TRAVELNSTORE COM INC
SB-2/A, 2000-03-15
COMMUNICATIONS SERVICES, NEC
Previous: LIBERTY SELF STOR INC, 10KSB40, 2000-03-15
Next: PARAMOUNT SERVICES CORP, 10QSB, 2000-03-15





As filed with the Securities and Exchange Commission on March 15, 2000

                                                  SEC Registration No. 333-78443

                       SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C.

                               AMENDMENT NO. FOUR
                                       TO
                        FORM SB-2 REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                             TRAVELNSTORE.COM, 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 93012
                                 (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 93012
                                 (805) 388-9004
            (Name, Address and Telephone Number of Agent for Service)

                                   Copies to:
                              Bruce W. McRoy, Esq.
                        Reicker, Clough, Pfau & Pyle, 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                1,000,000 shares                  $6.50               $6,500,000            $1,807*
====================================================================================================================================
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

                        1,000,000 shares of common stock
                                 $6.50 per share

TravelnStore.com, Inc.
1100 Paseo Camarillo
Camarillo, California 93012
(805) 388-9004

We operate a Web site on the  Internet  through  which users of travel  services
access travel service providers and retail travel agencies.


                                  The Offering

                                                   Offering Proceeds
                               Per Share        Minimum       Maximum
                               ----------      ----------    ----------
Public offering price            $6.50          $2,000,000    $6,500,000
Underwriting discounts           $0.00          $0.00         $0.00
   and commissions
Proceeds to us                   $6.50          $2,000,000    $6,500,000


         This is our initial public offering. TravelnStore.com,  Inc. 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. (See, "CERTAIN TRANSACTIONS - Option Sweepstakes.")

         There is no public market for the shares covered by this offering.  The
shares  initially  will not be listed on any  exchange  or  through  the  Nasdaq
quotation system.

         The price at which the shares of common  stock may be resold  after the
offering may not reflect the market price of our shares after the 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.

         The  information in this prospectus is not complete and may be changed.
We cannot sell these securities until the registration  statement filed with the
Securities and Exchange Commission is effective. This prospectus is

                                       3

<PAGE>


not an offer to sell these securities,  and it is not soliciting an offer to buy
these securities in any state where such an offer or sale is not permitted.

                                       4

<PAGE>


                             TRAVELNSTORE.COM, INC.


                                      LOGO

         REPLICATION OF SELECTED SCREENS FROM TRAVELNSTORE.COM WEB SITE

                                       5

<PAGE>


                                TABLE OF CONTENTS

PROSPECTUS SUMMARY                                                             6

RISK FACTORS                                                                   9

DIVIDENDS                                                                     16

USE OF PROCEEDS                                                               16


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS                                                     19

BUSINESS                                                                      23

MANAGEMENT                                                                    41

PRINCIPAL STOCKHOLDERS                                                        46

CERTAIN TRANSACTIONS                                                          48

DESCRIPTION OF CAPITAL STOCK                                                  52

PLAN OF DISTRIBUTION                                                          56

LEGAL MATTERS                                                                 61

EXPERTS                                                                       61

ADDITIONAL INFORMATION                                                        61

INDEX TO FINANCIAL STATEMENTS                                                F-1

                                       6

<PAGE>


                               PROSPECTUS SUMMARY

This  summary  highlights  selected  information  contained  elsewhere  in  this
Prospectus.  This summary may not contain all of the information that you should
consider  before  investing  in the common  stock.  You  should  read the entire
Prospectus  carefully,  including  "Risk Factors" and the financial  statements,
before making an investment decision.

Our Business.

We created,  maintain and promote the  TravelnStore.com Web site which acts as a
navigational site to the proprietary 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. Unlike other Internet travel companies, we
do not directly sell travel services over the Internet.

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.  Through our  Certificates of Value we receive from the travel service
providers  commissions  and  override  fees  with  respect  to  these  purchased
services.  Our Certificates of Value may be redeemed for discounts,  upgrades or
other  premiums at any of the retail travel  agencies in 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,  for  a  fee,  to  co-host  the
TravelnStore.com  Web site within their own market areas.  The co-host  agencies
are  linked  to the  travel  service  providers'  presentation  of their  travel
services on the Internet.  This provides the co-host  agency the  opportunity to
market its  services to our  customer who is  researching  the travel  services.
Typically  a person  who has used our Web site to  research  their  trip  uses a
travel agent to complete their purchase of the travel services.

TravelnStore.com  was  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.com,  Inc., a California corporation,  incorporated
March 4,  1999.  Our  principal  executive  offices  are  located  at 1100 Paseo
Camarillo,  Camarillo,  California  93012  and our  telephone  number  is  (805)
388-9004.

Our Offering

Type of Securities                           Common stock

Minimum Shares to be Offered                 308,000

Maximum Shares to be Offered                 1,000,000

Maximum Shares Outstanding after             10,715,378* shares of common stock
this Offering                                and 8,154 shares of Series A
                                             Preferred Stock

                                       7

<PAGE>


* Based upon shares outstanding as of January 31, 2000, after giving effect to a
2-for-1 stock split that was effective as of August 25, 1999.  Includes  315,377
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. Excludes: (i) 1,000,000 shares of common
stock reserved for issuance  under our 1999 Equity  Incentive  Plan;  (ii) up to
153,847 shares  issuable upon exercise of one  outstanding  Stock Option;  (iii)
24,462  shares of common stock  reserved for issuance  upon  conversion of 8,154
shares of Series A Preferred Stock currently outstanding;  (iv) 69,228 shares of
common  stock  reserved for issuance  upon  conversion  of $135,000 in principal
amount of Convertible  Promissory  Notes currently  outstanding;  and (v) 30,000
shares of common stock  reserved  for  issuance  upon payment of the Bridge Loan
Promissory Notes.

Minimum Subscription             The investor must purchase at least 300 shares
                                 of common stock for a minimum investment of
                                 $1,950

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
                                 308,000 shares, which will generate gross
                                 proceeds of approximately $2,000,000. If we do
                                 not receive such subscriptions by
                                 _______________, _________, we will promptly
                                 refund all monies, without interest, and
                                 terminate this offering. After accepting
                                 subscriptions for a minimum of 308,000 shares,
                                 we may accept subscriptions for additional
                                 shares as they are received. We will not accept
                                 any subscriptions after ____________,

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

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

                                       8

<PAGE>


                             SUMMARY FINANCIAL DATA

         The selected historical financial data presented below are derived from
the financial  statements of  TravelnStore,  LLC, at the end of this Prospectus.
The financial  statements  for the period August 18, 1998 (date of inception) to
December  31,  1998  have  been  audited  by  Farber  &  Hass  LLP,  independent
accountants.  The  selected  financial  data set forth  below and the  financial
statements  at the  end of this  prospectus  are for  TravelnStore.com,  LLC,  a
California  limited  liability  company.  Effective  as of April 15,  1999,  the
limited liability company was merged into  TravelnStore.com,  Inc., a California
corporation and the Registrant.  The corporation had no operations  prior to its
acquisition of the limited liability company.

                                                 At December 31, At November 30,
                                                       1998            1999
                                                   -----------      -----------
Balance Data Sheet

Cash, cash equivalents and short-term
Investments ..................................     $    19,045      $    24,903
Total Assets .................................     $    81,970      $   483,620
Current Liabilities ..........................     $   311,703      $ 1,437,869
Working Capital ..............................     $  (249,394)     $(1,412,781)
Long-Term Debt ...............................     $   225,000      $     -0-
Stockholders' Equity .........................     $  (322,770)     $  (954,249)



                                             For The Period
                                               August 18,
                                                  1998
                                                (Date of              For the
                                               Inception)             Eleven
                                                 through            Months Ended
                                               December 31,         November 30,
                                                   1998                 1999
                                                -----------         -----------
Statement of Operations Data

Revenues ...............................        $     8,272         $    51,230
Operating Expenses .....................        $   326,356         $   804,910
Other Income (Expense) .................        $    (4,086)        $(2,240,636)
Net Income (Loss) ......................        $  (322,970)        $(2,995,116)
Net Income (Loss)
       Per common share* ...............        $     (0.04)        $     (0.32)


* Based on 9,000,000 and 9,400,000 shares of common stock issued and outstanding
as of December  31, 1998 and  November  30,  1999,  respectively.  The per share
number reflect a 2-for-1 stock split that was effective as of August 25, 1999.

                                       9

<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 July 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  $2,000,000 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.  See  "Management  Discussion  and Analysis of Financial  Condition and
Results of Operation."

         As of November 30, 1999, our accumulated deficit was $3,318,086.  After
giving effect to the conversion of Convertible Promissory Notes in the aggregate
principal  amount of $430,000,  which  conversion will occur as of the effective
date of this offering, our accumulated deficit as of November 30, 1999, would be
$2,788,863.

         We must hire and retain  additional  reliable  personnel,  including  a
         Chief Financial Officer, in order to be able to achieve our plan.

         Key Personnel. We are dependent on the efforts and relationships of Jim
         Tyner,  John 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.

         Chief  Financial  Officer.  Richard Bush is our Interim Chief Financial
         Officer. Mr. Bush currently also serves as the Vice President and Chief
         Financial  Officer of Fairfield  Manufacturing  Company,  Inc. which

                                       10

<PAGE>


         is located in Lafayette,  Indiana.  Mr. Bush has agreed to serve as our
         Chief  Financial  Officer on an interim basis. If we do not hire a full
         time C.F.O. prior to Mr. Bush's resignation,  our ability to manage our
         financial reports and thereby our ability to manage our business may be
         adversely affected.

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

         Our financial forecasts are only our estimates of expected  performance
         and should not be relied on as accurate  indicators of  performance  in
         the developing e-commerce travel industry.

         We can give no assurance that we will be able to achieve our forecasts.
Many of the assumptions on which we have based our forecasts inevitably will not
materialize  and  unanticipated  events  will occur for any  number of  reasons,
including the following:

         o   Changes in  general  economic  conditions  and other  factors  that
             affect demand for travel services;

         o   Changes in the travel industry itself;

         o   Changes in our relationships with travel suppliers;

         o   Competitive   factors   including   changes   in  travel   services
             distribution and payment methods; and

         o   The success of TravelnStore.com's operating and growth strategies.

         Our actual  results of  operations  likely will vary from the forecasts
and the  variations may be material.  The forecasts are included  solely to give
you information  concerning our best estimates of future operating results based
upon certain  assumptions.  We make no representation  that such results will be
achieved.  Our  independent  accountants  have not  compiled or  examined  these
forecasts  and are not  offering  an opinion or any form of  assurance  of their
accuracy.

         We may wish to grow more rapidly through the acquisition of one or more
         existing  businesses.  Our  acquisition  of an existing  business  will
         create  new risks and  challenges  which  might  adversely  effect  our
         ability to achieve our business plan.

         We may seek to increase  our  revenues,  expand our markets or increase
our products and services in part through the  acquisition of existing travel or
Internet  related  businesses.  Recent  experience  shows that  businesses  that
operate  primarily  through an Internet  presence may need to acquire or combine
with other businesses in order to maintain or enhance market  position.  We have
neither identified nor commenced  negotiations with any business which we intend
to acquire.

         Acquisitions  would expose us to increased  risks,  including,  but not
limited to:

         o   Risks   associated  with   assimilating   the  new  operations  and
             personnel;

         o   The diversion of resources from our existing operations;

                                       11

<PAGE>


         o   The  inability  to  generate  revenues  from such new  acquisitions
             sufficient to offset associated acquisition costs;

         o   The establishment and maintenance of uniform standards,  procedures
             and policies and the impairment of relationships with employees and
             customers  as a result of the  integration  of new  operations  and
             employees;

         o   Additional   expenses  associated  with  amortization  of  acquired
             intangible assets or potential businesses; and

         o   Customer  dissatisfaction  or  performance  problems at an acquired
             company could have an adverse effect on our reputation.

         Decisions  regarding  acquisitions  are  the  sole  prerogative  of our
management.  We will use our best efforts to undertake a thorough due  diligence
review of any  acquisition  candidate  prior to committing  to the  acquisition.
However,  there can be no assurance that  businesses we acquire will achieve the
anticipated revenues and earnings.

         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.

         There are no assurances that, if we seek to pursue any acquisition,  we
will be able to assemble the stock,  securities or other consideration needed to
complete the acquisition. If we are unable to assemble the needed consideration,
we may be unable to implement an acquisition strategy.  You should not subscribe
to this Offering with the expectation that we will be able to grow based upon an
acquisition strategy.

         We may issue  additional  stock in future  years as part of our overall
         agency recruitment efforts.

         In order to recruit  retail travel  agencies into the  TravelnStore.com
Co-host Agency program and the TravelnStore.com World Key Branded Agency program
we may offer stock incentives to individual travel agencies. Assuming that these
offers may average 2,000 shares per agency, vest over a four-year period, and be
offered 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. Whatever shares
are  issued in  conjunction  with these  recruitment  programs  will  dilute the
ownership of the then existing stockholders.

         Historically,  the travel  industry has been subject to cyclical trends
         that  impact the  performance  of  businesses  operating  in the travel
         industry.

       There are traditional  cycles and fluctuations  that can adversely affect
the travel  industry.  Leisure travel is dependent  upon personal  discretionary
spending  levels and is  sensitive  to changes in  economic  conditions.  Travel
purchases tend to decline during general economic downturns and recessions.  The
travel  industry is highly  susceptible  to unforeseen  events such as political
instability,   regional  hostilities,  fuel  price  escalation,   travel-related
accidents and unusual  weather  patterns.  Also,  governmental  regulations  can
directly or  indirectly  increase the cost of travel or influence the way people
travel  and/or  their  respective  destinations.  Any  event  which  results  in
decreased travel generally likely would adversely effect our business.

         Travel service  providers do not have to make their services  available
         to visitors to TravelnStore.com.

                                       12

<PAGE>


         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.  If this were to happen,  it could  severely  restrict the
scope of the travel services which could be accessed  through  TravelnStore.com.
This could reduce the volume of our business and adversely effect our revenues.

         We  will  compete  with  companies  that  are  established  and  better
         financed. As the success of a Web site often is directly related to the
         promotion of such Web site, these established  companies may be able to
         establish market dominance through their promotional activities.

         Many of the  travel  related  Web sites on the  Internet  are owned and
operated by companies who are  established and better financed than are we. Many
have already obtained exclusive  agreements with the large portal sites and have
already invested considerably in establishing their brand names on the Internet.
We  must  invest  in  advertising,  promotion  and  establishing  any  strategic
relationships to effectively compete for Internet consumers.  We may not be able
to compete at a level that will be sufficient to execute our business plan.

         The growth of the Internet and e-commerce may be adversely  effected or
         restricted by government  regulations  or taxes that are adopted in the
         future.

         Currently there are few laws or regulations that specifically  regulate
communications or commerce on the Internet. As a result,  customer access to Web
sites  generally  is  unrestricted  and  the  use  of  the  Internet  has  grown
dramatically.  Laws  and  regulations  may be  adopted  in the  future  that tax
Internet  transactions and/or address issues such as user privacy,  pricing, and
the  characteristics  and  quality of  products  and  services.  Any new laws or
regulations  relating  to the Web  could  restrict  access to the  Internet  and
thereby adversely affect our business.

         We rely on third party  service  providers to maintain our Web site and
         do not have an in-house  staff who are capable of  maintaining  our Web
         site or information systems.

         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.  Substantially  all of our Web site  communications
hardware and computer hardware  operations are located at Zest.Net's  facilities
in Ventura,  California.  Zest.Net  provides  Web site hosting  services.  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 Web site must be able to  accommodate  a high volume of traffic and
deliver frequently updated information. Our Web site has experienced, and may in
the future experience,  slower response times or decreased traffic for a variety
of reasons. In addition, 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.

RISKS ASSOCIATED WITH THIS OFFERING

         We are  offering  and  selling  the  shares  covered  by this  offering
         ourselves  and  you  do  not  have  the  benefit  of  dealing  with  an
         underwriter  or  broker/dealer  to  assist  in the  evaluation  of this
         Offering or our business.

                                       13

<PAGE>


         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 TravelnStore.com, our 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.

         We have the right to use all of the proceeds  from this Offering in any
         manner that we deem most effective in executing our business plan.

         We have set forth in the "Use of Proceeds" section the primary areas of
operation in which we expect to use the proceeds.  The proportional amounts that
we  allocate  to  each  area  will  be  determined  as  we  encounter   changing
circumstances and opportunities. We can make no guarantees that the decisions on
allocations will result in profitable  operations.  If we are unable to allocate
our  capital  effectively,  it will  adversely  affect our  business,  revenues,
profitability and financial condition.

         Even if we sell the maximum  number of shares covered by this Offering,
         our current  stockholders and our management team will continue to hold
         approximately 90% of the outstanding common stock.

         This means  that they will be able to elect a majority  of our Board of
Directors and control other actions which require a vote of the stockholders.

         This is a "minimum/best efforts" offering and there can be no assurance
         that we will be able to sell all of the shares covered by the offering.

         We are making this Offering on a minimum/best efforts basis. This means
that we must sell a minimum amount of stock but we may not sell all of the stock
that is being  offered.  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  $2,000,000  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
$2,000,000 is not subscribed in the 90 day Offering period.

         Investors  who  subscribe  for  shares  in the  earlier  stages  of the
Offering,  will assume a greater risk than  investors  who  subscribe for shares
later in the Offering as subscriptions approach the maximum level of $6,500,000.
This is because as we approach the maximum  level we have more  promotional  and
operating capital to use.

         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
$2,000,000 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.

         We  arbitrarily  set the price of the shares we are offering based upon
         the  amount of  capital  we wished to raise and the  percentage  of our
         company that we were willing to sell.

                                       14

<PAGE>


         We   established   the   price  of  the   shares   and  the   value  of
TravelnStore.com without independent appraisal. The price has no relationship to
book value per share,  current earnings or other generally accepted  measurement
of  value.  You  should  only  invest  if you  agree  the  price  we have set is
reasonable based upon our prospects.

         We will have to use  $26,000 of the  proceeds  of this  Offering to pay
         accrued  salaries to our officers  and accrued fees to two  consultants
         who are principal stockholders.

         Under  its  Employment   Agreement  with  its  executive  officers  and
Independent  Contractor  Agreements with two of our principal  stockholders,  we
will use  $26,000 of the  proceeds  to pay  accrued  salaries  to our  executive
officers  and  $50,000 of the  proceeds  to pay  accrued  fees to the  principal
stockholders for services rendered prior to the effective date of this Offering.

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

         Because we are directly  selling our stock,  we have  provided that our
Offering may remain open for up to 90 days after our Offering becomes effective.
It is  doubtful  that you could  sell  your  shares  for more  than the  initial
offering price of $6.50 per share while our Offering is still open. As such, you
may be  required  to hold your  shares  for a period of three (3) months or more
from your purchase date.

         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.

         Provided we have reached a subscription  amount sufficient to achieve a
minimum  tangible  net worth of  $2,000,000,  (approx.  $2,500,000  in total net
proceeds),  we will  apply  for  listing  on the  Philadelphia  Stock  Exchange.
However,  there are many requirements which we may or may not be able to meet at
the time we wish to  apply  for  listing.  If our  application  for  listing  is
rejected  we will be required to arrange for trading of the shares on the OTCBB.
Trading activity on the OTCBB will not provide the liquidity for the shares that
would be available through listing on the Philadelphia Stock Exchange or another
regional or national exchange.

         We do not anticipate  applying to list our common stock on any exchange
or on the OTCBB system until we have received  acceptable  subscriptions  for at
least $2,500,000.  Should we 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.

         We must insure that our e-commerce and information  systems will not be
         adversely effected by the millennium date change.

         We are aware of the  issues  associated  with the  programming  code in
existing computer systems as the year 2000 approaches.  The year 2000 problem is
pervasive and complex.  Virtually  every computer  operation will be

                                       15

<PAGE>


affected  in some way by the  rollover  of the two digit year value to "00." The
issue  is  whether  computer  systems  will  properly  recognize  date-sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize such  information  could generate  erroneous data or cause a system to
fail.  We have not  experienced  any  material  difficulties  as a result of the
millennium  date  change.  We are  continuing  to  review  both our  information
technology and our non-information technology systems to determine which are not
year 2000 compliant.  We have not made any material  expenditures to address the
year 2000 problem and we do not anticipate  that we will be required to make any
such material expenditures in the future.

         We have contacted our  significant  suppliers and service  providers to
determine the extent to which we are  vulnerable to their failure to address the
year 2000 problem. Although our operations have not been significantly disrupted
by reason of  software  and  equipment  provided  by  third-parties,  we can not
guarantee  that any year 2000  compliance  problems  of third  persons  will not
adversely  affect our business or  financial  performance.  Because  uncertainty
exists concerning the potential costs and effects  associated with any year 2000
compliance,  we intend to continue to make efforts to ensure that  third-parties
with whom we have relationships are year 2000 compliant.

         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.

         We have  authorized a class of  undesignated  preferred  stock which we
         could issue in the future without stockholder approval.

         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.  Other companies on occasion
have issued series of such preferred stock with terms,  rights,  preferences and
restrictions   that  could  be  considered  to  discourage  other  persons  from
attempting to acquire control of such companies and thereby  insulate  incumbent
management. It is possible we could issue shares of our preferred stock for such
a  purpose.  Issuance  of the  preferred  stock for such  purposes  could have a
depressant effect on the market value of the 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

         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,

                                       16

<PAGE>


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.

                                       17

<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

<TABLE>
         We estimate the net proceeds to  TravelnStore.com  from this  Offering,
after  deducting  the expenses of the  Offering,  will be $1,841,840 if we raise
only the minimum amount,  and $5,980,000,  if we raise the maximum amount.  Such
proceeds will be applied substantially as follows.

<CAPTION>
        Application of Proceeds                                             Approximate Dollar Amount
- -----------------------------------                 --------------------------------------------------------------------
                                                    Minimum                              Maximum
                                                    Amount             Percentage         Amount              Percentage
                                                    ------             ----------         ------              ----------
<S>                                                <C>                    <C>           <C>                     <C>
Marketing                                          $608,420               33.0%         $3,511,580              58.7%
Officer Salaries (1)                                276,000               15.0%            276,000               4.6%
Co-host Agency Recruitment                          125,000                6.8%            250,000               4.2%
Additional Staff & Management                        80,000                4.3%            285,000               4.8%
Strategic Relationships (2)                          25,000                1.4%            225,000               3.8%
Trademark License Fee                                25,000                1.4%             25,000               0.4%
Payments to Principal Stockholders (3)               50,000                2.7%             50,000               0.8%
Additional Equipment                                 20,000                1.1%             45,000               0.8%
Facilities Rent                                      72,420                3.9%             72,420               1.2%
Retirement of Trade Debt                             75,000                4.1%             75,000               1.3%
Payment of Convertible Notes(4)                     135,000                7.3%            135,000               2.3%
Payment to Bridge Loans                             150,000                8.1%            150,000               2.5%
Working Capital Reserves(5)                         200,000               10.9%            880,000              14.7%

TOTALS                                           $1,841,840                             $5,980,000

<FN>
(1) Officer  Salaries  include the salaries of Jim B. Tyner,  CEO, 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
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

                                       18

<PAGE>


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 the Notes do not  convert  the Notes to
shares of common stock.

(5) Working Capital Reserves are held against  operating  losses,  non-budgeted,
extraordinary expenses and capital expenditures.
</FN>
</TABLE>


         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".  Accordingly,  we will  retain  broad  discretion  in the
allocation and  application  of the net proceeds of this offering.  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.

                                       19

<PAGE>


                                    DILUTION

         At  November  30,  1999,  the pro forma net  tangible  book  deficit of
TravelnStore.com,  Inc. was ($954,249),  or  approximately  ($0.10) per share of
common stock based on  9,400,000  shares of common  stock  outstanding.  The net
tangible  book  deficit per share  represents  the amount of  TravelnStore.com's
total assets less the amount of its intangible  assets and liabilities,  divided
by the number of shares of common stock outstanding.  After giving effect to the
receipt of the maximum net proceeds (estimated to be approximately  $(5,980,000)
from the sale of the shares  offered  hereby,  the pro forma net  tangible  book
value  of  TravelnStore.com  at  November  30,  1999,  would  be  $5,025,751  or
approximately  $0.53 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  $5.97 per  share,  approximately  92% of the
offering  price. If we receive only the minimum  subscription  our pro forma net
tangible book value would be $887,591, or approximately $0.09 per share, and the
public  investors would have dilution of $6.41 per share,  approximately  99% of
the offering price. The following table illustrates the per share dilution:

Assumed public offering price                        $     6.50

Pro forma net tangible book deficit per share
  at November 30, 1999                               $ (954,259)

Increase in pro forma net tangible book value
  per share attributable to new investors            $5,980,000

Pro forma net tangible book value per share
  after this offering                                $     0.53

Dilution of net tangible book value per shares
  to new investors                                   $     5.97


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

         The   9,400,000   shares  of  common  stock  issued  to  the  principal
stockholder in exchange for their equity interests in TravelnStore, LLC upon the
merger of TravelnStore, LLC into TravelnStore.Com,  Inc. The total consideration
paid by the principal  stockholders  for their equity interests in TravelnStore,
LLC was $200.00.

                                       20

<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.  Except for historical  information contained herein, the discussion
in this  prospectus  contains  certain  forward-looking  statements that involve
risks  and  uncertainties.   TravelnStore.com's   actual  results  could  differ
materially from those discussed below. Factors that could cause or contribute to
such differences include, among others, those discussed below, in "Risk Factors"
and  elsewhere in this  prospectus.  TravelnStore.com  does not intend to update
these forward-looking statements.

Overview

         TravelnStore.com  was  founded  in July of 1998 as a limited  liability
corporation.  In April of 1999 it was acquired by a California  corporation.  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.  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.com co-host agency. While Certificates may be redeemed at
any agency,  a local  co-host  agency is  presented  as a  preferred  redemption
location.   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.

Results of Operations

         The financial  statements  contained in this  prospectus  represent our
operations  from July 6, 1998 through  December  31,  1998,  and January 1, 1999
through  November  30,  1999.  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 and an additional  $804,910 from January 1,
1999 through November 30, 1999.

         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-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

                                       21

<PAGE>


co-host agency fees generated $23,128 through December 31, 1998 and $51,230 from
January 1, 1999 through  November 30, 1999.  This reduced our operating  loss to
$303,228 through December 31, 1998 and to $753,680 or the period January 1, 1999
through November 30, 1999.

         During 1999, we have  continued to expand our co-host agency network on
a selective basis and further develop our travel service provider relationships.
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  TravelnStore.com  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. However,
we do not anticipate any significant income from the Certificates of Value 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  site traffic 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 TravelnStore.com through a combination of straight debt and
convertible  debt. Since September 1, 1998, we have borrowed a total of $855,000
- - of  which  $565,000  was  borrowed  through  the  issuance  of 38  convertible
promissory  notes;  $140,000  was  borrowed  from two of our  stockholders;  and
$150,000 was borrowed  through the issuance of six  promissory  notes.  However,
through  November  30,  1999,  holders  of 29 of the 38  convertible  notes have
already  elected to convert to common shares  effective as of the effective date
of this offering.  We also have  converted the original  $140,000 of stockholder
loans to preferred stock. This has had the effect of transferring  $570,000 from
debt to equity on our Balance Sheet. We undertook  these  conversions to improve
our financial position and to facilitate our efforts to list our common stock on
the  Philadelphia  Stock  Exchange  or  another  regional  stock  exchange.   We
anticipate that the remaining four  noteholders will also convert 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 315,377 shares of common
stock and 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 November 30, 1999,  our total  liability  for borrowed  money was
$715,000 in principal amount. 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  amount of $430,000,  our total  liability for borrowed
money should be $285,000 in principal amount.

         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 November
30, 1999, we were current in our  obligations to World Key, Inc., and World Key,
Inc. owed us a total of $117,434 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,

                                       22

<PAGE>


we will have  approximately  $1,834,840 of capital to execute our business plan.
If we sell  the  maximum  amount  of  stock  in  this  Offering,  we  will  have
approximately  $5,973,000 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  $2,000,000  in gross  proceeds  and  $1,841,840  in net 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  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  $2,000,000.  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

                                       23

<PAGE>


         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.

Recent Accounting Pronouncements

         The  Financial  Accounting  Standard  Board  ("FASB")  recently  issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  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.

                                       24

<PAGE>


         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  ("SOP") 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.

                                       25

<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 10.

Our Business

         In July, 1998, we commenced  operations  through  TravelnStore,  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, LLC.

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 which have been  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.

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 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.

         We  also   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.

                                       26

<PAGE>


         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 wherein  Internet users print and redeem our  Certificates of Value
at  local,  retail  travel  agencies.  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.

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

                                       27

<PAGE>


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.

         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 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.

                                       28

<PAGE>


         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 two 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 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.

         Our  Certificate  of Value  redemption  program and our Co-host  Agency
Program  allows  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.

                                       29

<PAGE>


         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.

         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

                                       30

<PAGE>


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.

         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.

                                       31

<PAGE>


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.

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

                                       32

<PAGE>


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.

         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

                                       33

<PAGE>


         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.

         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

                                       34

<PAGE>


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.com   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.

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

                                       35

<PAGE>


         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.com.

         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.  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
TravelnStore.com 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.  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 this 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 TravelnStore.com co-host agencies, 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.

         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  TravelnStore.com  stock to be
vested  over a  four-year  period of time at 500 shares  per year.  By having an
ownership  interest  in  TravelnStore.com,  we  believe  that  agencies  will be
significantly  more  motivated to  participate

                                       36

<PAGE>


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  TravelnStore.com,  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 expect to begin  recruiting  these  agencies in October of this year
through a series of trade  advertisements,  direct  contact and seminars in most
major  cities.  Because any  branding  initiative  will  require that we provide
protected  geographic  territories for the participating  agencies,  and that we
will  select  professional,  established  and market  aggressive  agencies,  the
recruitment  process  will  require  a  minimum  of three  months  to judge  its
effectiveness.

         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  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   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.  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.

                                       37

<PAGE>


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  TravelnStore.com  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 TravelnStore.com.

         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.com  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.COM  AFFINITY PROGRAM (TAP). 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 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.

                                       38

<PAGE>


         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  TravelnStore.com  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.

         Overall,  the  growth of  TravelnStore.com  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 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.

         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.

         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;

                                       39

<PAGE>


         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.

         As we do not sell travel services  directly to consumers,  we have been
able to avoid the cost of training  our staff in the  intricacies  of travel and
have been able to keep our labor costs low.

         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.

         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.

                                       40

<PAGE>


         The costs of developing  and  maintaining  our  relationships  with the
travel  agencies and travel service  providers 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. 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.

         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;

             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;

                                       41

<PAGE>


             o    1.75% is the average net override payable to  TravelnStore.com
                  from use of a Certificate; 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.com   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
the Internet,  however, remain largely unsettled,  even in areas where there has
been some  legislative

                                       42

<PAGE>


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.

                                       43

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

Employees

         As of February 15, 2000,  TravelnStore.com  had 10 employees consisting
of 4 executive officers, and 6 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  93012.  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

                                       44

<PAGE>


         We are not a party to any pending legal proceedings.

                                       45

<PAGE>


                                   MANAGEMENT

Executive Officers And Directors

TravelnStore.com's officers and directors and their ages are as follows:

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


JIM B. TYNER is a  co-founder  of  TravelnStore.com.  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.com and has served as President and
Chief  Operating  Officer  of  TravelnStore.com  since its  inception.  Prior to
joining  TravelnStore,  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.com 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.

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.  He will serve as the
interim CFO on a consulting basis until such time as we require a full-time CFO.

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

                                       46

<PAGE>


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.  We have no  obligation to pay any
Executive Officer any deferred  compensation for any period prior to the date of
this Prospectus.  The compensation payable during fiscal 1999 and fiscal 2000 to
our Executive Officers is as follows:

                                                          COMPENSATION
                  NAME & POSITION                     FISCAL 1999 and 2000
                  ---------------                     --------------------
               Jim B. Tyner, CEO                             $  84,000
               John R. Toal, President                       $  72,000
               Yula Greco Sr. V.P., Secretary
                    and Controller                           $  72,000
               Richard Bush, CFO                             $  48,000


         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.

                                       47

<PAGE>


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 of the  Agreement 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 Plan
             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;

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

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

         As of  November  30,  1999,  we were  obligated  to pay  the  foregoing
Executive  Officers  a total of  $26,000  in salary  accrued  and unpaid for the
period July 1 to November 30, 1999.

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.

                                       48

<PAGE>


Stock Option Plans

         1999 Equity Incentive Plan

         In April 1999, we adopted the 1999 Equity  Incentive Plan (the "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 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.

                                       49

<PAGE>


         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 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 (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

                                       50

<PAGE>


knowing  violation of law, (c) unlawful  payments of dividends or unlawful stock
repurchases  or  redemption's  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.

         Insofar as indemnification for liabilities arising under the Securities
Act  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.

                                       51

<PAGE>


                             PRINCIPAL STOCKHOLDERS

         The following  table sets forth the beneficial  ownership of our common
stock as of January  31,  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.com,  Inc.,  1100 Paseo  Camarillo,  Camarillo,
California  93012.  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  9,715,378
shares of common stock and 8,154 shares of Series A Preferred Stock  outstanding
as of January 31, 2000 and 10,715,378 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 315,377 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   we have  excluded  from the  outstanding  shares  (i) up to 153,847
             shares  issuable upon exercise of  outstanding  Stock Option;  (ii)
             69,228 shares of common stock reserved for issuance upon conversion
             of $135,000 in principal  amount of  Convertible  Promissory  Notes
             currently  outstanding;  and  (iii)  30,000  shares  issuable  upon
             payment of $150,000 in bridge loans.

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.

                                       52

<PAGE>


<TABLE>
<CAPTION>
                                                   Shares Beneficially Owned         Shares Beneficially Owned
       Executive Officers, Directors                 Prior to Offering                    After the Offering
            and 5% Stockholders              ------------------------------          ----------------------------
            -------------------              Number              Percentage          Number            Percentage
                                             ------              ----------          ------            ----------
<S>                                          <C>                 <C>                 <C>               <C>
Jim B. Tyner                                 3,603,846           37.00%              3,603,846         33.56%
Scanlin 1989 Trust**                         2,116,107           21.73%              2,116,107         19.70%
Stevan Saylor**                              1,912,201           19.63%              1,912,201         17.80%
John R. Toal                                 900,000             9.24%               900,000           8.38%
Yula Greco                                   900,000             9.24%               900,000           8.38%
Richard Bush                                 -0-                 0.0%                -0-               0.0%
E. Heinz Niederhoff                          -0-                 0.0%                -0-               0.0%
James Kingzett                               -0-                 0.00%               -0-               0.00%
All Executive Officers and  Directors
  as a group (6 persons)                     9,432,154           96.84%              9,432,154         87.82%

<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  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.

***  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>

                                       53

<PAGE>


                              CERTAIN TRANSACTIONS

         TravelnStore,   LLC,  a  California  limited  liability  company,   was
organized  on  August  18,  1998,  and  is  our  predecessor.  By  a  merger  of
TravelnStore, LLC into us effective as of April 15, 1999, we acquired all of its
business,  assets and liabilities.  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.
(See, "PRINCIPAL STOCKHOLDERS.")

Convertible Note Transactions

         In separate  private  placements  commenced in September 1998,  January
1999,  June  1999 and  September  1999,  we  issued  a total  of 38  Convertible
Promissory  Notes (the "Notes") in the aggregate  principal  amount of $565,000.
Each Note has a face value of  $15,000,  $85,000 of the Notes have a coupon rate
of 8% per annum,  $480,000  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 of the Notes
was only  partially  funded to the extent of $10,000,  and we are  treating  the
remaining $5,000 due and payable on the Note as an unpaid  subscription  payable
to  TravelnStore.com.  We used the  proceeds of these Loans to cover our initial
operating  expenses and for general  working  capital  purposes,  including  the
payment of officers salaries.  No significant  portion of the proceeds were used
to fund the acquisitions 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 384,605 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 315,377 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 Tyner,
our  Chief  Executive   Officer,   and  Stevan  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 November 30, 1999,  and after
giving effect to the foregoing  conversions,  there remained outstanding 9 Notes
in the aggregate  principal amount of $135,000 and with respect to which we have
reserved for issuance a total of 69,228 shares of common stock.

                                       54

<PAGE>


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 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  and November  1999, we borrowed a total of $150,000
and in exchange  therefor  issued a total of six 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, for a total of 30,000 shares of common stock.

                                       55

<PAGE>


Consultancy Agreements

         On   July   6,   1998,   TravelnStore,    LLC,   the   predecessor   to
TravelnStore.com,  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.com. 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 Consulting  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.com,  have benefited.  Their
duties under the  Agreements,  were to provide  general  business and  marketing
advice at the request and  direction  of the officers of  TravelnStore.com.  For
their services,  each is to receive $25,000 payable on the successful completion
of this Offering.  TravelnStore.com  does 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  full-time
employees of the Company.

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;

             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

                                       56

<PAGE>


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

Approval of Transactions

         Our Board of Directors  presently consists of five Directors,  three of
who are officers of TravelnStore.Com and two 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  Tyner,  our  Chief  Executive
Officer,  is a joint owner of our  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,  LLC into  TravelnStore.com,  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.

                                       57

<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 January 31, 2000, there were outstanding
9,400,000  shares of common stock held of record by 5 stockholders of record and
8,154 shares of Series A Preferred  Stock held of record by 2  stockholders.  Of
the 20,000,000 shares of common stock authorized,  1,000,000 shares are reserved
for issuance  pursuant to the 1999 Equity  Incentive  Plan,  153,847  shares are
reserved  for  issuance on the  outstanding  Stock  Option,  384,605  shares are
reserved for issuance  upon  conversion  of the  Convertible  Promissory  Notes,
24,462  shares are reserved for issuance on conversion of the Series A Preferred
Stock,  30,000  shares are  reserved for  issuance on  conversion  of the bridge
loans,  and 1,000,000  shares are being offered herein.  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,
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.com  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;

                                       58

<PAGE>


         o   on  liquidation  of the  TravelnStore.com,  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
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,  the  Company  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

                                       59

<PAGE>


         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,  as  amended  (or  any  successor
             provision thereof).

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 38  Convertible
Promissory Notes in the aggregate principal amount of $565,000.  Effective as of
August 15, 1999, the holders of $430,000 in principal amount of such Convertible
Promissory  Notes  have  agreed to  convert  such  Notes into a total of 315,377
shares  of  common  stock  as of the  effective  date of the  Offering.  We have
reserved for issuance on  conversion of the 9 remaining  Convertible  Promissory
Notes a total of 69,228  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.   (See,   "CERTAIN
TRANSACTIONS-Loan Transactions".)

         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. (See, "CERTAIN  TRANSACTIONS-Stockholder
Loans".)

Bridge Notes

         We issued a total of six  Promissory  Notes in the aggregate  principal
amount of $150,000. 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
to them 5,000 shares of common stock for each  $25,000  principal  amount of the
Notes, for a total of 30,000 shares of common stock. (See, "CERTAIN TRANSACTIONS
- - Bridge Loan".)

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

                                       60

<PAGE>


         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.

                                       61

<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 past-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.com,  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

                                       62

<PAGE>


             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 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 $2,000,000.  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  $2,000,000.  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
             $2,000,000  by  __________,  ________  (i.e.,  90  days  after  the
             effective  date  of the  offering),  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
             $2,000,000, 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 $2,000,000 is met all further  subscriptions
will be directly deposited for use by us.

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.

At such time as we have a  minimum  tangible  net worth of at least  $2,000,000,
requiring that we raise approximately $2,500,000 in this offering, and otherwise
appear to  satisfy  the  other  listing  requirements,  we will seek to list our
common stock on the Philadelphia  Stock Exchange.  The Exchange's  acceptance of
our  application  for  listing  will  depend on our  satisfaction  of all of the
Exchange's   listing   criteria,   rules  and  regulations  and  the  Exchange's
discretion. If our application for listing on the Philadelphia Stock Exchange is
denied, we will seek to trade our stock on the OTC Electronic Bulletin Board.

         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.

Minimum Investment

         Each investor must subscribe for at least Three Hundred (300) shares of
common stock, for a minimum investment of $1,950.00.

Interim Closings

         We  will  not  close  on  any  subscriptions  until  we  have  received
subscriptions   for  at  least  308,000  shares.  If  we  do  not  receive  such
subscriptions  by  _____________,  _______,  we will promptly refund all monies,
without interest, and terminate this offering. After accepting subscriptions for
a minimum of 308,000 shares,  we may accept

                                       63

<PAGE>


subscriptions for additional shares as they are received. We will not accept any
subscriptions after _________, ______.

         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
$2,000,000 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  can be no  assurance  that we will be able to sell more than the
         minimum number of shares covered by this offering.

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:

         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

                                       64

<PAGE>


         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  $2,000,000.  Promptly after our
acceptance  of any  subscription,  we will issue and  deliver  to the  investor,
certificates for the shares.

                                       65

<PAGE>


                         SHARES ELIGIBLE FOR FUTURE SALE

         Upon  completion of the offering,  we will have  outstanding a total of
10,715,378  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 1,000,000  shares  offered hereby will be freely  tradable  without
restriction  or further  registration  under the Securities Act 1933, as amended
(the "Act"),  unless held by "affiliates" of  TravelnStore.com,  as that term is
defined in Rule 144 under the Act ("Rule 144").  The remaining  9,715,378 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  384,605  shares of common
stock for issuance upon conversion of the outstanding Convertible Notes, 153,847
shares for issuance upon exercise of the outstanding Stock Option, 30,000 shares
for  issuance  upon payment of the 150,000 of bridge loan  Promissory  Notes and
24,462 shares for issuance upon conversion of the outstanding shares of Series A
Preferred  Stock.  (See,  "CERTAIN  TRANSACTIONS".)  The shares of common  stock
issuable upon such conversion 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 conversion or exercise will not begin until the
effective date of such conversion or exercise.

         The  principal  stockholders  of  TravelnStore.com  have entered into a
Lock-up  Agreement  in regards to the shares they hold in  TravelnStore.com.  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.com  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.com 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.

         In general,  under Rule 144 as  currently  in effect,  a person who has
beneficially  owned  the  stock  for at least  one year is  entitled  to sell in
"broker's  transactions"  or to market  makers,  within any  three-month  period
commencing  90 days  after  the date of this  Prospectus,  a number of shares of
stock  that does not  exceed  the  greater  of (a) one  percent of the number of
shares of common  stock then  outstanding,  or (b) the  average  weekly  trading

                                       66

<PAGE>


volume in the common stock during the four calendar weeks preceding the required
filing  of a Form  144 with  respect  to such  sale.  Sales  under  Rule 144 are
generally  subject to the  availability  of  current  public  information  about
TravelnStore.com. Persons other than affiliates who have beneficially owned such
stock  for at least two years are not  subject  to the  notice,  manner of sale,
volume or public  information  requirements and may sell such shares immediately
following the Offering.

         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.com by Reicker,  Clough, Pfau & Pyle, LLP, 1421 State Street, Suite
B, Santa Barbara, California 93102.


                                     EXPERTS

         The audited financial  statements of TravelnStore.com  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
TravelnStore.com 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).

                                       67

<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

                                                                    Page
                                                                    ----
INDEPENDENT AUDITORS' REPORT                                        F-1
FINANCIAL STATEMENTS:
Balance Sheet, May 31, 1999                                      F-2 to F-3
Statement of Operations                                             F-4
     for the Periods August 18, 1998 (Date of
     Inception) to December 31, 1998, and
     January 1, 1999 to May 31, 1999
Statement of Stockholders' Deficit                                  F-5
     for the Periods August 18, 1998 (Date of
     Inception) to December 31, 1998, and
     January 1, 1999 to May 31, 1999
Statements of Cash Flows                                         F-6 to F-7
     for the Periods August 18, 1998 (Date of
     Inception) to December 31, 1998, and
     January 1, 1999 to May 31, 1999
Notes to Financial Statements                                   F-8 to F-15


UNAUDITED INTERNAL FINANCIAL STATEMENTS
Balance Sheet, November 30, 1999                                F-16 to F-17
Statement of Operations                                             F-18
     for the Period January 1, 1999
     to November 30, 1999
Statement of Stockholders' Deficit                                  F-19
     for the Period January 1, 1999
     to November 30, 1999
Statements of Cash Flows                                            F-20
     for the Period January 1, 1999
     to November 30, 1999
Notes to Financial Statements                                  F-21 to F-29


<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 May  31,  1999  and  the  related  statements  of  operations,
stockholders'  deficit and cash flows for the  periods  August 18, 1998 (date of
inception)  to  December  31, 1998 and  January 1, 1999 to May 31,  1999.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our  opinion,  the  financial  statements  present  fairly,  in all  material
respects,  the financial position of  Travelnstore.com,  Inc. as of May 31, 1999
and the results of its  operations and its cash flows for the periods August 18,
1998 (date of  inception)  to  December  31, 1998 and January 1, 1999 to May 31,
1999 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  $267,294  and has  stockholders'
deficit of $560,505.  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
July 15, 1999
Oxnard, California

                                       F-1

<PAGE>


TRAVELNSTORE.COM, INC.

BALANCE SHEET
MAY 31, 1999


ASSETS

CURRENT ASSETS:
Accounts receivable                                                   $     185
Due from related parties                                                127,660
Prepaid expenses and other current assets                                73,019
                                                                      ---------
Total current assets                                                    200,864
                                                                      ---------

PROPERTY AND EQUIPMENT                                                   18,387
Less accumulated depreciation                                            (3,204)
                                                                      ---------
Property and equipment, net                                              15,183
                                                                      ---------

OTHER ASSETS                                                              2,696
                                                                      ---------

TOTAL ASSETS                                                          $ 218,743
                                                                      =========


                                                                     (Continued)

                                       F-2

<PAGE>


TRAVELNSTORE.COM, INC.

BALANCE SHEET - Continued
MAY 31, 1999


LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
Accounts payable and accrued expenses                               $   195,804
Income taxes payable                                                        889
Notes payable, related parties                                          100,000
Convertible note payable, related party                                  40,000
Due to related party                                                      1,050
Accrued expense, related party                                          110,250
Deferred income                                                          20,165
                                                                    -----------
Total current liabilities                                               468,158
                                                                    -----------

CONVERTIBLE NOTES PAYABLE                                               310,000
                                                                    -----------

OTHER LIABILITIES                                                         1,090
                                                                    -----------

STOCKHOLDERS' DEFICIT:
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; 1,178,309 shares
  reserved for future issuance                                        1,344,200
Accumulated deficit                                                  (1,904,705)
                                                                    -----------
Total stockholders' deficit                                            (560,505)
                                                                    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                         $   218,743
                                                                    ===========


See independent auditors' report and notes to financial statements.


                                       F-3


<PAGE>


TRAVELNSTORE.COM, INC.

STATEMENTS OF OPERATIONS
FOR THE PERIODS AUGUST 18, 1998
(DATE OF INCEPTION) TO DECEMBER 31, 1998
AND JANUARY 1, 1999 TO MAY 31, 1999

                                                      May 31,      December 31,
                                                       1999            1998
                                                   -----------      -----------

SALES                                              $    31,816      $     8,272

SELLING, GENERAL AND
    ADMINISTRATIVE EXPENSES                            257,059          326,356
                                                   -----------      -----------

LOSS FROM OPERATIONS                                  (225,243)        (318,084)
                                                   -----------      -----------

OTHER EXPENSE:
Interest expense:
  Convertible debentures                            (1,340,000)
  Other                                                (16,492)          (4,086)
                                                   -----------      -----------
Total other expense                                 (1,356,492)          (4,086)
                                                   -----------      -----------

LOSS BEFORE PROVISION FOR INCOME TAXES              (1,581,735)        (322,170)

PROVISION FOR INCOME TAXES                                                  800
                                                   -----------      -----------
NET LOSS                                           $(1,581,735)     $  (322,970)
                                                   ===========      ===========


BASIC LOSS PER COMMON SHARE                        $     (0.17)     $     (0.04)
                                                   ===========      ===========

WEIGHTED AVERAGE SHARES OUTSTANDING                  9,200,000        9,000,000
                                                   ===========      ===========


See independent auditors' report and notes to financial statements.

                                       F-4

<PAGE>


TRAVELNSTORE.COM, INC.

<TABLE>
STATEMENTS OF STOCKHOLDERS' DEFICIT
FOR THE PERIODS AUGUST 18, 1998
(DATE OF INCEPTION)
TO DECEMBER 31, 1998 AND
JANUARY 1, 1999 TO MAY 31, 1999

<CAPTION>
                                                                     Common Stock
                                                            -------------------------------
                                                              Shares                               Accumulated
                                                            Outstanding           Amount             (Deficit)             Total
                                                            -----------         -----------         -----------         -----------
<S>                                                           <C>               <C>                 <C>                 <C>
BALANCE AT AUGUST 18, 1998
    (DATE OF INCEPTION OF LLC)                                                  $       200                             $       200

NET LOSS                                                                                            $  (322,970)           (322,970)
                                                            -----------         -----------         -----------         -----------

BALANCE AT DECEMBER 31, 1998                                                            200            (322,970)           (322,770)

COMMON STOCK ISSUED TO ACQUIRE
  TRAVELNSTORE LLC                                            9,000,000

FAIR VALUE OF BENEFICIAL CONVERSION
  FEATURE ON CONVERTIBLE DEBENTURES                                               1,340,000                               1,340,000

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

NET LOSS                                                                                             (1,581,735)         (1,581,735)
                                                            -----------         -----------         -----------         -----------

BALANCE AT MAY 31, 1999                                       9,400,000         $ 1,344,200         $(1,904,705)        $  (560,505)
                                                            ===========         ===========         ===========         ===========

<FN>
See independent auditors' report and notes to financial statements.
</FN>
</TABLE>

                                                                 F-5

<PAGE>


TRAVELNSTORE.COM, INC.

STATEMENTS OF CASH FLOWS
FOR THE PERIODS AUGUST 18, 1998
(DATE OF INCEPTION) TO DECEMBER 31, 1998
AND JANUARY 1, 1999 TO MAY 31, 1999

                                                      May 31,      December 31,
                                                       1999            1998
                                                    -----------     -----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                            $(1,581,735)    $  (322,970)
Adjustments to reconcile net loss to
    net cash used by operating activities:
  Depreciation                                            1,532           1,672
    Interest expense:
    Common stock                                          4,000
    Convertible debentures                            1,340,000
    Changes in operating assets and
      liabilities:
    Accounts receivable                                                    (185)
    Prepaid expenses and other assets                   (72,769)         (2,946)
    Accounts payable and accrued expenses               170,610         136,494
    Income taxes payable                                                    889
      Deferred income                                   (14,155)         34,320
      Other liabilities                                  (6,947)          8,037
                                                    -----------     -----------
Net cash used by operating activities                  (159,464)       (144,689)
                                                    -----------     -----------

CASH FLOWS FROM INVESTING ACTIVITIES -
    Capital expenditures                                                (18,387)
                                                    -----------     -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Note payable borrowings                                 225,000          85,000
Net borrowings (repayments) from
    related parties                                     (84,396)         96,736
Proceeds from issuance of common stock                                      200
                                                    -----------     -----------
Net cash provided by financing activities               140,604         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)

                                       F-6

<PAGE>


TRAVELNSTORE.COM, INC.

STATEMENTS OF CASH FLOWS - Continued
FOR THE PERIODS AUGUST 18, 1998
(DATE OF INCEPTION)
TO DECEMBER 31, 1998 AND
JANUARY 1, 1999 TO MAY 31, 1999

                                              May 31,               December 31,
                                               1999                      1998
                                             ---------                ---------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
  INFORMATION:
Cash paid during the period for:
  Interest                                   $    -0-                 $   4,086
  Income                                     $    -0-                 $     800


NON-CASH FINANCING ACTIVITY:

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

See independent auditors' report and notes to financial statements.

                                       F-7

<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. The Company's fiscal year-end is December 31.

         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 $2.0 million and $6.5 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).

                                       F-8

<PAGE>


         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.

         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  pro-forma  weighted  average  number  of  common  shares
         outstanding  during the period,  which totaled  9,200,000 and 9,000,000
         for 1999 and 1998,  respectively.  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% for 1999 and 1998;  volatility  factors  of the  expected  market
         price of the  Company's  common  stock of 50% for  1998 and  1997;  and
         expected life of the options of two years.  These assumptions  resulted
         in weighted  average  fair values of $0.00 per share for stock  options
         granted in 1999 and 1998.  Therefore,  the  Company  has not  presented
         pro-forma information regarding net income and earnings per share.

         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.

                                       F-9

<PAGE>


<TABLE>
         Information  regarding stock options  outstanding as of May 31, 1999 is
as follows:

<CAPTION>
                                                                             Options Outstanding
                                                                             -------------------
                                                                        Weighted            Weighted Average
                                                                         Average                   Remaining
               Price Range          Shares  Exercise Price      Contractual Life
               -----------          ------  --------------      ----------------
<S>               <C>                          <C>                     <C>                         <C>
                  $6.50                        153,846                 $6.50                       0.6 years


                                                               Options Exercisable
                                                               -------------------
                                                                        Weighted
                                                                         Average
               Price Range          Share   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.

         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 1998
         provision for income taxes represents the California  corporate minimum
         franchise tax.

                                      F-10


<PAGE>


         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 the
         initial   registration   fee,  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.

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 May 31, 1999 consists of the following:

         Furniture and fixtures                               $  2,764
         Office equipment                                       15,623
                                                              --------
         Total property and equipment                           18,387
         Less accumulated depreciation                          (3,204)
                                                              --------

         Property and equipment, net
                                                              $ 15,183
                                                              ========

4.       NOTES PAYABLE - RELATED PARTIES

         Notes payable at May 31, 1999 consists of:

         Two  convertible  notes  ($25,000  each)  payable
         to two stockholders, issued in July 1
         unsecured; payable in full, including
         interest at 8%, due on demand                                $ 50,000

         Two notes ($25,000 each) payable to two
         stockholders, issued in December 1998;
         unsecured; payable in full, including
         interest at 10%, due on demand                                 50,000
                                                                      --------

         Total                                                        $100,000
                                                                      ========

         Each  December  1998  noteholder  was granted the  unilateral  right to
         receive  100,000  shares  (total of 200,000  shares)  of the  Company's
         common stock,  after giving effect to the Company's  two-for-one  stock
         split, at the

                                      F-11

<PAGE>


         time that the Company converted from an LLC to a "C" corporation (March
         1999). The Company  determined the fair value of the common stock right
         to be $0.01 per share at the grant date (December 1998).

         In August 1999,  the  noteholders  entered  into an agreement  with the
         Company to convert  each note into Series A  Preferred  Stock (see Note
         12). The two July 1998 notes were each converted  into 1,400  preferred
         shares.  The two August  1998 notes will each be  converted  into 1,385
         preferred  shares.  Each  share of  Series  A  Preferred  Stock  may be
         repurchased by the Company for $20 per Series A Preferred  share at the
         shareholder's request,  contingent upon the Company having $2.3 million
         in cash or cash equivalents at the time of the shareholder request.

5.       CONVERTIBLE NOTE PAYABLE - RELATED PARTY

         Note payable to a stockholder; unsecured; payable in
         full on December 31, 1999 including accrued interest at
         10%. The note may be converted, at the noteholder's
         option, at any time prior to maturity, into 5
         convertible notes issued by the Company during its
         September 15, 1998 Private Placement for Convertible
         Notes (Note 6)                                                $ 40,000
                                                                       ========

         Additionally,  the  noteholder  was  granted  the  unilateral  right to
         receive  200,000  shares of the Company's  common  stock,  after giving
         effect to the Company's  two-for-one  stock split, at the time that the
         Company  converted from an LLC to a "C" corporation  (March 1999).  The
         Company determined the fair value of the common stock right to be $0.01
         per share at the grant date (November 1998).

         In August 1999,  the  noteholder  entered  into an  agreement  with the
         Company to convert  the note into  Series A  Preferred  Stock (see Note
         12),  contingent  upon the  successful  sale of the  minimum  amount of
         shares  in the  Company's  Initial  Public  Offering.  The note will be
         converted into 2,584 preferred shares. Each share of Series A Preferred
         Stock may be  repurchased by the Company for $20 per Series A Preferred
         share at the shareholder's request,  contingent upon the Company having
         $2.3 million in cash or cash equivalents at the time of the shareholder
         request.

6.       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.
         In August 1999,

                              F-12

<PAGE>


         the six noteholders expressed the intent to convert
         their notes into common stock at $6.50 per share,
         contingent upon the successful completion of the
         Company's Initial 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. In August 1999, twelve of
         the fifteen noteholders expressed the intent to convert
         each note into 7,692 shares of common stock at $6.50 per
         share, contingent upon the successful completion of the
         Company's Initial Public Stock Offering.                       225,000
                                                                       --------
         Total                                                         $310,000
                                                                       ========

         In June 1999,  the Company  issued a third private  placement  offering
         (see Note 12).

7.       INCOME TAXES

         The tax effects of temporary  differences that give rise to significant
         portions of the deferred  tax assets at May 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  $100,000  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 May 31, 1999, the Company had a net operating loss  carryforward for
         Federal and state  income tax  purposes of  approximately  $100,000 and
         $50,000,  respectively,  which is  available to offset  future  taxable
         income, if any, through 2014.

         The  provision  for  income  taxes in 1998  represents  the  California
         corporate minimum franchise tax.

8.       RELATED PARTY TRANSACTIONS

                                      F-13

<PAGE>


         For the period August 18, 1998 (date of inception) to May 31, 1999, the
         Company  accrued a management fee of $85,250 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 May 31, 1999, the
         Company made  periodic  working  capital  advances to World Key Inc., a
         related party (Note 2),  totaling  $217,845 and received  repayments of
         $91,175.

         In December  1998, an officer of the Company made an unsecured  working
         capital  loan to the  Company  in the  amount  of  $1,050.  The loan is
         payable upon demand and bears no interest.

         Jim Tyner is Chief Executive Officer of  Travelnstore.com,  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.com,
         Inc. and World Key, Inc.

         Yula   Greco  is  Vice   President,   Secretary   and   Controller   of
         Travelnstore.com,  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.com, 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.com,  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.com, Inc. and World Key, Inc.

9.       STOCK OPTIONS

         In April  1999,  the Board of  Directors  approved an  Incentive  Stock
         Option Plan (the "Plan")  under which options to purchase up to 500,000
         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.

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.

                                      F-14

<PAGE>


11.      MANAGEMENT PLANS

         Management has evaluated the Company's current  financial  position and
         its available  resources and plans to make a direct public  offering of
         the Company's stock during the third quarter of 1999. The Company plans
         to raise  between  $2.0  million  and $6.5  million in the  offering by
         selling  between  307,692  and 1 million  shares of its  common  stock.
         Should the Company be unsuccessful  in raising the minimum  offering of
         $2.0 million,  it is unlikely that the Company will continue operations
         beyond December 31, 1999 without additional  borrowings from related or
         unrelated  parties  and the  extension  of the due dates on its current
         debt.

12.      SUBSEQUENT EVENTS (UNAUDITED)

         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.

         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.

         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.

                                      F-15

<PAGE>


TRAVELNSTORE.COM, INC.

BALANCE SHEET (UNAUDITED)
NOVEMBER 30, 1999

ASSETS

CURRENT ASSETS:
Cash                                                                  $  24,903
Accounts receivable                                                         185
Due from related parties                                                250,173
Prepaid expenses and other current assets                               191,868
                                                                      ---------
Total current assets                                                    467,129
                                                                      ---------

PROPERTY AND EQUIPMENT                                                   18,387
Less accumulated depreciation                                            (5,042)
                                                                      ---------
Property and equipment, net                                              13,345
                                                                      ---------

OTHER ASSETS                                                              3,146
                                                                      ---------

TOTAL ASSETS                                                          $ 483,620
                                                                      =========

                                                                     (Continued)

                                      F-16

<PAGE>


TRAVELNSTORE.COM, INC.

BALANCE SHEET (UNAUDITED) - Continued
NOVEMBER 30, 1999

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
Accounts payable and accrued expenses                               $   430,038
Income taxes payable                                                        889
Notes payable                                                           260,000
Convertible notes payable                                               550,000
Due to related party                                                     56,150
Accrued expense, related party                                          131,750
Deferred income                                                           9,042
                                                                    -----------
Total current liabilities                                             1,437,869
                                                                    -----------

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; 1,178,309 shares reserved for
  future issuance                                                     1,904,200
Common stock subscribed, 47,500 shares                                  308,750
Accumulated deficit                                                  (3,318,086)
                                                                    -----------
Total stockholders' deficit                                            (954,249)
                                                                    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                         $   483,620
                                                                    ===========

                                      F-17

<PAGE>


TRAVELNSTORE.COM, INC.

STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE PERIOD JANUARY 1, 1999 TO NOVEMBER 30, 1999

SALES                                                               $    51,230

SELLING, GENERAL AND
    ADMINISTRATIVE EXPENSES                                             804,910
                                                                    -----------

LOSS FROM OPERATIONS                                                   (753,680)
                                                                    -----------

OTHER EXPENSE:
Interest expense:
  Convertible debentures - beneficial
      conversion feature                                             (2,208,750)
  Other                                                                 (31,886)
                                                                    -----------
Total other expense                                                  (2,240,636)
                                                                    -----------

LOSS BEFORE PROVISION FOR INCOME TAXES                               (2,994,316)

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

NET LOSS                                                            $(2,995,116)
                                                                    ===========


BASIC LOSS PER COMMON SHARE                                         $     (0.32)
                                                                    ===========

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

                                      F-18

<PAGE>


TRAVELNSTORE.COM, INC.

<TABLE>
STATEMENT OF STOCKHOLDERS' DEFICIT (UNAUDITED)
FOR THE PERIOD JANUARY 1, 1999 TO NOVEMBER 30, 1999

<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 JANUARY 1, 1999                                                              $       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                                                                                140,000                        140,000
STOCK DIVIDEND TO
  CONVERTIBLE NOTE
  HOLDERS                                                                    400,000           4,000                          4,000
BRIDGE LOAN SHARES                                                            47,500         308,750                        308,750
NET LOSS                                                                                                 (2,995,116)     (2,995,116)
                                         -----------     -----------     -----------     -----------    -----------     -----------
BALANCE AT NOVEMBER 30, 1999                   8,154     $   150,887       9,447,500     $ 2,212,950    $(3,318,086)    $  (954,249)
                                         ===========     ===========     ===========     ===========    ===========     ===========
</TABLE>

                                                                F-19

<PAGE>


TRAVELNSTORE.COM, INC.

STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE PERIOD JANUARY 1, 1999 TO NOVEMBER 30, 1999

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                            $(2,995,116)
Adjustments to reconcile net loss to
    net cash used by operating activities:
  Depreciation                                                            3,370
    Interest expense:
      Common stock                                                        4,000
      Convertible debentures                                          2,208,750
      Other                                                              30,815
    Changes in operating assets and liabilities:
    Prepaid expenses and other assets                                  (192,068)
    Accounts payable and accrued expenses                               310,279
      Deferred income                                                   (25,278)
      Other liabilities                                                  (8,037)
                                                                    -----------
Net cash used by operating activities                                  (663,285)
                                                                    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Note payable borrowings                                                 725,000
Net loans to related parties                                            (55,672)
                                                                    -----------
Net cash provided by financing activities                               669,328
                                                                    -----------

NET INCREASE IN CASH                                                      6,043

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

CASH, END OF PERIOD                                                 $    24,903
                                                                    ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
  Interest                                                          $     1,071
  Income taxes                                                      $       800


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.

                                      F-20

<PAGE>


TRAVELNSTORE.COM, INC.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

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.  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  eleven  months  ended  November  30,  1999,  are  not  necessarily
         indicative  of the  results  that may be  expected  for the year  ended
         December 31, 1999.

         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 10,  management  of the Company plans to
         make a Direct Public Offering  ("DPO") of the Company's common stock to
         raise between $2.0 million and $6.5 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.

         Net Loss Per Share - The Company adopted the provisions of Statement of
         Financial Accounting

                                      F-21

<PAGE>


         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.

         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.

                                      F-22

<PAGE>


         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 $0.00 per
         share.  Therefore,  the Company has not presented pro-forma information
         regarding net income and earnings per share.

         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 August 31, 1999
         is as follows:

<CAPTION>
                                     Options Outstanding
                                     -------------------
                                                                        Weighted            Weighted Average
                                                                         Average                   Remaining
               Price Range          Shares  Exercise Price      Contractual Life
               -----------          ------  --------------      ----------------
<S>               <C>                          <C>                     <C>                         <C>
                  $6.50                        153,846                 $6.50                       0.6 years


                                                               Options Exercisable
                                                               -------------------
                                                                        Weighted
                                                                         Average
               Price Range          Share   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.

                                      F-23

<PAGE>


         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.

         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.

                                      F-24

<PAGE>


         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 November 30, 1999 consists of the following:

         Furniture and fixtures                                      $  2,764
         Office equipment                                              15,623
                                                                     --------
         Total property and equipment                                  18,387
         Less accumulated depreciation                                 (5,042)
                                                                     --------
         Property and equipment, net                                 $ 13,345
                                                                     ========

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.
         In August 1999, the six noteholders expressed the intent
         to convert their notes into common stock at $6.50 per
         share, contingent upon the successful completion of the
         Company's Initial Public Stock Offering.                     $  85,000

                                      F-25

<PAGE>


         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. In August 1999, twelve of
         the fifteen noteholders expressed the intent to convert
         each note into 7,692 shares of common stock at $6.50 per
         share, contingent upon the successful completion of the
         Company's Initial Public Stock Offering.                       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. In
         August 1999, eleven of the twelve noteholders expressed
         the intent to convert each note into 7,692 shares of
         common stock at $6.50 per share, contingent upon the
         successful completion of the Company's Initial Public
         Stock Offering.                                                180,000

                                      F-26

<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 November 30, 1999. The Company issued one
         additional note in December 1999                                60,000
                                                                      ---------
         Total                                                        $ 550,000
                                                                      =========

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  various  amounts of shares of common stock,
         ranging  from 5,000  shares to 15,000  shares.  At November  30,  1999,
         eleven notes had been issued with a cumulative stock dividend of 47,500
         shares.  Subsequent to November 30, 1999, one  additional  $25,000 note
         was issued.

6.       INCOME TAXES

         The tax effects of temporary  differences that give rise to significant
         portions   of  the   deferred   tax  assets  at  August  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  $115,000  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 November 30, 1999, the Company had a net operating loss carryforward
         for Federal and state income tax purposes of approximately $100,000 and
         $50,000,  respectively,  which is  available to offset  future  taxable
         income, if any, through 2015.

                                      F-27

<PAGE>


7.       RELATED PARTY TRANSACTIONS

         For the period  August 18, 1998 (date of  inception)  to  November  30,
         1999,  the Company  accrued a  management  fee of  $131,750  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  November  30,
         1999, the Company made periodic  working capital  advances to World Key
         Inc.,  a  related  party  (Note  2),  totaling  $341,348  and  received
         repayments of $91,175.

         In 1998 and 1999,  an officer of the  Company  made  unsecured  working
         capital  loans to the  Company  in the  amount of  $6,150.  The loan is
         payable upon demand and bears 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.com,  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.com,
         Inc. and World Key, Inc.

         Yula   Greco  is  Vice   President,   Secretary   and   Controller   of
         Travelnstore.com,  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.com, 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.com,  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.com, Inc. and World Key, Inc.

                                      F-28

<PAGE>


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.       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.

10.      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
         $2.0  million  and $6.5  million in the  offering  by  selling  between
         307,692 and 1 million shares of its common stock. Should the Company be
         unsuccessful  in raising the minimum  offering of $2.0  million,  it is
         unlikely that the Company will continue  operations beyond November 30,
         2000 without  additional  borrowings from related or unrelated  parties
         and the extension of the due dates on its current debt.

                                      F-29

<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                                                          $  1,808
Nasdaq Listing Fee                                                         7,500
NASD Filing Fee                                                                0
Underwriters' Expense Allowance                                                0
Printing Expenses                                                         60,000
Accounting Fees and Expenses                                              50,000
Legal Fees and Expenses                                                  135,000
Blue Sky fees and Expenses                                                15,000
Registrar and Transfer Agent Fees                                              0
Miscellaneous                                                              5,692
                                                                        --------
Total                                                                    275,000
                                                                        ========

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 38 Convertible  Promissory  Notes
(the "Notes") in the  aggregate  principal  amount of $565,000.  Each Note has a
face value of $15,000,  $85,000 of the Notes have a coupon rate of 8% per annum,
$480,000  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 of the  Notes  was  only
partially  funded to the extent of $10,000,  and we are treating  the  remaining
$5,000  due  and  payable  on the  Note as an  unpaid  subscription  payable  to
TravelnStore. We used the proceeds of these Loans to cover our initial operating
expenses and for general  working  capital  purposes,  including  the payment of
officers salaries.  No significant portion of the proceeds were used to fund the
acquisitions 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

                                      II-2

<PAGE>


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 384,605  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 315,377 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 Tyner,
our  Chief  Executive   Officer,   and  Stevan  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 November 30, 1999,  and after
giving effect to the foregoing  conversions,  there remained outstanding 9 Notes
in the aggregate  principal amount of $135,000 and with respect to which we have
reserved for issuance a total of 69,228 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,

                                      II-3

<PAGE>


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  and November  1999, we borrowed a total of $150,000
and in exchange  therefore issued a total of six 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 amount of the notes, for a total of 30,000 shares of common stock.

Shares of Common Stock

         Effective  as of April 15,  1999,  we  acquired  by  merger  all of the
business, assets and liabilities of TravelnStore.com,  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.com'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.com.

         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.com.

         o   The bridge  loan  promissory  notes  were  issued to a total of six
             person,  each of  whom  was an  "accredited  investor"  within  the
             meaning of Rule 501. In connection with the issuance of such notes,
             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.

         o   We  issued  shares  of  common  stock  to a total of 5  persons  in
             connection with our merger with TravelnStore.com,  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
             Rule504  of  Regulation  D. The  sweepstakes  did not  require  the
             entrant to pay any cash or other property. We initially concluded

         o   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.


ITEM 27. EXHIBITS.

The following Exhibits are filed as part of this Registration Statement pursuant
to Item 601 of Regulation S-B:

Exhibit No.                   Description
- -----------                   -----------
 2       Merger Agreement dated April 15, 1999, between TravelnStore.com, LLC, a
         California limited liability  company,  and  TravelnStore.com,  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**

 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 1998 Trust and Steven 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**

                                      II-5

<PAGE>


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.com,  Inc. and World
                  Key, Inc. dated September 8, 1998**

         10.9     Form of Lock-Up Agreement between  TravelnStore.com,  Inc. and
                  the following  principal  stockholders:  Jim B. Tyner, John R.
                  Toal, Yula Greco, Scanlin 1989 Trust and Steven 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.com,
                  Inc. and following: Jim B. Tyner, John R. Toal, Yula Greco**

         10.14    Trademark  License  Agreement  between  World  Key,  Inc.  and
                  TravelnStore.com, Inc. dated September 25, 1999**

         10.15    Amendment    to   form   of    Lock-Up    Agreement    between
                  TravelnStore.com,    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.com,  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.Com, Inc., as Lessee

23       Consents of Experts and Counsel

         23.1     Consent of Reicker, Clough. Pfau, Pyle, McRoy & Herman, LLP

         23.2     Consent of Farber & Hass LLP*

         *        Filed herewith

         **       Previously filed with this registration statement

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

                                      II-6

<PAGE>


                           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

                  (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.


                                   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 Amendment No.
Three to Registration  Statement to be signed on its behalf by the  undersigned,
thereunto duly  authorized,  in the City of Camarillo,  State of California,  on
March 13, 2000.

                                                    TRAVELNSTORE.COM, INC.

                                                     By: /s/ Jim B. Tyner
                                                         -----------------------
                                                         Jim B. Tyner,
                                                         Chief Executive Officer

         In accordance with the requirements of the Securities Act of 1933, this
Amendment No. Three to  Registration  Statement has been signed by the following
persons in the capacities and on the dates indicated.

<TABLE>
         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes and appoints Jim B. Tyner,  Yula Greco, John 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

                                      II-7

<PAGE>


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.

<CAPTION>
   NAME                             TITLE                                           DATE
   ----                             -----                                           ----
<S>                                 <C>                                             <C>
   /s/ Jim B. Tyner                 Chairman of the Board, Chief Executive          March 13, 2000
   --------------------             Officer and Director
   Jim B. Tyner


   /s/ John R. Toal                 President, Chief Operating Officer and          March 13,  2000
   --------------------             Director
   John R. Toal


   /s/ Yula Greco                   Vice President, Secretary, Controller and       March 13,  2000
   --------------------             Director (Principal Accounting Officer)
   Yula Greco


   /s/ Richard Bush                 Vice President, Chief Financial Officer and     March 13,  2000
   --------------------             Director (Principal Financial Officer)
   Richard Bush


   /s/Heinz Niederhoff              Director                                        March 13, 2000
   --------------------
   Heinz Niederhoff


   /s/ James Kingzett               Director                                        March 13, 2000
   --------------------
   James Kingzett
</TABLE>

                                      II-8

<PAGE>


                                  EXHIBIT INDEX


Exhibit
Number                                  Description
- ------                                  -----------

 2       Merger Agreement dated April 15, 1999, between TravelnStore.com, LLC, a
         California limited liability  company,  and  TravelnStore.com,  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**

 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 1998 Trust and Steven 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.com,  Inc. and World
                  Key, Inc. dated September 8, 1998**

         10.9     Form of Lock-Up Agreement between  TravelnStore.com,  Inc. and
                  the following  principal  stockholders:  Jim B. Tyner, John R.
                  Toal, Yula Greco, Scanlin 1989 Trust and Steven 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.com,
                  Inc. and following: Jim B. Tyner, John R. Toal, Yula Greco**

         10.14    Trademark  License  Agreement  between  World  Key,  Inc.  and
                  TravelnStore.com, Inc. dated September 25, 1999**

         10.15    Amendment    to   form   of    Lock-Up    Agreement    between
                  TravelnStore.com,    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.com,  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.Com, Inc., as Lessee

23       Consents of Experts and Counsel

         23.1     Consent of Reicker, Clough, Pfau, Pyle, McRoy & Herman, LLP**

         23.2     Consent of Farber & Hass LLP*


         *        Filed herewith

         **       Previously filed with this registration statement

                                      II-9




                                                                   EXHIBIT  4.10

TravelnStore LLC

                          Convertible Note Certificate

This Note is issued by TravelnStore LLC, a California corporation. The Holder of
the Note, having reviewed the Private  Placement  Memorandum dated June 15, 1999
and by  executing  the  Subscription  Agreement  contained  within  the  Private
Placement  Memorandum,  agrees to be bound by the terms and conditions contained
herein and the terms and conditions set forth in the Subscription Agreement.

General Description.

This Note is one of 15 total  authorized  Notes,  which may be issued  under the
Private  Placement of June 15, 1999.  The Company has sole  discretion as to how
many and at what  point in time  each,  any,  or all of the Notes may be issued.
Each Note will  have a face  amount of  $15,000  and shall  bear  interest  at 6
percent from the date of subscription. Regardless of when issued, all Notes will
mature  December 31, 2000,  at which time the  principal,  accrued  interest and
stock option repurchase will be due.

Conversion.

Only upon the  registration/qualification  of common  shares to be issued by the
Company,  in  a  public  offering,  by  the  governmental   authorities  of  the
jurisdictions in which the shares are to be publicly  offered,  may this Note be
converted to equity in the Company. However, the Company may offer to accelerate
this  conversion  right.  This  conversion  is through the exercise of the Stock
Option,  set forth below.  The Option  provides  that the holder of the Note may
elect to convert all sums due thereunder at the time of conversion to the number
of shares to be issued,  that in aggregate  total $50,000 at the price per share
set as the offering price under the registration.

Stock Option.

The Holder of this Note is herein  granted an exclusive  option to purchase,  in
aggregate, the required number of shares calculated at the public offering price
to equal a total  value of $50,000  at such time as the  Company  registers  and
offers for sale,  common  shares in the Company,  to the public in a registered,
initial  public  offering.  The Company  acknowledges  that it is granting  this
Option for good value received from the subscriber of this Note. The total price
for the  aforementioned  shares will be the total  amount due under the terms of
this Note, inclusive of principal, interest, and Option Repurchase Agreement.

Stock Option Repurchase Agreement.

Should the Company fail,  for any reason,  to make a registered  initial  public
offering of common  stock  prior to December  31,  2000,  the Company  agrees to
repurchase  from the Holder of this Note, the Stock Option granted  herein.  The
price that the Company will be obligated to pay is $15,000, which will be due on
December  31,  2000.  This amount is in addition  to the  principal  and accrued
interest,  which  will be  concurrently  due on said date.  Further,  should the
Company  subscribe a minimum of $2,000,000 in its initial public  offering,  the
Holder may request an early  repayment  of this Note.  Such  repayment  would be
inclusive of the original  principal  and all accrued  interest.  Should  Holder
request early repayment,  the Stock Option  Repurchase price shall be reduced to
$7,500.

Subordination.

This Note is a general  obligation of the Issuer.  It will be subordinate to any
debt senior in status.

No Third Party Guaranty.

No third party has, is, or is expected to guarantee  the  repayment of this Note
or any interest accrued or due.

Security.

This Note is a general  obligation  of the Issuer.  No interest in any property,
either  personal or real, is being pledged or assigned as collateral or security
for this Note.


<PAGE>


Jurisdiction.

Any  dispute  arising  from the  granting  or  repayment  of this Note  shall be
adjudicated in the County of Ventura, State of California.

Attorney Fees.

Should any  action be  required  to enforce  the  provisions  of this Note,  the
prevailing party shall be entitled to reasonable attorney fees and costs.

In exchange for $15,000,  receipt hereby  acknowledged,  TravelnStore.com,  Inc.
issues  to_____________________________ this Convertible Note this_______ day of
______________, 1999.


________________________________                ________________________________
Jim Tyner for                                   Yula Greco for
TravelnStore.com, Inc.                          TravelnStore.com, Inc.





                                                                    EXHIBIT 4.11

                             TravelnStore.com, Inc.
                                Bridge Loan Note

This Note is issued by TravelnStore.com, a California Corporation.

General Description.

This note has a face amount of $25,000 and shall bear interest at 8 percent from
the date of  subscription.  It will  mature  the  later of 90 days  from date of
issuance  or no more than 30 days from the closing  date of the  initial  public
offering  of stock by  TravelnStore.com,  Inc.,  at  which  time the  principal,
accrued interest and stock bonus will be due.

Stock Bonus.

As  additional  consideration  for the  Noteholder  to make the  loan  evidenced
herein,  TravelnStore.com,   Inc.  will  issue  to  Noteholder,  or  Noteholders
designee(s),  5,000 shares of the common stock of  TravelnStore.com,  Inc.  Said
stock is subject to Rules 144 and 237 of the Securities and Exchange  Commission
prohibiting the sale of said shares for one year from the date of investment

Subordination.

This Note is a general  obligation of the Issuer.  It will be subordinate to any
debt senior in status.

No Third Party Guaranty.

No third party has, is, or is expected to guarantee  the  repayment of this Note
or any interest accrued or due.

Security.

This Note is a general  obligation  of the Issuer.  No interest in any property,
either  personal or real, is being pledged or assigned as collateral or security
for this Note.

Jurisdiction.

Any  dispute  arising  from the  granting  or  repayment  of this Note  shall be
adjudicated in the County of Ventura, State of California.

Attorney Fees.

Should any  action be  required  to enforce  the  provisions  of this Note,  the
prevailing party shall be entitled to reasonable attorney fees and costs.

In exchange for $25,000,  receipt hereby  acknowledged,  TravelnStore.com,  Inc.
issues this Note to___________________________________________, this ____ day of
___________, 2000.


     /s/ Jim Tyner
- ---------------------
Jim Tyner,
Chairman
TravelnStore.com, Inc.





                                                                   EXHIBIT 10.15

                                    AMENDMENT
                                       TO
                                LOCK-UP AGREEMENT
                             (Principal Stockholder)

         This  Amendment  to Lock-Up  Agreement  (the  "Amendment")  is made and
entered  as of  _____________,  1999,  by and among  TRAVELNSTORE.COM,  INC.,  a
California  corporation (the "Company"),  and _____________ (the  "Stockholder")
with reference to the following facts.

         A. Stockholder is a principal  stockholder in the Company and is not an
officer or employee of the Company.

         B.  The  Company  has  filed a  Registration  Statement  on  Form  SB-2
(Registration No. 333-78443) (the "Registration  Statement")  covering the offer
and sale of up to 1,000,000 shares of its Common Stock (the "Offering).

         C.  Previously  the parties have entered into a Lock-Up  Agreement (the
Original   Agreement")   pursuant  to  which   Stockholder   agreed  to  certain
restrictions  on his ability to transfer  shares of common  stock of the Company
during the periods specified in the Original Agreement.

         D. The  Company  proposes  to amend the  Original  Agreement  to permit
certain  transfer to charity  that  otherwise  might have been  precluded by the
Original Agreement.

         E.  The  parties  agree  that it is  important  to the  success  of the
Offering that Stockholder agree to the restrictions set forth in this Amendment.

         NOW,  THEREFORE,  in  consideration  of the premises and other valuable
consideration,  Stockholder  hereby  agrees for the  benefit  of the  Company as
follows:

1. Amendment of Section 3. Section 3 of the original Agreement is hereby amended
by adding the following as new Subsection  3.4, which  Subsection 3.4 shall read
in its entirety as follows.

                  3.4  Transfers  to Charity.  Notwithstanding  anything in this
         Agreement to the  contrary,  during the first two (2) years of the term
         of this  Agreement,  Stockholder  may transfer to one or more Charities
         during any calendar  quarter an  aggregate  number of shares equal to a
         number  of  shares  up to  2.5% of the  Shares  beneficially  owned  by
         Stockholder as of the effective date of the Registration  Statement. No
         transfer  to a  charity  shall  be  effective  unless  the  Stockholder
         provides  the Company  both (a), not less than 30 nor more than 60 days
         prior to the date of the proposed donative transfer,  written notice of
         the proposed donative transfer and (b), promptly after the effective of
         the donative  transfer,  written  notice of the  effective  date of the
         donative transfer. For purposes of this Section:

                           3.4.1  the term  "Charities"  means  and  includes  a
         tax-exempt educational,  religious or charitable organization, as those
         terms are defined in Section  501(c)(3) of the Internal Revenue Code of
         1986, as amended; and

                           3.4.2 the term "donative transfer" means any transfer
         made for  donative  purposes or without the payment to or receipt by or
         on behalf of Stockholder of any cash, property or other  consideration.
         For purposes of this Section,  Stockholder's  receipt of or eligibility
         for a


<PAGE>


         deduction,  credit or similar allowance for federal or state income tax
         or estate tax purposes as a result of the transfer  shall not be deemed
         to be the receipt of consideration.  In addition,  a transfer of Shares
         to a charitable  remainder  trust or similar  entity  through which the
         Charity receives a remainder beneficial interest in the Shares shall be
         deemed to be a "donative  transfer" even though the Stockholder has the
         right to receive an annual distribution from the trust or other entity.

2. Continuation.  Except as specifically  amended by the terms and provisions of
this Amendment,  all of the terms and provisions of the Original Agreement shall
continue in full force and effect.

         IN WITNESS  WHEREOF the parties  have  entered  into this  Amendment to
Lock-Up Agreement as of the day and year first above written.


<PAGE>


        "COMPANY"                                      "STOCKHOLDER"

TRAVELNSTORE.COM, INC.,
a California Corporation

By:_______________________________                   ___________________________
   Jim B. Tyner, Chief Executive Officer





                                                                   EXHIBIT 10.16

                                    AMENDMENT
                                       TO
                                LOCK-UP AGREEMENT
                                   (Employee)

         This  Amendment  to Lock-Up  Agreement  (the  "Amendment")  is made and
entered  as of  February  28,  2000,  by and  among  TRAVELNSTORE.COM,  INC.,  a
California  corporation (the "Company"),  and _____________ (the  "Stockholder")
with reference to the following facts.

         A. Stockholder is employed as an officer of the Company.

         B.  The  Company  has  filed a  Registration  Statement  on  Form  SB-2
(Registration No. 333-78443) (the "Registration  Statement")  covering the offer
and sale of up to 1,000,000 shares of its Common Stock (the "Offering).

         C.  Previously  the parties have entered into a Lock-Up  Agreement (the
Original   Agreement")   pursuant  to  which   Stockholder   agreed  to  certain
restrictions  on his ability to transfer  shares of common  stock of the Company
during the periods specified in the Original Agreement.

         D. The  Company  proposes  to amend the  Original  Agreement  to permit
certain  transfer to charity  that  otherwise  might have been  precluded by the
Original Agreement.

         E.  The  parties  agree  that it is  important  to the  success  of the
Offering that Stockholder agree to the restrictions set forth in this Amendment.

         NOW,  THEREFORE,  in  consideration  of the premises and other valuable
consideration,  Stockholder  hereby  agrees for the  benefit  of the  Company as
follows:

1. Amendment of Section 3. Section 3 of the original Agreement is hereby amended
by adding the following as new Subsection  3.4, which  Subsection 3.4 shall read
in its entirety as follows.

                  3.4  Transfers  to Charity.  Notwithstanding  anything in this
         Agreement to the  contrary,  during the first two (2) years of the term
         of this  Agreement,  Stockholder  may transfer to one or more Charities
         during any calendar  quarter an  aggregate  number of shares equal to a
         number  of  shares  up to  2.5% of the  Shares  beneficially  owned  by
         Stockholder as of the effective date of the Registration  Statement. No
         transfer  to a  charity  shall  be  effective  unless  the  Stockholder
         provides  the Company  both (a), not less than 30 nor more than 60 days
         prior to the date of the proposed donative transfer,  written notice of
         the proposed donative transfer and (b), promptly after the effective of
         the donative  transfer,  written  notice of the  effective  date of the
         donative transfer. For purposes of this Section:

                           3.4.1  the term  "Charities"  means  and  includes  a
         tax-exempt educational,  religious or charitable organization, as those
         terms are defined in Section  501(c)(3) of the Internal Revenue Code of
         1986, as amended; and

                           3.4.2 the term "donative transfer" means any transfer
         made for  donative  purposes or without the payment to or receipt by or
         on behalf of Stockholder of any cash, property


<PAGE>


         or other  consideration.  For purposes of this  Section,  Stockholder's
         receipt of or eligibility for a deduction,  credit or similar allowance
         for federal or state  income tax or estate tax  purposes as a result of
         the transfer shall not be deemed to be the receipt of consideration. In
         addition,  a  transfer  of Shares to a  charitable  remainder  trust or
         similar  entity   through  which  the  Charity   receives  a  remainder
         beneficial  interest  in the Shares  shall be deemed to be a  "donative
         transfer"  even  through  the  Stockholder  has the right to receive an
         annual distribution from the trust or other entity.

2. Continuation.  Except as specifically  amended by the terms and provisions of
this Amendment,  all of the terms and provisions of the Original Agreement shall
continue in full force and effect.

         IN WITNESS  WHEREOF the parties  have  entered  into this  Amendment to
Lock-Up Agreement as of the day and year first above written.


<PAGE>


        "COMPANY"                                      "STOCKHOLDER"

TRAVELNSTORE.COM, INC.,
a California Corporation

By:_______________________________                   ___________________________
   Jim B. Tyner, Chief Executive Officer





                                                                   EXHIBIT 10.17

                               MEMORANDUM OF LEASE

         FOR VALUABLE CONSIDERATION, receipt of which is hereby acknowledged, as
of November 8, 1999,  the Lessor named below  hereby  leases to the Lessee named
below the right to use and occupy the Premises described below.

             o    Lessor.  The name of the Lessor  is:  Diane  Hedrick  Bovee as
                  Trustee of the Bovee/Hedrick Family Trust dated 5/2/90.

             o    Lessee.  The name of the Lessee is  TravelnStore.Com,  Inc., a
                  California corporation.

             o    Premises.  The property  (the  "Premises")  that is subject to
                  this Lease is located at 1100 Paseo Camarillo,  in the City of
                  Camarillo,   County  of  Ventura,  State  of  California.  The
                  Premises   consist  of  a  freestanding   office  building  of
                  approximately 5,100 square feet.

             o    Term. The Lease commenced on November 1, 1999, and will expire
                  no later than November 30, 2004.

             o    Rent.  Lessee  shall pay rent in the amount of  $5,355.00  per
                  month  for  the  Premises.  The  rent  shall  be  adjusted  in
                  accordance  with the  provisions of the Rent  Adjustment(s)  -
                  Standard  Lease  Addendum  (AIREA Form  RA-2-3/97E)  described
                  below.

             o    Lease  Agreement.   Concurrent  with  the  execution  of  this
                  Memorandum  of Lease,  the Lessor and the Lessee are  entering
                  into a Standard  Industrial/Commercial  Single-Tenant  Lease B
                  Net (AIREA Form  STN-6-2/97E)  (the "Lease  Agreement")  which
                  sets forth the terms and  conditions  upon which the Lessee is
                  entitled  to occupy  the  Premises,  and the Lease  granted to
                  Lessee hereunder is subject to all of the terms and conditions
                  of  that  Lease   Agreement,   the  provisions  of  which  are
                  incorporated herein by reference.

             o    Additional  Provisions.   The  Lease  Agreement  includes  the
                  following  additional  provisions.  Copies of these additional
                  provisions are attached as Exhibits to this Memorandum.

         1.1  Rent   Adjustment(s)   -  Standard  Lease  Addendum   (AIREA  Form
RA-2-3/97E).  Under this  Addendum,  the rent payable for the Premises  shall be
adjusted on the 13th month and each  successive  anniversary  thereafter  on the
base of the change in the Consumer Price Index of the Bureau of labor Statistics
the U.S.  Department of Labor for CPI (Urban Wage Earners and Clerical  Workers)
for Los Angeles, Anaheim, Riverside, All Items (1982-1984 = 100).

         1.2  Option(s)  to  Extend  -  Standard  Lease  Addendum   (AIREA  Form
OE-2-3/97E).  Under this Addendum, Lessee has two (2) options to extend the term
of the Lease for an additional period of sixty (60) months.  The rent payable on
the  commencement  of any such extended term shall be the Market Rental Value of
the Premises as of the start of the extended term.



<PAGE>


         1.3 Right of First Refusal to Purchase - Standard Lease Addendum (AIREA
Form  FR-2-3/97).  Under this  Addendum,  Lessee has the right to  purchase  the
Premises in the event that Lessor proposes to sell the Premises to a third party
during the term of the Lease.  On exercise of this right,  Lessee shall purchase
the Premises at the price and on the terms and  conditions  offered by the third
party.

         1.4 Rules and Regulations for Standard Office Lease - (AIREA Form 1984)

         IN WITNESS WHEREOF,  Lessor and Lessee have executed this Memorandum of
Lease as of November 8, 1999.


<PAGE>


LESSOR:                                        LESSEE:

Bovee/Hedrick Family Trust                     TravelnStore.Com, Inc.
Dated May 2, 1990


By: ________________________________           By: _____________________________
    Diane Hedrick Bovee, Trustee                   James Tyner, Chief Executive
                                                   Officer

                                  Exhibit A: 1

<PAGE>


                               RENT ADJUSTMENT(S)
                             STANDARD LEASE ADDENDUM

         Dated:                             November 8, 1999

         By and Between (Lessor):           Bovee/Hedrick Family Trust,
                                            dated May 2, 1990

         (Lessee):                          TravelnStore.com, Inc. (a California
                                            corporation)

         Address of Premises:               1100 Paseo Camarillo, Camarillo,
                                            California 93010


Paragraph 50

A.       RENT ADJUSTMENTS:

         The monthly rent for each month of the adjustment  period(s)  specified
below shall be increased using the method(s) indicated below:

(Check Method(s) to be Used and Fill in Appropriately)

(V)      I.       Cost of Living Adjustment(s) (COLA)

                  a. On (Fill in COLA Dates): On the 13th month of the lease and
each successive anniversary  thereafter,  including any extensions per paragraph
51 herein the Base Rent shall be adjusted by the change,  if any,  from the Base
Month  specified  below,  in the  Consumer  Price  Index of the  Bureau of Labor
Statistics the U.S.  Department of Labor for (select one): (V) CPI W (Urban Wage
Earners and  Clerical  Workers) or G CPI U (All Urban  Consumers),  for (Fill in
Urban Area): Los Angeles, Anaheim, Riverside. All Items (1982-1984= 100), herein
referred to as ACPI".

                  b. The  monthly  rent  payable in  accordance  with  paragraph
A.1.a., of this Addendum shall be calculated as follows: the Base Rent set forth
in paragraph  1.5 of the attached  Lease,  shall be multiplied by a fraction the
numerator  of which shall be the CPI of the  calendar  month two months prior to
the month(s)  specified in paragraph A.1.a. above during which the adjustment is
to take effect,  and the  denominator  of which shall be the CPI of the calendar
month which is two months prior to (select one): (V) the first month of the term
of this Lease as set forth in paragraph  1.3 ("Base  Month") or G (Fill in Other
"Base Month"): ________________________.  The sum so calculated shall constitute
the new monthly rent hereunder, but in no event, shall any such new monthly rent
be less than the rent  payable  for the  month  immediately  preceding  the rent
adjustment.  In no event shall the minimum annual adjustment be less than 2 1/2%
of the previous  year's  rental  amount nor greater  than 7% of previous  year's
annual rental amount, including during any extensions of the lease per paragraph
51 of the Addendum.

                  c. In the event the compilation  and/or publication of the CPI
shall be transferred to any other governmental department or bureau or agency or
shall be  discontinued,  then the index most nearly the same as the CPI shall be
used to make such  calculation.  In the event that the Parties  cannot  agree or
such alternative  index,  then the matter shall be submitted for decision to the
American  Arbitration  Association  in  accordance  with the then  rules of said
Association  and the  decision  of the  arbitrators  shall be  binding  upon the
parties. The cost of said Arbitration shall be paid equally by the Parties.

                                  Exhibit B: 2

<PAGE>


(V)      II.      Market Rental Value Adjustment(s) (MRV)

                  a. On (Fill  in MRV  Adjustment  Date(s):  61st  month  (first
option period) and 121st month (second option period) (See option to extend #51)
the Base Rent shall be adjusted to the "Market  Rental Value" of the property as
follows:

                  1) Four months prior to each Market  Rental  Value  Adjustment
date described  above,  the Parties shall attempt to agree upon what the new MRV
will be on the  adjustment  date. If agreement  cannot be reached  within thirty
days, then:

                           (a)  Lessor and Lessee  shall  immediately  appoint a
mutually  acceptable  appraiser or broker to establish the new MRV with the next
thirty days. Any associated costs will be split equally between the Parties, or

                           (b) Both  Lessor  and Lessee  shall each  immediately
make a reasonable  determination  of the MRV and submit such  determination,  in
writing, to arbitration in accordance with the following provisions:

                                    (i) Within fifteen days  thereafter,  Lessor
and Lessee shall each select an G appraiser or (V) broker  ("Consultant" - check
one) or there choice to act as an arbitrator.  The two  arbitrators so appointed
shall  immediately  select a third  mutually  acceptable  Consultant to act as a
third arbitrator.

                                    (ii)  The  Three  arbitrators  shall  within
thirty days of the  appointment of the third  arbitrator  reach a decision as to
what the actual  MRV for the  Premises  is, and  whether  Lessor's  or  Lessee's
submitted  MRV is  the  closest  thereto.  The  decision  of a  majority  of the
arbitrators  shall  be  binding  on the  Parties.  The  submitted  MRV  which is
determined  to be the closest to the actual MRV shall  thereafter be used by the
Parties.

                                    (iii)  If  either  of the  Parties  fails to
appoint an arbitrator  within the specified  fifteen days, the arbitrator timely
appointed  by one of them  shall  reach a decision  on his or her own,  and said
decision shall be binding on the Parties.

                                    (iv)  The  entire  cost of such  arbitration
shall be paid by the party whose submitted MRV is not selected, ie. the one that
is NOT the closest to the actual MRV.

                  2)  Notwithstanding  the  foregoing,  the new MRV shall not be
less  than  the  rent  payable  for the  month  immediately  preceding  the rent
adjustment.

         b.       Upon the establishment of each New Market Value:

                  1) the new MRV will become the new "Base Rent" for the purpose
of calculating  any further  Adjustments,  and

                  2) the first  month of each  Market  Rental  Value  term shall
become  the new  "Base  Month"  for  the  purpose  of  calculating  any  further
Adjustments.

B.       NOTICE:

         Unless  specified  otherwise  herein,  notice of any such  adjustments,
other than Fixed Rental Adjustments,  shall be made as specified in paragraph 23
of the Lease.

                                  Exhibit B: 3

<PAGE>


C.       BROKER=S FEE:

         The Brokers  specified in paragraph  1.10 shall be paid a Brokerage Fee
for each adjustment above in accordance with paragraph 15 of the Lease.

                                  Exhibit B: 4

<PAGE>


                               OPTION(S) TO EXTEND
                             STANDARD LEASE ADDENDUM

         Dated:                             November 8, 1999

         By and Between (Lessor):           Bovee/Hedrick Family Trust,
                                            dated May 2, 1990

         (Lessee):                          TravelnStore.com, Inc. (a California
                                            corporation)

         Address of Premises:               1100 Paseo Camarillo, Camarillo,
                                            California 93010


Paragraph 51

A.       OPTION(S) TO EXTEND:

Lessor  hereby  grants to Lessee the option to extend the term of this Lease for
two (2) additional  sixty (60) month  period(s)  commencing  when the prior term
expires upon each and all of the following terms and conditions.

         (i) In order to exercise an option to extend,  Lessee must give written
notice of such  election to Lessor and Lessee  must  receive the same at lease 6
but not more  than 9  months  prior to the date  that the  option  period  would
commence,  time being of the essence.  If proper notification of the exercise of
an option is not given and/or received,  such option shall automatically expire.
Options (if there are more than one) may only be exercised consecutively.

         (ii) The  provisions  of  paragraph  39,  including  those  relating to
Lessee's Default set forth in paragraph 34 of this Lease, are conditions of this
Option.

         (iii)  Except for the  provisions  of this Lease  granting an option or
options to extend the term, all of the terms and conditions of this Lease except
where specifically modified by this option shall apply.

         (iv) This  Option is  personal to the  original  Lessee,  and cannot be
assigned or exercised by anyone other than said  original  Lessee and only while
the  original  Lessee is in full  possession  of the  Premises  and  without the
intention of thereafter assigning or subletting.

         (v) The  monthly  rent for each  month of the  option  period  shall be
calculated as follows,  using the method(s) indicated below: (Check Method(s) to
be Used and Fill in Appropriately)

(V)      I.       Cost of Living Adjustment(s) (COLA)

         a. On (Fill in COLA Dates):  (Refer to  paragraph  50 of Addendum)  the
Base Rent shall be adjusted by the change, if any, from the Base Month specified
below, in the Consumer Price Index of the Bureau of Labor Statistics of the U.S.
Department  of Labor for (select  one) G CPI W (Urban Wage  Earners and Clerical
Workers) or G CPI U (All Urban Consumers), for (Fill in Urban Area):

All Items (1982-1984 = 100), herein referred to as ACPI".

         b. The monthly rent payable in accordance with paragraph A.1.a. if this
Addendum  shall be calculated  as follows:  the Base Rent set forth in paragraph
1.5 of the attached  Lease,  shall me  multiplied by a

                                  Exhibit B: 5

<PAGE>


fraction  the  numerator  of which  shall be the CPI of the  calendar  month two
months prior to the month(s)  specified in paragraph  A.1.a.  above during which
the adjustment is to take effect,  and the denominator of which shall be the CPI
of the  calendar  month which is two months  prior to (select  one): G the first
month of the term of this Lease as set forth in paragraph 1.3 ("Base  Month") or
G (Fill in Other "Base Month"): . The sum so calculated shall constitute the new
monthly rent hereunder but in no event,  shall any such new monthly rent be less
than the rent payable for the month immediately preceding the rent adjustment.

         c. In the event the compilation  and/or publication of the CPI shall be
transferred to any other governmental department of bureau or agency of shall be
discontinued,  then the index  most  nearly the same as the CPI shall be used to
make  such  calculation.  In the event  that the  Parties  cannot  agree on such
alternative  index,  then the matter  shall be  submitted  for  decision  to the
American  Association in accordance with the then rules of said  Association and
the decision of the arbitrators  shall be binding upon the parties.  The cost of
said Arbitration shall be paid equally by the Parties.

(V)      II.      Market Rental Value Adjustment(s) (MRV)

         a. On  (Fill  in MRV  Adjustment  Date(s))  61st  month  (first  option
period),  and 121st month (second option period) the Base Rent shall be adjusted
to the "Market Rental Value" of the property as follows:

                  1) Four months prior to each Market  Rental  Value  Adjustment
Date described  above,  the Parties shall attempt to agree upon what the new MRV
will be on the adjustment  date. If agreement  cannot be reached,  within thirty
days, then:

                           (a)  Lessor and Lessee  shall  immediately  appoint a
mutually acceptable appraiser or broker to establish the new MRV within the nest
thirty days. Any associated costs will be split equally between the Parties, or

                           (b) Both  Lessor  and Lessee  shall each  immediately
make a reasonable  determination  of the MRV and submit such  determination,  in
writing, to arbitration in accordance with the following provisions:

                           (i) Within fifteen days thereafter, Lessor and Lessee
shall each select an G appraiser or G broker  ("Consultant"  - check one) of the
choice  to  act  as an  arbitrator.  The  two  arbitrators  so  appointed  shall
immediately  select a third  mutually  acceptable  Consultant  to act as a third
arbitrator.

                           (ii) The three  arbitrators  shall within thirty days
of the  appointment  of the third  arbitrator  reach a  decision  as to what the
actual MRV for the Premises is, and whether  Lessor's or Lessee's  submitted MRV
is the closest thereto.  The decision of a majority of the arbitrators  shall be
binding on the Parties.  The submitted MRV which is determined to be the closest
to the actual MRV shall thereafter be used by the Parties.

                                  Exhibit B: 6

<PAGE>


                           (iii) If either of the  Parties  fails to  appoint an
arbitrator within specified fifteen days, the arbitrator timely appointed by one
or them shall reach a decision  on his or her own,  and said  decision  shall be
binding on the Parties.

                           (iv) The  entire  cost of such  arbitration  shall be
paid by the party whose  submitted MRV is not selected,  ie. the one that is NOT
the closest to the actual MRV.

                  2)  Notwithstanding  the  foregoing,  the new MRV shall not be
less than the rent for the month immediately preceding the rent adjustment.

         b.       Upon the establishment of each New Market Rental Value:

                  1) the new MRV will become the new "Base Rent" for the purpose
of calculating any further Adjustments, and

                  2) the first  month of each  Market  Rental  Value  term shall
become  the new  "Base  Month"  for  the  purpose  of  calculating  any  further
Adjustments. (See iv below).

G        III.     Fixed Rental Adjustment(s) (FRA)

The Base Rent shall be increased to the following amounts on the dates set forth
below:

On (Fill in FRA Adjustment Date(s)):                 The New Base Rent shall be:


_______________________________                                 $


_______________________________                                 $


_______________________________                                 $


_______________________________                                 $


         IV.      Cost of living adjustments

         In no event  shall  annual  adjustment  in rent be less  than  2.5% nor
greater than 7% of the previous year's rental amount.

B.       NOTICE:

         Unless specified  otherwise herein,  notice of any rental  adjustments,
other than Fixed Rental Adjustments,  shall be made as specified in paragraph 23
of the Lease.

C.       BROKER'S FEE:

         The Brokers  specified in paragraph  1.10 shall be paid a Brokerage Fee
for each  adjustment  specified  above in  accordance  with  paragraph 15 of the
Lease.

                                       7

<PAGE>


                       RIGHT OF FIRST REFUSAL TO PURCHASE
                             STANDARD LEASE ADDENDUM

         Dated:                             November 8, 1999

         By and Between (Lessor):           Bovee/Hedrick Family Trust,
                                            dated May 2, 1990

         (Lessee):                          TravelnStore.com, Inc. (a California
                                            corporation)

         Address of Premises:               1100 Paseo Camarillo, Camarillo,
                                            California 93010

Paragraph 52

         (a) Lessor shall not, at any time prior to the  expiration  of the term
of this Lease,  or any extension  thereof,  sell the  Premises,  or any interest
therein  without first giving written notice thereof to Lessee,  which notice is
hereinafter referred to as "Notice of Sale".

         (b) The Notice of Sale shall  include the exact and  complete  terms of
the proposed  sale and have  attached  thereto a copy of the bona fide offer and
counteroffer,  if  any,  duly  executed  by  both  Lessor  and  the  prospective
purchaser.

         (c) For a period of twelve calendar days after receipt by Lessee of the
Notice of Sale,  Lessee shall have the right to give written notice to Lessor or
Lessee's  exercise of Lessee's  right to purchase  the  Premises,  the  interest
therein  proposed to be sold,  or the property of which the Premises are a part,
of the same terms,  price and  conditions as set forth in the Notice of Sale. In
the event that Lessor does not receive  written  notice of Lessee's  exercise of
the right  herein  granted  within  said  twelve day  period,  there  shall be a
conclusive  presumption  that Lessee has elected NOT to exercise  Lessee's right
hereunder and Lessor may complete the sale to the prospective purchaser,  on the
same terms set forth in the Notice of Sale.

         (d) In the event that Lessee  declines  to exercise  its right of first
refusal after  receipt of the Notice of Sale,  and,  thereafter,  Lessor and the
prospective  purchaser  modify by more then 5%, (i) the sales price, or (ii) the
amount of down payment, or if there is a material change in any seller financing
offered, or the event that the sale is not consummated within one hundred eighty
days of the date of the  Notice of Sale,  the  Lessee's  right of first  refusal
shall reapply said transaction.

         (e) In the event that Lessee  declines  to exercise  its right of first
refusal  after  receipt of the Notice of Sale,  and,  thereafter,  the  proposed
transfer or sale is not  consummated,  the Lessee's right to first refusal shall
apply to any subsequent  transaction.  If, however, said transfer or sale is, in
fact, completed, the said right shall be extinguished and shall not apply to any
subsequent transactions.

         (f)  Notwithstanding the above, this right of first refusal is intended
to apply only to voluntary  transfers  involving third party  transferees.  This
right of first refusal shall not, therefore, apply: where the Premises are taken
by eminent  domain or sold under  threat of  condemnation,  to  inter-family  or
inter-ownership  transfer,  to transfers by Lessor to a trust created by Lessor,
or, if Lessor is a trust, to transfers to a trust beneficiary.

         *(g) NOTE: This right of first refusal cannot be exercised:  (i) during
the period  commencing  with the giving of any notice of Default and  continuing
until said  Default is cured,  (ii) during the period of time any Rent is unpaid
(without  regard to whether notice  thereof is given  Lessee),  (iii) during the
time  Lessee is in Breach of this  Lease,  or (iv) in the event that  Lessee has
been given three (3) or more notices of Default, whether or not the Defaults are
cured during the twelve (12) month period immediately  preceding the exercise of
the right of first refusal.





                                                                    EXHIBIT 23.2

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

We consent to the  reference to our firm under the caption  "Experts" and to the
use of our report dated July 15,  1999,  in the Amended  Registration  Statement
(Form SB-2,  Amendment No. 3) and related Prospectus of  Travelnstore.com,  Inc.
for the registration of 1,153,847 shares of its common stock.

/s/ Farber & Hass LLP

Oxnard, California
March 15, 2000




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission