  show that  only 18% of travel  site
             visitors  have ever made an online  booking.  Again,  this reflects
             general e-commerce  findings.  Reasons given for not booking online
             are transactional  security,  which includes credit card fraud, and
             concern that the product  purchased will not be received,  the lack
             of  personal  attention  and  advice in  relationship  to a complex
             product such as travel,  and insecurity on the part of the consumer
             that  they  will make a mistake  in the  selection  process  or the
             transaction process.

         o   Most  Purchase  From Travel  Agents.  Of the  remaining  82% of the
             visitors  that  looked  but  failed  to book  online,  27%  made no
             bookings, 28% contacted the supplier directly to make a booking and
             39% took  their  business  to a travel  agency.  In  general,  this
             indicates  that the  online  looker/off-line  booker  market is 3.7
             times larger than the online booker market.  It also indicates that
             travel agencies continue to get the lion's share of this market.

                                       29
<PAGE>

         o   Online  Bookings  Are Heavily  Weighted To  Commodity  Type Travel.
             Major online travel sites such as Preview  Travel,  Travelocity and
             Expedia,  report  that over 80% of their  bookings  are for airline
             tickets with simple itineraries. These tickets average only $350.00
             per ticket.  Only 3% of their bookings can be classified as leisure
             travel  services,  such as cruises  and tours.  The balance are for
             short-term car rentals and hotel stays.

         o   Leisure Sales Weighted  Heavily To Travel  Agencies.  If only 3% of
             online  bookings  represent  leisure sales,  then the 39% of online
             lookers who book off-line are more likely  booking the higher value
             and higher  commission  rate leisure  sales with their local travel
             agent. This follows the general e-commerce profile of higher value,
             more  complex  products  being   researched   online  but  actually
             purchased off-line.

         While the volume of on-line  travel  bookings  has grown  rapidly,  the
statistics  reflect that this growth has been primarily in low value,  commodity
type  bookings and that the retail travel  agencies have retained  substantially
all of the high value, complex leisure bookings.

         Our conclusions are that consumers will  increasingly  use the Internet
to research their travel plans and comparison  shop for travel services but that
their preference will be to complete their transactions  off-line,  enjoying the
transactional security of dealing with a local business and receiving the advice
and expertise of a professional travel agent.

OUR INDUSTRY

General Overview

         o   The  Internet.  Initially,  the Internet  consisted of a linkage of
computers utilized by the U.S.  government and certain academic  institutions to
publish and  exchange  information  and  communicate  via what is today known as
e-mail.  Today,  the  Internet  is a  collection  of computer  networks  linking
millions of public and private computers around the world.

         o   The  Worldwide  Web (www).  While the term  Internet  refers to the
linkage of computers enabling the free flow of information electronically, it is
the concept  known as the Web which gives the Internet  its content.  A Web site
refers to a program of  information  developed,  maintained  and  updated by its
creator to provide information to others who are able to access the site through
the Internet.  The term  "Internet"  has become the inclusive  term for both the
Worldwide Web and the Internet.

         o   General Internet Usage Trends.  Morgan Stanley  Research  estimates
that the number of Internet users will surpass 150 million worldwide by the year
2000. The United States  accounts for a significant  majority of the users.  The
growth of the  Internet  has been  facilitated  by its  ability  to offer a more
appealing,  efficient  and less costly  means of engaging  in and  performing  a
myriad of functions traditionally the province of the telephone,  television and
postal and  courier  services.  However,  the major,  driving  force  behind the
explosive growth of the Internet has been the ability of the worldwide  computer
industry to produce personal  computers at a price point that allowed one out of
every three U.S. households in 1997 to own a personal computer.  It is projected
that this will increase to 50% of all U.S.  households by the year 2000,  98% of
all U.S. households within the next 10 to 20 years.

         o   E-Commerce.  Our business is to bridge the  presentation  of travel
services on the Internet with the established,  physical  infrastructure  of the
traditional retail travel industry. This opportunity has arisen due to the rapid
growth of the  Internet  as a vehicle for  commerce in general and travel  sales
specifically. Commonly called e-commerce, the selling of goods over the Internet
is creating new retailing and wholesaling business models in numerous fields. In
1998 the sale of travel  services via the Internet became the largest segment of
e-commerce, surpassing computers and software.

                                       30
<PAGE>

         o   Online Travel Sales. The travel segment of the e-commerce  industry
has  encountered  many of the  same  challenges  faced by  other  categories  of
products sold online.  We believe that the continued growth and eventual success
of  e-commerce,  inclusive of travel sales,  is dependent  upon  Internet  users
adjusting  to the  limitations  of  e-commerce  and the  ability  of  e-commerce
companies  to  realistically  assess how they can use the  Internet  to meet the
needs of  consumers.  There is perhaps no more  graphic  example of the inherent
limitations  of e-commerce  as a retail tool than in the travel  sector  wherein
consumers use the Internet to gather travel information but choose to book their
travel with an agency  salesperson  knowledgeable  in the complexities of travel
services.

         We  believe  that the  ability  to  consummate  a  transaction  for the
purchase  of many  kinds of goods and  services  is  compromised  because of the
inability of the Internet to provide the  advantages of an  interactive  medium.
Consequently,  we recognize  that the  Internet is an  excellent  medium for the
graphic presentation of travel services and that its interactive limitations can
be overcome by  connecting  the online  marketing  of travel  services  with the
transactional abilities of local, retail travel agents.

E-Commerce, The Online Commerce Industry

         o   Retail Sales Comparisons.  The sale of goods and services online in
the U.S.  during 1998 totaled  approximately  $13  billion.  This figure must be
considered in light of the fact that overall  personal  consumption  in the U.S.
during just the second quarter of 1998 reached an annual rate of $5.13 trillion.
While 25% of North  American  adults are "wired" or  technologically  capable of
purchasing  online,  only one-fifth of these adults did so in 1997.  Most online
commerce  is actually  business  to  business,  which  accounted  for $8 billion
(approximately  62%) of the 1998 sales and is  projected to grow to $327 billion
in 2002,  whereas  retail or business to consumer  sales totaled $4.8 billion in
1998 (approximately 37%) and is projected to grow more modestly to $17.4 billion
in 2002.  Breaking down retail sectors, it is estimated that 43% of online sales
will be  travel  related  by 2002  with all  other  sectors  accounting  for the
remaining  57%.  This would place the dollar  amount of online sales of consumer
travel services in the year 2002 in the range of $7.5 billion.

         o   Wired  Consumers  and Look to Book Ratios.  There are  particularly
troubling issues facing the retail sector of the online commerce industry. These
issues involve what are known as "wired" customers or travelers and "look to buy
or book" ratios.

         Wired customers are those who have Internet access, and, in the case of
the travel industry, and who are likely to travel.

         To evaluate the Internet as a retail sales tool, a distinction  must be
made between  customers  who purchase  online  ("buy") or, in the case of travel
purchases  ("book"),  and those who merely visit the  Internet  ("look") to seek
information or comparison  shop after which they either make no purchase or book
off line. Online retailers who track both lookers and buyers report they average
a  conversion  rate of looker to buyers of only 2.7%.  This means  that,  of 100
shoppers who visit an e-commerce site, less than three actually make a purchase.

         The reasons  given for such a low  percentage of buyers are credit card
security,   transactional   security,   unfamiliarity  with  anonymous  Internet
companies,   lack  of  personal  attention,   inefficiencies  in  delivery,  and
inefficiencies in getting questions answered.

         Industry  recommendations  to increase  patronage of  e-commerce  sites
include making Web sites more user friendly, offering discounts as incentives to
purchase  and,  following  the lead of the  travel  industry,  rewarding  repeat
customers for their  patronage,  such as, in the case of the airlines,  frequent
flyer miles.  As  e-commerce  develops,  the industry  must shift its focus from
customer acquisition to customer retention.

         The TravelnStore.com concept of presenting information on the Internet,
but completing the transaction at a local travel agency directly answers many of
the  reasons   given  for  not  buying  online  and   implements   many  of  the
recommendations to incentivize and retain online customers.

                                       31
<PAGE>

THE TRAVEL INDUSTRY

Retail Travel Industry

         o   Retail Travel Agencies.  Historically,  individual  travel agencies
have been classified as commercial  travel agencies or leisure travel  agencies.
Commercial  agencies  tend to be larger and focus on commercial  accounts  whose
primary travel is for business  purposes.  Leisure agencies  primarily deal with
the general public for personal travel needs.

         o   Retail  Agency  Industry  Profile.  The latest U.S.  Travel  Agency
survey reported that the number of retail agencies had declined between 1995 and
1997. However,  the survey also showed a 25% annual increase in travel agencies'
gross sales from 1995-1997. This dramatic increase in sales has occurred despite
the competitive  threat posed by emerging online travel  companies and a host of
other  factors  including  reductions in  commissions  paid by airlines and many
initiatives  undertaken by travel service providers to do business directly with
the  travel  consumer.  Moreover,  the  number of travel  agencies  reported  as
profitable  has  steadily  increased  from  71% in 1995 to 73% in 1996 to 76% in
1997.

         The attrition rate for travel agencies is influenced primarily by sales
volume.  In 1997,  for example,  9 out of every 10 agencies  with gross sales in
excess of $5 million were profitable; a number which fell to eight out of 10 for
agencies  doing between $2 to $5 million and seven out of 10 for agencies in the
$1 to $2 million range. Only six out of 10 agencies selling less than $1 million
were profitable.

         Not  surprisingly,  the  greatest  attrition  has been with the smaller
travel agencies.  In 1995, for example, 30% of the travel agencies had less than
$1 million  in sales.  While  these  agencies  constituted  the  largest  single
category of agencies,  they only  accounted  for 6% of the total  retail  agency
sales. In contrast, in 1997, 19% of the travel agencies had less than $1,000,000
in sales and these  agencies  accounted  for only 3% of the total retail  agency
sales.

         These figures reflect a strong consolidation trend in the retail travel
agency  industry.  Smaller  agencies are  disappearing  to the benefit of larger
agencies.  Larger agencies are enjoying increased profitability as their volumes
increase.  We expect this  consolidation  to continue  and view it as a positive
trend.

         o Transition to Leisure  Travel.  The travel agencies have responded to
these challenges by increasing their attention to the sale of the more lucrative
leisure  and  vacation  travel.  This  has  been  particularly  evident  in  the
commercial  agency  sector  as  agencies  have  expanded  their  leisure  travel
offerings and targeted their  corporate  client bases.  For example,  air travel
sales by agencies  have dropped as a percentage  of gross sales from 61% in 1995
to 56% in 1997,  while income from leisure  travel sales  increased  from 49% in
1995 to 51% in 1997.

         In 1997,  for the first time since  1974,  income from  leisure  travel
sales by agencies exceeded 50% of gross revenues. Agencies typically receive 12%
to 20% commission on leisure sales. TravelnStore.com is specifically designed to
address the  leisure  travel  market  which  continues  to grow as the baby boom
generation matures and uses its discretionary income for travel purchases.

         o Consortiums and  Franchises.  A recent survey by Travel Weekly showed
that in  1997,  54% of all  agency  locations  were  affiliated  with a  leisure
oriented  consortium.  Ten years earlier,  in 1987, only 36% of agency locations
had such  affiliations.  In  addition,  14% of  agencies  were  affiliated  with
franchises  such as Uniglobe,  Carlson  Wagonlit  Travel and  American  Express.
Consortiums  are able to negotiate  for travel  service  providers to pay higher
commission levels to their travel agency members.

         In addition to the higher  commission  levels for the member  agencies,
the consortium  typically  receives an override  commission based upon the total
sales of its member agencies.  These overrides typically range between 1% and 5%
of gross sales.

                                       32
<PAGE>

         o Brick and Mortar Agency Sales vs. Online Travel Sales. Just as online
retail  sales  compose only a small  percentage  of overall  consumer  spending,
online travel sales  represent only a small portion of overall  travel  industry
gross receipts.  For example,  travel agents accounted for $126 billion in sales
in 1997 whereas online travel sales amounted to only $654 million (approximately
0.5% of total  receipts).  Just the annual  growth in agency sales of 5% or $6.3
billion between 1997 and 1998, is more than three times 1998 total online travel
sales gross revenue. Many analysts have pointed out that rumors about the demise
of  travel  agencies  in the  face  of  online  sales  competition  are  greatly
exaggerated.

Wholesale Travel Industry

         o Travel Service  Providers.  Travel service  providers  include cruise
lines, package tour companies, car rental companies,  hotel groups,  destination
resorts and  airlines.  The retail  travel  agency  industry  has  traditionally
supplied the major  distribution  infrastructure  for travel service  providers.
Consequently,  travel service  providers have invested  heavily in  cultivating,
educating and motivating travel agents to sell their products.

         o Agency  Competitors.  In most cases,  travel  service  providers also
distribute  their products  directly to consumers.  Traditionally  this has been
accomplished  through  consumer  direct  advertising  and  the  use of  in-house
reservation  centers or employees to field in-coming 800# telephone calls.  This
direct competition has always been a point of contention between travel agencies
and travel service providers.  Consequently,  travel service providers have been
judicious  in their  use of  direct  consumer  marketing,  oftentimes  referring
inquiries first to travel agencies and then to their own reservations staff.

         o Internet Marketing Initiatives. Virtually all types of travel service
providers are using online commerce to offer their services. The travel industry
has  embraced the Internet  because it is a perfect  medium for the  inexpensive
distribution of large amounts of information. Because the presentation of travel
services has always employed  photographs and maps, the graphical  nature of the
Internet is a perfect fit for the distribution of travel information.

         However,  the Internet is not a conversive medium. What is presented is
what is  presented.  To make an inquiry  requires the use of email which usually
has a long response  cycle or the consumer must make a direct  telephone call to
the travel service provider.  Consequently, only very simple travel services can
easily be sold online.  For this reason,  the more complex and expensive leisure
travel  services  continue to be sold by retail  travel  agencies on a person to
person basis.

         o Internet  Competition  Sensitivity.  Internet  market  initiatives by
travel  service  providers have also been burdened by their desire to not appear
overly  competitive  with  their  existing  retail  travel  agency  distribution
networks. This is particularly true of leisure travel service providers.

The Emerging Online Travel Industry

         o Major Players.  The online  commerce sector of the travel industry is
dominated by three companies, Preview Travel, Travelocity and Expedia.com.  Each
of these recorded sales of approximately $250 million in 1998. Each of them also
lost tens of millions of dollars.  Together they share 40% of a market projected
to grow to $7 billion in the year  2000.  These  three  companies  have  rapidly
solidified  their  position  of  dominance  by  obtaining   so-called   "portal"
agreements to be the travel service providers for many of the major access sites
to the Internet. For example, Preview Travel has portal agreements with AOL.com,
Excite.com, Lycos.com and Webcrawler.com,  Expedia is paired with Microsoft.com,
Infoseek.com and MSN.com and Travelocity  links with Yahoo.com and Netscape.com.
All  told,  Web  site  portals  garner  over 150  million  visits  per  month by
prospective  consumers,  any of  whom,  depending  upon  which  site  they  have
accessed,  can click  directly into Preview,  Expedia or  Travelocity  to make a
travel purchase or obtain travel related information.

                                       33
<PAGE>

         o Online  Losses.  The reasons  online  travel  agencies  have incurred
substantial losses is that they have substantial expenses.  Multi-million dollar
costs  associated  with acquiring and  maintaining  portal  agreements and other
advertising and promotional  expenses to generate  traffic volume to their sites
have  insured  that these large  online  agencies  will not turn a profit in the
foreseeable  future. In addition,  they have incurred the expenses of setting up
the online agency,  acquiring and training  travel agents and other  significant
operating expenses.

         o Online  Competition.  Online travel companies must bear the burden of
both the  competitive  factors they share with brick and mortar travel  agencies
and also the competitive factors unique to the Internet.  For example,  airlines
are encouraging  consumers to purchase their tickets from their own Web sites by
offering increased frequent flyer miles for online purchases.  Further,  because
over 80% of online travel sales are airline tickets,  continued  erosion in this
segment of the  online  agency  business  is  magnified  as  consumers  purchase
directly from the airlines' Web sites.

         o Online Consumer Profiles.  To gauge the effectiveness of the Internet
for travel sales, the industry has measured the patronage of "wired  travelers";
U.S.  adults with Internet  access who have traveled by air in the last year and
visited a Web site in the past month. In a recent survey of 500 wired travelers,
an independent  research firm found that 80% of wired travelers visited at least
one Internet  travel  site,  58% went so far as to check prices and 18% actually
booked travel online. Of the 58% who looked but did not book online,  67% bought
services later from another source such as a travel agency or from the supplier.
What is  significant  is that 75% of these  motivated  lookers  said  they  were
unlikely to use the  Internet to actually  purchase  travel in the near  future.
They cited concerns over credit card security (82%),  personal  privacy (79%) or
said they would rather speak with a knowledgeable salesperson (77%).

Summary

         Today's travel industry, can be summarized as follows.

         o   Sales of all categories of goods and services online represent only
             a fraction of the total dollar volume of U.S. personal consumption.

         o   While over 40% of online retail sales  consist of travel  products,
             gross travel sales over the Internet currently  represent less than
             2% of the sales recorded by travel agents.

         o   The vast majority of those who shop on the Internet look but do not
             buy.

         o   Traditional  travel  agency  business is generally  strong.  Travel
             agents sold $132  billion of travel  services in 1998,  up over 30%
             from 1995.

         o   Both   traditional   travel   agencies  and  online  agencies  face
             increasing competition directly from travel service providers.

         o   Travel  agencies  have  moved  away from  lower  commission  travel
             services and have focused increased attention on leisure travel.

         Our goal is to structure the  TravelnStore  concept to take  aggressive
advantage  both of the  strengths  of the Internet  and the  traditional  travel
industry.  Our  concept  answers  specific  needs of both our retail  agency and
travel  service  provider  constituencies.  We believe  that by  pursuing  these
advantages we are avoiding the weaknesses  exhibited by the online travel agency
business of low look to book ratios and reduced commissions.

                                       34
<PAGE>

OUR COMPANY

Our Strategy

         For us to maintain and expand our unique  position of linking  Internet
travel  shoppers  to  local  travel  agencies,  we must  continue  to grow at an
increasing rate.  Consequently,  the major component of our business plan is our
growth strategy. We anticipate that we should be able to grow proportionately to
the compound growth rate of Internet  usage.  Our goal is to exceed that rate by
increasing traffic to our Web site by established Internet users.

Growth Strategy

         As outlined above, our business addresses three constituencies;  travel
service providers,  retail travel agencies and consumers.  To grow, we must grow
our  relationships  with  these  three  constituencies.  Each of these  requires
specific  marketing  strategies.  Because these  constituencies are interactive,
success  with each  begets  additional  success  with the  others.  Our Web site
provides  both a  contact  point and an  interface  mechanism  for  these  three
constituencies.   As  the  volume  of  site   participants   from  these   three
constituencies  increases,  so will the use of our  Certificates of Value.  This
will result in increased revenues to TravelnStore.

         o Travel Services  Providers.  Our smallest  constituency is the travel
service  providers.   We  have  already  established   contractual  and  working
relationships  with many of the major travel  service  providers.  Consequently,
continued growth within this  constituency  will consist primarily of adding the
more  specialized  types of travel  service  providers or  destination  specific
travel service providers such as all-inclusive resorts.

         Even though we will not be adding a  significant  number of  additional
travel service providers,  it is important that we continue to mature and expand
our relationships with our current travel service  providers.  This includes our
demonstration  that our Web site is an  increasingly  important  factor in their
overall  Internet  marketing  programs  and that our World Key Agency  Group can
effectively  complement  our Internet  marketing  program.  As our Web site adds
value  to  their  online  presence,  we  should  be able to  negotiate  enhanced
overrides and certificates of value.

         Because   travel  service   providers   provide  the  content  for  the
TravelnStore.com  Web site and also the incentive of the  Certificates of Value,
they are a key element in our success.

         o Retail  Travel  Agencies.  Continued  growth within the retail travel
agency  constituency  will  come in the form of  additional  direct  contractual
relationships with individual retail agencies to participate as co-host agencies
and as  members  of our World  Key  Agency  Group.  Presently,  over 300  travel
agencies have joined as co-host  agencies.  These agencies  receive a guaranteed
geographical  territory based upon their subscription for their local market Zip
codes.  We estimate that we may eventually have as many as 2,500 agencies in our
co-host program.

         Our  certificates  of value can be redeemed at any of the 29,000 travel
agencies in the United States. As certificates are redeemed,  more agencies will
become  cognizant of our business.  Even if an agency does not elect to join our
co-host program,  that agency can still participate by proactively  printing out
certificates of value for its clients as sales opportunities present themselves.
We believe that many agencies  will take  advantage of the  availability  of the
certificates of value to provide  additional value to their existing and walk-in
clientele.  We intend to encourage agencies to use the certificates of value for
their clients.  In so doing,  they will be generating  income for us that is not
dependent upon consumers who are shopping for travel on the Internet.

         In  addition  to  the   recruitment   of  co-host   agencies   for  the
TravelnStore.com  Web site we are also seeking to undertake the  recruitment  of
retail travel agencies to operate as World Key branded agencies.  As a World Key
agency, a travel agency would be able to participate in both online and off-line
marketing  initiatives  to  drive  additional  leisure  travel  business  to the
participating,  branded agencies.  This additional  business would also increase
our advertising and commission override revenues.

                                       35
<PAGE>

         We have  selected the World Key name as an  appropriate  brand name for
off-line marketing initiatives in that brick and mortar travel agencies would be
at a disadvantage  adding a Web address type of name, such as  TravelnStore.com,
to their established, existing retail identification.  The name "Smith World Key
Travel"  is a  more  becoming  name  for a  retail  travel  agency  than  "Smith
TravelnStore.com  Travel".  For example, by having a brand name affiliation,  it
allows us to advertise a particular  cruise departure or special travel offer as
being exclusively available at "your local World Key affiliated travel agency".

         To  recruit  agencies  into  adopting  the  World  Key  brand,  we have
determined  to offer each agency  2,000  shares of our common stock to be vested
over a four-year  period of time at 500 shares per year.  By having an ownership
interest in TravelnStore,  we believe that agencies will be  significantly  more
motivated to participate in our branding and marketing  initiatives.  We believe
that,  as agencies  are  motivated  to generate  more  revenue  from our branded
marketing  initiatives,  they will direct a greater percentage of their sales to
the  TravelnStore.com,  Web site thereby  increasing our revenues.  Further,  to
compensate these agencies for the direct expense of re-branding, such as signage
and stationery, we will offer to reimburse them $1,000.

         It should be noted  that any  shares  issued in  conjunction  with this
program  will  dilute  the  then  outstanding  shares  as we do  not  anticipate
requiring that the agencies pay a cash purchase price for the shares.

         We began recruiting these agencies in October of 1999, through a series
of trade  advertisements,  direct contact and seminars in most major cities. Our
branding   initiative  will  require  that  we  provide   protected   geographic
territories for the  participating  agencies,  and that we select  professional,
established  and  market  aggressive  agencies.  We have  not yet  enrolled  any
agencies in our World Key Agency Group.

         This branded  program also has required us to arrange for the licensing
of the World Key trademark from World Key, Inc. We have entered into a Trademark
License  Agreement  with  World  Key,  Inc.  under  which we have  the  right to
sublicense of the World Key trademark to the participating  agencies.  We do not
have to pay World Key,  Inc. any royalty or other  consideration  until we grant
our first sublicense.  At that time we will pay World Key, Inc. $25,000 in cash.
Thereafter,  we will pay World  Key,  Inc.  an annual  royalty  of $250 for each
sublicense  that we have  granted.  We have an option to purchase  the World Key
trademark  and brand name at a price equal to $2,500 for each agency  sublicense
granted,  or to be granted through  September 30, 2004, up to a maximum of 2,500
sublicenses. We must exercise this option, if at all, within the first 36 months
of the Trademark License Agreement, that is by September 30, 2002.

         Our growth  strategy,  as it pertains  to retail  travel  agencies,  is
focused on expanding our co-host agency network and  encouraging all agencies to
use the certificates of value for their existing  clientele.  Because the retail
agency industry is well-established in physical locations with readily available
telephone  and fax numbers,  marketing  to travel  agencies can be focused as to
geography and demographic profile of targeted agencies.

         o Consumers.  The major growth we seek to generate is with the consumer
constituency.  Regardless of the number of agencies or travel service  providers
who participate with us,  ultimately it is the use of the  TravelnStore.com  Web
site by  consumers  which  will  generate  our  revenue  growth.  Growth in this
constituency  will be  directly  related to the  amount of  traffic  that we can
generate to our Web site and how well those visitors accept the opportunities to
utilize the certificates of value. Advertising online includes using banner ads,
sponsorships  and direct links and  establishing  strategic  relationships  with
non-competing, high traffic volume sites.

         The  most   immediate   methodology   to   generate   traffic   to  the
TravelnStore.com  Web  site is to  employ a  comprehensive  offline  and  online
advertising  program.  Funding of this advertising program is the primary use of
proceeds  of this  offering.  Advertising  offline  in  various  media,  such as
in-flight  magazines and  publications,  is designed to communicate to travelers
who use the Internet.  Online advertising is more directed to Internet users who
travel. Both are important segments of the consumer constituency.

         Our goal is to generate 300,000 unique visitors,  per month, to our Web
site by the end of 2000.  Success of our business plan is dependent on consumers
using the  certificates  of value as part of their  travel  purchases.

                                       36
<PAGE>

Whatever percentage of visitors to our Web site use the certificates, the actual
number of  certificates  used is  directly  related to the total  traffic to the
site. Consequently, the main growth challenge that the we face is to generate as
much  growth in our visitor  counts as  possible.  Fortunately,  it has been the
experience of most Web sites that given sufficient  promotional  funds,  visitor
counts increase  proportionately  to the amount of money invested in advertising
and promoting the site.

Marketing Strategy

         Our marketing strategy can also be defined within the parameters of our
three  constituencies.   We  have  already  successfully  implemented  marketing
strategies  for  the   solicitation   and  acquisition  of  retail  agencies  to
participate  in the co-host agency  program.  We have had a good response to our
invitations  to agencies to co-host the  TravelnStore.com  Web site because most
agents realize that the Internet presents a good marketing opportunity. Further,
travel  service  providers  are  investing  in the quality and quantity of their
proprietary  Web sites.  Because of this,  we have  enjoyed a good  reception by
travel service  providers.  We are also  confident  that once  consumers  become
accustomed to using the  TravelnStore.com  Web site to navigate  travel sites on
the  Internet,  they will  return  whenever  they have need to  purchase  travel
services.

         o Retail Travel  Agencies.  Central to our strategy is the operation of
our co-host  agency  sales  team.  Leads for the sales team are  generated  by a
variety of  promotional  activities,  including of the use of  broadcast  faxes,
online  advertising  on  selected  Internet  travel  agency  sites,  traditional
advertising in trade  publications,  press  releases,  referrals from affiliated
organizations, and direct telephone solicitation. Part of the proceeds from this
offering  will be  directed to  expanding  the sales team and  increasing  these
promotional activities.

         We will also  undertake a major trade  publication  and  broadcast  fax
marketing  program  designed to make all agencies aware of the  opportunity  for
agencies to use our certificates of value for their non-Internet clientele. This
program  should  increase the awareness of the retail travel  industry as to how
our  certificate   program  works  and  that  agencies  will  receive   enhanced
commissions on travel sales generated by the TravelnStore.com Web site.

         o  Travel  Service  Providers.  Our  marketing  to the  travel  service
providers  is  designed  to  expand  the  scope  of  services  and  destinations
represented  on our Web site.  We have already  participated  as an exhibitor in
major  trade  shows  to  raise  the  awareness  of the  travel  industry  of the
TravelnStore  concept.  We will continue to develop new travel service  provider
relationships  as an ongoing  strategy  to  broaden  the appeal of our Web site.
However, unlike many other travel sites that seek to link to an endless chain of
informational  sites of both a general and destination  specific nature, we will
retain our philosophy of only linking to the proprietary sites of travel service
providers.

         o  Consumers.  The  majority of the  proceeds  from this  offering  are
earmarked for the promotion of our Web site to Internet users. While we will use
proven  advertising  strategies both in off-line  publications and in the online
communities,  we also have some unique strategies to generate new traffic to our
Web site and to build  site  loyalty.  A key  component  of our  non-advertising
strategies  is our Affinity  Program.  Because our Web site is  structured  as a
database driven site, we are able to identify and track all registered  visitors
to our Web site.  This tracking  extends to the eventual travel sales in which a
certificate  of  value  is  used.  If the  travel  service  purchaser  has  been
identified as part of a particular group or porting to our Web site from another
Web site,  we have the  capability to pay the group or the Web site a portion of
our commission or override.

         Recently we launched THE TRAVELNSTORE AFFINITY PROGRAM. The goal of TAP
is to substantially  increase  awareness of our Web site and provide  incentives
for using the site by TAP members. TAP's initial focus is alumni associations of
major colleges and  universities  throughout  the United  States.  Under the TAP
alumni program, an academic institution enters into a standard agreement with us
wherein our Web site is promoted by the  institution in a variety of ways.  This
includes being featured on the  institution's  Web site and in campus and alumni
publications to encourage  those  affiliated with the institution to use our Web
site for their travel needs. Under


                                       37
<PAGE>

our  agreement  with a  specific  institution,  we  remit to the  institution  a
percentage of each  commission  or override  earned by  TravelnStore.com  as the
result  of the use of a  certificate  of value by the  institution's  alumni  or
supporters.

         While there are almost unlimited opportunities to expand TAP beyond the
alumni associations of colleges and universities,  we selected such associations
for the initial launch of TAP for a number of significant reasons.

         o   Alumni associations have one of the highest percentages of Internet
             users with a high demographic travel profile.

         o   Colleges  and  universities  spend a great  deal of time and  money
             keeping  current with the  whereabouts of their alumni.  Therefore,
             their  publications  have a high  probability of reaching those who
             previously attended the institution.

         o   By contracting  with academic  institutions,  TAP  facilitates  the
             exposure of our Web site to a substantial number of individuals.

         o   We are  able  to  publicize  the  TravelnStore.com  Web  site to an
             institution's  alumni  and  resident  population   efficiently  and
             inexpensively  by tagging onto  existing  programs the  institution
             uses  to  communicate  with  its  affinity  population;   e.g.  the
             institution's   Web  site  and  campus   and  alumni   newsletters,
             newspapers  and  magazines,  all of which are  targeted  to various
             sectors of the institution's overall current and former population.

         We  believe  that by the end of 2000 we can  have  agreements  in place
promoting our Web site to several  million TAP members.  We also intend to use a
modified model of this program to enter into associate relationships with a wide
variety of Internet  sites  whereby users of those sites porting to our Web site
will generate  revenue back to the  originating  Web site through the use of our
certificates of value.

         Overall, our growth is clearly defined by the requirements of marketing
to our three constituencies.  Fortunately,  each of our constituencies is easily
identified and has well-established  conduits of contact.  With the funding from
this offering, we will be able to implement our marketing strategies targeted at
each of our  constituencies.  Provided  our  efforts  are  effective,  we should
experience the growth  necessary for our company to be increasingly  valuable to
its customers, employees and stockholders.

Operations

         Our current  operations are reasonably  simple.  They involve promoting
our Web site,  providing our Web site and  certificate  of value services to our
travel agency and travel service provider constituencies, and accounting for our
revenues  and  expenses.  As we do  not  provide  travel  services  directly  to
consumers,  we avoid the most  labor-intensive  component of the travel  service
business. As we establish the World Key Agency Group, our operations will expand
to include the  administration  of an  association  of retail  travel  agencies.
However,  as we will not operate any of the Agency Group members, we expect that
our  operations  will  remain  reasonably  simple and will be neither  labor nor
capital intensive.

         Our revenues will come  primarily  from the  commissions  and overrides
from the  travel  service  providers  who honor our  certificates  of value.  We
anticipate having profitable operations by limiting the labor intensive services
that  we  provide  and   automating   the  processing  and  accounting  for  our
certificates of value.  While we anticipate high volume use of our certificates,
the dollar amount of each  commission  and override  will be low (the  overrides
likely will be between 2% and 5% of the cost of the travel  service) and we must
control  the cost of  processing  each  certificate.  As we do not  sell  travel
services  directly to consumers,  we will avoid the  high-cost,  labor-intensive
services of most existing online travel service companies.

                                       38
<PAGE>

         Our operational costs consist primarily of the following items:

         o   The cost of  equipping  our Web site and  providing  the  bandwidth
             needed  for  efficient  and user  friendly  access  to our Web site
             information;

         o   The cost of the staff to deal with our customers, the retail travel
             agencies and the travel service providers;

         o   The cost of  processing  and  accounting  for our  certificates  of
             value; and

         o   The cost of promoting our Web site and increasing site traffic.

         Our  business  model  should let us  control  and  minimize  these cost
components and maximize our profit potential.

         Our  equipment  costs  include  primarily  the costs of  obtaining  and
maintaining the computer servers and  telecommunications  equipment  required to
maintain our Web site.  As our Web site is a  navigational  site  through  which
consumers can access the database Web sites of the travel service providers,  we
avoid  the high  equipment  costs  often  associated  with  Internet  e-commerce
companies. We have an extremely low cost of content, as the participating travel
service  providers  provide  all  content.  Similarly,  as we  deliver  only our
"frame",  the  bandwidth  required for the  consumer's  efficient  review of the
available  travel  services  is  provided  primarily  by the  Web  sites  of the
participating   travel  service  providers.   This  means  that  we  can  handle
significant  site traffic  with a minimum  investment  of  Webmaster  time and a
minimum investment in hardware and software.  The major function of our Web site
is one of client database acquisition and management.

         Similarly,  as we do not provide  reservation or similar service to the
travel  consumer,  we  do  not  have  to  invest  in  the  order-processing  and
confirmation  computer hardware and software and other ticketing  equipment that
is required with these operations.

         Our labor  costs  will  consist  primarily  of the cost of the staff to
perform the following functions:

         o   Processing and accounting for our certificates of value;

         o   Developing and maintaining our relationships with our travel agency
             and travel service provider constituencies; and

         o   Promoting our Web site and increasing site traffic.

         As we do not sell travel services  directly with  consumers,  our staff
can be compact and focused and we do not have to invest in training our staff on
the intricacies of travel services.

         Because of the  complexities  of  travel,  companies  that sell  travel
services  directly to consumers must have a highly  trained,  knowledgeable  and
experienced  staff who can  efficiently  explain the  services to the  consumer.
Companies that sell travel services online, such as Preview Travel,  Travelocity
and Expedia,  must have the same highly trained,  knowledgeable  and experienced
staff.  These online companies have had to invest  significant  capital to equip
their operations and to acquire and train a workforce.

         The  processing  and  accounting  for  our  certificates  of  value  is
primarily a tracking function.  We must properly record each certificate that is
sent to us by a travel agent,  must monitor our receipt of the  commissions  and
overrides from the travel service providers and must account to the travel agent
for any  monies  due to the  agent  from  the  travel  service  provider.  These
functions can be automated with existing, off-the-shelf computer software. We do
not anticipate  having to invest in  proprietary  hardware or software to handle
these functions.

                                       39
<PAGE>

         Through  the  automation  of the  processing  and  accounting  for  our
certificates  of  value,  we  anticipate  that  we  can  profitably   operate  a
high-volume, low-cost service business.

         The costs of developing  and  maintaining  our  relationships  with the
travel agencies and travel service providers and of organizing and operating the
World Key Agency Group can not be accurately  predicted.  However, we anticipate
that these  costs can be managed  so that they can be  covered  through  the net
commissions and overrides  realized from our  certificates of value and on sales
by World Key Agency Group members. We will be facilitating the services provided
by both the agencies and the providers and will not be competing with either. As
a result,  we  anticipate  that both  constituencies  will be  receptive  to our
services  and that we will not have to  invest  significant  sums in  developing
proprietary products or services for either constituency.

         Our principal labor cost will be the cost of promoting our Web site and
increasing site traffic.  This cost is, in a sense, a discretionary  cost and is
not  directly  tied to the  cost of  generating  revenues  from  any  particular
certificate of value. However, our revenues will be directly proportional to the
volume of certificates that are used and such volume should also be proportional
to the amount of traffic to our site. We intend to devote substantial  resources
to this function and anticipate that it will be our primary cost of operations.

         Studies of e-commerce have shown that site traffic is directly  related
to the amount of promotion of the site. The more  potential  users who are aware
of the site, the greater the site traffic. So long as the site traffic generates
profitable  operations,  the cost of promoting the site can be managed within an
overall  profitable  operation.  We  anticipate  that  our  processing  of  each
certificate of value can be done profitably  through  automation.  Our challenge
then  becomes  one of  sufficiently  promoting  our site to  generate  increased
traffic while keeping the promotional  costs within the net profit realized from
processing the certificates.

Example Of Potential Operational Performance

         The following example illustrates how our business model operates. This
is only an  example  and,  because  of the  changing  e-commerce  market and the
vagaries  of  travel  service  in  general,   likely  will  not  reflect  actual
operations. The assumptions underlying our example are based on information from
various  Internet  travel  industry  research  and  financial  reports  of other
Internet  travel  sites.  There can be no assurance  that our actual  results of
operations will not vary  significantly  from the example or that the assumption
underlying this example will apply to our operations.

         Research  indicates that  approximately  67% of on-line travel shoppers
eventually  book  travel  offline  and that the type of  travel  that is  booked
offline is significantly  weighted towards more complex leisure travel,  such as
cruises and tours. For this example we have made the following assumptions.

         This example illustrates the total revenue that might be generated from
traffic to our Web site.  As the example  revenue  would be  generated  from the
visitor eventually  booking the travel services offline,  the example can not be
used to illustrate  our likely revenue for any  particular  month.  Also, we are
developing  traffic  to our Web  site and  currently  we have  several  thousand
visitors  to our Web site each month.  We do not  anticipate  averaging  100,000
visitors per month until at least the fourth quarter of 2000.

   o   Amount Of Revenue From Travel Services Booked Offline

         o   67% of the  visitors  to our Web site will  eventually  book travel
             services offline;

         o   10% of the on-line  looker/off-line booker visitors to our web site
             will use a certificate of value;

         o   The eventual  offline  bookings will be for the following  types of
             services;

                                       40
<PAGE>

         o   65% for leisure travel at an average value of $2,500;

         o   20% for hotel accommodations at an average value of $200;

         o   15% for car rentals at an average value of $150;

         o   1.75%  is the  average  net  override  payable  to us from use of a
             certificate of value; and

         o   Our revenues will be  proportional  regardless of the actual amount
             of site traffic.

   o   Direct Costs Of Processing Certificates Of Value

         o   10 minutes of processing time for each certificate;

         o   $30 per hour as the cost of clerical labor to process certificates;
             and

         o   $5 per Certificate as the labor for processing each certificate.

Example:

         o   Of  100,000  visitors  to our Web site,  67,000  will  book  travel
             services offline;

         o   Of the 67,000 visitors who book services offline,  6,700 will use a
             certificate of value;

         o   Of the 6,700  visitors who use a  certificate  of value,  4,355 (or
             65%) will book leisure travel services;

         o   Total bookings for leisure travel in which a certificate is used is
             $10,887,500 (i.e., 4,355 trips x $2,500 per trip);

         o   Total bookings for hotel  accommodations  in which a certificate is
             used is $268,000 (i.e., 1,340 bookings x $200 per booking);

         o   Total  bookings for car rentals in which a  Certificate  is used is
             $150,750 (i.e., 1,005 bookings x $150 per booking);

         o   Total revenues from offline bookings is $11,306,250;

         o   Overrides paid to  TravelnStore  from offline  bookings is $197,860
             (i.e., $11,306,250 x 1.75%); and

         o   Override per visitor is $1.97.

Governmental Regulations

         Laws and regulations  directly  applicable to Internet  communications,
commerce and advertising are becoming more prevalent. The United States Congress
has enacted Internet laws regarding children's privacy, copyrights and taxation.
Such  legislation  could dampen the growth in use of the Internet  generally and
decrease the  acceptance  of the Internet as a  communications,  commercial  and
advertising  medium.  Although our  transmissions  originate in California,  the
governments of other states or foreign  countries  might attempt to regulate our
transmissions  or levy sales or other  taxes  relating  to our  activities.  The
European Union recently  enacted its own privacy  regulations that may result in
limits on the collection and use of certain user information. The laws governing

                                       41
<PAGE>

the Internet,  however, remain largely unsettled,  even in areas where there has
been some  legislative  action.  It may take years to determine  whether and how
existing laws such as those governing intellectual property,  privacy, libel and
taxation apply to the Internet and Internet advertising.

         The growth and  development  of the market for  Internet  commerce  may
prompt calls for more stringent  consumer  protection  laws,  both in the United
States and abroad,  that may impose additional  burdens on companies  conducting
business  over the  Internet.  Furthermore,  the Federal  Trade  Commission  has
recently  investigated  the  disclosure  of  personal  identifying   information
obtained from individuals by Internet companies.  In the event the Federal Trade
Commission or other governmental authorities adopt or modify laws or regulations
relating to the  Internet,  our business,  results of  operations  and financial
condition  could be  adversely  affected.  See  "Risk  Factors  --  Governmental
Regulation of the Web."

Intellectual Property Rights

         We have filed for  registration of the service mark  "TravelnStore.com"
with the United States  Trademark  Office.  We are the  registered  owner of the
"TravelnStore.com" Internet domain name.

         We have not filed for patent  protection  of any of our  technology  or
business  systems with the United  States  Patent  Office or any foreign  patent
office.  We believe that our success  will be  dependent  on our  operation of a
user-friendly Web site that offers superior services and information.  We do not
believe that such  user-friendly  site or superior  services and information are
dependent on our obtaining and enforcing  patent  protection  for our technology
and business systems.

         We have determined that we wish to utilize the World Key trademark held
by World Key, Inc. as part of agency  recruitment  efforts and as the brand-name
for a World Key Branded  Agency  program.  In  addition  to our  Co-host  Agency
Program,  under which local retail travel agencies  sponsors our Web site and is
given priority for up to three Zip codes, we intend to pursue establishing under
a common brand name a network of local retail travel  agencies with whom our Web
site  customers can deal for purposes of booking travel  identified  through our
Web site.  We intend to use the "WORLD  KEY"  trademark  as the brand name under
which this network will be organized.

         Under  a  Trademark  License  Agreement  with  World  Key,  Inc.  dated
September  24,  1999,  we acquired  the  exclusive  right to use the "WORLD KEY"
trademark  and service mark in the United  States.  The  principal  terms of the
Trademark License Agreement are as follows.

         o   The term of the  license  is  perpetual,  subject  to the  right of
             either party to terminate the license for cause.

         o   The licensed territory is the Untied States.

         o   We have the right to  sublicense  the  Trademark  for use by retail
             travel agencies participating in our network of agencies.

         o   The royalties that we have to pay are as follows:

             o  We do not have to pay any  royalties  until we grant  our  first
                sublicense.

             o  When we grant our  first  sublicense,  we will pay a royalty  of
                $25,000; and

             o  Thereafter,  we have to pay an annual royalty of $250 per retail
                travel agency who is participating in our network and to whom we
                have sublicensed the Trademark.

                                       42
<PAGE>

         o   We have the option to acquire the  Trademark  from World Key on the
             following terms:

             o  We must  exercise the option  within 36 months after the date of
                the Trademark License Agreement, that is by September 30, 2002;

             o  We must pay World Key a purchase price equal to the sum of:

                o  The product obtained by multiplying  $2,500, by the number of
                   sublicenses  that  are  outstanding  as of  the  date  of the
                   exercise of the option; and

                o  The product obtained by multiplying  $2,500, by the number of
                   sublicenses  that are granted  after the date of the exercise
                   of the option and prior to September 30, 2004; or

                o  We can pay the  purchase  price either in cash or, so long as
                   the trading  price of our common  stock is at least $5.00 per
                   share,  in shares of common  stock  which  have an  aggregate
                   value equal to the purchase price.

         We believe that the "WORLD KEY"  trademark  has  significant  value and
will facilitate our  establishment  of the retail travel agency network.  At the
same time, we have  attempted to structure the  Trademark  License  Agreement so
that our  obligations  are  manageable and are  proportionate  to our use of the
Trademark and the benefit we realize from the agency network.


         Jim B. Tyner, Yula Greco, John R. Toal, Donald G. Scanlin and Stevan M.
Saylor are  principal  stockholders  of  TravelnStore,  Inc.  and are  principal
stockholders  of World Key, Inc.. Of a total of 6.0 million shares of World Key,
Inc., Jim B. Tyner is the beneficial owner of 1.8 million shares;  Yula Greco is
the beneficial owner of 1.4 million shares; John R. Toal is the beneficial owner
of 120,000  shares;  Donald G.  Scanlin is the  beneficial  owner of 1.4 million
shares;  and Stevan M. Saylor is the beneficial owner of 225,000 shares.  Jim B.
Tyner and Yula Greco are also officers of World Key, Inc.


Employees


         As of June 30,  2000,  we had 20  employees  consisting  of 4 executive
officers,  and 16  administrative  support  personnel.  We  anticipate  that  by
December 31, 2000, we will have a total of approximately 50 employees consisting
of 6 executive officers and 44 administrative and support personnel.


Facilities/Properties


         Our principal  offices are located at 1100 Paseo Camarillo,  Camarillo,
California  93010.  Our offices  consist of a free standing office building that
consists of 5,100  square feet of office  space.  We have leased  these  offices
under a five year standard  industrial/commercial lease. The initial term of the
lease  expires  November 30,  2004.  We have the right to extend the term of the
lease for two additional  5-year periods.  The base rent payable under the lease
is $5,335 per month,  or $64,020 per year. We have the right of first refusal to
purchase the building in which our offices are located if the Landlord  proposes
to sell the building.


         We also lease office space at 900 Avenida  Acaso,  Suite J,  Camarillo,
California 93012. This office consists of approximately 650 square feet. We rent
this  office  space on a month to month basis for $700 per month from World Key,
Inc., an affiliated company.

Legal Proceedings

         We are not a party to any pending legal proceedings.

                                       43

<PAGE>

                                   MANAGEMENT

Executive Officers And Directors

Our officers and directors and their ages are as follows:

NAME                  AGE                   POSITION
----                  ---                   --------

Jim B. Tyner           51  Chief Executive Officer, Chairman and Director
John R. Toal           60  President, Chief Operating Officer and Director
Yula Greco             53  Vice President, Secretary, Controller and Director
Glenn E. Glasshagel    55  Senior Vice President and Chief Financial Officer
Richard A. Bush        42  Independent Director
E. Heinz Niederhoff    60  Independent Director
James M. Kingzett      55  Independent Director


JIM B. TYNER is a co-founder  of  TravelnStore,  Inc.  From 1969 to 1976, he was
involved  in the  brokerage  and  sale  of  homes  and  agricultural  investment
properties.  In 1976,  he  founded a  California  licensed,  independent  escrow
company,  which he built into a multi-location  firm. He sold the escrow company
in 1989,  having  completed  over  20,000 real estate  transactions.  Mr.  Tyner
purchased  two  general  travel  agencies in 1981,  which he grew from  $600,000
annual  sales to $3.5 million in four years.  Mr.  Tyner sold these  agencies in
1985.  From 1990 to 1995, Mr. Tyner was involved in real estate  development and
brokerage,  and served as the Managing Partner of 250,000 square feet of office,
industrial and commercial  buildings.  Mr. Tyner founded World Key, Inc. in 1994
as a  specialized  travel  agency for travel to Great  Britain.  He continues as
Chairman of World Key,  Inc.  Mr.  Tyner has been active in  community  affairs,
serving on the Board of Regents of California Lutheran University,  as President
of the Camarillo Chamber of Commerce,  as President of the Ventura County Escrow
Association and the Independent Escrow Association and on the Executive Board of
the  California  Escrow  Association.  Mr.  Tyner is a  graduate  of  California
Lutheran University.


JOHN R. TOAL is a co-founder of TravelnStore,  Inc., and has served as President
and Chief  Operating  Officer  of  TravelnStore  since its  inception.  Prior to
joining  TravelnStore,  Inc.,  Mr. Toal was a Director and President of Impactor
Environmental Products,  Inc., a publicly held company and the parent company of
Environmental  Glass, Inc. Prior to his involvement with Impactor  Environmental
Products,  Inc.  he  served  as  President  of  Toal  and  Associates,  a  media
advertising  and  design  consulting  firm,  which he  founded  in 1960.  He has
lectured at UCLA and other venues on the topics of Advertising and Marketing. He
is a graduate of the American Academy of Art in Chicago.


YULA  GRECO is a  co-founder  of  TravelnStore,  Inc.,  and has  served  as Vice
President,  Controller and Secretary since its inception. She is a co-founder of
World Key, Inc. and has served as Controller and Secretary since its founding in
1994.  From 1981 to 1989 she served as  Controller  of Coronado  Escrow Inc. and
World Key Travel,  Inc. From 1989 to 1996 she served as  Controller  for several
real  estate  partnerships  controlled  by Jim B.  Tyner.  She holds a degree in
accounting from Ventura Community College.


GLENN E. GLASSHAGEL joined the Company in July 2000 as its Senior Vice President
and Chief Financial Officer. Prior to joining TravelnStore, Inc., Mr. Glasshagel
served as Executive  Vice  President  and Chief  Financial  Officer of Roadhouse
Grill,  Inc.  (Nasdaq:GRLL),  Pompano  Beach,  Florida,  a $150  million 70 unit
restaurant chain. He served in that capacity from October 1998 until joining the
Company.  From  September  1996 to  October  1998 he  served as  Executive  Vice
President and Chief  Financial  Officer for Casino  Software  Corporation in Las
Vegas,  Nevada, a Vancouver,  British Columbia,  Stock Exchange start-up Company
that  developed  software  for the  gaming  industry.  From  August  1992  until
September  1996 Mr.,  Glasshagel  served as Vice  President  - Finance and Chief
Financial  Officer of  HomeTown

                                       44
<PAGE>

Buffet,  Inc.,  San Diego,  California.  He was
instrumental  in leading  HomeTown Buffet  (formerly  Nasdaq:HTBB) in its IPO as
well as follow-on  public stock and debt offerings,  raising nearly $100 million
in capital to rapidly grow the Company.  At the time HomeTown Buffet merged with
Buffets,  Inc., (formerly  Nasdaq:BOCB) in 1996, HomeTown operated approximately
100 restaurants  throughout the United States with annual revenues totaling more
than $250 million.  Mr. Glasshagel,  a graduate of Southern Illinois University,
is a Certified Public Accountant.

RICHARD A. BUSH  graduated  with  honors from  Indiana  University  in 1980.  He
qualified  as a  Certified  Public  Accountant  in 1980.  He spent 10 years with
Arthur  Andersen  & Co.  He  held  the  position  of  Manager,  Audit  Financial
Consulting  Practice  in its  Chicago  office.  Mr.  Bush  joined the  Aerospace
Division of Abex,  Inc. as  Controller  in 1990.  He also served as a Co-General
Partner, with Mr. Tyner, in several,  large commercial real estate syndications.
He currently  serves as Vice President and Chief Financial  Officer of Fairfield
Manufacturing  Company Inc., a manufacturing  company with revenues in excess of
$200 million annually located in Lafayette, Indiana.


E.  HEINZ  NIEDERHOFF  served  as a  Vice  President  for  Sitmar  Cruises  from
1976-1979.  From  1980  through  1982 he held the  position  of Vice  President,
Western U.S.,  for Kuoni Tours.  From 1982 to 1996 he served as President of DER
Travel  Service,  Inc., Los Angeles.  DER is a major European tour operator with
annual sales in excess of $75 million.  At present, he serves as Vice President,
Sales and Marketing for Kemwel Holiday Autos, LLC, one of the largest rental car
marketing  firms with  offices  worldwide.  He is past  Chairman  and CEO of the
United States Tour Operators Association in 1994/1995.

JAMES M. KINGZETT is a graduate of Carroll College and the University of Montana
School  of Law.  He has over 25 years  experience  in real  estate  acquisition,
development,  management  and  disposition  with  specialized  experience in the
coordination  of  design,  planning  and  permitting  functions  of real  estate
development. He has founded and directed successful businesses, both on the U.S.
mainland  and in the  Pacific  Basin.  From  1992 to  present,  he is  served as
President  of  Pro-United  Inc.,  a Texas  Corporation,  involved in real estate
investment,  development and brokerage in Texas and South Eastern United States.
From 1981 to present,  he has also served as an officer and  director of Pacific
Endeavors,  Ltd.  which is  engaged  in the  export  and  brokerage  of food and
building  materials   throughout  the  South  Pacific.   He  is  a  resident  of
Gardnerville, NV.

         We  have  not  established   separate  Audit,   Compensation  or  other
Committees  of the  Board  of  Directors.  The  functions  of  these  Committees
presently  are being  performed by the full Board of  Directors.  We  anticipate
appointing such Committees during calendar 2000.

Executive Compensation

         Summary Compensation Table

         Our only compensation obligation to any of our executive officers is to
pay them the salary  compensation  described  below. We have not established any
employee benefit or insurance plans or other forms of long-term benefits for any
of our executive officers or other employees.  Accordingly, we have not included
a Summary  Compensation  Table,  which would include only the listed salary, and
instead have  separately  described  the  compensation  payable to our executive
officers.  We  anticipate  that,  after the  completion  of this  offer,  we may
establish one or more employee benefit or insurance plans of the type that would
be disclosed in the Summary Compensation Table.

         Cash Compensation

         Neither our Chief Executive Officer,  President nor any other executive
officer received or is entitled to receive for either fiscal year 1998 or fiscal
year 1999  compensation  of $100,000 or more.  The  compensation  payable during
fiscal 1999 and fiscal 2000 to our executive officers is as follows:

                                       45
<PAGE>


                                                     COMPENSATION
          NAME & POSITION                        FISCAL 1999 and 2000
          ---------------                        --------------------



Jim B. Tyner, Chairman                                  $84,000
  and Chief Executive Officer

John R. Toal, President                                 $72,000


Yula Greco Sr. V.P., Secretary                          $72,000
  and Controller

Richard A. Bush, CFO (1)                                $48,000

(1) Mr. Bush served as our interim Chief Financial Officer until July 17, 2000.

         All of the  foregoing  compensation  is payable  as salary.  We have no
obligation  to pay any cash bonuses in fiscal 1999 or fiscal  2000,  although we
may pay  cash  bonuses  in  fiscal  2000 if our  performance  and the  executive
officer's performance warrant a bonus.

         Stock Options

         We have not granted any stock  options,  stock  appreciation  rights or
other stock  incentives to any of the executive  officers.  In the future we may
grant stock options,  stock appreciation rights and other stock rights to any or
all of the executive officers

         Employment Agreements

         We have entered into written  Employment  Agreements with the executive
officers. Each of the Employment Agreements has the following principal terms:

         o   The term is one year  beginning  July 1, 1999 and  ending  June 30,
             2000, and neither party is obligated to renew the Agreement for any
             period after June 30, 2000;

         o   The annual salary is payable semi-monthly;

         o   We will annually review the employee's salary and determine whether
             it should be increased or decreased for the following year;

         o   We shall annually  review the employee's  performance and determine
             whether or not the Employee is entitled to receive a cash bonus;

         o   The employee is entitled to  participate  in our stock option Plans
             and other fringe  benefits,  although we are not obligated to grant
             the employee any option or an option covering any particular number
             of shares of common stock; and

         o   We may terminate the Agreement only for cause.

         The annual  salary  payable  to each of Messrs.  Tyner and Toal and Ms.
Greco is as follows:

         o   Mr. Tyner - $84,000 per year;

                                       46
<PAGE>

         o   Mr. Toal - $72,000 per year; and

         o   Ms. Greco - $72,000 per year.


         As of June 30, 2000, we were  obligated to pay the foregoing  executive
officers a total of $199,000 in salary accrued and unpaid for the period January
1, 1999, to June 30, 2000.


         Directors' Compensation

         We do not pay any of the directors any compensation, whether in cash or
other property,  for their attendance at any meetings of the Board of Directors.
We provide cash  reimbursements  for each of the directors for expenses incurred
in attending any such meetings.  We anticipate  that,  after the closing of this
offering  and  depending on our results of  operations,  we may  compensate  the
non-management directors for their attendance at such meetings.

         Stock Option Plans

                  1999 Equity Incentive Plan

                  In April 1999, we adopted the 1999 Equity  Incentive Plan. The
purposes  of the Plan are to  provide an  additional  incentive  for  directors,
employees  and  consultants  to further our growth,  development  and  financial
success by personally benefiting through the ownership of our securities, and to
enable  us to obtain  and  retain  the  services  of  directors,  employees  and
consultants considered essential to our long-term success.

                  We have  reserved a total of 1,000,000  shares of common stock
for  issuance  under the Plan (after  giving  effect to the 2-for-1  stock split
effected  August 25,  1999)  either upon the exercise of options or as shares of
restricted  stock.  The Plan provides for  adjustment in the number of shares of
common stock covered by the Plan in the event of, among other things,  any stock
splits or stock  dividends  and any  combinations  or  reclassifications  of our
common stock.

                  Currently the Plan is  administered by the Board of Directors,
although  the Board  may  appoint  a  Committee  to  administer  the  Plan.  The
administrator  has  authority to construe and  implement the Plan, to select the
individuals  eligible  for the  grant of  options  and the  award of  stock,  to
determine  the  amount and  exercise  price of  options  and other  shares to be
granted, to impose restrictions on the transferability of the options and shares
and to prescribe all other terms and conditions of each option granted under the
Plan.

                  The  administrator  may grant  options and award shares to our
employees,  officers,  directors,  non-employee directors and consultants. As of
the date hereof,  no employees,  directors or consultants  have been granted any
options or issued any shares under the Plan nor are they entitled to receive the
grant of an option or the award of any shares under the Plan.

                  Stock Options

                  Options  granted under the Plan may be incentive stock options
or  non-statutory  stock  options  for federal  and state  income tax  purposes.
Options granted under the Plan are not transferable,  except in the event of the
optionee's death, and options may be exercised only within the period prescribed
by the administrator. The maximum term of any option is ten (10) years.

                  The  administrator of the Plan has the discretion to establish
the vesting schedule for any options. Generally options will vest at the rate of
20%  after  each  year  of  employment  but,  in  the  event  of our  merger  or
reorganization, the administrator may accelerate the vesting of the options. The
administrator  may  provide  that the option  will  become  fully  vested on the
occurrence of a change in control,  which would generally include (a) a

                                       47
<PAGE>

person's  acquisition of 25% or more of our outstanding voting  securities;  (b)
the stockholders'  approval of our merger or consolidation  with or into another
corporation  in which our existing  stockholders  do not own at least 65% of the
voting  securities of the surviving entity; or (c) over any two (2) year period,
a change in the  majority of our Board of  Directors  that is not approved by at
least two-thirds (2/3) of the directors then in office.

                  The  expiration of any option is accelerated if the optionee's
employment,  status as a director or consultant  terminates for any reason.  The
option must be exercised  within thirty (30) days  following  such  termination,
unless the termination is as a result of the optionee's death or disability,  in
which case the option  must be  exercised  within one (1) year after the date of
termination.

                  The exercise price of an option is set by the administrator at
the time of grant. The option price may not be less than 100% of the fair market
value of common stock on the date of grant.  Payment of the exercise price of an
option may be made in whole or in part in the form of cash or our stock  (valued
at its then fair market value).

                  Restricted Stock

                  The  administrator  may  award  shares  under the Plan on such
terms and conditions as it deems  appropriate.  The shares may be awarded either
as a stock  bonus for  which  the  recipient  shall  not be  obligated  to pay a
purchase  price or as a stock  purchase  in which  case the  recipient  shall be
obligated to pay a purchase price established by the administrator,  which price
may be less than the then fair market value of the common stock.

                  The  recipient  will be  entitled  to vote  all of the  shares
immediately upon the award of the shares. The Administrator may provide that the
recipient's  economic  interest  in the shares  will vest over a period of time;
provided that such period shall not be longer than 20% per year over five years.

                  In  the  event  of  the   termination  of  the   stockholder's
employment  or status as a director  or  consultant,  we shall have the right to
repurchase  any unvested  shares at a price equal to the purchase  price paid by
the stockholder.  The administrator  also may provide that, on the occurrence of
any such  termination,  we will have the right to  repurchase,  at its then fair
market value, any vested shares.

                  Anti-Takeover Impact of Change of Control Provision

                  The Plan permits the  administrator  to accelerate the vesting
of any option  and any shares on the  occurrence  of a change in  control.  Such
acceleration  of vesting  could have an  anti-takeover  effect and could make it
more  difficult  for a  third  party  to  acquire  TravelnStore.com.  We are not
currently  discussing  or  negotiating  with  any  other  person  regarding  the
acquisition of  TravelnStore.com or any similar transaction that would result in
a change in control.

         Amendment and Termination

                  We may amend or terminate the Plan at any time,  provided that
no outstanding option or shares may be adversely affected without the optionee's
or the stockholder's  consent. The approval of our stockholders is required only
for amendments  that increase the number of shares  available for issuance under
the Plan other than as a result of stock split, recapitalization or other change
in our capital structure.  The Plan will automatically terminate on December 31,
2009,  unless it has  previously  been  terminated;  but options and shares then
outstanding  may be exercised and will remain  outstanding  until they expire or
are terminated in accordance with their terms.

         Benefit Plans

                  We have not established any pension, profit-sharing, 401(k) or
similar  benefit plans for our employees.  We anticipate  that we will establish
one or more of such plans after the completion of this  offering.  Our

                                       48
<PAGE>

provision  of such  plans may be  important  in  attracting  and  retaining  the
employees that we will need to achieve our business plan.

         Limitation Of Liability And Indemnification

                  Our  Articles  of   Incorporation   limits  the  liability  of
directors to the maximum  extent  permitted by California  law.  California  law
provides  that  directors of a  corporation  will not be  personally  liable for
monetary  damages  for breach of their  fiduciary  duties as  directors,  except
liability for:

         o   any  breach of their  duty of  loyalty  to the  corporation  or its
             stockholders,

         o   acts or omissions  not in good faith or which  involve  intentional
             misconduct or a knowing violation of law,

         o   unlawful  payments of dividends or unlawful  stock  repurchases  or
             redemption's or

         o   any  transaction  from  which  the  director  derived  an  improper
             personal benefit.

Such  limitation of liability  does not apply to  liabilities  arising under the
federal  securities  laws and does not  affect  the  availability  of  equitable
remedies such as injunctive relief or rescission.

                  Our Articles of Incorporation  and Bylaws provide that we will
indemnify  our  directors  and  executive  officers and may  indemnify our other
officers and employees and other agents to the fullest extent  permitted by law.
We believe that indemnification  under our Bylaws covers at least negligence and
gross negligence on the part of indemnified  parties.  Our Bylaws also permit us
to secure insurance on behalf of any officer, director,  employee or other agent
for any liability arising out of his or her actions in such capacity, regardless
of whether or not California law would permit indemnification.

                  We have entered into agreements to indemnify our directors and
executive officers,  in addition to indemnification  provided for in our Bylaws.
These  agreements,  among  other  things,  provide  for  indemnification  of our
directors and executive officers for certain expenses, including attorneys fees,
judgments,  fines and  settlement  amounts  incurred  by any such  person in any
action   or   proceeding,   including   any   action  by  or  in  the  right  of
TravelnStore.com,  arising  out of such  person's  services  as an  director  or
executive  officer of  TravelnStore.com,  any of our  subsidiaries  or any other
company or enterprise to which the person provides  services at our request.  We
believe that these provisions and agreements are necessary to attract and retain
qualified persons as directors and executive officers.

                  Insofar as indemnification  for liabilities  arising under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of TravelnStore.com pursuant to the provisions of our charter documents,
California law or the agreements  described  above, we have been advised that in
the opinion of the Securities and Exchange  Commission such  indemnification  is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.

                                       49

<PAGE>


                             PRINCIPAL STOCKHOLDERS

         The following  table sets forth the beneficial  ownership of our common
stock as of April 30,  2000 and as adjusted to reflect the sale of the shares of
common stock offered hereby by:

         o   each person or entity who is known by us to  beneficially  own more
             than 5% of our outstanding common stock;

         o   the  CEO,  each of the  named  executive  officers  and each of our
             directors; and

         o   all executive officers and directors as a group.


         Unless  otherwise  indicated,   the  address  for  each  of  the  named
individuals  is  c/o  TravelnStore,   Inc.,  1100  Paseo  Camarillo,  Camarillo,
California  93010.  Except as  otherwise  indicated,  and subject to  applicable
community  property  laws,  the persons  named in the table have sole voting and
investment power with respect to all shares of common stock held by them.

         Applicable  percentage  ownership  in the  table is based on  9,883,885
shares of common stock and 8,154 shares of Series A Preferred Stock  outstanding
as of June 30, 2000 and  11,383,885  shares of common  stock and 8,154 shares of
Series A Preferred  Stock  outstanding  immediately  following the completion of
this offering. (All of the share figures reflect the 2-for-1 stock split that we
effected August 25, 1999.) For purposes of calculating beneficial ownership:


         o   we have included in the outstanding shares:


             o   315,385  shares of common  stock  reserved  for  issuance  upon
                 conversion  of  $430,000  in  principal  amount of  convertible
                 promissory  notes  currently  outstanding  and with  respect to
                 which the holders  have  advised us that they will  convert the
                 notes as of the effective date of this offering; and

             o   168,500  shares  issuable  upon  payment of  $797,500 in bridge
                 loans outstanding; and


         o   we have excluded from the outstanding shares


             o   up to 153,847 shares  issuable upon exercise of one outstanding
                 stock option;

             o   61,538  shares of  common  stock  reserved  for  issuance  upon
                 conversion  of  $120,000  in  principal  amount of  convertible
                 promissory notes;


             o   175,000 shares of common stock issuable upon  conversion of one
                 Promissory note in the principal amount of $350,000; and

             o   1,000,000  shares of common stock  reserved for issuance  under
                 our 1999 Equity Incentive Plan.

         Beneficial  ownership is determined in accordance with the rules of the
Securities  and Exchange  Commission.  None of the persons listed below hold any
options or other rights to acquire any additional shares of our common stock. To
the extent  that any shares are issued upon  exercise  of  options,  warrants or
other  rights to acquire our capital  stock that are  presently  outstanding  or
granted in the future or reserved  for future  issuance  under our stock  plans,
there will be further dilution to new public investors.

                                       50

<PAGE>


<TABLE>
<CAPTION>

     Executive Officers, Directors            Shares Beneficially Owned                Shares Beneficially Owned
         and 5% Stockholders                      Prior to offering                        After the offering
         -------------------                      -----------------                        ------------------

                                             Number              Percentage          Number            Percentage
                                             ------              ----------          ------            ----------
<S>                                          <C>                 <C>                 <C>               <C>
Jim B. Tyner*                                3,603,846            36.5%               3,603,846         31.7%

Scanlin 1989 Trust**                         2,136,107            21.6%               2,136,107         18.8%

Stevan M. Saylor***                          1,912,201            19.3%               1,912,201         16.8%

John R. Toal                                   900,000             9.1%                 900,000          7.9%

Yula Greco                                     900,000             9.1%                 900,000          7.9%

Glenn E. Glasshagel                          -0-                   0.0%               -0-               0.00%

Richard A. Bush                              -0-                   0.0%               -0-               0.00%

E. Heinz Niederhoff                          -0-                   0.0%               -0-               0.00%

James M. Kingzett                            -0-                   0.0%               -0-               0.00%

All Executive Officers and  Directors
  as a group (7 persons)                     5,403,846            54.7%               5,403,846         47.5%

<FN>
*    Includes 3,846 shares of common stock issuable to Mr. Tyner upon conversion
of a convertible promissory note jointly held by Mr. Tyner and Mr. Saylor.

**   Includes  (a) 16,107  shares of common  stock  issuable to the Scanlin 1989
Trust upon  conversion of the shares of Series A Preferred Stock held by him and
(b) 20,000 shares of common stock issuable in connection with the payment of the
bridge loans.

***  Includes  (a) 3,846  shares of common  stock  issuable  to Mr.  Saylor upon
conversion of a convertible  promissory  note jointly held by Mr. Saylor and Mr.
Tyner  and (b)  8,355  shares  of  common  stock  issuable  to Mr.  Saylor  upon
conversion of the shares of Series A Preferred Stock held by him.
</FN>
</TABLE>

                                       51
<PAGE>


                              CERTAIN TRANSACTIONS

         TravelnStore.com,  LLC, a California  limited  liability  company,  was
organized  on  August  18,  1998,  and  is  our  predecessor.  By  a  merger  of
TravelnStore.com, LLC into us effective as of April 15, 1999, we acquired all of
its  business,  assets and  liabilities.  Effective May 30, 2000, we changed our
corporate name to TravelnStore, Inc. In connection with the merger, we issued to
the members of the LLC a total of 4,500,000  shares of common stock. The members
of the  LLC  had  made  an  aggregate  cash  contribution  to the LLC of $200 in
exchange  for their  membership  interests  in the LLC. The persons who were the
members of the LLC currently hold a majority of our outstanding common stock.

Convertible Note Transactions


         In separate  private  placements  commenced in September 1998,  January
1999,  June  1999 and  September  1999,  we  issued  a total  of 37  convertible
promissory notes in the aggregate principal amount of $550,000.  Each note has a
face value of $15,000,  $85,000 of the notes have a coupon rate of 8% per annum,
$465,000  of the notes  have a coupon  rate of 6% per annum and all of the notes
are all due and payable on December 31, 2000. One note was only partially funded
through cash payment to the extent of $7,500. We are treating the portion of the
note that was not funded through cash payments as  compensation  expense paid to
an officer.  Another note was only partially funded to the extent of $10,000. We
are treating the portion of the note that was not funded  through cash  payments
as a $5,000  general and  administrative  expense for  services  performed  by a
supplier.  We used the  proceeds of these  notes to cover our initial  operating
expenses and for general  working  capital  purposes,  including  the payment of
officers salaries.  No significant portion of the proceeds of the notes was used
to fund the  acquisition of capital  equipment.  Each of the notes was issued in
exchange for cash, the forgiveness of debt or a combination thereof in an amount
equal to the principal  amount of the note.  Under each of the  placements,  the
amount  payable at  December  31,  2000 on  maturity of the notes will depend on
whether  or not we have  affected a  registered  public  offering  of our common
stock. If we have not affected a registered  public offering of our common stock
on or before  December 31, 2000,  we will be obligated to pay an amount equal to
the sum of the  entire  unpaid  principal  balance  of the  notes,  all  accrued
interest  thereon,  and a  premium  equal  to  $15,000.  If we have  affected  a
registered  public  offering of our common stock on or before December 31, 2000,
and have raised at least  $2,000,000 in such  offering,  we will be obligated to
pay an amount  equal to the sum of the entire  unpaid  principal  balance of the
Notes, all accrued interest thereon, and a premium equal to $7,500.

         The notes issued  under each of the  placements  may be converted  into
shares of common stock following the date on which a registered  public offering
of our  common  stock is  declared  effective.  For the notes  issued  under the
placement  commenced in  September,  1998,  the holder may convert the note into
that number of shares of common stock determined by dividing the sum of $150,000
by the price at which we issue the  shares  of  common  stock in the  registered
offering;  provided  that the  number  of  shares  that are  issuable  upon such
conversion shall be  appropriately  pro-rated to reflect any partial payments on
the  note  prior to the date of  conversion.  For the  notes  issued  under  the
placements commenced in January,  1999, June 1999 and September 1999, the holder
may convert the note into that number of shares of common  stock  determined  by
dividing  the sum of $50,000 by the price at which we issue the shares of common
stock in the  registered  offering;  provided that the number of shares that are
issuable upon such conversion  shall be  appropriately  pro-rated to reflect any
partial  payments on the note prior to the date of conversion.  In  anticipation
that the offering price for any shares issued in a registered  offering would be
$6.50 per share, we had reserved for issuance on conversion of the notes a total
of 376,923 shares of common stock.  We will  appropriately  adjust the number of
shares  reserved to reflect  the actual  offering  price and the then  aggregate
amount payable under the notes.

         Holders of 29 notes,  in the  aggregate  principal  amount of $430,000,
have  committed to convert,  as of the effective  date of this  offering,  their
notes into an aggregate of 315,385 shares of common stock.  Such conversion will
be effected in order to improve our financial  position and to  facilitate  this
offering.  One of the notes which will be  converted  is jointly  held by Jim B.
Tyner, our Chairman and Chief Executive  Officer,  and Stevan M. Saylor,  one of
our principal  stockholders.  On the conversion of such note,  each of Mr. Tyner
and Mr. Saylor will receive  3,846 shares of common stock.  As of June 30, 2000,
and after giving effect to the foregoing


                                       52
<PAGE>

conversions,  there  remained  outstanding  8 notes in the  aggregate  principal
amount of $120,000  and with  respect to which we have  reserved  for issuance a
total of 61,538 shares of common stock.


Option Sweepstakes


         In  connection  with the  commencement  of our Web site, we conducted a
sweepstakes  under which we solicited  entries from visitors to our Web site. We
granted  to one  visitor  whose  name we drew at  random  from  the  list of all
participating visitors an option to purchase that number of shares of our common
stock as is determined  by dividing  $1,000,000 by the price at which the shares
of common  stock  covered by this  offering  are issued to the  public.  We have
reserved for  issuance  under the option  153,847  shares of common  stock.  The
aggregate exercise price of the option is $100.00.


The person to whom the option was granted has agreed that:

         o   without our prior  consent she will not transfer all or any portion
             of her  interest  in the  option  other than by will or the laws of
             descent and distribution; and

         o   in  connection  with  this  offering,  without  our  prior  written
             consent,  she will not publicly  offer or sell any shares of common
             stock  acquired  on exercise of the option for a period of 180 days
             after the registration statement is declared effective.

         If we do not effect a public  offering of our common  stock by December
31, 2000, the option will expire on December 31, 2000 and we will pay the holder
of the option $25,000 in cash.

         We commenced the  sweepstakes  on November 1, 1998 and made the drawing
on January 31, 1999.  Entrant's were required merely to register at our Web site
by leaving their email address and were not obligated,  then or  thereafter,  to
provide any other particular  information to us, purchase any goods or services,
pay us any amount or otherwise  provide us any particular  consideration.  We do
not intend to conduct any other  sweepstakes  in which we will grant any options
or issue any other  securities to any  participant It is possible that our grant
of  the  option  did  not  comply  with  the  registration  requirements  of the
Securities Act of 1933. Because we granted only one option, did not receive, and
will not receive,  any tangible property on the grant or exercise of the option,
we do not intend to offer the  holder of the  option  the right to  rescind  the
grant of the option.

Stockholder Loans

         In  connection  with our  borrowing a total of $140,000 from two of our
principal   stockholders,   we  issued  to  such  stockholders,   as  additional
consideration  for the loans, a total of 400,000  shares of common stock.  Notes
issued  for a total of  $100,000  were due and  payable  on June 30,  1999,  and
bearing  interest  at the rate of 10% per  annum.  One of the notes  issued  for
$40,000 was due and payable on December 31, 1999,  bearing  interest at the rate
of 10% per annum and was  convertible  at the holder's  option into  convertible
notes  issued in the  September 6, 1998  private  placement  (which is described
above) in the aggregate principal amount of $75,000.  Effective as of August 25,
1999,  all of these notes were  converted  into an  aggregate of 8,154 shares of
Series A Preferred Stock. The shares of Series A Preferred Stock are convertible
into 24,462 shares of common  stock.  Such  conversion  was effected in order to
improve our financial position and to facilitate this offering.

Bridge Loan


         Between  September  1999 and June 2000, we borrowed a total of $797,500
and in exchange therefor issued a total of 23 promissory notes. These notes bear
interest  at the  rate of 8% per  annum,  do not  require  monthly  or  periodic
payments of principal or interest,  and are all due and payable on the date that
is 30 days after final closing of this offering.  Upon payment of the notes,  we
will issue to the note holders, in addition to the principal amount of the notes
and accrued  interest,  5,000 shares of common stock for each $25,000  principal
amount of the notes in the  principal  amount of $712,500 and 20,000  shares for
one note in the principal  amount of


                                       53
<PAGE>

$85,000, for a total of 168,500 shares of common stock.


Promissory Note


         Between  December  1999 and June 2000,  we borrowed a total of $350,000
from one lender and in exchange  therefor issued one promissory  note. This note
bears interest at the rate of 8% per annum, does not require monthly or periodic
payments of principal  or  interest,  and is all due and payable on December 31,
2000. The note is convertible  into shares of common stock at the price of $2.00
per  share.  We have  reserved  a total of  175,000  shares of common  stock for
issuance upon  conversion of this note. The shares of common stock issuable upon
conversion of this note will be issued without registration under the Securities
Act of 1933 and will constitute  "restricted  securities"  within the meaning of
Rule 144 promulgated under such Act.


Consultancy Agreements

         TravelnStore, LLC, our predecessor, entered into Independent Contractor
Agreements with Stevan M. Saylor and Donald G. Scanlin. Both Mr. Scanlin and Mr.
Saylor were  founders of  TravelnStore  LLC and are  principal  stockholders  of
TravelnStore.  Under  these  agreements,  Mr.  Scanlin and Mr.  Saylor  provided
consultancy  services to TravelnStore,  LLC during its formation and through the
period ended June 30, 1999. Each of the agreements has terminated and we are not
obligated to continue to retain or to employ  either or both of Messrs.  Scanlin
and Saylor. Both Mr. Scanlin and Mr. Saylor have significant business experience
from which  TravelnStore,  LLC, and subsequently  TravelnStore,  have benefited.
Their  duties  under  the  agreements,  were to  provide  general  business  and
marketing  advice  at the  request  and  direction  of our  officers.  For their
services,  each is to receive  $25,000  payable on the successful  completion of
this  offering.  We do  not  anticipate  renewing  or  negotiating  any  further
consultancy  agreements  with  either  Mr.  Scanlin  or Mr.  Saylor  in that the
services  which they have  provided  have or will be  assumed  by our  full-time
employees.

Trademark License Agreement

         We entered  into a Trademark  License  Agreement  with World Key,  Inc.
dated September 24 1999. Under the License Agreement we have the exclusive right
to use the "WORLD KEY" trademark.  The principal terms of the License  Agreement
are as follows.

         o   The term of the  license  is  perpetual,  subject  to the  right of
             either party to terminate the license for cause.

         o   The licensed territory is the Untied States.

         o   We have the right to  sublicense  the  trademark  for use by retail
             travel agencies participating in our network of agencies.

         o   The royalties that we have to pay are as follows:

              o  When we grant our first  sublicense,  we will pay a royalty  of
                 $25,000; and

              o  Thereafter,   we  will  pay  an  annual  royalty  of  $250  per
                 sublicensee.

         o   We have the option to acquire the  trademark  from World Key on the
             following terms:

              o  We must exercise the option by September 30, 2002;

                                       54
<PAGE>

              o  We must pay a purchase price equal to the sum of:

              o  The product  obtained by multiplying  $2,500,  by the number of
                 sublicenses that are outstanding as of the date of the exercise
                 of the option; and

              o  The product  obtained by multiplying  $2,500,  by the number of
                 sublicenses  that are granted after the date of the exercise of
                 the option and prior to September 30, 2004; and

         o   We can pay the  purchase  price  either  in cash or, so long as the
             trading  price of our common stock is at least $5.00 per share,  in
             shares of common stock which have an  aggregate  value equal to the
             purchase price.


         Jim B. Tyner, Yula Greco, John R. Toal, Donald G. Scanlin and Stevan M.
Saylor are  principal  stockholders  of  TravelnStore,  Inc.  and are  principal
stockholders  of World Key,  Inc..  Of a total of 6.0  million  shares of common
stock of World Key, Inc., that are  outstanding,  Jim B. Tyner is the beneficial
owner of 1.8 million shares;  Yula Greco is the beneficial  owner of 1.4 million
shares;  John R.  Toal is the  beneficial  owner of  120,000  shares;  Donald G.
Scanlin is the beneficial  owner of 1.4 million shares;  and Stevan M. Saylor is
the  beneficial  owner of 225,000  shares.  Jim B. Tyner and Yula Greco are also
officers of World Key, Inc.


Separation Agreement

         Effective  as of July 9, 2000,  Graeme R. Clarke  resigned as our Chief
Executive Officer. In connection with his resignation, the company agreed to pay
him  severance  compensation  in an  aggregate  amount of  $77,500.  We will pay
$52,500 of the severance  compensation  on September 1, 2000,  and the remaining
$25,000 on January 5, 2001.

Approval of Transactions


         Our Board of Directors  presently  consists of six directors,  three of
whom are officers of TravelnStore  and three of whom are independent  directors.
All of the transactions described above were approved by the Board of Directors.
None  of  our  directors  had a  material  financial  interest  in  any  of  the
transactions  described  above,  except that Jim B. Tyner,  our chief  executive
officer,  is a joint owner of one  convertible  promissory note in the amount of
$15,000 issued in June 1999,  and,  through their stock  interests in World Key,
Inc.,  the  stockholders  identified  above  have an  indirect  interest  in the
Trademark License Agreement with World Key, Inc. The Trademark License Agreement
with World Key, Inc., was approved by a majority of the disinterested directors.
The merger of  TravelnStore.com,  LLC into TravelnStore,  Inc.,  effected only a
change in the form of the  entity and did not  change  any  person's  percentage
equity interest in the equity. Any future transactions in which any director has
a material  financial  interest must be approved,  after full  disclosure of all
relevant information,  by both a majority of the entire Board of Directors and a
majority of the disinterested  directors.  In addition,  any future transactions
and loans will be made or entered into on terms that are no less favorable to us
than those that we could obtain from  unaffiliated  third  parties.  We will not
forgive any of our loans or obligations unless such forgiveness is approved by a
majority of our independent directors.


                                       55
<PAGE>


                          DESCRIPTION OF CAPITAL STOCK


         Upon the closing of this offering,  our  authorized  capital stock will
consist of 20,000,000 shares of common stock, no par value, and 1,000,000 shares
of preferred stock, no par value. As of June 30, 2000, there were outstanding:


         o   9,400,000  shares of common stock held of record by 5  stockholders
             of record and

         o   8,154  shares  of  Series A  Preferred  Stock  held of  record by 2
             stockholders.

Of the 20,000,000 shares of common stock authorized:

         o   9,400,000 shares are outstanding;

         o   1,500,000 shares are being offered herein;

         o   1,000,000  shares are reserved  for  issuance  pursuant to the 1999
             Equity Incentive Plan;


         o   153,847 shares are reserved for issuance on the  outstanding  stock
             option;

         o   376,923  shares are reserved for issuance  upon  conversion  of the
             convertible promissory notes;


         o   24,462 shares are reserved for issuance on conversion of the Series
             A Preferred Stock;


         o   168,500  shares are reserved  for issuance as a stock  dividend for
             the bridge loans; and


         o   175,000  shares are reserved for issuance  upon  conversion  of one
             promissory note in the principal amount of $350,000.

The  foregoing  number of shares  reflect the 2-for-1  stock split on the common
stock that was effected August 25, 1999.

Common stock

         The holders of our common stock are entitled to one vote for each share
held of record on all matters submitted to a vote of our  stockholders.  Subject
to preferences  applicable to any  outstanding  shares of preferred  stock,  the
holders of common stock are entitled to receive ratably such dividends as may be
declared by the Board of Directors  out of any funds legally  available.  In the
event of our liquidation, dissolution or winding up, holders of common stock are
entitled to share ratably in all assets  remaining  after payment of liabilities
and the liquidation  preferences of any outstanding  shares of preferred  stock.
Holders of common stock have no preemptive  rights and no right to convert their
common stock into any other securities.  There are no redemption or sinking fund
provisions  applicable to our common  stock.  All  outstanding  shares of common
stock are, and all shares of common stock to be outstanding  upon the closing of
this offering will be, fully paid and nonassessable. The rights, preferences and
privileges  of holders of our common  stock are subject to the rights of holders
of shares of any series of our preferred  stock which we may designate and issue
in the future.

Preferred Stock

         Pursuant to our Articles of  Incorporation,  the Board of Directors has
the  authority,  without  further  action  by the  stockholders,  to issue up to
1,000,000 shares of preferred stock in one or more series and to fix the rights,

                                       56
<PAGE>

preferences and privileges of such stock, including dividend rights,  conversion
rights, voting rights, terms of redemption and liquidation  preferences,  any or
all of which  may be  greater  than the  rights  of the  common  stock.  Without
stockholder  approval,  we may issue preferred stock with voting,  conversion or
other  rights that could  adversely  affect the voting power and other rights of
the holders of common stock.  preferred  stock could thus be issued quickly with
terms which could delay or prevent a change in control of  TravelnStore  or make
removal of management  more difficult.  Additionally,  the issuance of preferred
stock may have the effect of decreasing the market price of the common stock and
may adversely affect the voting and other rights of the holders of common stock.
Upon the  closing  of this  offering,  there  will be 8,154  shares  of Series A
Preferred Stock outstanding,  and we do not currently have plans to issue any of
our preferred stock.

         A total of 8,154  shares of  preferred  stock have been  designated  as
Series  A  Preferred  Stock.  There  are no  other  shares  of  preferred  stock
outstanding  and there are no  current  plans to issue any  shares of  Preferred
Stock other than the shares offered hereby.

         Holders of Series A  Preferred  Stock will have the  following  rights,
preferences and privileges:

         o   they will be entitled to receive non-cumulative dividends prior and
             in preference to any payment of dividends (except dividends payable
             in shares  of common  stock) on  common  stock,  when,  as,  and if
             declared by the Board of Directors;

         o   on  liquidation  of  TravelnStore,  they will be entitle to receive
             before any distribution to holders of common stock, an amount equal
             to $20 per share of Series A Preferred Stock.  After provisions for
             payment  of the  preferential  amounts  to the  holders of Series A
             Preferred  Stock, all remaining assets shall then be distributed to
             the holders of common stock;

         o   each share of Series A Preferred  Stock is  convertible  into three
             (3)  shares of common  stock.  The  conversion  rate is  subject to
             adjustment  in certain  events,  including  the  issuance of common
             stock as a stock dividend or combinations or subdivisions of common
             stock; and

         o   in  addition  to  voting  rights  given  by law to the  holders  of
             preferred  stock,  the holders of Series A Preferred  Stock will be
             entitled to the voting rights described below.

Voting Rights

         Except as otherwise  required by law or as set forth in our Articles of
Incorporation,  the holders of shares of common  stock and the holders of shares
of Series A Preferred  Stock will vote together as a single class on all matters
submitted for approval by the stockholders.  The holders of common stock will be
entitled to our vote per share. The holders of the Series A Preferred Stock will
be  entitled to that number of votes per share as equals the number of shares of
common  stock  into  which the  Series A  Preferred  Stock is then  convertible.
Initially  each  share of Series A  Preferred  Stock is  convertible  into three
shares of common stock.

         Prior to the election of directors,  any stockholder may cumulate votes
for any nominees,  if, prior to the voting,  a stockholder has given notice that
he intends to cumulate his votes.  In cumulative  voting,  each  stockholder  is
entitled in the  election of directors to one vote for each voting share held by
him  multiplied  by the number of  directors to be elected and may cast all such
votes for a single nominee for director or may distribute  them among any two or
more nominees as he sees fit. Those  receiving the highest number of votes up to
the number of directors to be elected are elected as directors.

         Stockholder approval of most actions, other than election of directors,
requires the approval of a majority of the shares present,  whether in person or
by proxy,  assuming a quorum was present.  A quorum is the  representation  at a
meeting of holders of more that 50% of the  outstanding  shares.  California law
requires  the  approval  of at  least  the  holders  of  more  than  50%  of the
outstanding shares for certain matters,  including certain  reorganizations  and

                                       57
<PAGE>

sales of all or substantially  all of the company's  assets,  the dissolution of
the company and amendments to the Articles of Incorporation,  certain amendments
to the Bylaws, and in certain cases, certain class votes.

         In  addition  to the  foregoing,  so long as any  shares  of  Series  A
Preferred  Stock shall be  outstanding,  we shall not take any of the  following
actions  without first  obtaining the approval (by vote or written  consent,  as
provided  by  law)  of the  holders  of at  least  fifty  percent  (50%)  of the
outstanding shares of Series A Preferred Stock:

         o   Alter or change  the  rights,  preferences,  or  privileges  of the
             Series A Preferred  Stock so as materially  and adversely to affect
             the Series A Preferred Stock; or

         o   Increase  the  authorized  number of  shares of Series A  Preferred
             Stock; or

         o   Create any new class or series of shares having  preferences  over,
             or  being  on  a  parity  with,   Series  A  Preferred  Stock  then
             outstanding; or

         o   Do any act or thing which  would  result in taxation of the holders
             of shares of Series A  Preferred  Stock  under  Section  305 of the
             Internal Revenue Code of 1986.

Stockholder Proposals

         Our Bylaws set forth specific procedures for a stockholder's submission
of any matter to be acted upon at any meeting of stockholders.

         o   If the  stockholder  wishes to nominate a person for  election as a
             director,  the  stockholder  must  deliver  to  us  notice  of  the
             nomination  generally  not less than thirty (30) days nor more than
             sixty (60) days prior to the date of the meeting at which directors
             are to be elected.  The  stockholder  must  include with the notice
             certain  information  about  the  nominee  and  his  or  her  prior
             experience.

         o   If the stockholder wishes to present any other matter for action at
             the stockholder  meeting, the stockholder must deliver to us notice
             of such  matter  generally  not less than thirty (30) days nor more
             than  sixty  (60)  days  prior  to the  date  of the  meeting.  The
             stockholder must include with the notice certain  information about
             the matter to be acted upon and his or her interest in such matter.

Convertible Notes


         We have issued in four  private  placements  a total of 37  convertible
promissory notes in the aggregate principal amount of $550,000.  Effective as of
August 15, 1999, the holders of $430,000 in principal  amount of such notes have
agreed to convert  such Notes into a total of 315,385  shares of common stock as
of the  effective  date  of the  offering.  We have  reserved  for  issuance  on
conversion  of the 8 remaining  notes a total of 61,538  shares of common stock,
although we have not  received  from the  holders of such Notes  notice of their
intention  to  convert  such notes at the  effective  date of this  offering  or
otherwise.


         In connection with our borrowing of a total of $140,000 from two of our
principal   stockholders,   we  issued  to  such  stockholders,   as  additional
consideration  for the  loans,  a total  of  400,000  shares  of  common  stock.
Effective as of August 25, 1999, the promissory  notes  evidencing the foregoing
loans  were  paid in full  through  the  issuance  of 8,154  shares  of Series A
Preferred  Stock.  The shares of Series A Preferred Stock are convertible into a
total of 24,462 shares of common stock.

         We issued one promissory note in the principal amount of $350,000. This
note is convertible  into 175,000 shares of common stock at the conversion price
of $2.00 per share.

                                       58
<PAGE>


         We issued a total of 23  promissory  notes in the  aggregate  principal
amount of $797,500. Upon payment of these notes, we will pay to the note holders
the principal amount of the notes plus accrued interest thereon and will issue a
total of 168,500  shares of common  stock:  (a) with  respect to 22 of the notes
5,000 shares of common stock for each $25,000  principal amount of the notes and
(b) 20,000 shares for one note in the principal amount of $85,000.


Transfer Agent And Registrar

         We will not list the shares of common stock issued in this  offering on
any exchange or in the Nasdaq  quotation  service  including after the offering.
Until such time as we list our shares of common  stock on an  exchange or in the
Nasdaq  quotation  service,  we will act as the transfer agent and registrar for
our common stock.

Stockholder Communications

         Following  the  completion  of this  offering,  we will  provide to our
stockholders the periodic reports required under the Securities  Exchange Act of
1934,  including  quarterly and annual reports. We also intend to provide to our
stockholders  prior to our merger with or acquisition of another business entity
complete  disclosure  documentation  regarding such business  entity,  including
audited financial statements.

Potential Acquisition Transactions

         We anticipate  that we may pursue one or more  acquisitions or business
combinations  for the purposes of facilitating our growth and our achievement of
our business plan. As is common in the e-commerce  industry,  the most effective
means  for us to  expand  into  particular  industry  segments  may be for us to
combine with another company which is already  operating in that segment.  There
are  no  preliminary   agreements,   understandings   or  negotiations   between
TravelnStore.com and any of our officers,  directors or principal  stockholders,
any of their affiliates or any other persons  regarding our possible merger with
or acquisition of any other business or company.

         While we anticipate  that we will pursue one or more  acquisitions  and
that we may use a portion of the proceeds of this  offering in  connection  with
such  acquisitions,  we are not presently  negotiating or discussing a strategic
relationship  with any particular person and we anticipate that the total amount
of the proceeds of this offering that might be used for such purposes  would not
exceed $50,000, if we raise only the minimum proceeds, and $250,000, if we raise
the maximum proceeds.

                                       59
<PAGE>

                              PLAN OF DISTRIBUTION

         The shares of common stock  covered by this  offering are being offered
directly  by us.  Our  officers  and  directors  who will act on our  behalf  in
connection will be Jim B. Tyner,  Chairman and Chief Executive Officer,  John R.
Toal,  President and Chief  Operating  Officer,  and Peggy  Murray,  Director of
Investor  Relations.  We have not  employed the  services of an  underwriter  to
market the  shares,  although we have  reserved  the right to employ one or more
underwriters and brokers. If we employ any broker/dealers to assist in the offer
and sale of the shares, we will employ only broker/dealers who are licensed with
the Securities  and Exchange  Commission  and all  applicable  state  securities
agencies  all are in good  standing  with the  NASD.  Prior to  agreeing  to pay
compensation to a broker/dealer,  we will obtain from the NASD confirmation that
they have no obligation to the terms of such compensation. If and when we employ
any broker/dealer,  we will file a post-effective  amendment to the registration
statement  covering this offering to identify the  broker/dealer and to disclose
the compensation payable to him. It is the position of the Commission's Division
of Corporation  Finance that broker/dealers who we retain to assist in the offer
and sale of the shares will be deemed to be "underwriters" within the meaning of
Section 2(11) of the Securities Act of 1933.

         We have established the following  procedures for directly offering and
selling the shares covered by this offering.

         o   Investor Relations  Department.  Our Investor Relations  Department
             consists  of a  Director  of  Investor  Relations  and an  Investor
             Relations   Associate.   The   Director   and   Associate   have  a
             comprehensive understanding of TravelnStore, our operations, market
             strategies,  and the market in which we compete.  The  Director and
             Associate have received  specific  training about this offering and
             the rules under which we are making this offering.

         o   Marketing.   We  intend  to  use  the  Internet,   direct-mail  and
             traditional   media  to  solicit   investors  using  the  following
             strategies.

         o   The  Internet.  We have  established  a  procedure  on our Web site
             through  which a  prospective  investor may download a copy of this
             prospectus  and subscribe for shares by following the  instructions
             posted on the Web site.  Our  Investor  Relations  Department  will
             follow-up with each person who contacts the Web site to pursue such
             person's investment in this offering.

         o   Direct-Mail.  We will use  traditional  surface  mail and  email to
             contact  retail travel  agencies and travel service  providers.  We
             believe that the owners,  management  and staff of travel  agencies
             and travel service providers are in a position to easily understand
             our  objectives  and  opportunities.  We  intend  to  contact  both
             agencies and providers with whom we have existing relationships and
             those with whom we do not have relationships.

             We will also use  traditional  surface  mail and  email to  contact
             other potential  investors.  We intend to limit such mail and email
             contacts to potential investors and groups of investors who we have
             pre-qualified as knowledgeable about the travel industry and/or the
             conduct of the e-commerce on the Internet.

         o   Traditional  Media. We intend to use traditional  media both in the
             form of paid  advertisements  and press  releases  to  promote  the
             availability of this offering to potential investors.

         o   Up-Dated  Information.  We will post on our Web site  copies of all
             amendments  and  supplements to this  Prospectus  contemporaneously
             with  our  filing  of such  amendments  and  supplements  with  the
             Commission.   In  addition,   and  in  order  to  insure  that  all
             prospective  investors timely receive a copy of each such amendment
             and  supplement,  we will  highlight on our Web site notice of such
             filing and will send to each  prospective  investor  notice of such
             filing  by mail or email,  in  accordance  with our prior  means of
             communication with the investor. If we previously have


                                       60
<PAGE>

             delivered to the investor only printed copies of the prospectus, we
             will send to the investor  with the written  notice of the filing a
             printed copy of the amendment or supplement.


         o   Escrow Account. To reduce the risk to early investors,  we have set
             a minimum offering amount of $3,000,000.  We anticipate that amount
             will be sufficient to fund our  operations  for twelve (12) months.
             Until the minimum  subscriptions  are received,  all funds received
             from  investors  will be  placed in an escrow  account  with  Santa
             Barbara  Bank & Trust,  an FDIC insured  commercial  bank with more
             than  $50,000,000  in assets.  The  subscription  funds will not be
             released to us until we have received acceptable  subscriptions for
             at least  $3,000,000.  We will  deliver the  investor  funds to the
             escrow  agent no later than 12:00  noon,  California  time,  on the
             business day following  the date on which we receive the funds.  If
             we  have  not  received  acceptable   subscriptions  for  at  least
             $3,000,000  by  December  31,  2000,  the  funds  will be  promptly
             returned to the investors,  without interest. We will not be deemed
             to have  accepted  any  subscription  until  we have  accepted  the
             subscription in writing and, if appropriate, delivered instructions
             to the escrow  agent to release the funds from  escrow.  The escrow
             agreement   provides   that  once  the  account   balance   reaches
             $3,000,000, all funds will be released to us and the escrow account
             closed.  All charges and fees  associated with the escrowing of the
             funds will be paid by us with no  deductions  or offsets  available
             against the deposited funds.


         Once the minimum amount of $3,000,000 is met all further  subscriptions
will be directly deposited for use by us.

Limited State Registration

         We have  registered the shares of common stock covered by this offering
for  sale  only in the  following  states:  California,  Colorado,  Connecticut,
Georgia,  Illinois,  Nevada,  New  Jersey  and New  York.  In  addition,  we are
authorized  to sell shares in the  District of Columbia  and Hawaii  pursuant to
exemptions from registration under the laws of such  jurisdictions.  We may sell
shares in the foregoing  states only after the  Registration  Statement has been
declared effective by the Securities and Exchange Commission.

         A person who is interested in purchasing  shares of common stock in the
offering but is not a resident of one of the  foregoing  states may request that
we register shares in his/her state of residence.  However, we are not obligated
to register  shares in any states other than those listed  above.  We will amend
this  prospectus  to disclose  any  additional  states in which we may  register
shares.

Minimum Investment


         Each  investor  must  subscribe  for at least three hundred seven (307)
shares of common stock, for a minimum investment of $1,995.50


Interim Closings


         We  will  not  close  on  any  subscriptions  until  we  have  received
subscriptions   for  at  least  461,539  shares.  If  we  do  not  receive  such
subscriptions by December 31, 2000, we will promptly refund all monies,  without
interest,  and terminate  this offering.  After  accepting  subscriptions  for a
minimum of 461,539 shares, we may accept  subscriptions for additional shares as
they are received. We will not accept any subscriptions after December 31, 2000.


         We are not  presently  aware  that any of our  officers,  directors  or
principal  stockholders,  or any of their  affiliates,  intend to  purchase  any
shares in the  offering or that any of them intend to purchase any shares in the
offering  in  order  for us to be  able  to  reach  the  minimum  investment  of
$3,000,000 required to closing the offering.  It is possible that one or more of
such persons may purchase  shares in the  offering and that such  purchases  may

                                       61
<PAGE>

facilitate our reaching the minimum  required  investment to close the offering.
Any  purchases  by any  such  persons  will be  subject  to the same  terms  and
conditions as those applicable to other investors.

         There  can be no  assurance  that we will be able to sell more than the
         minimum number of shares covered by this offering.

Secondary Market

         This is the initial public offering of our common stock.  Currently our
common stock is neither  traded or any national or regional  stock  exchange nor
listed Nasdaq or any other stock quotation  service.  We have not undertaken any
obligation to list our common stock or any national or regional  stock  exchange
or on Nasdaq or any other quotation service.


         Granite Financial Group,  Inc. has filed with the National  Association
of Securities Dealers a statement with respect to TravelnStore, Inc., under Rule
15c2-11 under the Securities Exchange Act of 1934 for purposes of permitting our
common stock to be traded on the OTCBB.  Trading  activity on the OTCBB will not
provide the liquidity for the shares that would be available  through listing on
a regional or national exchange.  Except for trading activities on the OTCBB, we
do not intend to seek to list our stock for trading on any  national or regional
stock exchange.


         We do not intend to list on our Web site a list of potential buyers and
sellers  of our  common  stock or to  implement  on our Web  site a  system  for
matching potential buyers and sellers of our common stock.

Suitability Standards

         We have  determined  that  investment  in the  shares of  common  stock
covered by this  offering  is suitable  only for  persons of adequate  financial
means who have no need for liquidity with respect to this investment and who can
bear the economic risk of loss of their investment. The shares will be sold only
to investors  who are or whom we reasonably  believe  satisfy one or more of the
standards  described  below.  These  suitability   standards  represent  minimum
suitability  standards  for  prospective  investors.  The  satisfaction  of such
standards by a prospective  investor does not  necessarily  mean that the shares
are a suitable investment for such prospective investor and does not obligate us
to accept any subscription. We may reject subscriptions, in whole or in part, in
our absolute discretion.

         We will  require each  investor to  represent  in writing,  among other
things, that:

         o   either alone or with investor's professional advisors, the investor
             is capable of  evaluating  the merits and risks of an investment in
             the shares and of protecting his or her own interests in connection
             with the transaction;

         o   the  investor is  acquiring  the shares for his or its own account,
             for  investment  only  and not with a view  toward  the  resale  or
             distribution thereof; and

         o   the investor meets the suitability standards set forth below.

         Each  investor must  represent in writing that such investor  satisfies
one or more of the following:

                                       62
<PAGE>

         o   Individual Investor: if the investor is an individual, either alone
             or jointly with his or her spouse, one or more of the following and
             the  total  investment  does  not  represent  more  than 10% of the
             investor's net worth:

             o   The investor has a net worth of at least $250,000.00  exclusive
                 of personal residence, home furnishings and automobiles; or

             o   The  investor has a net worth of at least  $150,000.00  and had
                 gross  income  for each of the  1997  and 1998 tax  years of at
                 least $50,000.00 and the investor  anticipates  having at least
                 that level of gross income for the 1999 tax year; or

         o   Entity Investor: if investor is not an individual,  that either the
             entity's  total  assets  exceed  $250,000 or that the amount of the
             investment does not exceed 5% of the entity's total assets; and

         o   Percentage  of Net  Worth:  the  amount  of the  investment  by any
             investor  may not  exceed  10% of such  investor's  net  worth.  We
             reserve the right, in our sole discretion, to approve or disapprove
             each investor and to reject  subscriptions  in whole or in part for
             any reason.

Subscription Procedure

         An investor  who desires to purchase any of the shares  offered  hereby
should do all of the following.

         o   Complete,  date,  execute,  and  deliver  to us two  copies  of the
             Subscription Agreement.

         o   Deposit to the "TravelnStore.com  Investor Account" the full amount
             of the offering price of the shares which the investor  proposes to
             purchase.

         Subscriptions  will be accepted or rejected in our sole discretion.  We
reserve  the right to reject  any  subscription  in whole or in part.  All funds
received from investors will be held in an escrow account pending  acceptance by
us of  subscriptions  in the amount of at least  $3,000,000.  Promptly after our
acceptance  of any  subscription,  we will issue and  deliver  to the  investor,
certificates for the shares.

Post-Effective Amendment


         The  registration   statement   covering  this  offering  was  declared
effective by the Securities and Exchange Commission on June 30, 2000. We filed a
post-effective   amendment  to  the   registration   statement  to  reflect  the
resignation on July 9, 2000, of Graeme Clarke as our Chief Executive Officer. We
filed am additional  post-effective  amendment to the registration  statement to
extend the period of the offering  through  December 31, 2000, and to reduce the
offering price per share to $6.50.  We have not sold any shares of stock in this
offering from June 30, 2000, through the date of the prospectus.


                                       63

<PAGE>


                         SHARES ELIGIBLE FOR FUTURE SALE


         Upon  completion of the offering,  we will have  outstanding a total of
10,900,000  shares of common stock and 8,154 shares of Series A Preferred Stock,
assuming  the  sale of all of the  shares  covered  by this  offering.  Of these
shares,  the 1,500,000  shares  offered hereby will be freely  tradable  without
restriction or further  registration  under the Securities Act 1933, unless held
by "affiliates" of  TravelnStore,  as that term is defined in Rule 144 under the
Act.  The  remaining  9,400,000  shares of common  stock and the 8,154 shares of
Series A  Preferred  Stock  outstanding  upon  completion  of the  offering  are
"restricted securities" as that term is defined in Rule 144.


         In additions, we have reserved a total of:


         o   376,923 shares of common stock for issuance upon  conversion of the
             outstanding Convertible Promissory Notes;

         o   153,847 shares for issuance upon exercise of one outstanding  stock
             option;

         o   168,500 shares for issuance as a stock dividend upon payment of the
             $797,500 of Bridge Loan Promissory Notes outstanding as of June 30,
             2000;

         o   24,462  shares for  issuance  upon  conversion  of the  outstanding
             shares of Series A Preferred Stock;

         o   175,000 shares for issuance upon conversion of one Promissory Note;
             and

         o   1,000,000  shares  available  for  issuance  under our 1999  Equity
             Incentive Plan.

The shares of common stock issuable upon such  conversions  and exercise will be
"restricted  securities",  and may be resold  upon  compliance  with the holding
period,  volume  limitations,  manner of sale and other  provisions of Rule 144.
Generally,  the holding  period for the shares  issuable on such  conversions or
exercise  will  not  begin  until  the  effective  date of such  conversions  or
exercise.


         The principal  stockholders of  TravelnStore,  Inc. have entered into a
Lock-up  Agreement  in  regards  to the  shares  they hold in  TravelnStore.  In
addition to the provisions of Rule 144, the Agreement  provides that, during the
term of  their  employment,  principal  stockholders  who are also  officers  of
TravelnStore,  Inc.  may not  sell  more  than  2.5% of the  shares  which  they
beneficially  own, as of the close of this  offering,  in any  calendar  quarter
during the first two years  following the close of this offering.  Subsequently,
they may not sell more than 5% of such shares in any calendar quarter.  Should a
principal  stockholder  who is an officer resign as an officer and terminate his
employment,  then from that point forward,  that principal  stockholder shall be
governed by the provisions of the Lock-up  Agreement  which pertain to principal
stockholders who are not officers of the Corporation.


         Principal stockholders who are not officers may not sell more than 2.5%
of shares which they  beneficially own as of the close of this offering,  in any
calendar  quarter  during  the  first  two  years  following  the  close of this
offering.  Subsequently,  they may not sell more than 10% of such  shares in any
calendar quarter.

         The Lock-up  Agreement  provides that shares which are  registered in a
subsequent public offering may be excluded from the lock-up provisions. However,
no principal  stockholder  may offer for sale,  as a selling  stockholder,  in a
registered  public  offering,  more than 15% of the shares which they own either
directly or beneficially at the time of the registration.  The provisions of the
Lock-up  Agreement  encumber  all  shares  beneficially  owned by the  principal
stockholders,  as of the  close  of this  offering  and any  shares  which  they
transfer  to an  immediate  family  member  or  trust  in  which  the  principal
stockholder or immediate family members are the beneficiaries.

         The Lock-up Agreement provides that should  TravelnStore be acquired by
another  Corporation,  either through purchase or merger, in which the principal
stockholders are not principal stockholders in the acquiring  Corporation,  then
all lock-up provisions are terminated.

         The  Lock-up  Agreements  permit the  stockholder  to donate to charity
during  any  calendar  quarter  up to a total of 2.5% of the  shares  which they
beneficially own as of the close of this offering.

                                       64
<PAGE>

         In general,  under Rule 144 as currently  in effect,  beginning 90 days
after  the date of this  prospectus,  a  person  or  persons  whose  shares  are
aggregated and who did not acquire the shares  through this  offering,  may sell
shares of our common stock in the public market so long as such person satisfies
all of the following conditions:

         o   they have  beneficially  owned  such  shares for at least one year,
             including the holding period of any prior owner except an affiliate
             of the company;

         o   during any three-month  period they may not sell a number of shares
             that exceeds the greater of;


         o   1% of the number of shares of common stock then outstanding,  which
             immediately  after this  offering  will equal either  approximately
             98,839 shares,  if we sell only the minimum  number of shares,  and
             approximately  113,839  shares,  if we sell the  maximum  number of
             shares or;


         o   the average  weekly  trading  volume of the common stock during the
             four calendar weeks preceding the filing of a Form 144 with respect
             to such sale;

         o   they  comply  with  the  manner  of  sale   provisions  and  notice
             requirements of Rule 144; and

         o   there is available the current public information about us.

         Under Rule 144(k), a person who is not deemed to have been an affiliate
of the company at any time during the three months preceding a sale, and who has
beneficially  owned  the  shares  proposed  to be sold for at least  two  years,
including the holding period of any prior owner except an affiliate, is entitled
to  sell  such  shares  without  complying  with  the  manner  of  sale,  public
information, volume limitation or notice provisions of Rule 144.

         Prior to the  offering,  there has not been any  public  market for the
common stock.  Future sales of substantial amounts of common stock in the public
market  could  adversely  affect  the  prevailing  market  prices and impair our
ability to raise capital through the sale of equity securities.

                                  LEGAL MATTERS

         The  legality  of  our  securities   offered  will  be  passed  on  for
TravelnStore by Reicker,  Clough,  Pfau, Pyle,  McRoy & Herman,  LLP, 1421 State
Street, Suite B, Santa Barbara, California 93102.

                                     EXPERTS

         The  audited  financial  statements  of  TravelnStore  included in this
Prospectus  and  elsewhere in the  Registration  Statement  have been audited by
Farber & Hass,  LLP,  independent  public  accountants,  as  indicated  in their
reports  with respect  thereto,  and are  included  herein in reliance  upon the
authority of said firm as experts in giving said reports.

                             ADDITIONAL INFORMATION

         We  have  filed  with  the   Securities   and  Exchange   Commission  a
Registration  Statement  on Form SB-2  relating  to the  shares  covered by this
offering.  This  Prospectus,  which  constitutes  a  part  of  the  Registration
Statement, does not contain all of the information set forth in the Registration
Statement  and  the  exhibits  and  schedules  filed   therewith.   For  further
information  with respect to  TravelnStore.com  and the shares  offered  hereby,
reference  is  made  to  such  Registration  Statement  and  such  exhibits  and
schedules.  Statements  contained in this  Prospectus  as to the contents of any
contract or other document 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.  For  further  information  with  respect  to

                                       65
<PAGE>

TravelnStore and the shares, reference is made to the Registration Statement and
the exhibits and schedules  thereto.  You may read any document we file with the
Commission at its public reference rooms in Washington, D.C., New York, New York
and Chicago,  Illinois. Please call the Commission at 1-800-SEC-0330 for further
information  about the public  reference  rooms. Our filings with the Commission
also  are   available  to  the  public  from  the   Commission's   Web  site  at
http://www.sec.gov.

         After  the  completion  of this  offering,  we will be  subject  to the
information and periodic reporting  requirements of the Securities  Exchange Act
of  1934,  and  in  accordance  therewith  will  file  periodic  reports,  proxy
statements  and other  information  with the  Commission.  Such  reports,  proxy
statements and other  information may be inspected or copied at the Commission's
public    reference    rooms   and   through   the    Commission's    Web   site
(http.//www.sec.gov).


                                       66

<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

                                                                       Page
                                                                       ----

INDEPENDENT AUDITORS' REPORT                                           F-1
FINANCIAL STATEMENTS:

Balance Sheet, December 31, 1999                                    F-2 to F-3
Statements of Operations                                               F-4
       For the Year Ended December 31, 1999 and
       the Period August 18, 1998 (Date of Inception)
       to December 31, 1998

Statements of Stockholders' Deficit                                 F-5 to F-6
       For the Year Ended December 31, 1999 and
       the Period  August 18, 1998 (Date of  Inception)
       to December 31, 1998

Statements of Cash Flows
       For the Year Ended December 31, 1999 and                     F-7 to F-8
       the Period August 18, 1998 (Date of Inception)
       to December 31, 1998

Notes to Financial Statements                                       F-9 to F-15

UNAUDITED INTERNAL
FINANCIAL STATEMENTS

Balance Sheet, June 30, 2000                                        F-16 to F-17
Statement of Operations                                                F-18
         for the Period January 1, 2000
         to June 30, 2000
Statement of Stockholders' Deficit                                     F-19
         for the Period January 1, 2000
         to June 30, 2000
Statements of Cash Flows                                               F-20
         for the Period January 1, 2000
         to June 30, 2000
Notes to Financial Statements                                       F-21 to F-27

                                      F-1

<PAGE>


INDEPENDENT AUDITORS' REPORT

To  the Board of Directors of
   TravelnStore.com, Inc.:

We have audited the accompanying  balance sheet of  TravelnStore.com,  Inc. (the
"Company")  as of December 31, 1999 and the related  statements  of  operations,
stockholders'  deficit and cash flows for the year ended  December  31, 1999 and
for the period August 18, 1998 (date of  inception) to 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 audit.

We conducted our audit 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 audit provides a reasonable basis for our opinion.

In our  opinion,  the  financial  statements  present  fairly,  in all  material
respects,  the financial position of  TravelnStore.com,  Inc. as of December 31,
1999 and the  results  of its  operations  and its cash flows for the year ended
December  31,  1999 and for the period  August 18, 1998 (date of  inception)  to
December 31, 1998 in conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  Note 1 to the
financial  statements,  the Company has incurred  losses from  operations  since
inception,  has a working  capital  deficit of $1,172,116 and has  stockholders'
deficit of  $1,147,115.  These  conditions  raise  substantial  doubt  about its
ability to continue  as a going  concern.  Management's  plans  regarding  those
matters also are described in Note 11. The  financial  statements do not include
any adjustments that might result from the outcome of this uncertainty.

Farber & Hass LLP
April 7, 2000
Oxnard, California


                                      F-1

<PAGE>

TRAVELNSTORE.COM, INC.

BALANCE SHEET
DECEMBER 31, 1999
-----------------


ASSETS

    CURRENT ASSETS:
    Accounts receivable                                             $       185
    Due from related parties                                            179,006
    Prepaid expenses and other current assets                           206,527
                                                                    -----------
    Total current assets                                                385,718
                                                                    -----------

    PROPERTY AND EQUIPMENT                                               68,001
    Less accumulated depreciation                                       (5,004)
                                                                    -----------
    Property and equipment, net                                          62,997
                                                                    -----------

    OTHER ASSETS                                                          2,946
                                                                    -----------

    TOTAL ASSETS                                                    $   451,661
                                                                    ===========


                                                                     (Continued)


                                      F-2

<PAGE>

TRAVELNSTORE.COM, INC.

BALANCE SHEET - Continued
DECEMBER 31, 1999
-----------------


LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
Cash overdraft                                                      $    10,383
Accounts payable and accrued expenses                                   538,051
Interest payable                                                         29,678
Notes payable                                                             8,673
Convertible notes payable                                               600,000
Bridge notes payable                                                    285,000
Loans due to related parties                                             76,650
Deferred income                                                           9,399
                                                                    -----------
Total current liabilities                                             1,557,834
                                                                    -----------

NOTES PAYABLE, LONG-TERM                                                 40,942
                                                                    -----------

STOCKHOLDERS' DEFICIT:
Preferred stock class A, no par value; 8,154
         shares authorized; 8,154 shares issued and
         outstanding                                                    150,887
Preferred stock, no par value; 1,000,000 shares
         authorized; no shares issued or outstanding
Common stock, no par value; 20,000,000 shares
         authorized; 9,400,000 shares issued and
         outstanding; 1,633,152 shares reserved for
         future issuance                                              2,076,700
Common stock subscribed, 60,000 shares                                  390,000
Accumulated deficit                                                  (3,764,702)
                                                                    -----------
Total stockholders' deficit                                          (1,147,115)
                                                                    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                         $   451,661
                                                                    ===========


               See accompanying notes to the financial statements.

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


                                      F-3

<PAGE>

TRAVELNSTORE.COM, INC.

STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1999
AND FOR THE PERIOD AUGUST 18, 1998
(DATE OF INCEPTION) TO DECEMBER 31, 1998
----------------------------------------
                                                             1999         1998
                                                             ----         ----

REVENUES                                              $    59,385     $   8,272

SELLING, GENERAL AND
         ADMINISTRATIVE EXPENSES                          997,134       326,356
                                                      -----------     ---------

LOSS FROM OPERATIONS                                     (937,749)     (318,084)
                                                      -----------     ---------

OTHER EXPENSE:
Interest expense:
         Convertible debentures - beneficial
                  conversion feature                   (2,466,500)
         Other                                            (36,683)       (4,086)
                                                      -----------     ---------
Total other expense                                    (2,503,183)       (4,086)
                                                      -----------     ---------

LOSS BEFORE PROVISION FOR INCOME TAXES                 (3,440,932)     (322,170)

PROVISION FOR INCOME TAXES                                    800           800
                                                      -----------     ---------

NET LOSS                                              $(3,441,732)    $(322,970)
                                                      ===========     =========

BASIC AND DILUTED LOSS PER COMMON SHARE               $      (.37)    $    (.04)
                                                      ===========     =========

WEIGHTED AVERAGE SHARES OUTSTANDING                     9,400,000     9,000,000
                                                      ===========     =========


               See accompanying notes to the financial statements.

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


                                      F-4

<PAGE>

<TABLE>
TRAVELNSTORE.COM, INC.

STATEMENTS OF STOCKHOLDERS' DEFICIT
FOR THE YEAR ENDED DECEMBER 31, 1999
AND FOR THE PERIOD AUGUST 18, 1998
(DATE OF INCEPTION) TO DECEMBER 31, 1998
----------------------------------------
<CAPTION>
                                                                              Common Stock
                                              Preferred Class A           ----------------------
                                            --------------------          Shares
                                            Shares                        Outstanding/                   Accumulated
                                            Outstanding       Amount      Subscribed       Amount        (Deficit)         Total
                                            -----------       ------      ----------       ------        -----------       -----
<S>                                         <C>              <C>          <C>             <C>          <C>           <C>
BALANCE AT AUGUST 18, 1998
         (DATE OF INCEPTION)                                                                             $      -0-    $     -0-

CAPITAL CONTRIBUTION                                                                       $   200                           200

NEW LOSS FOR THE PERIOD
         AUGUST 18, 1998 (DATE OF
         INCEPTION) TO
         DECEMBER 31, 1998                                                                                 (322,970)    (322,970)
                                            -----------       ------      ----------       ------        -----------    ---------
BALANCE AT
         DECEMBER 31, 1998                                                                 $   200       $ (322,970)   $(322,770)


                                                                                                                      (Continued)

</TABLE>
                                                                F-5

<PAGE>

<TABLE>
TRAVELNSTORE.COM, INC.

STATEMENTS OF STOCKHOLDERS' DEFICIT - Continued
FOR THE YEAR ENDED DECEMBER 31, 1999
AND FOR THE PERIOD AUGUST 18, 1998
(DATE OF INCEPTION) TO DECEMBER 31, 1998
----------------------------------------
<CAPTION>
                                                                              Common Stock
                                              Preferred Class A           ----------------------
                                            --------------------          Shares
                                            Shares                        Outstanding/                 Accumulated
                                            Outstanding       Amount      Subscribed       Amount      (Deficit)           Total
                                            -----------       ------      ----------       ------      ------------        -----
<S>                                         <C>              <C>          <C>             <C>          <C>           <C>
BALANCE AT  DECEMBER 31, 1998                                                           $      200     $ (322,970)   $   (322,770)
PREFERRED CLASS A
  NOTE CONVERSION                                 8,154      $150,887                                                     150,887

COMMON STOCK ISSUED TO
         ACQUIRE TRAVELNSTORE LLC                                          9,000,000
FAIR VALUE OF BENEFICIAL
         CONVERSION FEATURE ON
         CONVERTIBLE DEBENTURES:
         Series One                                                                        815,000                        815,000
         Series Two                                                                        525,000                        525,000
         Series Three                                                                      420,000                        420,000
         Series Four                                                                       200,000                        200,000
FAIR VALUE OF BENEFICIAL
  CONVERSION FEATURE ON
         FUNDING AGREEMENT                                                                 112,500                        112,500

STOCK DIVIDEND TO CONVERTIBLE
  NOTE HOLDERS                                                               400,000         4,000                          4,000

BRIDGE LOAN SHARES SUBSCRIBED                                                 60,000       390,000                        390,000

NET LOSS                                                                                                 (3,441,732)   (3,441,732)
                                            -----------      --------     ----------    ----------     ------------  ------------
BALANCE AT

         DECEMBER 31, 1999                        8,154      $150,887      9,460,000    $2,466,700     $ (3,764,702) $ (1,147,115)
                                            ===========      ========     ==========    ==========     ============  ============


<FN>
                                         See accompanying notes to the financial statements.
</FN>
</TABLE>

                                                                F-6

<PAGE>

<TABLE>
TRAVELNSTORE.COM, INC.

STATEMENTS OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 1999
AND FOR THE PERIOD AUGUST 18, 1998
(DATE OF INCEPTION) TO DECEMBER 31, 1998
----------------------------------------
<CAPTION>

                                                                            1999               1998
                                                                     -----------        -----------
<S>                                                                  <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                             $(3,441,732)       $  (322,970)
Adjustments to reconcile net loss to
         net cash used by operating activities:
   Depreciation                                                            3,332              1,672
   Interest expense:
     Common stock                                                          4,000
     Convertible debentures and notes                                  2,462,500
     Other                                                                10,887
Changes in operating assets and liabilities:
     Bank overdraft                                                                          10,383
     Accounts receivable                                                                       (185)
     Prepaid expenses and other assets                                  (206,527)            (2,946)
     Accounts payable and accrued expenses                               503,105            136,494
     Interest payable                                                     25,681
     Income taxes payable                                                   (889)               889
     Deferred income                                                     (24,921)            34,320
     Other liabilities                                                    (8,037)             8,037
                                                                     -----------        -----------
Net cash used by operating activities                                   (662,218)          (144,689)
                                                                     -----------        -----------

CASH FLOWS FROM INVESTING ACTIVITIES -
     Capital expenditures                                                                   (18,387)
                                                                     -----------        -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Note payable borrowings                                                  800,000             85,000
Net borrowings from related parties                                                          96,736
Accrued expenses, related party                                           25,600
Net loans to related parties                                                               (182,242)
Capital contribution                                                                            200
                                                                     -----------        -----------
Net cash provided by financing activities                                643,358            181,936
                                                                     -----------        -----------

NET INCREASE (DECREASE) IN CASH                                          (18,860)            18,860

CASH, BEGINNING OF PERIOD                                                 18,860                -0-
                                                                     -----------        -----------

CASH, END OF PERIOD                                                  $       -0-        $    18,860
                                                                     ===========        ===========


                                                                                         (Continued)
</TABLE>
                                             F-7

<PAGE>

<TABLE>
TRAVELNSTORE.COM, INC.

STATEMENTS OF CASH FLOWS - Continued
FOR THE YEAR ENDED DECEMBER 31, 1999
AND FOR THE PERIOD AUGUST 18, 1998
(DATE OF INCEPTION) TO DECEMBER 31, 1998
----------------------------------------
<CAPTION>
                                                                                1999             1998
                                                                                ----             ----
<S>                                                                             <C>              <C>
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
         Interest                                                               $  -0-           $4,086
         Income taxes                                                           $1,600           $  800
</TABLE>
NON-CASH FINANCING ACTIVITY

In July  1999,  two  shareholders  exercised  options  to  convert  $150,887  of
convertible debt and interest into Series A Preferred Stock.

In January 1999,  the Company  issued 400,000 shares (after giving effect to the
Company's  August 1999  two-for-one  split) of common stock as a dividend to two
noteholders.

In December 1999, the Company  acquired  furniture and fixtures in the amount of
$49,614 in exchange for a note to a private party.

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

                                      F-8

<PAGE>


TRAVELNSTORE.COM, INC.

NOTES TO FINANCIAL STATEMENTS

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Description of Business -  TravelnStore.Com,  Inc. (the "Company") is a
         provider  of  a  specialized   internet   website,   which  acts  as  a
         navigational site to other websites owned by an array of travel service
         providers and agencies.

         In March 1999,  the Company  acquired 100% of the members'  interest in
         Travelnstore  LLC in exchange for  9,000,000  shares  (adjusted for the
         stock split on August 25,  1999) of the  Company's  common  stock.  The
         Company's   shareholders   owned  100%  of  the  members'  interest  in
         Travelnstore LLC.

         Because  Travelnstore  LLC  was  acquired  from  related  parties,  the
         acquisition  was reflected using the recorded assets and liabilities of
         Travelnstore  LLC and accounted for in a manner similar to a pooling of
         interest.  The Company had no operations  prior to the  acquisition  of
         Travelnstore  LLC. The  financial  statements  include the  operational
         results of Travelnstore LLC since inception (August 18, 1998).

         The Company has  incurred net  operating  losses  since  inception  and
         expects to continue  to incur such losses  unless and until its website
         successfully achieves commercial viability.  In addition, a significant
         portion of its contributed capital was advanced to a related party (see
         Note 2). These and other factors have caused a liquidity problem at the
         Company.  As discussed in Note 11,  management  of the Company plans to
         make a Direct Public Offering  ("DPO") of the Company's common stock to
         raise between $3.0 million and $14.25 million.

         The  accompanying  financial  statements  were  prepared  assuming  the
         Company will  continue to operate on a  going-concern  basis and do not
         include any  adjustments  to the  recorded  amounts of assets or to the
         recorded  amounts  or  classification  of  liabilities  which  would be
         required if the  Company  were unable to realize its assets and satisfy
         its liabilities and obligations in the normal course of business.

         Concentration of Credit Risk - Financial  instruments which potentially
         subject  the  Company  to   concentrations   of  credit  risk   consist
         principally  of advances  which are due from a related  party (see Note
         2).

         Pervasiveness 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 revenues and expenses during the reporting  period.
         Actual results could differ from those estimates.

         Fair  Value  of  Financial  Instruments  -  Based  on  borrowing  rates
         currently available to the Company, the carrying value of all financial
         instruments   potentially   subject  to  valuation  risk   (principally
         consisting  of  due  from  related  party,  accounts  payable,  accrued
         expenses and notes payable) approximates fair value.

         Net Loss Per Share - The Company adopted the provisions of Statement of
         Financial  Accounting  Standards ("SFAS") No. 128, "Earnings Per Share"
         ("EPS") that established  standards for the  computation,  presentation
         and  disclosure of earnings per share,  replacing the  presentation  of
         Primary EPS with a  presentation  of Basic EPS. It also  requires  dual
         presentation  of Basic EPS and  Diluted  EPS on the face of the  income
         statement for entities with complex  capital  structures.  Basic EPS is
         based on the  weighted  average  number  of common  shares  outstanding
         during the period,  which totaled  9,400,000 for 1999.  The Company did
         not present Diluted EPS, since the result was anti-dilutive.


                                      F-9

<PAGE>

         Operating Segment Information - The Company  predominantly  operates in
         one industry segment,  travel industry  websites.  Substantially all of
         the  Company's  assets  and  employees  are  located  at the  Company's
         headquarters in Camarillo, California.

         Accounting  for  Convertible  Debt  Securities - The Company has issued
         convertible  debt securities with a non-detachable  conversion  feature
         that was "in the money" at the date of issue.  The Company accounts for
         such  securities  in accordance  with Emerging  Issues Task Force Topic
         D-60.  The  Company  has  recorded  the fair  value  of the  beneficial
         conversion feature as interest expense and an increase to common stock.

         Accounting  for Stock Based  Compensation - Stock option grants are set
         by the  Company's  Board of  Directors  based upon  their  fair  market
         valuation of the Company's common stock on the day prior to the date of
         grant.  Therefore,  under the  principles  of APB  Opinion  No. 25, the
         Company does not recognize  compensation  expense  associated  with the
         grant of stock  options.  SFAS No.  123,  "Accounting  for  Stock-Based
         Compensation,"  requires the use of option  valuation models to provide
         supplemental information regarding options granted after 1994.

         The fair value of the options was  estimated at the date of grant using
         a  Black-Scholes  option  pricing  model  with the  following  weighted
         average assumptions:  risk-free interest rates of 6.0%; dividend yields
         of 0%; volatility factors of the expected market price of the Company's
         common  stock of 50%;  and  expected  life of the options of two years.
         These  assumptions  resulted in a weighted  average fair value of $1.45
         per share. Therefore, the Company's pro-forma information regarding net
         loss and loss per share are as follows:

         Pro-forma net loss                                        $(3,594,000)
         Basic and diluted loss per share                          $     (0.38)

         The  Black-Scholes  option  valuation  model was  developed  for use in
         estimating  the fair  value of  traded  options.  The  Company's  stock
         options  have  characteristics  significantly  different  from those of
         traded  options  such as vesting  restrictions  and  extremely  limited
         transferability.
<TABLE>
         Information regarding stock options outstanding as of December 31, 1999
is as follows:
<CAPTION>
                                                                             Options Outstanding
                                                                 ---------------------------------------------

                                                                    Weighted                  Weighted Average
                                                                     Average                      Remaining
               Price Range                 Shares                Exercise Price               Contractual Life
               -----------                 ------                --------------               ----------------
<S>                                        <C>                        <C>                         <C>
                  $9.50                    105,264                    $9.50                       6 months

                                                                             Options Exercisable
                                                                 ---------------------------------------------

                                                                    Weighted
                                                                     Average
               Price Range                 Shares                Exercise Price
               -----------                 ------                --------------
                   N/A                       -0-                       N/A
</TABLE>

         Property and Equipment - Property and equipment are stated at cost with
         depreciation  provided over the estimated  useful life of 5 years using
         the straight-line method.

         Revenue  Recognition  - The  Company  sells a monthly  subscription  to
         participating  travel  agencies.  The


                                      F-10

<PAGE>

         fee is billed in advance in quarterly  installments  that allows online
         bookings through the  Travelnstore.com  website.  Monthly  subscription
         revenues,  along with  initial  registration  fees,  are  deferred  and
         recognized on a  straight-line  basis over the  remaining  lives of the
         advanced fee subscriptions.

         Advertising  -  Costs   incurred  for   producing   and   communicating
         advertising are expensed when incurred and included in selling expense.
         Advertising expense amounted to $10,107 in 1999.

         Income  Taxes - The  Company  accounts  for its income  taxes under the
         provisions  of Statement of Financial  Accounting  Standards 109 ("SFAS
         109").  The method of accounting  for income taxes under SFAS 109 is an
         asset and liability method. The asset and liability method requires the
         recognition  of deferred  tax  liabilities  and assets for the expected
         future tax consequences of temporary  differences between tax bases and
         financial  reporting  bases  of  other  assets  and  liabilities.   The
         provision for income taxes represents the California  corporate minimum
         franchise tax.

         New Accounting  Pronouncements - SFAS No. 130, "Reporting Comprehensive
         Income",   establishes   standards   for   reporting   and   displaying
         comprehensive  income and its components in financial  statements.  The
         Company  adopted the provisions of SFAS No. 130 in 1998, but has had no
         elements of comprehensive income since inception.

         SFAS No. 131,  "Disclosures About Segments of an Enterprise and Related
         Information", establishes a new model for segment reporting, called the
         "management   approach"  and  requires  certain  disclosures  for  each
         segment.  The  management  approach  is  based  on the  way  the  chief
         operating decision-maker organizes segments within a company for making
         operating decisions and assessing performance.  The Company adopted the
         provisions of SFAS No. 131 in 1998, but currently  operates in only one
         industry segment.

         SERIES A PREFERRED STOCK

         In August  1999,  the Company  created a new class of  preferred  stock
         entitled "Series A Preferred". The Company may issue up to 8,154 shares
         of  this  new  class.  This  class  has a  $20  per  share  liquidation
         preference, receives dividends at the same rate as common shareholders,
         has preferential voting rights on certain shareholder issues and may be
         converted into 3 shares of common stock at the preferred  shareholders'
         option.

         STOCK SPLIT

         On August 25, 1999, the Company  declared a 2 for 1 stock split for all
         common  shareholders  of record at that  date.  The effect of the stock
         split has been reflected retroactively in the financial statements.

2.       DUE FROM RELATED PARTY

         The Company makes periodic working capital advances to World Key, Inc.,
         a related  party.  The advances are repaid when funds are available and
         are payable upon demand.

3.       PROPERTY AND EQUIPMENT

         Property and equipment at December 31, 1999 consists of the following:

         Furniture and fixtures                                        $ 52,378
         Office equipment                                                15,623
                                                                       --------
         Total property and equipment                                    68,001
         Less accumulated depreciation                                   (5,004)
                                                                       --------
         Property and equipment, net                                   $ 62,997
                                                                       ========


                                      F-11

<PAGE>


4.       CONVERTIBLE NOTES PAYABLE

         SEPTEMBER 1998 PRIVATE PLACEMENT (SERIES ONE)

         In September 1998, the Company issued six notes
         payable to individuals of various amounts ranging
         from $7,500 to $15,000 issued in connection with
         the Company's September 1998 Private Placement
         Offering; unsecured; payable in full, with interest
         accruing at 8%, upon the earlier of 1) public sale
         of registered shares of the Company, or 2) December
         31, 2000. The face value of each note may be
         converted into ten times the dollar amount of the
         note of the Company's common stock at the time of a
         successful public stock offering. The number of
         shares issued is based on the converted dollar
         amount divided by the same offering price in the
         public stock offering.                                      $   85,000

         JANUARY 1999 PRIVATE PLACEMENT (SERIES TWO)

         In January 1999, the Company issued fifteen notes
         payable to individuals with an individual face
         value of $15,000 issued in connection with the
         Company's January 1999 Private Placement Offering;
         unsecured; payable in full, with interest accruing
         at 6%, upon the earlier of 1) public sale of
         registered shares of the Company, or 2) December
         31, 2000. Each note may be converted into $50,000
         of the Company's common stock at the time of a
         successful public stock offering at the same per
         share price as the offering price.                             225,000

         JUNE 1999 PRIVATE PLACEMENT (SERIES THREE)

         On June 15, 1999, the Company initiated the sale of
         a third series of private placement convertible
         notes. Each note has a face value of $15,000 and a
         coupon rate of 6%. Each $15,000 note may be
         converted, at the noteholder's option, at any time
         prior to maturity, into $50,000 of the Company's
         common stock at the time of a successful public
         stock offering at the same per share price as the
         offering price. A total of 12 notes were sold
         during the offering which expired July 31, 1999.
         Half of one note has been sold to an officer of the
         Company in lieu of $7,500 of the officer's salary.             180,000


                                      F-12

<PAGE>

         SEPTEMBER 1999 PRIVATE PLACEMENT (SERIES FOUR)

         In September 1999, the Company initiated the sale
         of a fourth series of private placement convertible
         notes. Each note has a face value of $15,000 and a
         coupon rate of 6%. Each $15,000 note may be
         converted, at the note- holder's option, at any
         time prior to maturity, into $50,000 of the
         Company's common stock at the time of a successful
         public stock offering at the same per share price
         as the offering price. A total of 4 notes were sold
         through December 31, 1999.                                      60,000

         FUNDING AGREEMENT

         At December 1999, the Company entered into a
         Funding Agreement. The Agreement provides for up to
         $350,000 in advances in multiples of $50,000 with a
         borrowing rate of 8%. All advances on the loan are
         payable on May 30, 2000. As of December 31, 1999,
         $50,000 was advanced. The loan carries a unilateral
         option by the noteholder to convert all outstanding
         amounts to common stock at $2.00 per share.                     50,000
                                                                     ----------
         Total                                                       $  600,000
                                                                     ==========


5.       NOTES PAYABLE - BRIDGE LOAN NOTES

         At September 1999, the Company initiated a series of Bridge Loan Notes.
         The notes have various face values  ranging from $25,000 to $85,000 and
         a coupon rate of 8%.  Each note  carries a stock  dividend  wherein the
         noteholder will be issued 5,000 shares of common stock for each $25,000
         of note value at the latter of a) 90 days from the date of issuance, or
         b) 30 days  from  the  closing  date  of a  successful  initial  public
         offering.  At  December  31,  1999,  eight notes had been issued with a
         cumulative stock dividend due of 60,000 shares.

6.       INCOME TAXES

         The tax effects of temporary  differences that give rise to significant
         portions  of  the   deferred  tax  assets  at  December  31,  1999  are
         substantially   composed   of  the   Company's   net   operating   loss
         carryforward,   for  which  the  Company  has  made  a  full  valuation
         allowance.

         The valuation  allowance  increased  approximately  $360,000  since the
         Company's  inception,  representing  primarily  net  taxable  loss.  In
         assessing  the   realizability  of  deferred  tax  assets,   management
         considers  whether it is more likely than not that some  portion or all
         of  the  deferred  tax  assets  will  not  be  realized.  The  ultimate
         realization  of deferred tax assets is dependent upon the generation of
         future  taxable  income  during the  periods in which  those  temporary
         differences  become  deductible.  Management  considers  the  scheduled
         reversal of deferred tax assets,  projected  future  taxable income and
         tax planning strategies in making this assessment.

         At December 31, 1999, the Company had a net operating loss carryforward
         for Federal income tax purposes of approximately  $1,200,000,  which is
         available to offset future taxable income, if any, through 2019.


                                      F-13

<PAGE>

7.       RELATED PARTY TRANSACTIONS

         For the period  August 18, 1998 (date of  inception)  to  December  31,
         1999, the Company accrued a management fee of $84,500 payable on demand
         to World Key,  Inc., a related  party (see Note 2) for common  overhead
         expenses such as rent,  utilities  and payroll.  Rent and utilities are
         allocated based upon square foot utilization.

         Payroll  expense for certain  officers was paid by World Key, Inc., and
         charged to the Company for reimbursement.  Management believes that the
         allocation method is appropriate based on time and resources used.

         For the period  August 18, 1998 (date of  inception)  to  December  31,
         1999, the Company made periodic  working capital  advances to World Key
         Inc., a related party (Note 2).

         In 1998 and  1999,  officers  of the  Company  made  unsecured  working
         capital  loans to the  Company  in the  amount  of  $48,450.  The loans
         ($26,650 at  December  31,  1999) are  payable  upon demand and bear no
         interest.

         In 1999,  the  Company  accrued  $50,000 in fees to Donald  Scanlin and
         Stevan Saylor ($25,000 each) for marketing advisory services.

         Jim Tyner is Chief Executive Officer of TravelnStore,  Inc. and is also
         Chairman and President of World Key, Inc. Mr. Tyner owns 38.3% and 30%,
         respectively, of the outstanding common stock of TravelnStore, Inc. and
         World Key, Inc.

         Yula Greco is Vice President, Secretary and Controller of TravelnStore,
         Inc. and is also Vice  President  and  Secretary of World Key, Inc. Ms.
         Greco  owns 9.6% and 23.3%,  respectively,  of the  outstanding  common
         stock of TravelnStore, Inc. and World Key, Inc.

         Donald Scanlin is a trustee of the Scanlin 1989 Trust that beneficially
         owns 22.45% of the outstanding  common stock of TravelnStore,  Inc. Mr.
         Scanlin also owns 23.33% of World Key, Inc.

         Stevan Saylor beneficially owns 20.25% and 3.75%, respectively,  of the
         outstanding common stock of TravelnStore, Inc. and World Key, Inc.

8.       STOCK OPTIONS

         In April  1999,  the Board of  Directors  approved an  Incentive  Stock
         Option  Plan  (the  "Plan")  under  which  options  to  purchase  up to
         1,000,000  shares  of the  Company's  common  stock may be  granted  to
         employees,  directors and  consultants at not less than the fair market
         value  on the  date of  grant.  Options  granted  under  the  Plan  are
         generally  exercisable  five to ten  years  after the date of grant and
         expire December 31, 2009.  Options are granted at the discretion of the
         Board of Directors or Committee.  No options have been issued since the
         Plan's inception.

         On January 15, 1999,  the Company  initiated  an Internet  Stock Option
         Sweepstakes.  The  winner of the  sweepstakes  was given the  option to
         purchase up to $1,000,000 of Company stock at the public issuing price.
         Should the Company  not make a public  offering  prior to December  31,
         2000, the option may be redeemed for $25,000.


                                      F-14

<PAGE>

9.       CONTINGENT LIABILITIES

         Through  March 2000,  the Company did not carry  general  liability  or
         workers' compensation  coverage,  nor was it self-insured.  The Company
         accrues  liabilities  when it is  probable  that  future  costs will be
         incurred and such costs can be reasonably estimated. As of December 31,
         1999,  there were no known  liability  claims.  During April 2000,  the
         Company obtained general liability and workers' compensation  coverage.
         Future costs  associated with absent  insurance  coverages could have a
         material  effect on the  Company's  future  results of  operations  and
         financial condition or liquidity.

10.      YEAR 2000 COMPLIANCE (UNAUDITED)

         The Company utilizes  computer hardware and software in its operations.
         Any of the Company's  programs that  recognize a date using "00" as the
         year 1900  rather  than the year 2000 could  result in errors or system
         failures.

         The Company has completed an  evaluation  of its computer  hardware and
         software and believes that its mission  critical  systems are Year 2000
         compliant.

11.      MANAGEMENT PLANS

         Management has evaluated the Company's current  financial  position and
         its available  resources and plans to make a DPO of the Company's stock
         during the first  quarter of 2000.  The Company  plans to raise between
         $3.0  million and $14.25  million in the  offering  by selling  between
         315,790 and 1.5 million shares of its common stock.  Should the Company
         be unsuccessful in raising the minimum offering of $3.0 million,  it is
         unlikely that the Company will continue  operations beyond December 31,
         2000 without  additional  borrowings from related or unrelated  parties
         and the extension of the due dates on its current debt.

12.      SUBSEQUENT EVENTS (UNAUDITED)

         During  January and February  2000,  the Company  completed its Funding
         Agreement  and received  $300,000  under the same terms as indicated in
         Note 4. The  Company  will  record  a charge  to  interest  expense  of
         $675,000  in the  first  quarter  of  fiscal  2000  for the  beneficial
         conversion feature.

         Through April 10, 2000, the Company has borrowed an additional $175,000
         in Bridge Loan Notes under the same terms as  indicated  in Note 5. The
         Company  will record a charge to interest  expense of $257,500  for the
         period  through April 10, 2000 for the  commitment to issue shares with
         the notes.

         The Company entered into a lease  agreement for its facility,  starting
         January 1, 2000.  The agreement  expires on December 31, 2004.  Minimum
         lease  payments  due under the  non-cancelable  operating  lease are as
         follows:

         2000                                                           $ 64,260
         2001                                                             64,260
         2002                                                             64,260
         2003                                                             64,260
         2004                                                             64,260
                                                                        --------
         Total                                                          $321,300
                                                                        ========

The Company changed its name from TravelnStore.Com,  Inc. to TravelnStore,  Inc.
on May 30, 2000.


                                      F-15

<PAGE>


TRAVELNSTORE, INC. (formerly TravelnStore.com, Inc.)


BALANCE SHEET (Unaudited)
JUNE 30, 2000
-------------

ASSETS

CURRENT ASSETS:
Cash                                                               $    128,944
Accounts receivable                                                         385
Due from related parties                                                295,658
Prepaid expenses and other current assets                               356,430
                                                                    -----------
Total current assets                                                    781,417
                                                                    -----------

PROPERTY AND EQUIPMENT                                                   74,770
Less accumulated depreciation                                           (7,188)
                                                                    -----------
Property and equipment, net                                              67,582
                                                                    -----------

OTHER ASSETS                                                             13,555
                                                                    -----------

TOTAL ASSETS                                                        $   862,554
                                                                    ===========


                                                                    (Continued)


                                      F-16

<PAGE>

TRAVELNSTORE, INC. (formerly TravelnStore.com, Inc.)


BALANCE SHEET (Unaudited) - Continued
JUNE 30, 2000
-------------

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
Accounts payable and accrued expenses                               $   703,614
Accrued Payroll                                                         199,000
Interest payable                                                         58,313
Notes payable, current portion                                            8,572
Convertible notes payable                                               900,000
Bridge note payable                                                     797,500
Loans payable, related party                                            190,193
Accrued expense, related party                                           50,000
Deferred income                                                           3,001
                                                                    -----------
Total current liabilities                                             2,910,123
                                                                    -----------

NOTES PAYABLE, Long-term                                                 38,002
                                                                    -----------

STOCKHOLDERS' DEFICIT:
Preferred stock class A, no par value; 8,154
         shares authorized; 8,154 shares issued and
         outstanding                                                    150,887
Preferred stock, no par value; 1,000,000 shares
         authorized; no shares issued or outstanding
Common stock, no par value; 20,000,000 shares
         authorized; 9,400,000 shares issued and
         outstanding; 1,730,224 shares reserved for
         future issuance                                              4,319,200
Common stock subscribed, 102,500 shares                                 711,250
Accumulated deficit                                                  (7,266,908)
                                                                    -----------
Total stockholders' deficit                                          (2,085,571)
                                                                    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                         $   862,554
                                                                    ===========


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


                                      F-17

<PAGE>


TRAVELNSTORE, INC. (formerly TravelnStore.com, Inc.)

STATEMENT OF OPERATIONS (unaudited)
FOR THE PERIOD JANUARY 1, 2000 TO JUNE 30, 2000

SALES                                                               $     9,497

SELLING, GENERAL AND
         ADMINISTRATIVE EXPENSES                                        922,493
                                                                    -----------

LOSS FROM OPERATIONS                                                   (912,996)
                                                                    -----------

OTHER INCOME (EXPENSE):
Other income                                                              2,428
Interest expense:
  Convertible debentures - beneficial

           conversion feature                                        (2,563,750)
  Other                                                                 (27,888)
                                                                    -----------
Other expense, net                                                   (2,589,210)
                                                                    -----------

NET LOSS                                                            $(3,502,206)
                                                                    ===========


BASIC NET LOSS PER COMMON SHARE                                     $     (0.37)
                                                                    ===========

WEIGHTED AVERAGE SHARES OUTSTANDING                                   9,400,000
                                                                    ===========


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


                                      F-18

<PAGE>

<TABLE>
TRAVELNSTORE, INC. (formerly TravelnStore.com, Inc.)

STATEMENT OF STOCKHOLDERS' DEFICIT (Unaudited)
FOR THE PERIOD JANUARY 1, 2000 TO JUNE 30, 2000
------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
                                           Preferred Class A            Common Stock
                                    -------------------------     ------------------------
                                       Shares                        Shares                          Accumulated
                                    Outstanding     Amount        Outstanding       Amount            (Deficit)          Total
                                    -----------     ------        -----------       ------             ---------          -----
<S>                                    <C>         <C>              <C>            <C>                <C>             <C>
BALANCE AT
    JANUARY 1, 2000                    8,154       $150,887         9,460,000      $2,466,700         $(3,764,702)    $(1,147,115)

BRIDGE LOAN SHARES
    SUBSCRIBED                                                         42,500         321,250                             321,250

FAIR VALUE OF BENEFICIAL
    CONVERSION FEATURE ON
    FUNDING AGREEMENT                                                               2,242,500                           2,242,500

NET LOSS                                                                                               (3,502,206)     (3,502,206)
                                       -----       --------         ---------      ----------         -----------     ------------

BALANCE AT

    JUNE 30,2000                       8,154       $150,887         9,502,500      $5,030,450         $(7,266,908)    $(2,085,571)
                                       =====       ========         =========      ==========         ============    ============


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


                                                                F-19
</TABLE>

<PAGE>

TRAVELNSTORE, INC. (formerly TravelnStore.com, Inc.)


STATEMENT OF CASH FLOWS (Unaudited)
FOR THE PERIOD JANUARY 1, 2000 TO JUNE 30, 2000
-----------------------------------------------


CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                           $ (3,502,206)
Adjustments to reconcile net loss to
         net cash used by operating activities:
     Depreciation                                                         2,184
     Interest expense:
         Convertible  debentures                                      2,563,750
  Changes in operating assets and liabilities:

     Accounts Receivable                                                  (200)
     Prepaid expenses and other assets                                (149,903)
     Accounts payable and accrued expenses                              155,180
     Accrued Payroll                                                    199,000
     Interest payable                                                    28,635
     Deferred income                                                     (6,398)
Net cash used by operating activities                                  (709,958)
                                                                   ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Acquisition of property and equipment                               (6,769)
     Other                                                               10,609
                                                                   ------------
     Net cash used in vesting activities                               (17,378)

CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings from related parties                                     163,473
Note payable borrowings                                                 812,500
Net loans to related parties                                          (116,652)
Repayments on long-term debt                                            (3,041)
                                                                   ------------
Net cash provided by financing activities                               856,280
                                                                   ------------

NET INCREASE IN CASH                                                    128,944

CASH, BEGINNING OF PERIOD                                                   -0-
                                                                   ------------

CASH, END OF PERIOD                                                $    128,944
                                                                   ============


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
     Interest                                                      $      1,741
     Income taxes                                                  $        -0-


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


                                      F-20

<PAGE>


TRAVELNSTORE, INC. (formerly TravelnStore.com, Inc.)

NOTES TO FINANCIAL STATEMENTS

1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Description of Business - TravelnStore, Inc., formerly TravelnStore.com,
        Inc. (the  "Company") is a provider of a specialized  internet  website,
        which acts as a navigational site to other websites owned by an array of
        travel service providers and agencies.  The Company's fiscal year-end is
        December 31. The information  furnished reflects all adjustments (all of
        which  were of a normal  recurring  nature)  which,  in the  opinion  of
        management,  are  necessary to fairly  present the  financial  position,
        results of operations,  and cash flows on a consistent basis.  Operating
        results  for the six months  ended June 30,  2000,  are not  necessarily
        indicative  of the  results  that may be  expected  for the  year  ended
        December 31, 2000.

        In March 1999,  the Company  acquired  100% of the members'  interest in
        TravelnStore  LLC in exchange for  9,000,000  shares  (adjusted  for the
        stock  split on August 25,  1999) of the  Company's  common  stock.  The
        Company's   shareholders   owned  100%  of  the  members'   interest  in
        TravelnStore LLC.

        Because   TravelnStore  LLC  was  acquired  from  related  parties,  the
        acquisition  was reflected  using the recorded assets and liabilities of
        TravelnStore  LLC and accounted for in a manner  similar to a pooling of
        interest.  The Company had no  operations  prior to the  acquisition  of
        TravelnStore  LLC.  The  financial  statements  include the  operational
        results of TravelnStore LLC since inception (August 18, 1998).

        The Company has  incurred  net  operating  losses  since  inception  and
        expects to continue  to incur such  losses  unless and until its website
        successfully achieves commercial  viability.  In addition, a significant
        portion of its contributed  capital was advanced to a related party (see
        Note 2). These and other factors have caused a liquidity  problem at the
        Company.  As discussed in Note 11,  management  of the Company  plans to
        make a Direct Public Offering  ("DPO") of the Company's  common stock to
        raise between $3.0 million and $14.3 million.

        The accompanying financial statements were prepared assuming the Company
        will continue to operate on a going concern basis and do not include any
        adjustments to the recorded amounts of assets or to the recorded amounts
        or  classification of liabilities which would be required if the Company
        were  unable to realize  its  assets and  satisfy  its  liabilities  and
        obligations in the normal course of business.

        Concentration of Credit Risk - Financial  instruments  which potentially
        subject the Company to concentrations of credit risk consist principally
        of advances which are due from a related party (see Note 2).

        Pervasiveness 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 revenues and expenses  during the  reporting  period.  Actual
        results could differ from those estimates.

        Fair Value of Financial Instruments - Based on borrowing rates currently
        available  to  the  Company,   the  carrying   value  of  all  financial
        instruments   potentially   subject  to  valuation   risk   (principally
        consisting of accounts  receivable,  accounts payable,  accrued expenses
        and convertible notes payable) approximates fair value.


                                      F-21

<PAGE>

        Net Loss Per Share - The Company  adopted the provisions of Statement of
        Financial  Accounting  Standards  ("SFAS") No. 128, "Earnings Per Share"
        ("EPS") that established standards for the computation, presentation and
        disclosure of earnings per share,  replacing the presentation of Primary
        EPS with a presentation of Basic EPS. It also requires dual presentation
        of Basic EPS and  Diluted  EPS on the face of the income  statement  for
        entities  with  complex  capital  structures.  Basic EPS is based on the
        weighted average number of common shares  outstanding during the period,
        which totaled 9,400,000.  The Company did not present Diluted EPS, since
        the result was anti-dilutive.

        Operating Segment  Information - The Company  predominantly  operates in
        one industry segment, travel industry websites. Substantially all of the
        Company's assets and employees are located at the Company's headquarters
        in Camarillo, California.

        Accounting  for  Convertible  Debt  Securities  - The Company has issued
        convertible  debt securities with a  non-detachable  conversion  feature
        that was "in the money" at the date of issue.  The Company  accounts for
        such  securities  in accordance  with  Emerging  Issues Task Force Topic
        D-60.  The  Company  has  recorded  the  fair  value  of the  beneficial
        conversion feature as interest expense and an increase to common stock.

        Accounting for Stock Based Compensation - Stock option grants are set by
        the Company's Board of Directors based upon their fair market  valuation
        of the  Company's  common  stock on the day  prior to the date of grant.
        Therefore,  under the principles of APB Opinion No. 25, the Company does
        not recognize  compensation  expense  associated with the grant of stock
        options.  SFAS  No.  123,  "Accounting  for  Stock-Based  Compensation,"
        requires  the use of option  valuation  models to  provide  supplemental
        information regarding options granted after 1994.

        The fair value of the options was estimated at the date of grant using a
        Black-Scholes  option pricing model with the following  weighted average
        assumptions:  risk-free  interest rates of 6.0%;  dividend yields of 0%;
        volatility  factors of the expected market price of the Company's common
        stock of 50%;  and  expected  life of the  options of two  years.  These
        assumptions resulted in weighted average fair values of $1.45 per share.
        The Company has not presented  pro-forma  information  regarding  fiscal
        2000 net income and earnings per share  because the options were granted
        in 1999.

        The  Black-Scholes  option  valuation  model  was  developed  for use in
        estimating the fair value of traded options. The Company's stock options
        have  characteristics  significantly  different  from  those  of  traded
        options   such   as   vesting   restrictions   and   extremely   limited
        transferability.

        Information  regarding stock options outstanding as of April 30, 2000 is
        as follows:

                                                   Options Outstanding
                                         ---------------------------------------
                                            Weighted            Weighted Average
                                             Average                Remaining
         Price Range        Shares       Exercise Price         Contractual Life
         -----------        ------       --------------         ----------------
            $9.50           105,264            $9.50                 2 months


                                                   Options Exercisable
                                         ---------------------------------------
                                             Weighted
                                             Average
         Price Range        Shares       Exercise Price
         -----------        ------       --------------
             N/A              -0-               N/A


                                      F-22

<PAGE>

         Property and Equipment - Property and equipment are stated at cost with
         depreciation  provided over the estimated  useful life of 5 years using
         the straight-line method.

         Income  Taxes - The  Company  accounts  for its income  taxes under the
         provisions  of Statement of Financial  Accounting  Standards 109 ("SFAS
         109").  The method of accounting  for income taxes under SFAS 109 is an
         asset and liability method. The asset and liability method requires the
         recognition  of deferred  tax  liabilities  and assets for the expected
         future tax consequences of temporary  differences between tax bases and
         financial reporting bases of other assets and liabilities.

         Revenue  Recognition  - The  Company  sells a monthly  subscription  to
         participating  travel  agencies.  The  fee  is  billed  in  advance  in
         quarterly   installments   that  allows  online  bookings  through  the
         Travelnstore.com  website.  Monthly subscription  revenues,  along with
         initial   registration   fees,   are  deferred  and   recognized  on  a
         straight-line  basis  over  the  remaining  lives of the  advanced  fee
         subscriptions.

         New Accounting  Pronouncements - SFAS No. 130, "Reporting Comprehensive
         Income",   establishes   standards   for   reporting   and   displaying
         comprehensive  income and its components in financial  statements.  The
         Company  adopted the provisions of SFAS No. 130 in 1998, but has had no
         elements of comprehensive income since inception.

         SFAS No. 131,  "Disclosures About Segments of an Enterprise and Related
         Information", establishes a new model for segment reporting, called the
         "management   approach"  and  requires  certain  disclosures  for  each
         segment.  The  management  approach  is  based  on the  way  the  chief
         operating decision-maker organizes segments within a company for making
         operating decisions and assessing performance.  The Company adopted the
         provisions of SFAS No. 131 in 1998, but currently  operates in only one
         industry segment.

         SERIES A PREFERRED STOCK

         In August  1999,  the Company  created a new class of  preferred  stock
         entitled "Series A Preferred". The Company may issue up to 8,154 shares
         of  this  new  class.  This  class  has a  $20  per  share  liquidation
         preference, receives dividends at the same rate as common shareholders,
         has preferential voting rights on certain shareholder issues and may be
         converted into 3 shares of common stock at the preferred  shareholders'
         option.

         STOCK SPLIT

         On August 25, 1999, the Company  declared a 2 for 1 stock split for all
         common  shareholders  of record at that  date.  The effect of the stock
         split has been reflected retroactively in the financial statements.

2.       DUE FROM RELATED PARTY

         The Company makes periodic working capital advances to World Key, Inc.,
         a related  party.  The advances are repaid when funds are available and
         are payable upon demand.

3.       PROPERTY AND EQUIPMENT

         Property and equipment at April 30, 2000 consists of the following:

         Furniture and fixtures                                        $ 53,129
         Office equipment                                                21,641
                                                                       --------
         Total property and equipment                                    74,770
         Less accumulated depreciation                                   (7,188)
                                                                       --------

         Property and equipment, net                                   $ 67,582
                                                                       ========


                                      F-23

<PAGE>


4.       CONVERTIBLE NOTES PAYABLE

         SEPTEMBER 1998 PRIVATE PLACEMENT (SERIES ONE)

         In September 1998, the Company issued six notes
         payable to individuals of various amounts ranging
         from $7,500 to $15,000 issued in connection with
         the Company's September 1998 Private Placement
         Offering; unsecured; payable in full, with interest
         accruing at 8%, upon the earlier of 1) public sale
         of registered shares of the Company, or 2) December
         31, 2000. The face value of each note may be
         converted into ten times the dollar amount of the
         note of the Company's common stock at the time of a
         successful public stock offering. The number of
         shares issued is based on the converted dollar
         amount divided by the same offering price in the
         public stock offering.                                      $   85,000

         JANUARY 1999 PRIVATE PLACEMENT (SERIES TWO)

         In January 1999, the Company issued fifteen notes
         payable to individuals with an individual face
         value of $15,000 issued in connection with the
         Company's January 1999 Private Placement Offering;
         unsecured; payable in full, with interest accruing
         at 6%, upon the earlier of 1) public sale of
         registered shares of the Company, or 2) December
         31, 2000. Each note may be converted into $50,000
         of the Company's common stock at the time of a
         successful public stock offering at the same per
         share price as the offering price.                             225,000

         JUNE 1999 PRIVATE PLACEMENT (SERIES THREE)

         On June 15, 1999, the Company initiated the sale of
         a third series of private placement convertible
         notes. Each note has a face value of $15,000 and a
         coupon rate of 6%. Each $15,000 note may be
         converted, at the noteholder's option, at any time
         prior to maturity, into $50,000 of the Company's
         common stock at the time of a successful public
         stock offering at the same per share price as the
         offering price. A total of 12 notes were sold
         during the offering which expired July 31, 1999.
         Half of one note has been sold to an officer of the
         Company in lieu of $7,500 of the officer's salary.             180,000


                                      F-24

<PAGE>


         SEPTEMBER 1999 PRIVATE PLACEMENT (SERIES FOUR)

         In September 1999, the Company initiated the sale
         of a fourth series of private placement convertible
         notes. Each note has a face value of $15,000 and a
         coupon rate of 6%. Each $15,000 note may be
         converted, at the noteholder's option, at any time
         prior to maturity, into $50,000 of the Company's
         common stock at the time of a successful public
         stock offering at the same per share price as the
         offering price. A total of four notes were sold
         through December 31, 1999.                                      60,000

         FUNDING AGREEMENT

         At December 1999, the Company entered into a
         Funding Agreement. The Agreement provides for up to
         $350,000 in advances in multiples of $50,000 with a
         borrowing rate of 8%. All advances on the loan are
         payable on December 31, The loan carries a
         unilateral option by the noteholder to convert all
         outstanding amounts to common stock at $2.00 per
         share.                                                         350,000
                                                                     ----------
         Total                                                       $  900,000
                                                                     ==========


5.       NOTE PAYABLE - BRIDGE LOAN NOTES

         In September 1999, the Company initiated a series of Bridge Loan Notes.
         The Notes have various face values  ranging from $12,500 to $85,000 and
         a coupon rate of 8%.  Each Note  carries a stock  dividend  wherein the
         noteholder will be issued 5,000 shares of common stock for each $25,000
         of Note value at the latter of (a) 90 days from the date of issuance or
         (b) 30 days  from  the  closing  date of a  successful  initial  public
         offering.  At June 30, 2000,  twenty-three Notes had been issued with a
         cumulative stock dividend of 168,500 shares.

6.       INCOME TAXES

         The tax effects of temporary  differences that give rise to significant
         portions of the deferred tax assets at June 30, 2000 are  substantially
         composed of the Company's net operating  loss  carryforward,  for which
         the Company has made a full valuation allowance.

         The valuation  allowance  increased  approximately  $470,000  since the
         Company's  inception,  representing  primarily  net  taxable  loss.  In
         assessing  the   realizability  of  deferred  tax  assets,   management
         considers  whether it is more likely than not that some  portion or all
         of  the  deferred  tax  assets  will  not  be  realized.  The  ultimate
         realization  of deferred tax assets is dependent upon the generation of
         future  taxable  income  during the  periods in which  those  temporary
         differences  become  deductible.  Management  considers  the  scheduled
         reversal of deferred tax assets,  projected  future  taxable income and
         tax planning strategies in making this assessment.

         At June 30, 2000, the Company had a net operating loss carryforward for
         Federal and state income tax purposes of  approximately  $1.7  million,
         which is available to offset future  taxable  income,  if any,  through
         2017.


                                      F-25

<PAGE>

7.       RELATED PARTY TRANSACTIONS

         For the period  August 18, 1998 (date of  inception)  to June 30, 2000,
         the Company  accrued a management  fee of $96,100  payable on demand to
         World Key,  Inc.,  a related  party  (see Note 2) for  common  overhead
         expenses such as rent,  utilities  and payroll.  Rent and utilities are
         allocated based upon square foot utilization.

         Payroll  expense for certain  officers was paid by World Key, Inc., and
         charged to the Company for reimbursement.  Management believes that the
         allocation method is appropriate based on time and resources used.

         For the period  August 18, 1998 (date of  inception)  to June 30, 2000,
         the Company made periodic working capital advances to World Key Inc., a
         related party (Note 2).

         In 1998, 1999, and 2000, officers of the Company made unsecured working
         capital  loans to the Company in the amount of $128,930.  The loans are
         payable upon demand and bear no interest.

         In 1999, the Company  accrued  $50,000 in fees to Donald G. Scanlin and
         Stevan M. Saylor ($25,000 each) for marketing advisory services.

         Jim B. Tyner is Chief Executive  Officer of  TravelnStore,  Inc. and is
         also Chairman and President of World Key, Inc. Mr. Tyner owns 38.3% and
         30%,  respectively,  of the outstanding  common stock of  TravelnStore,
         Inc. and World Key, Inc.

         Yula Greco is Vice President, Secretary and Controller of TravelnStore,
         Inc. and is also Vice  President  and  Secretary of World Key, Inc. Ms.
         Greco  owns 9.6% and 23.3%,  respectively,  of the  outstanding  common
         stock of TravelnStore, Inc. and World Key, Inc.

         Donald  G.  Scanlin  is a  trustee  of  the  Scanlin  1989  Trust  that
         beneficially   owns  22.45%  of  the   outstanding   common   stock  of
         TravelnStore, Inc. Mr. Scanlin also owns 23.33% of World Key, Inc.

         Stevan M. Saylor beneficially owns 20.25% and 3.75%,  respectively,  of
         the outstanding common stock of TravelnStore, Inc. and World Key, Inc.

8.       STOCK OPTIONS

         In April  1999,  the Board of  Directors  approved an  Incentive  Stock
         Option  Plan  (the  "Plan")  under  which  options  to  purchase  up to
         1,000,000  shares  of the  Company's  common  stock may be  granted  to
         employees,  directors and  consultants at not less than the fair market
         value  on the  date of  grant.  Options  granted  under  the  Plan  are
         generally  exercisable  five to ten  years  after the date of grant and
         expire December 31, 2009.  Options are granted at the discretion of the
         Board of Directors or Committee.  No options have been issued since the
         Plan's inception.

         On January 15, 1999,  the Company  initiated  an Internet  Stock Option
         Sweepstakes.  The  winner of the  sweepstakes  was given the  option to
         purchase up to $1,000,000 of Company stock at the public issuing price.
         Should the Company  not make a public  offering  prior to December  31,
         2000, the option may be redeemed for $25,000.

9.       COMMITMENTS AND CONTINGENCIES

         Through  March 2000,  the Company did not carry  general  liability  or
         workers' compensation insurance,  nor was it self-insured.  The Company
         accrues  liabilities  when it is  probable  that  future  costs will be
         incurred and such costs can be  reasonably  estimated.  As of April 30,
         2000,  there were no known liability  claims.  During April,  2000, the
         Company obtained general liability and workers' compensation  insurance
         coverage. Future costs associated with absent insurance coverages could
         have a material  effect on the Company's  future  results of operations
         and financial condition or liquidity.

         The Company entered into a lease  agreement for its facility,  starting
         January 1, 2000.  The agreement  expires on December 31, 2004.  Minimum
         lease  payments  due under the  non-cancelable  operating  lease are as
         follows:


                                      F-26

<PAGE>

         2000                                                          $ 32,130
         2001                                                            64,260
         2002                                                            64,260
         2003                                                            64,260
         2004                                                            64,260
                                                                       --------

         Total                                                         $289,170
                                                                       ========

10.      YEAR 2000 COMPLIANCE (UNAUDITED)

         The Company utilizes  computer hardware and software in its operations.
         Any of the Company's  programs that  recognize a date using "00" as the
         year 1900  rather  than the year 2000 could  result in errors or system
         failures.

         The Company has completed an  evaluation  of its computer  hardware and
         software and believes that its mission  critical  systems are Year 2000
         compliant.

11.      MANAGEMENT PLANS

         Management has evaluated the Company's current  financial  position and
         its available  resources and plans to make a DPO of the Company's stock
         during the first  quarter of 2000.  The Company  plans to raise between
         $3.0  million  and $9.75  million in the  offering  by selling  between
         461,539 and 1.5 million shares of its common stock.  Should the Company
         be unsuccessful in raising the minimum offering of $3.0 million,  it is
         unlikely that the Company will continue operations beyond June 30, 2001
         without additional borrowings from related or unrelated parties and the
         extension of the due dates on its current debt.

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


                                      F-27

<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         Section  204(a)(10)  of the  California  General  Corporation  Law (the
"GCL")  permits  corporations  to eliminate  the  liability of a Director to the
corporation  or  its  stockholders  for  monetary  damages  for  breach  of  the
Director's fiduciary duty of care. Our Articles of Incorporation  include such a
provision   eliminating  the  liability  of  Directors  to  the  fullest  extent
permissible under California law. Under the GCL directors will not be personally
liable for monetary  damages for breach of their fiduciary  duties as directors,
except  liability for (a) any breach of their duty of loyalty to the corporation
or its  stockholders,  (b) acts or omissions  not in good faith or which involve
intentional  misconduct or a knowing  violation of law, (c) unlawful payments of
dividends or unlawful stock  repurchases  or redemptions or (d) any  transaction
from which the director derived an improper personal benefit. Such limitation of
liability  does not apply to  liabilities  arising under the federal  securities
laws and  does  not  affect  the  availability  of  equitable  remedies  such as
injunctive relief or rescission.

         Our Articles of Incorporation and Bylaws provide that we will indemnify
our directors and  executive  officers and may indemnify our other  officers and
employees  and other agents to the fullest  extent  permitted by law. We believe
that  indemnification  under our  Bylaws  covers at least  negligence  and gross
negligence  on the part of  indemnified  parties.  Our Bylaws  also permit us to
secure insurance on behalf of any officer, director, employee or other agent for
any liability arising out of his or her actions in such capacity,  regardless of
whether or not California law would permit indemnification.

         We  have  entered  into  agreements  to  indemnify  our  directors  and
executive officers,  in addition to indemnification  provided for in our Bylaws.
These  agreements,  among  other  things,  provide  for  indemnification  of our
directors and executive officers for certain expenses, including attorneys fees,
judgments,  fines and  settlement  amounts  incurred  by any such  person in any
action   or   proceeding,   including   any   action  by  or  in  the  right  of
TravelnStore.com,  arising  out of such  person's  services  as an  director  or
executive  officer of  TravelnStore.com,  any of our  subsidiaries  or any other
company or enterprise to which the person provides  services at our request.  We
believe that these provisions and agreements are necessary to attract and retain
qualified persons as directors and executive officers.

         We are not  obligated to indemnify  the  indemnity  with respect to (a)
acts,  omissions or transactions from which the indemnity may not be relieved of
liability under applicable law, (b) claims  initiated or brought  voluntarily by
the  indemnity  and not by way of  defense,  except in certain  situations,  (c)
proceedings   instituted  by  the  indemnity  to  enforce  the   Indemnification
Agreements which are not made in good faith or are frivolous,  or (d) violations
of Section 16(b) of the Securities Exchange Act of 1934 or any similar statute.

         While  not  requiring  the  maintenance  of  directors'  and  officers'
liability insurance, if there is such insurance,  the indemnity must be provided
with the maximum coverage afforded to Directors, officers, key employees, agents
or  fiduciaries  if indemnity is a Director,  officer,  key  employee,  agent or
fiduciary,  respectively.  Any award of  indemnification  to an agent would come
directly from our assets, thereby affecting a stockholder's investment.

         These indemnification provisions and the Indemnification Agreements may
be broad enough to permit  indemnification  of our officers  and  Directors  for
liabilities  (including  reimbursement of expenses) arising under the Securities
Act.


                                      II-1

<PAGE>

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

         The estimated expenses of the offering, all of which are to be borne by
the Registrant, are as follows:

              SEC Filing Fee                                  $ 3,962
              Nasdaq Listing Fee                                7,500
              NASD Filing Fee                                       0
              Underwriters' Expense Allowance                       0
              Printing Expenses                                60,000
              Accounting Fees and Expenses                     75,000
              Legal Fees and Expenses                         150,000
              Blue Sky fees and Expenses                       15,000
              Registrar and Transfer Agent Fees                     0
              Miscellaneous                                     8,538
                                                              -------
              Total                                           320,000
                                                              =======


ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES

Loan Transaction

         In separate  private  placements  commenced in September 1998,  January
1999,  June 1999 and September 1999, we issued 37 Convertible  Promissory  Notes
(the "Notes") in the  aggregate  principal  amount of $550,000.  Each Note has a
face value of $15,000,  $85,000 of the Notes have a coupon rate of 8% per annum,
$465,000  of the Notes  have a coupon  rate of 6% per annum and all of the Notes
are all due and payable on December 31, 2000. One Note was only partially funded
through cash payment to the extent of $7,500. We are treating the portion of the
Note that were not funded through cash payments as compensation  expense paid to
an officer.  We used the proceeds of these Notes to cover our initial  operating
expenses and for general  working  capital  purposes,  including  the payment of
officers  salaries.  No  significant  portion of the proceeds of these Notes was
used to fund the acquisition of capital equipment.  Each of the Notes was issued
in exchange for cash,  the  forgiveness  of debt or a combination  thereof in an
amount equal to the principal  amount of the Note. Under each of the placements,
the amount  payable at December 31, 2000 on maturity of the Notes will depend on
whether  or not we have  affected a  registered  public  offering  of our common
stock. If we have not affected a registered  public offering of our common stock
on or before  December 31, 2000,  we will be obligated to pay an amount equal to
the sum of the  entire  unpaid  principal  balance  of the  Notes,  all  accrued
interest  thereon,  and a  premium  equal  to  $15,000.  If we have  affected  a
registered  public  offering of our common stock on or before December 31, 2000,
and have raised at least  $2,000,000 in such  offering,  we will be obligated to
pay an amount  equal to the sum of the entire  unpaid  principal  balance of the
Notes, all accrued interest thereon, and a premium equal to $7,500.


         The Notes issued  under each of the  placements  may be converted  into
shares of common stock following the date on which a registered  public offering
of our  common  stock is  declared  effective.  For the Notes  issued  under the
placement  commenced in  September,  1998,  the holder may convert the Note into
that number of shares of common stock determined by dividing the sum of $150,000
by the price at which we issue the  shares  of  common  stock in the  registered
offering;  provided  that the  number  of  shares  that are  issuable  upon such
conversion shall be  appropriately  pro-rated to reflect any partial payments on
the  Note  prior to the date of  conversion.  For the  Notes  issued  under  the
placements commenced in January,  1999, June 1999 and September 1999, the holder
may convert the Note into that number of shares of common  stock  determined  by
dividing  the sum of $50,000 by the price at which we issue the shares of common
stock in the  registered  offering;  provided that the number of shares that are
issuable upon such conversion  shall be  appropriately  pro-rated to reflect any
partial  payments on the Note prior to the date of conversion.  In  anticipation
that the offering price for any shares issued in a registered  offering would be
$6.50 per share, we had reserved for issuance on conversion of the Notes a total
of 376,923 shares of common stock.  We will  appropriately  adjust the number of
shares  reserved to reflect  the actual  offering  price and the then  aggregate
amount payable under the Notes.


                                      II-2

<PAGE>

         Holders of 29 Notes,  in the  aggregate  principal  amount of $430,000,
have  committed to convert,  as of the effective  date of this  offering,  their
Notes into an aggregate of 315,385 shares of common stock.  Such conversion will
be effected in order to improve our financial  position and to  facilitate  this
offering.  One of the Notes which will be  converted  is jointly  held by Jim B.
Tyner, our Chairman, and Stevan M. Saylor, one of our principal stockholders. On
the conversion of such Note, each of Mr. Tyner and Mr. Saylor will receive 3,846
shares of common  stock.  As of June 30, 2000,  and after  giving  effect to the
foregoing  conversions,  there remained outstanding eight Notes in the aggregate
principal  amount of $120,000  and with  respect to which we have  reserved  for
issuance a total of 61,538 shares of common stock.


Option Sweepstakes


         In  connection  with the  commencement  of our Web site, we conducted a
Sweepstakes  under which we solicited  entries from visitors to our Web site. We
granted  to a  visitor  whose  name we  drew  at  random  from  the  list of all
participating visitors an Option to purchase that number of shares of our common
stock as is determined  by dividing  $1,000,000 by the price at which the shares
of common  stock  covered by this  offering  are issued to the  public.  We have
reserved for  issuance  under the Option  153,847  shares of common  stock.  The
aggregate exercise price of the Option is $100.00. The person to whom the Option
was granted has agreed that:


         o        without  our prior  consent she will not  transfer  all or any
                  portion of her  interest  in the Option  other than by will or
                  the laws of descent and distribution; and

         o        in connection  with this  offering,  without our prior consent
                  she will not publicly offer or sell any shares of Common Stock
                  acquired  on  exercise  of the Option for a period of 180 days
                  after the  effective  date of the  registration  statement  is
                  declared effective.

 If we do not effect a public offering of our common stock by December 31, 2000,
the Option will  expire on December  31, 2000 and we shall pay the holder of the
Option $25,000 in cash.

         We commenced the  sweepstakes  on November 1, 1998 and made the drawing
on January 31, 1999.  Entrants were required  merely to register at our Web site
by leaving their email address and were not obligated,  then or  thereafter,  to
provide any other particular  information to us, purchase any goods or services,
pay us any amount or otherwise  provide us any particular  consideration.  We do
not intend to conduct any other  sweepstakes  in which we will grant any options
or issue any other  securities to any  participant It is possible that our grant
of  the  Option  did  not  comply  with  the  registration  requirements  of the
Securities Act of 1933. Because we granted only one Option, did not receive, and
will not receive,  any tangible property on the grant or exercise of the Option,
we do not intend to offer the  holder of the  Option  the right to  rescind  the
grant of the Option.

Stockholder Loans

         In  connection  with our  borrowing a total of $140,000 from two of our
principal   stockholders,   we  issued  to  such  stockholders,   as  additional
consideration  for the loans, a total of 400,000  shares of common stock.  Notes
issued  for a total of  $100,000  were due and  payable  on June 30,  1999,  and
bearing  interest  at the rate of 10% per  annum.  One of the Notes  issued  for
$40,000 was due and payable on December 31, 1999,  bearing  interest at the rate
of 10% per annum and is  convertible  at the  holder's  option into  Convertible
Notes  issued in the  September 6, 1998  private  placement  (which is described
above) in the aggregate principal amount of $75,000.  Effective as of August 25,
1999,  all of these Notes were  converted  into an  aggregate of 8,154 shares of
Series A Preferred Stock. The shares of Series A Preferred Stock are convertible
into 24,462 shares of common  stock.  Such  conversion  was effected in order to
improve our financial position and to facilitate this offering.

Bridge Loan


         Between  September  1999 and June 2000, we borrowed a total of $797,500
and in exchange  therefore  issued a total of 23 promissory  notes.  These notes
bear  interest at the rate of 8% per annum,  do not require  monthly or periodic
payments of principal or interest,  and are all die and payable on the date that
is 30 days after the final closing of this offering.  Upon payment of the notes,
we will issue to the note holders,  in addition to the  principal  amount of the
notes and  accrued  interest,  5,000  shares of  common  stock for each  $25,000
principal


                                      II-3

<PAGE>

amount of the notes,  in the principal  amount of $712,500 and 20,000 shares for
one Note in the principal  amount of $85,000,  for a total of 168,500  shares of
common stock.


Promissory Note


         Between  December  1999 and June 2000,  we borrowed a total of $350,000
from one lender and in exchange  therefor issued one Promissory  Note. This Note
bears interest at the rate of 8% per annum, does not require monthly or periodic
payments of principal  or  interest,  and is all due and payable on December 31,
2000. The Note is convertible  into shares of common stock at the price of $2.00
per  share.  We have  reserved  a total of  175,000  shares of common  stock for
issuance upon conversion of this Note.


Shares of Common Stock

         Effective  as of April 15,  1999,  we  acquired  by  merger  all of the
business,  assets and  liabilities of  TravelnStore,  LLC, a California  limited
liability  company.  In such  merger  we issued a total of  9,000,000  shares of
common stock to the Members of the LLC. The foregoing number of shares of common
stock reflects the 2-for-1 stock split on the common stock  effected  August 25,
1999.

         TravelnStore's  issuance  of  all  of  the  foregoing  securities  were
effected in  transactions  exempt from  registration  under  Section 4(2) of the
Securities Act of 1993 and Regulation D promulgated thereunder.

         o        The Convertible  Promissory Notes were issued to a total of 44
                  persons,  all of whom we reasonably  believed to be accredited
                  investors  within the meaning of Rule 501. In connection  with
                  the conversion of the Notes,  we provided to the Noteholders a
                  copy of the Registration Statement and other information about
                  TravelnStore.

         o        Both  of  the  stockholders  to  whom  Notes  were  issued  in
                  connection  with our  borrowing  of $140,000  are  "accredited
                  investors"  within the meaning of Rule 501. In connection with
                  the conversion of the Notes, we provided to the stockholders a
                  copy of the Registration Statement and other information about
                  TravelnStore.


         o        The bridge loan promissory  notes were issued to a total of 23
                  persons,  each of whom was an "accredited investor" within the
                  meaning of Rule 501.  We also  agreed to issue to the  lenders
                  upon our payment of the notes 5,000 shares of common stock for
                  each $25,000  principal  amount of the notes and 20,000 shares
                  for one Note in the principal amount of $85,000. In connection
                  with the issuance of the notes,  we provided the noteholders a
                  copy of this  Registration  Statement  and  other  information
                  about TravelnStore.


         o        The  promissory  note in the principal  amount of $350,000 was
                  issued to a  corporation  which was an  "accredited  investor"
                  within  the  meaning  of Rule  501.  In  connection  with  the
                  issuance of the note, we provided to the  noteholder a copy of
                  this  Registration   Statement  and  other  information  about
                  TravelnStore.   The  shares  of  common  stock  issuable  upon
                  conversion  of this note will be issued  without  registration
                  under  the  Securities   Act  of  1933  and  will   constitute
                  "restricted   securities"  within  the  meaning  of  Rule  144
                  promulgated under such Act.

         o        We issued  shares of common  stock to a total of 5 persons  in
                  connection with our merger with TravelnStore, LLC. All of such
                  persons  were either  actively  involved in the conduct of the
                  LLC's  business  and  continue to be actively  involved in our
                  business or are "accredited  investors"  within the meaning of
                  Rule 501.

         o        We  neither   engaged   in  any   general   advertisement   or
                  solicitation  nor retained any broker  dealers with respect to
                  any of the foregoing issuances.


                                      II-4

<PAGE>

         o        The sweepstakes  option was granted  pursuant to the exemption
                  in Rule 504 of Regulation D. The  sweepstakes  did not require
                  the entrant to pay any cash or other  property.  We  initially
                  concluded that the grant of the Option was not a "sale" within
                  the  meaning of the  Securities  Act. We  subsequently  became
                  aware of certain  "no-action"  letters in which the Securities
                  and Exchange Commission took a contrary position. If the grant
                  of the Option is a "sale",  it is an exempt  transaction under
                  Rule 504. This  registration  statement covers the issuance of
                  the shares of common stock on exercise of the Option.

         o        We have not timely  filed a Notice of  transaction  under Rule
                  503. We have  concluded  that our failure to file such Notices
                  does not pertain to requirement  that is directly  intended to
                  protect  the issuees  and that such  failure is  insignificant
                  with respect to the issuances.
<TABLE>
ITEM 27. EXHIBITS.

The following Exhibits are filed as part of this Registration Statement pursuant
to Item 601 of Regulation S-B:
<CAPTION>
     Exhibit No.                                                Description
<S>          <C>
2    Merger  Agreement dated  April 15, 1999,  between TravelnStore.com,  LLC, a
     California limited  liability company, and TravelnStore, Inc., a California
     corporation**

3    Charter Documents

     3.1     Articles of Incorporation as filed March 4, 1999**
     3.2     Certificate   of   Amendment   and   Restatement   of   Articles of
             Incorporation as filed August 25, 1999**
     3.3     Bylaws**
     3.4     Certificate of Amendment of Articles of Incorporation as filed May
             30, 2000**

4    Instruments defining rights of holders

     4.1     Form of Convertible Promissory Note issued September  1998**
     4.2     Form of  Convertible  Promissory Note issued January 1999**
     4.3     Subscription  Agreement for this  Offering**
     4.4     Form of Certificate for common stock**
     4.5     Form of Convertible  Promissory Note issued June 1999**
     4.6     Form of  Notice  of  Conversion  regarding  Convertible  Promissory
             Notes**
     4.7     Promissory Notes issued to Scanlin 1989 Trust**
     4.8     Promissory  Notes issued to Stevan Saylor**
     4.9     Form of Notice of Conversion regarding Promissory Notes issued to
             Scanlin 1989 Trust and Stevan Saylor**
     4.1     0Form of Convertible Promissory Note issued September 1999**
     4.1     1Form of Bridge Loan Promissory Note**

5    Opinion of Reicker, Clough, Pfau, Pyle, McRoy & Herman LLP**

10   Material Contracts

     10.1    Escrow Agreement with Santa Barbara Bank & Trust applicable to this
             Offering**
     10.2    Form of Agency Co-Host Agreement**
     10.3    1999 Equity Inventive Plan**
     10.4    Form of Officer and Director Indemnification Agreement**
     10.5    Independent Contractor Agreement with Donald Scanlin**
     10.6    Independent Contractor Agreement with Stevan Saylor**
     10.7    Stock Option Granted to Stoltenberg**
     10.8    Operating Agreement between TravelnStore, Inc. and World Key, Inc.
             dated September 8, 1998**
     10.9    Form of Lock-Up Agreement between TravelnStore, Inc. and the


                                      II-5

<PAGE>


             following principal stockholders:  Jim B. Tyner, John R. Toal, Yula
             Greco, Scanlin 1989 Trust and Stevan Saylor**
     10.10   Employment Agreement with Jim Tyner dated August 1, 1999**
     10.11   Employment Agreement with John Toal dated August 1, 1999**
     10.12   Employment Agreement with Yula Greco dated August 1, 1999**
     10.13   Form of Lock-Up Agreement (Employee) between TravelnStore, Inc. and
             the  following   officers:   Jim  B. Tyner,  John  R. Toal and Yula
             Greco**
     10.14   Trademark   License   Agreement   between   World   Key,   Inc. and
             TravelnStore,  Inc. dated September 25, 1999**
     10.15   Amendment to form of Lock-Up Agreement between TravelnStore, Inc.,
             and   the  following  principal stockholders: Jim B. Tyner, john R.
             Toal, Yula Greco, Scanlin 1989 Trust and Stevan Saylor**
     10.16   Amendment to form of Lock-Up Agreement (Employee) between
             TravelnStore, Inc.,  and the following officers: Jim B. Tyner, John
             R. Toal, Yula Greco**
     10.17   Memorandum of Lease dated November 8, 1999,  between  Diane Hedrick
             Bovee, Trustee  of the Bovee/Hedrick  Family Trust dated 5/2/90, as
             Lessor, and TravelnStore, Inc., as Lessee**
     10.18   Loan Agreement dated December 21, 1999**
     10.19   Modification of Loan Agreement dated May 11, 2000, relating to Loan
             Agreement dated December 21, 1999.**
     10.20   Amendment to form of Lock-Up Agreement between TravelnStore, Inc.,
             and  the  following  principal  stockholders:  im B. Tyner, John R.
             Toal, Yula Greco, Scanlin 1989 Trust and Stevan Saylor**
     10.21   Amendment to form of Lock-Up Agreement (Employee) between
             TravelnStore,  Inc., and the following officers: Jim B. Tyner, John
             R. Toal and Yula Greco**

23   Consents of Experts and Counsel

     23.1    Consent  of  Reicker,  Clough.  Pfau,  Pyle,  McRoy  &  Herman, LLP
             (Included in opinion in Exhibit 5)**
     23.2    Consent of Farber & Hass LLP*

        *    Filed herewith

       **    Previously filed with this registration statement
</TABLE>

ITEM 28. UNDERTAKINGS.

         We  undertake  to provide at the initial  closing  and each  subsequent
interim closing of this offering stock  certificates in such  denominations  and
registered in such names so as to permit our prompt delivery of the certificates
to the investors participating in such closing.

         We will file, during any period in which we offer or sell securities, a
post-effective amendment to this registration statement to:

                  (i)      include any prospectus  required by section  10(a)(3)
                           of the Securities Act;

                  (ii)     reflect in the  prospectus any facts or events which,
                           individually  or  together,  represent a  fundamental
                           change  in  the   information  in  the   registration
                           statement.   Notwithstanding   the   foregoing,   any
                           increase or decrease in volume of securities  offered
                           (if the  total  dollar  value of  securities  offered
                           would  exceed  that  which  was  registered)  and any
                           deviation  from the low or high end of the  estimated
                           maximum  offering  range may be reflected in the form
                           of prospectus  filed with the Commission  pursuant to
                           Rule  424(b)  if, in the  aggregate,  the  changes in
                           volume and price represent no more than a 20%n change
                           in the maximum aggregate  offering price set forth in
                           the  "Calculation of  Registration  Fee" table in the
                           effective registration statement; and


                                      II-6

<PAGE>

                  (iii)    include   any   additional   or   changed    material
                           information on the plan of distribution.

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


                                      II-7

<PAGE>

                                   SIGNATURES


         In accordance with the  requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements  for filing on Form SB-2 and authorized this  Post-Effective
Amendment  No. Two to  Registration  Statement to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of  Camarillo,  State of
California, on October 10, 2000.

                                     TRAVELNSTORE, INC.

                                          By: /s/ Jim B. Tyner
                                             -----------------
                                          Jim B. Tyner, Chief Executive Officer

         In accordance with the requirements of the Securities Act of 1933, this
Post-Effective  Amendment No. Two to  Registration  Statement has been signed by
the following persons in the capacities and on the dates indicated.

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes and appoints Jim B. Tyner,  Yula Greco,  John R. Toal
and each of them,  such person's true and lawful  attorneys-in-fact  and agents,
each with full power of substitution and  resubstitution  for such person and in
such person's name, place and stead, in any and all capacities,  to sign any and
all amendments (including post-effective amendments, exhibits thereto, and other
documents  in  connection  therewith  to  this  Registration  Statement  and any
subsequent  registration  statement  filed by the  Registrant  pursuant  to Rule
462(b) of the Securities Act, which relates to this Registration  Statement) and
to file the same  with  exhibits  thereto  and  other  documents  in  connection
therewith  with the  Securities  and  Exchange  Commission,  granting  unto said
attorneys-in-fact  and agents,  and each of them, full power and authority to do
and perform each and every act and thing  requisite and necessary to be done, as
fully to all  intents and  purposes as such person  might or could do in person,
hereby  ratifying and  confirming  all that each of said  attorneys-in-fact  and
agents,  or any of them, or their  substitute or substitutes  may lawfully do or
cause to be done by virtue hereof.


<TABLE>
<CAPTION>
   NAME                             TITLE                                           DATE
   ----                             -----                                           ----

<S>                                 <C>                                             <C>
   /s/ Jim B. Tyner                 Chairman of the Board, Chief Executive          October 10, 2000
   ----------------                 Officer and Director
   Jim B. Tyner

   /s/ John R. Toal                 President, Chief Operating Officer and          October 10, 2000
   ----------------
   John R. Toal                     Director

   /s/ Yula Greco                   Vice President, Secretary, Controller and       October 10, 2000
   --------------
   Yula Greco                       Director
                                    (Principal Accounting Officer)


                                                II-8

<PAGE>

   /s/ Glenn E. Glasshagel          Senior Vice President and Chief Financial       October 10, 2000
   -----------------------
   Glenn E. Glasshagel              Officer (Principal Financial Officer)

   /s/ Richard A. Bush              Director                                        October 10, 2000
   -------------------
   Richard A. Bush

   /s/E. Heinz Niederhoff           Director                                        October 10, 2000
   ----------------------
   E. Heinz Niederhoff

   /s/ James M. Kingzett            Director                                        October 10, 2000
   ---------------------
   James M. Kingzett
</TABLE>

                                                II-9

<PAGE>


                                  EXHIBIT INDEX

    Exhibit Number                           Description

2    Merger  Agreement  dated April 15, 1999, between  TravelnStore.com, LLC,  a
     California  limited liability company, and TravelnStore, Inc., a California
     corporation**

3    Charter Documents

     3.1     Articles of Incorporation as filed March 4, 1999**
     3.2     Certificate   of   Amendment   and   Restatement   of  Articles  of
             Incorporation  as filed August 25, 1999**
     3.3     Bylaws**
     3.4     Certificate of Amendment of Articles of Incorporation as  filed May
             30, 2000**

4    Instruments defining rights of holders

     4.1     Form  of  Convertible   Promissory   Note  issued September  1998**
     4.2     Form  of  Convertible   Promissory   Note  issued January 1999**
     4.3     Subscription  Agreement for this  Offering**
     4.4     Form of Certificate for common stock**
     4.5     Form  of  Convertible  Promissory Note issued June 1999**
     4.6     Form  of  Notice  of  Conversion  regarding  Convertible Promissory
             Notes**
     4.7     Promissory  Notes issued to Scanlin  1989  Trust**
     4.8     Promissory  Notes  issued  to  Stevan  Saylor**
     4.9     Form  of  Notice of Conversion regarding Promissory Notes issued to
             Scanlin 1989 Trust and Stevan Saylor**
     4.10    Form of Convertible Promissory Note issued September 1999**
     4.11    Form of Bridge Loan Promissory Note**

5    Opinion of Reicker, Clough, Pfau, Pyle, McRoy, & Herman, LLP**

10   Material Contracts

     10.1    Escrow Agreement with Santa Barbara Bank & Trust applicable to this
             Offering**
     10.2    Form of Agency Co-Host Agreement**
     10.3    1999 Equity Inventive Plan**
     10.4    Form of Officer and Director Indemnification Agreement**
     10.5    Independent Contractor Agreement with Donald Scanlin**
     10.6    Independent Contractor Agreement with Stevan Saylor**
     10.7    Stock Option Granted to Stoltenberg**
     10.8    Operating Agreement between TravelnStore, Inc. and World Key, Inc.
             dated September 8, 1998**
     10.9    Form of Lock-Up Agreement between TravelnStore, Inc. and the
             following principal stockholders:  Jim B. Tyner, John R. Toal, Yula
             Greco, Scanlin 1989 Trust and Stevan Saylor**
     10.10   Employment Agreement with Jim Tyner dated August 1, 1999**
     10.11   Employment Agreement with John Toal dated August 1, 1999**
     10.12   Employment Agreement with Yula Greco dated August 1, 1999**
     10.13   Form of Lock-Up Agreement (Employee) between TravelnStore, Inc. and
             the  following  officers:   Jim  B.  Tyner,  John R. Toal and  Yula
             Greco**
     10.14   Trademark   License    Agreement   between  World   Key,  Inc.  and
             TravelnStore, Inc. dated September 25, 1999**
     10.15   Amendment to form of Lock-Up Agreement between  TravelnStore, Inc.,
             and  the  following  principal  stockholders: Jim B. Tyner, John R.
             Toal, Yula Greco, Scanlin 1989 Trust and Stevan Saylor**
     10.16   Amendment   to   form  of   Lock-Up  Agreement  (Employee)  between
             TravelnStore, Inc.,  and the following officers: Jim B. Tyner, John
             R. Toal, Yula Greco**


                                      II-10


<PAGE>


     10.17   Memorandum of Lease  dated November 8, 1999,  between Diane Hedrick
             Bovee, Trustee  of the Bovee/Hedrick  Family Trust dated 5/2/90, as
             Lessor, and TravelnStore, Inc., as Lessee**
     10.18   Loan Agreement dated December 21, 1999.**
     10.19   Modification of Loan Agreement dated May 11, 2000, relating to Loan
             Agreement dated December 21, 1999.**
     10.20   Amendment to form of Lock-Up Agreement between TravelnStore, Inc.,
             and  the  following  principal  stockholders: Jim B. Tyner, John R.
             Toal, Yula Greco, Scanlin 1989 Trust and Stevan Saylor**
     10.21   Amendment   to   form   of   Lock-Up  Agreement  (Employee) between
             TravelnStore, Inc., and the following  officers: Jim B. Tyner, John
             R. Toal and Yula Greco**

23   Consents of Experts and Counsel

     23.1    Consent of Reicker, Clough, Pfau, Pyle,   McRoy  &   Herman,   LLP*
             (included  in  opinion in Exhibit 5).**

     23.2    Consent of Farber & Hass LLP*


        *    Filed herewith

       **    Previously filed with this registration statement


                                     II-11



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission