TRAVELNSTORE COM INC
POS AM, 2000-07-13
COMMUNICATIONS SERVICES, NEC
Previous: INTELILABS COM INC, 8-K, EX-17.2, 2000-07-13
Next: TRAVELNSTORE COM INC, POS AM, EX-23.2, 2000-07-13






      As filed with the Securities and Exchange Commission on July 13, 2000

                                                  SEC Registration No. 333-78443

                       SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C.


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

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

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

                                      7399
                          (Primary Standard Industrial
                       Classification Identification Code

                              1100 Paseo Camarillo
                           Camarillo, California 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, McRoy & Herman, LLP
                           1421 State Street, Suite B
                         Santa Barbara, California 93101
                              (805) 966-2440 - TEL
                              (805) 966-3320 - FAX

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

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

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

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

    If delivery of the  prospectus  is expected to be made pursuant to Rule 434,
check the following box. [ ]

                                       1

<PAGE>


<TABLE>

                                                   CALCULATION OF REGISTRATION FEE

====================================== =========================== ========================== ================== ===================
<CAPTION>
                                                                           PROPOSED           PROPOSED MAXIMUM
  TITLE OF EACH CLASS                         AMOUNT TO BE                  MAXIMUM               AGGREGATE           AMOUNT OF
   OF SECURITIES TO                            REGISTERED               OFFERING PRICE            OFFERING         REGISTRATION FEE
     BE REGISTERED                                                         PER SHARE
-------------------------------------- --------------------------- -------------------------- ------------------ -------------------
<S>                                       <C>                               <C>                 <C>                   <C>
common stock, no par value                1,500,000 shares                  $9.50               $14,250,000           $3,962*
====================================== =========================== ========================== ================== ===================
common stock, no par value                  105,264 shares**                $0.001                  $100                 $ 1*
====================================== =========================== ========================== ================== ===================

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

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


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

             PROSPECTUS SUBJECT TO COMPLETION; DATED ______________

                                       2


<PAGE>


PROSPECTUS

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

                                  The Offering

                                                           Offering Proceeds
                                          Per Share      Minimum       Maximum
                                          ---------      -------       -------
       Public offering price               $9.50       $3,000,000    $14,250,000
       Underwriting discounts              $0.00       $0.00         $0.00
        and commissions
       Proceeds to us                      $9.50       $3,000,000    $14,250,000


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


    This  Prospectus  also covers  105,264  shares of common stock issuable upon
exercise of a stock option  granted by us in a Sweepstakes  conducted on our Web
site.

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

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

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

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

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

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

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


    The date of this prospectus is July __, 2000.


                                      3

<PAGE>


                               TRAVELNSTORE, INC.


                                      LOGO


         REPLICATION OF SELECTED SCREENS FROM TRAVELNSTORE.COM WEB SITE


                                       4

<PAGE>


                                TABLE OF CONTENTS

PROSPECTUS SUMMARY                                                             7

RISK FACTORS                                                                  11

DIVIDENDS                                                                     18

USE OF PROCEEDS                                                               18

DILUTION                                                                      20

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

BUSINESS                                                                      26

MANAGEMENT                                                                    45

PRINCIPAL STOCKHOLDERS                                                        51

CERTAIN TRANSACTIONS                                                          53

DESCRIPTION OF CAPITAL STOCK                                                  57

PLAN OF DISTRIBUTION                                                          61

SHARES ELIGIBLE FOR FUTURE SALE                                               65

LEGAL MATTERS                                                                 66

EXPERTS                                                                       66

ADDITIONAL INFORMATION                                                        66

INDEX TO FINANCIAL STATEMENTS                                                F-1


                                       5


<PAGE>


                               PROSPECTUS SUMMARY


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

Our Business.

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

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

We were initially  organized as a limited  liability company on August 18, 1998.
Effective as of April 15, 1999,  the limited  liability  company was merged into
TravelnStore,  Inc.,  a  California  corporation,  incorporated  March 4,  1999.
Effective May 30, 2000, we changed our corporate name to TravelnStore,  Inc. Our
principal  executive  offices  are located at 1100 Paseo  Camarillo,  Camarillo,
California 93012 and our telephone number is (805) 388-9004.

                                       6

<PAGE>


Our Offering

Type of Securities                     Common stock

Minimum Shares to be Offered           315,790

Maximum Shares to be Offered           1,500,000

Maximum Shares Outstanding after       11,215,784*  shares of  common  stock and
This offering                          8,154 shares of Series A Preferred Stock

Minimum Subscription                   The investor  must  purchase at least 210
                                       shares  of  common  stock  for a  minimum
                                       investment of $1,995

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  315,790  shares,   which  will
                                       generate gross proceeds of  approximately
                                       $3,000,000.  If we do  not  receive  such
                                       subscriptions  by ______,  2000,  we will
                                       promptly   refund  all  monies,   without
                                       interest,  and terminate  this  offering.
                                       After  accepting   subscriptions   for  a
                                       minimum of 315,790 shares,  we may accept
                                       subscriptions  for  additional  shares as
                                       they are received. We will not accept any
                                       subscriptions after _______,  2000. There
                                       can be no assurance  that we will be able
                                       to sell more than the  minimum  number of
                                       shares covered by this offering


                                       7



<PAGE>


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

Includes:

    o  215,784 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  100,000  shares of common stock  reserved  for issuance  under the bridge
       loan promissory notes.

Excludes:

    o  1,000,000  shares of common stock  reserved  for issuance  under our 1999
       Equity  Incentive  Plan; o up to 105,264  shares of common stock issuable
       upon exercise of one outstanding  stock option; o 24,462 shares of common
       stock  reserved for issuance upon  conversion of 8,154 shares of Series A
       Preferred Stock currently outstanding;

    o  42,104 shares of common stock  reserved for issuance  upon  conversion of
       $120,000 in principal  amount of convertible  promissory  notes currently
       outstanding; and

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


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

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


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

Post-Effective Amendment               The registration  statement covering this
                                       offering  was  declared  effective by the
                                       Securities  and  Exchange  Commission  on
                                       June 30, 2000. We filed a  post-effective
                                       amendment to the  registration  statement
                                       to  reflect  the  resignation  on July 9,
                                       2000,  of  Graeme  Clarke  as  our  Chief
                                       Executive  Officer.  We have not sold any
                                       shares  of  stock  in  this  offering  or
                                       distributed  any copies of the prospectus
                                       from June 30, 2000, through  the  date of
                                       the prospectus.


                                       8


<PAGE>


                             SUMMARY FINANCIAL DATA

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

                                               At December 31,     At April 30,
                                                     1999               2000
                                                 -----------        -----------
Balance Sheet Data

Total Assets                                     $   451,661        $   660,706
Current Liabilities                              $ 1,557,834        $ 2,248,770
Working Capital (Deficit)                        $(1,106,173)       $(1,666,601)
Long-Term Debt                                   $    40,942        $    38,002
Stockholders' Equity (Deficit)                   $(1,147,115)       $(1,626,066)


                                              For The Period       For The Four-
                                              August 18, 1998      Month Period
                                                  through             Ended
                                               At December 31,     At April 30,
                                                    1999               2000
                                                 -----------        -----------
Statement of Operations Data

Revenues                                        $    59,385         $     9,333
Operating Expenses                              $   997,134         $   460,083
Other Income (Expense)                          $(2,503,183)        $(1,024,451)
Net Income (Loss)                               $(3,441,732)        $(1,475,201)
Net Income (Loss)
        Per common share*                       $     (0.37)        $     (0.16)



* Based on  9,400,000  shares of  common  stock  issued  and  outstanding  as of
December 31, 1999,  and April 30, 2000.  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 August 1998,  have a limited  operating  history and we
    may not be able to support a public market for our stock.

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

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

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

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

    Our  accumulated  deficit  was  $3,764,702,  as  of  December  31,1999,  and
$5,239,903 as of April 30 2000.

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


    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.


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

                                       10

<PAGE>

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

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

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

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

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

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

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

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

RISKS ASSOCIATED WITH THIS OFFERING

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

                                       11


<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 our  operations,  management,
business plan,  operations,  financials or  competitiveness  in our marketplace.
Consequently,  you must rely solely on your own due diligence and review of such
matters  and  judge  the  likelihood  of  our  success  in our  marketplace  and
opportunity for profitable operation.

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

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

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

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

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

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

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

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

    Provided  we reach a  subscription  amount  sufficient  to achieve a minimum
tangible net worth of $2,000,000  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.  While  the  Company
anticipates  that it will meet the  requirements for listing on the Philadelphia
Stock  Exchange  if it receives  subscription  amounts  sufficient  to achieve a
minimum tangible net worth of $2,000,000, we still may not be able to satisfy or
satisfy quickly all of the requirements  for listing on the  Philadelphia  Stock
Exchange.  If our application for listing on the Philadelphia  Stock Exchange is
rejected,  the only alternative likely will be listing our shares for trading of
the shares on the OTCBB.


                                       12

<PAGE>

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
$3,500,000.  If 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.

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

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

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

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

                           FORWARD-LOOKING STATEMENTS

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

    o our business strategy;

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

    o plans for hiring additional personnel;

    o entering into strategic alliances; and

    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,

                                       13

<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.


                                       14


<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 us from this offering,  after  deducting the
expenses  of the  offering,  will be  $2,680,000  if we raise  only the  minimum
amount, and $13,930,000,  if we raise the maximum amount.  Such proceeds will be
applied substantially as follows.
<CAPTION>


             Application of Proceeds                                  Approximate Dollar Amount
                                                                   Minimum                 Maximum
                                                                    Amount                  Amount
<S>                                                                 <C>                     <C>

       Marketing                                                    $801,580            $10,761,580
       Officer Salaries (1)                                          276,000                276,000
       Co-host Agency Recruitment                                    125,000                250,000
       Additional Staff & Management                                  80,000                300,000
       Strategic Relationships (2)                                    50,000                250,000
       Trademark License Fee                                          25,000                 25,000
       Payments to Principal Stockholders (3)                         50,000                 50,000
       Additional Equipment                                           20,000                 45,000
       Facilities Rent                                                72,420                 72,420
       Retirement of Trade Debt                                       75,000                 75,000
       Payment of Convertible Notes(4)                               120,000                120,000
       Payment of Bridge Loans                                       460,000                460,000
       Payment of Promissory Note(5)                                 350,000                350,000
       Working Capital Reserves(6)                                   200,000                895,000
       TOTALS                                                     $2,680,000            $13,930,000

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

(2) Strategic  Relationships may include establishing joint ventures,  long-term
    marketing  relationships,  web site links,  and  acquisition of companies or
    assets  in both the  Internet  and  travel  industries.  It is  typical  for
    companies  engaged in e-commerce  business on the  Internet,  a new and fast
    growing  business  medium,  to expand and  solidify  their  market  position
    through strategic alliances, mergers and consolidations.  We anticipate that
    we also might  facilitate  achieving  our business  plan  through  strategic
    alliances  or  consolidation  with other  companies  operating in the travel
    industry or over the  Internet.  Accordingly,  we have targeted a portion of
    the proceeds of this offering for such purposes. While we anticipate that we
    may use a portion of the proceeds of this  offering in  connection  with our
    establishing  one or more  strategic  relationships,  we are  not  presently
    negotiating  or  discussing  a strategic  relationship  with any  particular

                                       15


<PAGE>

    person  and we  anticipate  that the total  amount of the  proceeds  of this
    offering that might be used for such purposes would not exceed  $50,000,  if
    we raise only the minimum  proceeds,  and $250,000,  if we raise the maximum
    proceeds.

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

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

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

(6) Working capital reserves are held against  operating  losses,  non-budgeted,
    extraordinary expenses and capital expenditures.
</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".   We  will  retain  broad  discretion  in  the  allocation  and
application  of the net proceeds of this  offering and may apply the proceeds to
purposes  other than those  described  above.  A portion of the net proceeds may
also be used to acquire  or invest in  complementary  businesses,  technologies,
product lines or products.  We currently have no agreements or commitments  with
respect to any such acquisitions. Pending such uses, we intend to invest the net
proceeds of the offering in investment-grade, interest-bearing securities.

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

                                       16


<PAGE>


                                    DILUTION

    At April 30, 2000, the pro forma net tangible book deficit of  TravelnStore,
Inc. was ($1,196,066),  or approximately ($0.12) per share of common stock based
on 9,715,784 shares of common stock outstanding. The net pro-forma tangible book
deficit per share  represents  the amount of our total assets less the amount of
its intangible assets and liabilities, divided by the number of shares of common
stock  outstanding  (including the  conversions of $430,000 of Promissory  Notes
into 215,784 shares of common stock and issuance of 100,000 shares due under the
Bridge Loan Notes at April  30,2000).  After giving effect to the receipt of the
maximum net proceeds (estimated to be approximately $13,930,000 from the sale of
the shares  offered  hereby,  our pro forma net tangible book value at April 30,
2000,  would be  $12,733,934 or  approximately  $1.14 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 $8.36 per
share,  approximately  88% of the offering price. If we receive only the minimum
subscription  our pro forma net  tangible  book  value  would be  $1,483,934  or
approximately  $0.15 per share,  and the public investors would have dilution of
$9.35 per share,  approximately  98% of the offering price.  The following table
illustrates the per share dilution:


          Assumed public offering price                        $9.50

          Pro forma net tangible book deficit per share
                  at April 30, 2000                           $(.12)

          Increase in pro forma net tangible book value        $1.26
                  per share attributable to new investors

          Pro forma net tangible book value per share          $1.14
                  after this offering

          Dilution of net tangible book value per shares       $8.36
                  to new investors

    For purposes of the  foregoing  discussion we have assumed that the offering
price will be $9.50 per share.

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

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

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

    o 215,784  shares  reserved  for issuance on  conversion  of $430,000 of our
      Convertible Promissory Notes, and

    o 100,000  shares  reserved  for issuance  under the Bridge Loan  Promissory
      Notes outstanding at April 30, 2000.

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

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

                                       17


<PAGE>


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


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

Overview

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

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

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

Results of Operations

    The  financial   statements  contained  in  this  prospectus  represent  our
operations  from August 18, 1998 through  December  31,  1998,  January 1, 1999,
through  December 31, 1999, and January 1, 2000 through April 30, 2000. As a new
company,  a  significant  portion  of our  operations  pertained  to  physically
constructing our work environment, installing our information systems, designing
and testing our Web site and recruiting and training employees. We also designed
and  structured  our  marketing  program to recruit  our  co-host  agencies  and
designed and  structured a  development  program to  negotiate  agreements  with
various travel service  providers to  participate  in the  TravelnStore.com  Web
site. These activities required the expenditure of $326,356 through December 31,
1998, an additional $997,134 from January 1, 1999 through December 31, 1999, and
an  additional  $460,083  from  January 1, 2000,  through  April 30,  2000.  Our
accumulated deficit as of April 30, 2000, was $5,239,903.

    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

                                       18

<PAGE>

recruit  approximately  100 agencies prior to the launch of the Web site. Travel
agencies  pay a minimum  $60.00  registration  fee and $36.00  quarterly  fee to
participate  as co-host  agencies.  Pricing for the co-host  fees is designed to
primarily offset the direct costs of operating the TravelnStore.com Web site. We
were pleased  that income from  co-host  agency fees  generated  $8,272  through
December  31, 1998,  $59,385 from January 1, 1999 through  December 31, 1999 and
$9,333 from January 1, 2000 through  April 30, 2000.  This reduced our operating
loss to $318,084  through  December 31, 1998, to $937,749 for the period January
1, 1999 through December 31, 1999 and to $450,750 for the period January 1, 2000
through April 30, 2000.

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

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

Source of Funds

    We  were  fortunate  to  initially  maintain  the  integrity  of our  equity
structure by funding our  operations  through a combination of straight debt and
convertible debt.  Between September 1, 1998 and April 30, 2000 we have borrowed
a total of $1,525,000 of which $550,000 was borrowed  through the issuance of 37
convertible   promissory   notes;   $140,000  was  borrowed   from  two  of  our
stockholders;  $485,000  was  borrowed  through  the  issuance of 18 bridge loan
promissory  notes;  and  $350,000  was  borrowed  through  the  issuance  of one
promissory  note.  However,  through  April 30,  2000,  holders  of 29 of the 37
convertible notes have elected to convert $430,000 in principal of such notes to
common shares effective as of the effective date of this offering.  We also have
converted the original  $140,000 of stockholder  loans to preferred stock.  This
will have the effect of transferring $570,000 from debt to equity on our Balance
Sheet. We undertook these  conversions to improve our financial  position 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
noteholders will also convert their Notes into shares of common stock.  However,
we have made  contingent  allowances  in both stock and cash as may be  required
under terms of the remaining convertible notes.

Liquidity and Capital Resources

    Since our inception,  we have primarily  financed our operations through the
issuance of debt instruments, including straight notes and convertible notes. In
connection  with  this  offering,  the  holders  of a total of  $430,000  of the
convertible  promissory notes payable by us have agreed to convert such notes as
of the closing of this  offering  into an aggregate of 215,784  shares of common
stock.  Holders of $140,000  of the notes  issued to our two  stockholders  have
already converted such notes into 8,154 shares of Series A Preferred Stock. As a
result,  as of December 31, 1999,  our total  liability  for borrowed  money was
$885,000 in principal amount;  and as of April 30, 2000, our total liability for
borrowed  money  was  $1,385,000.  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 would be $455,000 as of December  31,  1999,  and
$955,000, as of April 30, 2000.

                                       19


<PAGE>

    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 April 30, 2000, we were
current in our  obligations  to World Key,  Inc.,  and World Key, Inc. owed us a
total of $251,658 for cash advances made by us to World Key, Inc.

    At the conclusion of this  offering,  assuming we sell the minimum amount of
stock to close the offering, we will have approximately $2,680,000 of capital to
execute  our  business  plan.  If we sell the  maximum  amount  of stock in this
offering,  we will have  approximately  $13,930,000  of capital  to execute  our
business plan. The minimum amount is sufficient,  in our opinion, to finance our
operations over the next 12 months.  The majority of capital which we raise over
the  minimum  amount  of the  offering  will  be  used to  further  promote  the
TravelnStore.com  Web site.  The  accelerated  promotion  of the Web site should
accelerate  the growth of our business  requiring us to more rapidly  expand our
physical work  environment  and add  personnel.  It is our goal to reach 300,000
visitors  to the  TravelnStore.com  Web site each month and recruit a minimum of
2000 affiliated travel agencies. At our minimum funding, we believe we can reach
that goal within 12 months. At our maximum funding,  we believe we can reach our
goal more quickly.

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

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

Need for Additional Capital

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

Going Concern Qualification In Auditors Report

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

                                       20

<PAGE>

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

Year 2000 Compliance

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

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

    o quality assurance testing of our internal software;

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

    o assessing repair or replacement requirements; and

    o implementing repair or replacement.

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

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

                                       21

<PAGE>


Recent Accounting Pronouncements

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

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

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


                                       22

<PAGE>



                                    BUSINESS

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

Our Business

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

Introduction

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

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

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

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

Our Concept

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

                                       23

<PAGE>


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

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

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

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

Our Competition

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

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

Online Agencies

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

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

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

                                       24

<PAGE>

Our Difference

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

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

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

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

Our Market Constituencies.

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

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

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

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

                                       25

<PAGE>

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

    A simple example demonstrates the mechanics of this process.

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

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

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

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

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

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

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

                                       26


<PAGE>

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

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

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

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

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

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

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

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

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

                                       27

<PAGE>

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

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

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

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

OUR INDUSTRY

General Overview

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

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

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

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

                                       28


<PAGE>

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

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

E-Commerce, The Online Commerce Industry

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

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

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

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

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

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

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

                                       29

<PAGE>

THE TRAVEL INDUSTRY

Retail Travel Industry

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

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

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

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

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

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

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

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

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

                                       30

<PAGE>

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

Wholesale Travel Industry

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

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

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

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

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

The Emerging Online Travel Industry

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

                                       31

<PAGE>

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

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

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

Summary

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

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

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

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

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

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

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

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

                                       32

<PAGE>


OUR COMPANY

Our Strategy

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

Growth Strategy

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

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

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

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

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

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

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

                                       33

<PAGE>

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

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

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

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

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

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

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

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

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

                                       34

<PAGE>

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

Marketing Strategy

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

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

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

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

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

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

                                       35

<PAGE>

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

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

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

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

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

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

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

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

Operations

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

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

    Our operational costs consist primarily of the following items:

                                       36

<PAGE>


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

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

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

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

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

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

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

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

    o Processing and accounting for our certificates of value;

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

    o Promoting our Web site and increasing site traffic.

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

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

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

                                       37

<PAGE>

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

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

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

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

Example Of Potential Operational Performance

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

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

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

    o Amount Of Revenue From Travel Services Booked Offline

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

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

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

                                       38


<PAGE>

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

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

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

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

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

    o Direct Costs Of Processing Certificates Of Value

      o 10 minutes of processing time for each certificate;

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

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

Example:

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

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

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

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

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

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

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

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

    o Override per visitor is $1.97.

Governmental Regulations

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

                                       39

<PAGE>

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.

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

                                       40

<PAGE>

    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,  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  April  30,  2000,  we  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

    We are not a party to any pending legal proceedings.

                                       41

<PAGE>


                                   MANAGEMENT

Executive Officers And Directors

<TABLE>
Our officers and directors and their ages are as follows:
<CAPTION>
NAME                        AGE                          POSITION
----                        ---                          --------
<S>                          <C>        <C>

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

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



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

YULA  GRECO is a  co-founder  of  TravelnStore,  Inc.,  and has  served  as Vice
President,  Controller and Secretary since its inception. She is a co-founder of
World Key, Inc. and has served as Controller and Secretary since its founding in
1994.  From 1981 to 1989 she served as  Controller  of Coronado  Escrow Inc. and
World Key Travel,  Inc.

                                       42

<PAGE>

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 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.

                                       43

<PAGE>

    Cash Compensation

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


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

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

            John R. Toal, President                       $72,000
            Yula Greco Sr. V.P., Secretary                $72,000
                 and Controller
            Richard 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.

         Stock Options

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

    Employment Agreements

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

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

         o   The annual salary is payable semi-monthly;

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

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

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

                                       44

<PAGE>

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

    Directors' Compensation

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

         Stock Option Plans

         1999 Equity Incentive Plan

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

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

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

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

                                       45

<PAGE>

         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.

         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.

                                       46

<PAGE>

         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.

                                       47

<PAGE>


    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:

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

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

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

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

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

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

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

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

                                       48


<PAGE>


                             PRINCIPAL STOCKHOLDERS

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

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

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

         o all executive officers and directors as a group.

    Unless otherwise indicated, the address for each of the named individuals is
c/o  TravelnStore,  Inc., 1100 Paseo  Camarillo,  Camarillo,  California  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 9,715,784 shares of
common  stock and 8,154  shares of Series A Preferred  Stock  outstanding  as of
April 30, 2000 and 11,215,784  shares of common stock and 8,154 shares of Series
A Preferred  Stock  outstanding  immediately  following  the  completion of this
offering.  (All of the share  figures  reflect the  2-for-1  stock split that we
effected August 25, 1999.) For purposes of calculating beneficial ownership:

         o we have included in the outstanding shares:

           o 215,784   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 100,000  shares  issuable upon payment of $485,000 in bridge loans;
             and

         o we have excluded from the outstanding shares

           o up to 105,264  shares  issuable  upon  exercise of one  outstanding
             stock option;

           o 42,104 shares of common stock reserved for issuance upon conversion
             of $120,000 in principal amount of convertible promissory notes;

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

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

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

                                       49


<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*                                3,602,632           37.08%              3,602,632         32.12%
Scanlin 1989 Trust**                         2,136,107           21.99%              2,136,107         19.05%
Stevan Saylor***                             1,910,987           19.67%              1,910,987         17.04%
John R. Toal                                   900,000            9.26%              900,000            8.02%
Yula Greco                                     900,000            9.26%              900,000            8.02%
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)                     9,449,726           97.26%              9,449,726         84.25%

<FN>
* Includes 2,632 shares of common stock issuable to Mr. Tyner upon conversion of
a convertible promissory note jointly held by Mr. Tyner and Mr. Saylor.

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

***  Includes  (a) 2,632  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>

                                       50

<PAGE>

                              CERTAIN TRANSACTIONS

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

Convertible Note Transactions

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

    The notes issued under each of the  placements  may be converted into shares
of common stock following the date on which a registered  public offering of our
common stock is declared  effective.  For the notes  issued under the  placement
commenced in September,  1998,  the holder may convert the note into that number
of shares of common  stock  determined  by  dividing  the sum of $150,000 by the
price at which we issue the shares of common stock in the  registered  offering;
provided that the number of shares that are issuable upon such conversion  shall
be appropriately  pro-rated to reflect any partial payments on the note prior to
the date of conversion.  For the notes issued under the placements  commenced in
January,  1999,  June 1999 and September  1999,  the holder may convert the note
into that number of shares of common  stock  determined  by dividing  the sum of
$50,000  by the  price at  which we issue  the  shares  of  common  stock in the
registered  offering;  provided that the number of shares that are issuable upon
such conversion shall be appropriately pro-rated to reflect any partial payments
on the note prior to the date of conversion.  In anticipation  that the offering
price for any shares issued in a registered  offering  would be $9.50 per share,
we had  reserved  for  issuance  on  conversion  of the notes a total of 257,888
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 215,784  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  Chairman  and  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 2,632 shares of common stock.  As of April 30, 2000, and
after giving effect to the foregoing  conversions,  there remained outstanding 8
notes in the aggregate principal amount of $120,000 and with respect to which we
have reserved for issuance a total of 42,104 shares of common stock.

                                       51

<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  105,264  shares of common  stock.  The
aggregate exercise price of the option is $100.00.

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

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

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

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

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

Stockholder Loans

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

Bridge Loan

    Between  September  1999 and April 2000, we borrowed a total of $485,000 and
in exchange  therefor  issued a total of 18 promissory  notes.  These notes bear
interest  at the  rate of 8% per  annum,  do not  require  monthly  or  periodic
payments of principal or interest,  and are all due and payable on the date that
is 30 days after final closing of this offering.  Upon payment of the notes,  we
will issue to the note holders, in addition to the principal amount of the notes
and accrued  interest,  5,000 shares of common stock for each $25,000  principal
amount of the notes in the  principal  amount of $400,000 and 20,000  shares for
one note in the principal  amount of $85,000,  for a total of 100,000  shares of
common stock.  One note was only partially  funded to the extent of $10,000.  We
are treating the

                                       52

<PAGE>

portion  of the note  that was not  funded  through  cash  payments  as a $5,000
general and administrative expense for services performed by a supplier.

Promissory Note

    Between  December  1999 and April 2000, we borrowed a total of $350,000 from
one lender and in exchange  therefor issued one promissory note. This note bears
interest  at the rate of 8% per annum,  does not  require  monthly  or  periodic
payments of principal or interest,  and is all due and payable on September  30,
2000. The note is convertible  into shares of common stock at the price of $2.00
per  share.  We have  reserved  a total of  175,000  shares of common  stock for
issuance upon  conversion of this note. The shares of common stock issuable upon
conversion of this note will be issued without registration under the Securities
Act of 1933 and will constitute  "restricted  securities"  within the meaning of
Rule 144 promulgated under such Act.

Consultancy Agreements

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

Trademark License Agreement

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

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

    o The licensed territory is the Untied States.

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

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

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

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

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

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

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

                                       53

<PAGE>

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

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

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

      Jim Tyner,  Yula Greco, John Toal, Donald G. Scanlin and Stevan Saylor are
principal  stockholders of TravelnStore,  Inc. and are principal stockholders of
World Key,  Inc.. Of a total of 6.0 million shares of common stock of World Key,
Inc.,  that are  outstanding,  Jim 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.


Separation Agreement

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


Approval of Transactions

      Our Board of Directors presently consists of five directors,  three of who
are officers of TravelnStore 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 one convertible promissory note in the amount of $15,000 issued in June
1999, and,  through their stock  interests in World Key, Inc., the  stockholders
identified above have an indirect  interest in the Trademark  License  Agreement
with World Key, Inc. The Trademark  License  Agreement with World Key, Inc., was
approved  by  a  majority  of  the  disinterested   directors.   The  merger  of
TravelnStore.com,  LLC into  TravelnStore,  Inc.,  effected only a change in the
form of the entity and did not change any person's percentage equity interest in
the  equity.  Any  future  transactions  in which any  director  has a  material
financial  interest  must be  approved,  after full  disclosure  of all relevant
information,  by both a majority of the entire Board of Directors and a majority
of the disinterested  directors.  In addition, any future transactions and loans
will be made or  entered  into on terms  that are no less  favorable  to us than
those that we could obtain from unaffiliated third parties.  We will not forgive
any of our  loans or  obligations  unless  such  forgiveness  is  approved  by a
majority of our independent directors.

                                       54


<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 April 30, 2000, there were outstanding:

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

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

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

    o 9,400,000 shares are outstanding;

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

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

    o 105,264 shares are reserved for issuance on the outstanding stock option;

    o 257,888   shares  are  reserved  for  issuance  upon   conversion  of  the
      convertible promissory notes;

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

    o 100,000  shares are  reserved  for  issuance as a stock  dividend  for the
      bridge loans; and

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

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

Common stock

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

Preferred Stock

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

                                       55

<PAGE>

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

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

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

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

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

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

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

Voting Rights

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

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

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

                                       56

<PAGE>

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

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

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

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

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

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

Stockholder Proposals

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

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

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

Convertible Notes

    We have  issued  in  four  private  placements  a  total  of 37  convertible
promissory notes in the aggregate principal amount of $550,000.  Effective as of
August 15, 1999, the holders of $430,000 in principal  amount of such notes have
agreed to convert  such Notes into a total of 215,784  shares of common stock as
of the  effective  date  of the  offering.  We have  reserved  for  issuance  on
conversion  of the 8 remaining  notes a total of 42,104  shares of common stock,
although we have not  received  from the  holders of such Notes  notice of their
intention  to  convert  such notes at the  effective  date of this  offering  or
otherwise.

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

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

                                       57

<PAGE>

    We issued a total of 18 promissory  notes in the aggregate  principal amount
of $485,000.  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 a
total of 100,000  shares of common  stock:  (a) with  respect to 17 of the notes
5,000 shares of common stock for each $25,000  principal amount of the notes and
(b) 20,000 shares for one note in the principal amount of $85,000.

Transfer Agent And Registrar

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

Stockholder Communications

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

Potential Acquisition Transactions

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

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

                                       58



<PAGE>


                              PLAN OF DISTRIBUTION


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


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

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

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

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

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

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

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

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

                                       59

<PAGE>

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


    o Escrow  Account.  To  reduce  the risk to early  investors,  we have set a
      minimum  offering amount of $3,000,000.  We anticipate that amount will be
      sufficient  to fund our  operations  for  twelve  (12)  months.  Until the
      minimum subscriptions are received, all funds received from investors will
      be placed in an escrow  account with Santa  Barbara Bank & Trust,  an FDIC
      insured  commercial  bank  with  more  than  $50,000,000  in  assets.  The
      subscription  funds  will not be  released  to us  until we have  received
      acceptable  subscriptions  for at least  $3,000,000.  We will  deliver the
      investor  funds to the escrow  agent no later than 12:00 noon,  California
      time,  on the  business  day  following  the date on which we receive  the
      funds.  If we have  not  received  acceptable  subscriptions  for at least
      $3,000,000 by ________,  2000 (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  $3,000,000,  all  funds  will be  released  to us and the  escrow
      account closed.  All charges and fees associated with the escrowing of the
      funds will be paid by us with no deductions or offsets  available  against
      the deposited funds.


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

Limited State Registration

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

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

Minimum Investment

    Each  investor  must  subscribe for at least two hundred ten (210) shares of
common stock, for a minimum investment of $1,995.00

Interim Closings


    We will not close on any subscriptions until we have received  subscriptions
for  at  least  315,790  shares.  If we do not  receive  such  subscriptions  by
__________,  2000, we will promptly  refund all monies,  without  interest,  and
terminate this offering.  After accepting subscriptions for a minimum of 315,790
shares, we may accept  subscriptions for additional shares as they are received.
We will not accept any subscriptions after ________, 2000.


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

                                       60

<PAGE>

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

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

Secondary Market

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

    At such time as we have a minimum  tangible net worth of at least $3,000,000
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.

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

                                       61

<PAGE>

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

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

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

Subscription Procedure

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

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

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

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


Post-Effective Amendment

    The registration  statement covering this offering was declared effective by
the  Securities   and  Exchange   Commission  on  June  30,  2000.  We  filed  a
post-effective   amendment  to  the   registration   statement  to  reflect  the
resignation on July 9, 2000, of Graeme Clarke as our Chief Executive Officer. We
have not sold any shares of stock in this offering or distributed  any copies of
the  prospectus  from June 30, 2000,  through  the date of the prospectus.

                                       62



<PAGE>


                         SHARES ELIGIBLE FOR FUTURE SALE

    Upon  completion  of the  offering,  we will  have  outstanding  a total  of
10,900,00  shares of common stock and 8,154 shares of Series A Preferred  Stock,
assuming  the  sale of all of the  shares  covered  by this  offering.  Of these
shares,  the 1,500,000  shares  offered hereby will be freely  tradable  without
restriction or further  registration  under the Securities Act 1933, unless held
by "affiliates" of  TravelnStore,  as that term is defined in Rule 144 under the
Act.  The  remaining  9,400,00  shares of common  stock and the 8,154  shares of
Series A  Preferred  Stock  outstanding  upon  completion  of the  offering  are
"restricted securities" as that term is defined in Rule 144.

    In additions, we have reserved a total of:

    o 257,888  shares  of common  stock  for  issuance  upon  conversion  of the
      outstanding Convertible Promissory Notes;
    o 105,264 shares for issuance upon exercise of one outstanding stock option;
    o 100,000  shares  for  issuance  as a stock  dividend  upon  payment of the
      $485,000 of Bridge Loan Promissory Notes;
    o 24,462 shares for issuance upon  conversion of the  outstanding  shares of
      Series A Preferred Stock;
    o 175,000 shares for issuance upon conversion of one Promissory Note; and
    o 1,000,000  shares  available for issuance under our 1999 Equity  Incentive
      Plan.

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

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

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

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

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

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

                                       63

<PAGE>

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

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

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

    o 1% of the  number  of  shares  of common  stock  then  outstanding,  which
      immediately  after this offering will equal either  approximately  100,315
      shares,  if we sell only the minimum number of shares,  and  approximately
      112,158 shares, if we sell the maximum number of shares or;

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

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

    o there is available the current public information about us.

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

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

                                  LEGAL MATTERS

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

                                     EXPERTS

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

                             ADDITIONAL INFORMATION

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

                                       64

<PAGE>

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

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

                                       65

<PAGE>
<TABLE>
<CAPTION>

                          INDEX TO FINANCIAL STATEMENTS

                                                                                           Page
                                                                                           ----
<S>                                                                                       <C>
INDEPENDENT AUDITORS' REPORT                                                               F-1
FINANCIAL STATEMENTS:

Balance Sheet, December 31, 1999                                                        F-2 to F-3

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

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

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

Notes to Financial Statements                                                          F-9 to F-18

UNAUDITED INTERNAL
FINANCIAL STATEMENTS

Balance Sheet, April 30, 2000                                                            F-19 to F-20

Statement of Operations
         for the Period January 1, 2000
         to April 30, 2000                                                                   F-21

Statement of Stockholders' Deficit
         for the Period January 1, 2000
         to April 30, 2000                                                                   F-22

Statements of Cash Flows
         for the Period January 1, 2000
         to April 30, 2000                                                                   F-23

Notes to Financial Statements                                                            F-24 to F-30


</TABLE>


<PAGE>


INDEPENDENT AUDITORS' REPORT


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


We have audited the accompanying  balance sheet of  TravelnStore.com,  Inc. (the
"Company")  as of December 31, 1999 and the related  statements  of  operations,
stockholders'  deficit and cash flows for the year ended  December  31, 1999 and
for the period August 18, 1998 (date of  inception) to December 31, 1998.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

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

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

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


Farber & Hass LLP
April 7, 2000
Oxnard, California

                                      F-1
<PAGE>


TRAVELNSTORE.COM, INC.


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

    ASSETS

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

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

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

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


                                                               (Continued)

                                      F-2
<PAGE>


TRAVELNSTORE.COM, INC.


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

LIABILITIES AND STOCKHOLDERS' DEFICIT

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

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

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

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

See accompanying notes to the financial statements.

                                      F-3

<PAGE>

TRAVELNSTORE.COM, INC.


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

                                               1999                      1998
                                               ----                      ----

REVENUES                                  $    59,385                $   8,272

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

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

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

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

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

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


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

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


See accompanying notes to the financial statements.

                                      F-4

<PAGE>


TRAVELNSTORE.COM, INC.

<TABLE>

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

                                                                          Common Stock
                                          Preferred Class A               ------------
                                         -------------------              Shares                          Accumulated
                                         Shares                           Outstanding/
                                         Outstanding       Amount         Subscribed      Amount          (Deficit)           Total
                                         -----------       ------         ----------      ------          ---------           -----
<S>                                        <C>             <C>            <C>             <C>             <C>                 <C>
BALANCE AT AUGUST 18, 1998
         (DATE OF INCEPTION)                                                                            $      -0-      $        -0-

CAPITAL CONTRIBUTION                                                                  $      200                                 200

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

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


                                                                                                                         (Continued)
</TABLE>

                                                                 F-5

<PAGE>


TRAVELNSTORE.COM, INC.
<TABLE>

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

PREFERRED CLASS A
  NOTE CONVERSION                        8,154            $150,887                                                           150,887

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

FAIR VALUE OF BENEFICIAL
         CONVERSION FEATURE ON
         CONVERTIBLE DEBENTURES:
         Series One                                                                     815,000                             815,000
         Series Two                                                                     525,000                             525,000
         Series Three                                                                   420,000                             420,000
         Series Four                                                                    200,000                             200,000

FAIR VALUE OF BENEFICIAL
  CONVERSION FEATURE ON
         FUNDING AGREEMENT                                                              112,500                             112,500

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

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

NET LOSS                                                                                                (3,441,732)      (3,441,732)
                                                                                                       ------------      -----------
BALANCE AT
         DECEMBER 31, 1999               8,154            $150,887         9,460,000    $2,466,700     $(3,764,702)     $(1,147,115)
                                         =====            ========         =========    ==========     ===========      ============

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

                                                                 F-6

<PAGE>

TRAVELNSTORE.COM, INC.
<TABLE>


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

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

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

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

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

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

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


                                                                                                 (Continued)
</TABLE>
                                      F-7

<PAGE>


TRAVELNSTORE.COM, INC.


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

                                                        1999             1998
                                                        ----             ----

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
  Interest                                              $ -0-            $ 4,086
  Income taxes                                          $   1,600        $   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.

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


                                      F-8
<PAGE>


TRAVELNSTORE.COM, INC.


NOTES TO FINANCIAL STATEMENTS


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

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

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

                                      F-9

<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  due  from  related  party,  accounts  payable,  accrued
         expenses and notes payable) approximates fair value.

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

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

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

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

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

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

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

                                      F-10
<PAGE>

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

<CAPTION>
                                                                             Options Outstanding

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

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


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

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

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

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

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

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

         SERIES A PREFERRED STOCK

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

                                      F-11

<PAGE>

         certain shareholder issues and may be converted into 3 shares of common
         stock at the preferred shareholders' option.

         STOCK SPLIT

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

                                      F-12

<PAGE>


2.       DUE FROM RELATED PARTY

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

3.       PROPERTY AND EQUIPMENT

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

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

         Property and equipment, net                                   $ 62,997
                                                                       ========

4.       CONVERTIBLE NOTES PAYABLE

         SEPTEMBER 1998 PRIVATE  PLACEMENT  (SERIES ONE)

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

         JANUARY  1999  PRIVATE  PLACEMENT  (SERIES  TWO)

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

         JUNE 1999 PRIVATE PLACEMENT (SERIES THREE)

         On June 15, 1999, the Company initiated the sale of
         a third  series of  private  placement  convertible
         notes. Each note has a face value of $15,000 and

                                      F-13

<PAGE>

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

         SEPTEMBER 1999 PRIVATE PLACEMENT (SERIES FOUR)

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

         FUNDING AGREEMENT

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

         Total                                                         $600,000
                                                                       ========

                                      F-14

<PAGE>


5.       NOTES PAYABLE - BRIDGE LOAN NOTES

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

6.       INCOME TAXES

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

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

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

7.       RELATED PARTY TRANSACTIONS

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

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

                                      F-15

<PAGE>


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

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

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

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

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

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

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

8.       STOCK OPTIONS

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

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

                                      F-16

<PAGE>

9.       CONTINGENT LIABILITIES

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

10.      YEAR 2000 COMPLIANCE (UNAUDITED)

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

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

11.      MANAGEMENT PLANS

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

12.      SUBSEQUENT EVENTS (UNAUDITED)

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

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

                                      F-17

<PAGE>


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

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

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

                                      F-18

<PAGE>

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


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


ASSETS

CURRENT ASSETS:
Cash                                                                $    23,396
Accounts receivable                                                         185
Due from related parties                                                251,658
Prepaid and other current assets                                        306,930
                                                                    -----------
Total current assets                                                    582,169
                                                                    -----------

PROPERTY AND EQUIPMENT                                                   74,770
Less accumulated depreciation                                            (9,988)
                                                                    -----------
Property and equipment, net                                              64,782
                                                                    -----------

OTHER ASSETS                                                             13,755
                                                                    -----------

TOTAL ASSETS                                                        $   660,706
                                                                    ===========


                                                                     (Continued)

                                      F-19

<PAGE>


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


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

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
Accounts payable and accrued expenses                               $   636,754
Interest payable                                                         58,313
Notes payable, current portion                                            8,572
Convertible notes payable                                               900,000
Bridge note payable                                                     485,000
Loans payable, related party                                             80,480
Accrued expense, related party                                           76,650
Deferred income                                                           3,001
                                                                    -----------
Total current liabilities                                             2,248,770
                                                                    -----------

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

STOCKHOLDERS' DEFICIT:
Preferred stock class A, no par value; 8,154
  shares authorized; 8,154 shares issued and
         outstanding                                                    150,887
Preferred stock, no par value; 1,000,000 shares
  authorized; no shares issued or outstanding
Common stock, no par value; 20,000,000 shares
  authorized; 9,400,000 shares issued and
  outstanding; 1,730,224 shares reserved for
  future issuance                                                     2,751,700
Common stock subscribed, 102,500 shares                                 711,250
Accumulated deficit                                                  (5,239,903)
                                                                    -----------
Total stockholders' deficit                                          (1,626,066)
                                                                    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                         $   660,706
                                                                    ===========

                                      F-20

<PAGE>


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


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


SALES                                                               $     9,333

SELLING, GENERAL AND
         ADMINISTRATIVE EXPENSES                                        460,083
                                                                    -----------

LOSS FROM OPERATIONS                                                   (450,750)
                                                                    -----------

OTHER INCOME (EXPENSE):
Other income                                                              1,428
Interest expense:
  Convertible debentures - beneficial
           conversion feature                                          (996,250)
  Other                                                                 (29,629)
                                                                    -----------
Other expense, net                                                   (1,024,451)
                                                                    -----------

NET LOSS                                                            $(1,475,201)
                                                                    ===========


BASIC LOSS PER COMMON SHARE                                         $      (.16)
                                                                    ===========

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


                                      F-21

<PAGE>


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


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

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

FAIR VALUE OF BENEFICIAL
    CONVERSION FEATURE ON
    FUNDING AGREEMENT                                                                 675,000                              675,000

NET LOSS                                                                                            (1,475,201)        (1,475,201)
                                      -----         --------         ---------     ----------      -----------        -----------

BALANCE AT
    APRIL 30,2000                     8,154         $150,887         9,502,500     $3,462,950      $(5,239,903)       $(1,626,066)
                                      =====         ========         =========     ==========      ============       ===========-

</TABLE>

                                                                F-22

<PAGE>


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


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


CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                                            $(1,475,201)
Adjustments to reconcile net loss to
         net cash used by operating activities:
     Depreciation                                                         4,984
     Interest expense:
         Convertible debentures                                         996,250
     Changes in operating assets and liabilities:
     Prepaid and other assets                                          (111,212)
     Accounts payable and accrued expenses                               98,703
     Interest payable                                                    28,635
     Deferred income                                                     (6,398)
     Other liabilities                                                   (3,041)
                                                                    -----------
Net cash used by operating activities                                  (467,280)
                                                                    -----------

CASH FLOWS FROM INVESTING ACTIVITIES - Acquisition
     of property and equipment                                           (6,769)
                                                                    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net borrowings from related parties                                     (72,652)
Note payable borrowings                                                 500,000
Bank overdraft                                                          (10,383)
Net loans to related parties                                             80,480
                                                                    -----------
Net cash provided by financing activities                               497,445
                                                                    -----------

NET INCREASE IN CASH                                                     23,396

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

CASH, END OF PERIOD                                                 $    23,396
                                                                    ===========

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

                                      F-23


<PAGE>


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


NOTES TO FINANCIAL STATEMENTS


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

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

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

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

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

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

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

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

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

                                      F-24

<PAGE>

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

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

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

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

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

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

                                      F-25

<PAGE>

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

                                                        Options Outstanding
                                                        -------------------

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

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

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

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

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

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

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

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

         SERIES A PREFERRED STOCK

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

                                      F-26

<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 April 30, 2000 consists of the following:

        Furniture and fixtures                                         $ 53,129
        Office equipment                                                 21,641
                                                                       --------
        Total property and equipment                                     74,770
        Less accumulated depreciation                                    (9,988)
                                                                       --------

        Property and equipment, net                                    $ 64,782
                                                                       ========


4.       CONVERTIBLE NOTES PAYABLE

         SEPTEMBER 1998 PRIVATE  PLACEMENT  (SERIES ONE)

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

         JANUARY  1999  PRIVATE  PLACEMENT  (SERIES  TWO)

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

                                      F-27

<PAGE>

         JUNE 1999 PRIVATE PLACEMENT (SERIES THREE)

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

         SEPTEMBER 1999 PRIVATE PLACEMENT (SERIES FOUR)

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

         FUNDING AGREEMENT

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

         Total                                                         $900,000
                                                                       ========

5.       NOTE PAYABLE - BRIDGE LOAN NOTES

         In September 1999, the Company initiated a series of Bridge Loan Notes.
         The Notes have various face values  ranging from $12,500 to $85,000 and
         a coupon rate of 8%.  Each Note  carries a stock  dividend  wherein the
         noteholder will be issued 5,000 shares of common stock for each $25,000
         of Note value at the latter of (a) 90 days from the date of issuance or
         (b) 30 days  from  the  closing  date of a  successful  initial  public
         offering.  At April 30,  2000,  eighteen  Notes had been  issued with a
         cumulative stock dividend of 100,000 shares.

6.       INCOME TAXES

         The tax effects of temporary  differences that give rise to significant
         portions of the deferred tax assets at April 30, 2000 are substantially
         composed of the Company's net operating  loss  carryforward,  for

                                      F-28

<PAGE>

         which the Company has made a full valuation allowance.

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

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

7.       RELATED PARTY TRANSACTIONS

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

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

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

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

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

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

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

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

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

8.       STOCK OPTIONS

         In April  1999,  the Board of  Directors  approved an  Incentive  Stock
         Option  Plan  (the  "Plan")  under  which  options  to  purchase  up to
         1,000,000  shares  of the  Company's  common  stock may be  granted  to
         employees,  directors and  consultants at not less than the fair market
         value  on the  date of  grant.  Options  granted  under  the  Plan  are
         generally  exercisable  five to ten  years  after the date of grant and
         expire

                                      F-29

<PAGE>

         December 31, 2009.  Options are granted at the  discretion of the Board
         of Directors or Committee. No options have been issued since the Plan's
         inception.

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

9.       COMMITMENTS AND CONTINGENCIES

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

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

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

         Total                                                         $321,300
                                                                       ========

10.      YEAR 2000 COMPLIANCE (UNAUDITED)

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

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

11.      MANAGEMENT PLANS

         Management has evaluated the Company's current  financial  position and
         its available  resources and plans to make a DPO of the Company's stock
         during the first  quarter of 2000.  The Company  plans to raise between
         $3.0  million and $14.25  million in the  offering  by selling  between
         315,790 and 1.5 million shares of its common stock.  Should the Company
         be unsuccessful in raising the minimum offering of $3.0 million,  it is
         unlikely  that the Company will  continue  operations  beyond April 30,
         2001 without  additional  borrowings from related or unrelated  parties
         and the extension of the due dates on its current debt.

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

                                      F-30

<PAGE>


                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

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

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

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

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

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

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

                                      II-1

<PAGE>

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

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

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


ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES

Loan Transaction

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

    The Notes issued under each of the  placements  may be converted into shares
of common stock following the date on which a registered  public offering of our
common stock is declared  effective.  For the Notes  issued under the  placement
commenced in September,  1998,  the holder may convert the Note into that number
of shares of common  stock  determined  by  dividing  the sum of $150,000 by the
price at which we issue the shares of common stock in the  registered  offering;
provided that the number of shares that are issuable upon such conversion  shall
be appropriately  pro-rated to reflect any partial payments on the Note prior to
the date of conversion.  For the Notes issued under the placements  commenced in
January,  1999,  June 1999 and September  1999,  the holder may convert the Note
into that number of shares of common  stock  determined  by dividing  the sum of
$50,000  by the  price at  which we issue  the  shares  of  common  stock in the
registered  offering;  provided that the number of shares that are issuable upon
such conversion shall be appropriately pro-rated to reflect any partial payments
on the Note prior to the date of conversion.  In anticipation  that the offering
price for any shares issued in a registered  offering  would be $9.50 per share,
we had  reserved  for  issuance  on  conversion  of the Notes a total of 257,888
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

                                      II-2

<PAGE>

effective date of this offering,  their Notes into an aggregate of 215,784shares
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 Chairman,  and Stevan Saylor, one
of our principal stockholders. On the conversion of such Note, each of Mr. Tyner
and Mr. Saylor will receive 2,632 shares of common stock.  As of April 30, 2000,
and after giving effect to the foregoing conversions, there remained outstanding
8 Notes in the aggregate  principal amount of $120,000 and with respect to which
we have reserved for issuance a total of 42,104 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  105,264  shares of common  stock.  The
aggregate exercise price of the Option is $100.00. The person to whom the Option
was granted has agreed that:

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

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

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

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

Stockholder Loans

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

Bridge Loan

    Between  September  1999 and April 2000, we borrowed a total of $485,000 and
in exchange  therefore issued a total of 18 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

                                      II-3

<PAGE>

notes, in the principal amount of $400,000 and 20,000 shares for one Note in the
principal amount of $85,000,  for a total of 100,000 shares of common stock. One
Note was only  partially  funded to the extent of $10,000.  We are  treating the
Note  that  was not  funded  through  cash  payments  as a  $5,000  general  and
administrative expense for services performed by a supplier.

Promissory Note

    Between  December  1999 and April 2000, we borrowed a total of $350,000 from
one lender and in exchange  therefor issued one Promissory Note. This Note bears
interest  at the rate of 8% per annum,  does not  require  monthly  or  periodic
payments of principal or interest,  and is all due and payable on September  30,
2000. The Note is convertible  into shares of common stock at the price of $2.00
per  share.  We have  reserved  a total of  175,000  shares of common  stock for
issuance upon conversion of this Note.

Shares of Common Stock

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

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

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

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

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

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

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

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

    o The sweepstakes  option was granted  pursuant to the exemption in Rule 504
      of  Regulation D. The

                                      II-4

<PAGE>

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

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

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, Inc., a California corporation**
3                  Charter Documents
                   3.1  Articles of Incorporation as filed March 4, 1999**
                   3.2  Certificate of Amendment and  Restatement of Articles of
                        Incorporation as filed August 25, 1999**
                   3.3  Bylaws**
                   3.4  Certificate of Amendment of Articles of Incorporation as
                        filed May 30, 2000**
4                  Instruments defining rights of holders
                   4.1  Form of  Convertible  Promissory  Note issued  September
                        1998**
                   4.2  Form  of  Convertible  Promissory  Note  issued  January
                        1999**
                   4.3  Subscription Agreement for this Offering**
                   4.4  Form of Certificate for common stock**
                   4.5  Form of Convertible Promissory Note issued June 1999**
                   4.6  Form  of  Notice  of  Conversion  regarding  Convertible
                        Promissory Notes**
                   4.7  Promissory Notes issued to Scanlin 1989 Trust**
                   4.8  Promissory Notes issued to Stevan Saylor**
                   4.9  Form of Notice of Conversion  regarding Promissory Notes
                        issued to Scanlin 1989 Trust and Stevan Saylor**
                   4.10 Form of  Convertible  Promissory  Note issued  September
                        1999**
                   4.11 Form of Bridge Loan Promissory Note**
5                  Opinion of Reicker, Clough, Pfau, Pyle, McRoy & Herman LLP**
10                 Material Contracts
                   10.1 Escrow   Agreement  with  Santa  Barbara  Bank  &  Trust
                        applicable to this Offering**
                   10.2 Form of Agency Co-Host Agreement**
                   10.3 1999 Equity Inventive Plan**
                   10.4 Form of Officer and Director Indemnification Agreement**
                   10.5 Independent Contractor Agreement with Donald Scanlin**
                   10.6 Independent Contractor Agreement with Stevan Saylor**
                   10.7 Stock Option Granted to Stoltenberg**
                   10.8 Operating Agreement between TravelnStore, Inc. and World
                        Key, Inc. dated September 8, 1998**
                   10.9 Form of Lock-Up Agreement between TravelnStore, Inc. and
                        the following principal stockholders: Jim B. Tyner, John
                        R.  Toal,  Yula  Greco,  Scanlin  1989  Trust and Stevan
                        Saylor**

                                      II-5

<PAGE>

                   10.10    Employment  Agreement with Jim Tyner dated August 1,
                            1999**
                   10.11    Employment  Agreement with John Toal dated August 1,
                            1999**
                   10.12    Employment Agreement with Yula Greco dated August 1,
                            1999**
                   10.13    Form  of  Lock-Up   Agreement   (Employee)   between
                            TravelnStore,  Inc. and the following officers:  Jim
                            B. Tyner, John R. Toal and Yula Greco**
                   10.14    Trademark  License Agreement between World Key, Inc.
                            and TravelnStore, Inc. dated September 25, 1999**
                   10.15    Amendment  to  form  of  Lock-Up  Agreement  between
                            TravelnStore,  Inc.,  and  the  following  principal
                            stockholders:  Jim B.  Tyner,  john  R.  Toal,  Yula
                            Greco, Scanlin 1989 Trust and Stevan Saylor**
                   10.16    Amendment  to form of Lock-Up  Agreement  (Employee)
                            between   TravelnStore,   Inc.,  and  the  following
                            officers: Jim B. Tyner, John R. Toal, Yula Greco**
                   10.17    Memorandum of Lease dated November 8, 1999,  between
                            Diane Hedrick  Bovee,  Trustee of the  Bovee/Hedrick
                            Family   Trust   dated   5/2/90,   as  Lessor,   and
                            TravelnStore, Inc., as Lessee**
                   10.18    Loan Agreement dated December 21, 1999**
                   10.19    Modification  of Loan Agreement  dated May 11, 2000,
                            relating  to  Loan  Agreement   dated  December  21,
                            1999.**
                   10.20    Amendment  to  form  of  Lock-Up  Agreement  between
                            TravelnStore,  Inc.,  and  the  following  principal
                            stockholders:  Jim B.  Tyner,  John  R.  Toal,  Yula
                            Greco, Scanlin 1989 Trust and Stevan Saylor**
                   10.21    Amendment  to form of Lock-Up  Agreement  (Employee)
                            between   TravelnStore,   Inc.,  and  the  following
                            officers:  Jim B.  Tyner,  John  R.  Toal  and  Yula
                            Greco**
23                 Consents of Experts and Counsel
                   23.1     Consent of  Reicker,  Clough.  Pfau,  Pyle,  McRoy &
                            Herman, LLP (Included in opinion in Exhibit 5)**
                   23.2     Consent of Farber & Hass LLP*

    *   Filed herewith
    **  Previously filed with this registration statement

ITEM 28. UNDERTAKINGS.

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

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

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

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

                                      II-6

<PAGE>

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

    Insofar as indemnification  for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

                                      II-7


<PAGE>


                                   SIGNATURES


    In accordance  with the  requirements  of the  Securities  Act of 1933,  the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements for filing on Form SB-2 and authorized  this Post-Effective
Amendment  No. One to  Registration  Statement to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the City of  Camarillo,  State of
California, on July 13, 2000.



                                         TRAVELNSTORE, INC.

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



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



    KNOW ALL MEN BY THESE  PRESENTS,  that each person whose  signature  appears
below  constitutes and appoints Jim B. Tyner,  Yula Greco, John Toal and each of
them, such person's true and lawful attorneys-in-fact and agents, each with full
power of substitution  and  resubstitution  for such person and in such person's
name, place and stead, in any and all capacities, to sign any and all amendments
(including post-effective  amendments,  exhibits thereto, and other documents in
connection   therewith  to  this  Registration   Statement  and  any  subsequent
registration  statement  filed by the Registrant  pursuant to Rule 462(b) of the
Securities  Act, which relates to this  Registration  Statement) and to file the
same with exhibits thereto and other documents in connection  therewith with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  and each of them,  full power and  authority to do and perform each and
every act and thing  requisite and necessary to be done, as fully to all intents
and purposes as such person might or could do in person,  hereby  ratifying  and
confirming all that each of said  attorneys-in-fact  and agents, or any of them,
or their substitute or substitutes may lawfully do or cause to be done by virtue
hereof.


 NAME                    TITLE                                      DATE
 ----                    -----                                      ----

 /s/ Jim B. Tyner       Chairman of the Board, Chief Executive     July 13, 2000
 ----------------       Officer and Director
 Jim B. Tyner


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


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

                                      II-8

<PAGE>


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


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


 /s/ James Kingzett     Director                                   July 13, 2000
 ------------------
 James Kingzett


                                      II-9

<PAGE>


                                  EXHIBIT INDEX


    Exhibit Number                      Description

2                  Merger    Agreement    dated   April   15,   1999,    between
                   TravelnStore.com,   LLC,  a  California   limited   liability
                   company, and TravelnStore, Inc., a California corporation**
3                  Charter Documents
                   3.1  Articles of Incorporation as filed March 4, 1999**
                   3.2  Certificate of Amendment and  Restatement of Articles of
                        Incorporation as filed August 25, 1999**
                   3.3  Bylaws**
                   3.4  Certificate of Amendment of Articles of Incorporation as
                        filed May 30,  2000** 4 Instruments  defining  rights of
                        holders
                   4.1  Form of  Convertible  Promissory  Note issued  September
                        1998**
                   4.2  Form  of  Convertible  Promissory  Note  issued  January
                        1999**
                   4.3  Subscription Agreement for this Offering**
                   4.4  Form of Certificate for common stock**
                   4.5  Form of Convertible Promissory Note issued June 1999**
                   4.6  Form  of  Notice  of  Conversion  regarding  Convertible
                        Promissory Notes**
                   4.7  Promissory Notes issued to Scanlin 1989 Trust**
                   4.8  Promissory Notes issued to Stevan Saylor**
                   4.9  Form of Notice of Conversion  regarding Promissory Notes
                        issued to Scanlin 1989 Trust and Stevan Saylor**
                   4.10 Form of  Convertible  Promissory  Note issued  September
                        1999**
                   4.11 Form of Bridge Loan Promissory Note**
5                  Opinion of Reicker,  Clough,  Pfau,  Pyle,  McRoy,  & Herman,
                   LLP**
10                 Material Contracts
                   10.1     Escrow  Agreement  with Santa  Barbara  Bank & Trust
                            applicable to this Offering**
                   10.2     Form of Agency Co-Host Agreement**
                   10.3     1999 Equity Inventive Plan**
                   10.4     Form  of  Officer   and   Director   Indemnification
                            Agreement**
                   10.5     Independent   Contractor   Agreement   with   Donald
                            Scanlin**
                   10.6     Independent   Contractor   Agreement   with   Stevan
                            Saylor**
                   10.7     Stock Option Granted to Stoltenberg**
                   10.8     Operating Agreement between  TravelnStore,  Inc. and
                            World Key, Inc. dated September 8, 1998**
                   10.9     Form of Lock-Up Agreement between TravelnStore, Inc.
                            and the  following  principal  stockholders:  Jim B.
                            Tyner, John R. Toal, Yula Greco,  Scanlin 1989 Trust
                            and Stevan Saylor**
                   10.10    Employment  Agreement with Jim Tyner dated August 1,
                            1999**
                   10.11    Employment  Agreement with John Toal dated August 1,
                            1999**
                   10.12    Employment Agreement with Yula Greco dated August 1,
                            1999**
                   10.13    Form  of  Lock-Up   Agreement   (Employee)   between
                            TravelnStore,  Inc. and the following officers:  Jim
                            B. Tyner, John R. Toal and Yula Greco**
                   10.14    Trademark  License Agreement between World Key, Inc.
                            and TravelnStore, Inc. dated September 25, 1999**
                   10.15    Amendment  to  form  of  Lock-Up  Agreement  between
                            TravelnStore,  Inc.,  and  the  following  principal
                            stockholders:  Jim B.  Tyner,  John  R.  Toal,  Yula
                            Greco, Scanlin 1989 Trust and Stevan Saylor**
                   10.16    Amendment  to form of Lock-Up  Agreement  (Employee)
                            between   TravelnStore,   Inc.,  and  the  following
                            officers: Jim B. Tyner, John R.

                                     II-10

<PAGE>

                            Toal, Yula Greco**
                   10.17    Memorandum of Lease dated November 8, 1999,  between
                            Diane Hedrick  Bovee,  Trustee of the  Bovee/Hedrick
                            Family   Trust   dated   5/2/90,   as  Lessor,   and
                            TravelnStore, Inc., as Lessee**
                   10.18    Loan Agreement dated December 21, 1999.**
                   10.19    Modification  of Loan Agreement  dated May 11, 2000,
                            relating  to  Loan  Agreement   dated  December  21,
                            1999.**
                   10.20    Amendment  to  form  of  Lock-Up  Agreement  between
                            TravelnStore,  Inc.,  and  the  following  principal
                            stockholders:  Jim B.  Tyner,  John  R.  Toal,  Yula
                            Greco, Scanlin 1989 Trust and Stevan Saylor**
                   10.21    Amendment  to form of Lock-Up  Agreement  (Employee)
                            between   TravelnStore,   Inc.,  and  the  following
                            officers:  Jim B.  Tyner,  John  R.  Toal  and  Yula
                            Greco**
23                 Consents of Experts and Counsel
                   23.1     Consent of  Reicker,  Clough,  Pfau,  Pyle,  McRoy &
                            Herman, LLP* (included in opinion in Exhibit 5).**
                   23.2     Consent of Farber & Hass LLP*

    *   Filed herewith
    **  Previously filed with this registration statement


                                     II-11



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