INCOMNET INC
10-Q, 1997-08-14
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: OMNICARE INC, SC 14D1, 1997-08-14
Next: SOUTHEASTERN BANKING CORP, 10-Q, 1997-08-14




<PAGE>

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                  FORM 10-Q

    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                             EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1997        COMMISSION FILE NO. 0-12386

                                 INCOMNET, INC.

              A California                            IRS Employer No.
              Corporation                                95-2871296

                          21031 Ventura Blvd., Suite 1100
                          Woodland Hills, California 91364
                            Telephone no. (818) 887-3400

Securities registered pursuant to Section 12(b) of the Act:................None

Securities registered pursuant to Section 12(g) of the Act:........Common Stock,
                                                                    No Par Value

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.  YES X   NO__


Number of shares of registrant's common stock outstanding as of
 June 30, 1997.......................................................13,554,239

                                       -1-

<PAGE>

ITEM 1.  FINANCIAL STATEMENTS

                        INCOMNET, INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEET  (UNAUDITED)

(DOLLARS IN 000S)
                                                    JUNE 30,   DECEMBER 31,
                                                      1997          1996
                                                    --------   --------------
ASSETS
CURRENT ASSETS:
  Cash & cash equivalents                            $ 1,601      $ 2,214
   Accounts receivable, including $277,680 and 
    $267,000 due from related party at June 30, 
    1997 and December 31, 1996, respectively and 
    less allowance for doubtful accounts of 
    $1,140,000 at June 30, 1997 and $1,993,000 
    at December 31, 1996                              19,074       13,137
   Notes receivable - current portion                    454          323
   Notes receivable from officers & shareholders, 
    net of reserves of $209,000                        1,218          438
   Inventories                                           395        2,760
   Other current assets                                1,133        1,332
                                                     -------       ------
     Total current assets                             23,875       20,204
Property, plant and equipment, at cost, net           13,957       14,357
Patent rights, net                                                  1,241
Goodwill, net                                          6,709        4,542
Building construction/remodeling                       2,418           --
Deposits, investments and other assets                   879          243
                                                     -------       ------

   Total assets                                      $47,838      $40,587
                                                     -------       ------
                                                     -------       ------

                                       -2-


<PAGE>

                        INCOMNET, INC. AND SUBSIDIARIES
                  CONSOLIDATED BALANCE SHEET  (UNAUDITED) (CONT'D)

(DOLLARS IN 000S)
                                                    JUNE 30,   DECEMBER 31,
                                                      1997          1996
                                                    --------   --------------
LIABILITIES, MINORITY INTEREST 
  AND SHAREHOLDERS' EQUITY


CURRENT LIABILITIES:
  Accounts payable                                   $14,455      $14,746
  Accrued expenses                                     7,996        8,217
  Current portion of notes payable                     5,198        3,918
  Deferred income                                      3,485        4,040
                                                     -------       ------
  Total current liabilities                           31,134       30,921

Liabilities in excess of asset                         3,600           --
Notes payable                                             --        1,041
Notes payable - CIC                                    1,919           --
Commitments (Note 12)

SHAREHOLDERS' EQUITY:
  Common stock, no par value; 20,000,000 shares
   authorized; and 13,554,239 shares at June 30,
   1997 and 13,369,681 shares issued and 
   outstanding at December 31, 1996                   61,847       61,320
Preferred stock, no par value; 100,000 shares
  authorized; 2,075 shares issued and outstanding 
  at June 30, 1997 and 2,440 shares issued and 
  outstanding at December 31, 1997                     1,990        2,355
Treasury stock                                        (5,492)      (5,492)
Accumulated deficit                                  (47,160)     (49,557)
                                                     -------       ------
    Total shareholders' equity                        11,185        8,626
                                                     -------       ------
    Total liabilities, & shareholders' equity       $ 47,838      $ 40,587
                                                     -------       ------
                                                     -------       ------

           See accompanying "Notes to Consolidated Financial Statements."

                                       -3-


<PAGE>

                        INCOMNET, INC. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                          THREE MONTHS ENDED JUNE 30,

(DOLLARS IN 000s)
                                                        1997         1996
                                                        ----         ----

SALES                                               $   34,855   $   25,305
                                                    ----------   ----------

OPERATING COSTS & EXPENSES:
  Cost of sales                                         24,610       15,461
  General & administrative                               7,851        7,537
  Depreciation & amortization                              732          465
  Bad debt expense                                         152        1,444
  Other (income)/expense                                    67          721
                                                    ----------   ----------
    Total operating costs and expenses                  33,411       25,628
                                                    ----------   ----------
    Income/(loss) before income taxes
      & minority interest                                1,443         (323)

INCOME TAXES                                               101           93
                                                    ----------   ----------
    Income/(loss) before minority interest               1,342         (416)

MINORITY INTEREST                                           --          646

                                                   -----------   ----------
  Net income                                             1,342   $      230
                                                   ===========   ==========
INCOME PER COMMON SHARE 
 AND COMMON SHARE EQUIVALENTS:
  Income before extraordinary items                 $     0.10   $     0.02
  Extraordinary items                                       --           --
                                                   -----------   ----------
  Net income                                        $     0.10   $     0.02
                                                   ===========   ==========

WEIGHTED AVERAGE NUMBER OF COMMON SHARES AND
COMMON SHARE EQUIVALENTS OUTSTANDING                13,600,000   13,294,324
                                                   ===========   ==========

           See accompanying "Notes to Consolidated Financial Statements."

                                       4

<PAGE>

                        INCOMNET, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) 
                          SIX MONTHS ENDED JUNE 30,

(DOLLARS IN 000s)

                                                        1997         1996
                                                        ----         ----

SALES                                               $   66,023   $   49,705
                                                    ----------   ----------

OPERATING COSTS & EXPENSES:
  Cost of sales                                         46,141       31,367
  General & administrative                              14,010       13,829
  Depreciation & amortization                            1,397          894
  Bad debt expense                                       1,848        2,537
  Other (income)/expense                                    59        1,370
                                                    ----------   ----------
    Total operating costs and expenses                  63,455       48,797
                                                    ----------   ----------
    Income/(loss) before income taxes,
     extraordinary items & minority interest             2,569         (292)

INCOME TAXES                                               208          187
                                                    ----------   ----------
  Income/(loss) before extraordinary 
   items & minority interest                             2,361         (477)

MINORITY INTEREST                                           --        1,127

EXTRAORDINARY ITEMS                                          9           --
                                                    ----------   ----------
  Net income                                             2,370   $      648
                                                    ==========   ==========

INCOME PER COMMON SHARE 
 AND COMMON SHARE EQUIVALENTS:
  Income before extraordinary items                 $     0.18   $     0.05
  Extraordinary items                                       --           --
                                                    ----------   ----------
  Net income                                        $     0.18   $     0.05
                                                    ==========   ==========

WEIGHTED AVERAGE NUMBER OF COMMON SHARES AND
COMMON SHARE EQUIVALENTS OUTSTANDING                13,500,000   13,286,283
                                                    ==========   ==========

           See accompanying "Notes to Consolidated Financial Statements."

                                       5


<PAGE>

                          INCOMNET, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                           SIX MONTHS ENDED JUNE 30,
(Dollars in 000s)

                                                         1997         1996
                                                        ------       ------
CASH FLOWS FROM OPERATING ACTIVITIES:

  Net income                                             $2,370       $(477)

  Depreciation & amortization                             1,397         894
  Minority interest                                          --       1,127
  Other - net                                                --          52
                                                        -------      ------
    Net cash inflow/(outflow) from 
     operating activities                                 3,767       1,596
                                                        -------      ------

CASH FLOWS FROM (INCREASE)/DECREASE IN OPERATING ASSETS:
  Accounts receivable                                    (5,937)     (1,156)
  Notes receivable - current portion                       (131)        (81)
  Notes receivable - due from officers and shareholders    (780)        (65)
  Inventories                                             2,365        (521)
  Prepaid expenses & other                                  199        (467)
  Notes receivable - long term                               --         155
  Deposits & other                                         (636)         (6)
                                                         ------       ------
    Net cash inflow/(outflow) from changes in 
       operating assets                                   (4,920)     (2,143)
                                                         ------       ------
CASH FLOWS FROM INCREASE/(DECREASE) IN 
 OPERATING LIABILITIES:
  Accounts payable                                         (291)      1,541
  Accrued expenses                                         (221)       (652)
  Deferred income                                          (555)        715
                                                         ------      ------
      Net cash inflow/(outflow) from changes 
       in operating liabilities                          (1,067)      1,605
                                                         ------      ------
      Net cash inflow/(outflow) from operations          (2,220)      1,058
                                                         ------      ------

CASH FLOWS FROM (INCREASE)/DECREASE IN 
 INVESTING ACTIVITIES:

  Acquisition of plant & equipment                       (3,415)     (3,390)
  Patents/intangible assets                               1,241        (106)
  Investment in Lab Tech                                     --          17
  Liability in excess of assets                           3,600          --
  Goodwill                                               (2,167)        148
                                                         ------      ------
       Net cash inflow/(outflow) from investing
         activities                                        (741)     (3,331)
                                                         ------      ------

           See accompanying "Notes to Consolidated Financial Statements."


                                       -6-


<PAGE>

                          INCOMNET, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (CONT'D)
                           SIX MONTHS ENDED JUNE 30,
(Dollars in 000s)

                                                          1997         1996
                                                         ------       ------
CASH FLOWS FROM INCREASE/(DECREASE) IN 
 FINANCING ACTIVITIES:
  Notes payable - current                                 1,280       2,803
  Sale of common stock, net                                 527         148
  Loans from a major shareholder                             --         320
  Notes payable - long term                                 818        (808)
  Other - net                                                88          46
  Preferred stock                                          (365)         --
                                                         ------      ------
     Net cash inflow/(outflow) from 
      financing activities                                2,348       2,509
                                                         ------      ------

     Net increase/(decrease) in cash & 
      cash equivalents                                    $ (613)     $  236
                                                         ------      ------
                                                         ------      ------

            See accompanying "Notes to Consolidated Financial Statements."


                                         -7-
<PAGE>

                              INCOMNET, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                      JUNE 30, 1997

1.   MANAGEMENT'S REPRESENTATION:  

The consolidated financial statements included herein have been prepared by 
the management of Incomnet, Inc. (the "Company") without audit.  Certain 
information and note disclosures normally included in the consolidated 
financial statements prepared in accordance with generally accepted 
accounting principles have been omitted.  In the opinion of the management of 
the Company, all adjustments considered necessary for fair presentation of 
the consolidated financial statements have been included and were of a normal 
recurring nature, and the accompanying consolidated financial statements 
present fairly the financial position as of June 30, 1997, and the results of 
operations for the three months and six ended June 30, 1997 and 1996, and 
cash flows for the six months June 30, 1997 and 1996.   It is suggested that 
these consolidated financial statements be read in conjunction with the 
consolidated financial statements and notes for the three years ended 
December 31, 1996, included in the Company's Annual Report on Form 10-K filed 
with the Securities and Exchange Commission on April 15, 1997.  The interim 
results are not necessarily indicative of the results for a full year.   

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  

PRINCIPLES OF CONSOLIDATION - The consolidated financial statements include 
the accounts of the Company and its wholly-owned subsidiaries, National 
Telephone & Communications-Registered Trademark-, Inc. (NTC) and California 
Interactive Computing, Inc. (CIC) (see Item 5. Acquisition of California 
Interactive Computing, Inc.). The statements do not include consolidated 
results of  Rapid Cast, Inc., the Company's 35%-owned subsidiary, which is 
accounted for using the equity method of accounting under FASB Statement No. 
94. The Company accounted for RCI using the consolidated method of accounting 
from the third quarter of 1995 until December 31, 1996 because the Company 
owned 51% of RCI. In January 1997, the Company's ownership changed from 51% 
of RCI to 35% and, as a result, the method of accounting has changed to the 
equity method under FASB Statement No. 94.   

REVENUE RECOGNITION - The Company recognizes revenue during the month in  
which services or products are delivered, as follows:  

(1)  NTC's long distance telecommunications service revenues are generated  
when customers make long distance telephone calls from their business or  
residential telephones or by using any of NTC's telephone calling cards.   
Proceeds from prepaid telephone calling cards are recorded as deferred  
revenues when the cash is received, and recognized as revenue as the  
telephone service is utilized.  The reserve for deferred revenues is carried  
on the balance sheet as an accrued liability.  Long distance telephone  
service sales in the three and six months ending June 30, 1997 totaled $29.7 
million  and $54.8 million, respectively versus long distance telephone 
service sales of $20.2 million and $40.5 million, respectively in the three 
and six months ending June 30, 1996.  

(2)  NTC's marketing-related revenues are derived from programs and material  
sold to the Company's base of independent sales representatives, including  
forms and supplies, fees for representative and certified trainer renewals,  
and the Company's Certified Trainer, Independent    Representative and Long 
Distance University programs. The Company requires  that all such services 
and materials be paid at the time of purchase.  Revenues from 
marketing-related materials, net of amounts deferred for future  services 
provided to the representatives, are booked as cash sales when the  revenues 
are received.  A portion of the revenues from marketing related  programs and 
materials is deferred and recognized over a twelve month period  to accrue 
the Company's obligation to provide customer support to its  independent 
representatives.  For the three months and six months ending June 30, 1997, 
marketing sales totaled $4.3 million and $10 million, respectively versus 
marketing sales of $3.5 million  and $6.1 million, respectively for the three 
months and six months ended June 30, 1996.  

(3)  The Company's network service revenues from its AutoNETWORK service are 
recognized as sales as the service is delivered.  Network service sales in 
the three months and six months ending June 30, 1997 totaled $371,564 and 
$741,092, respectively versus $363,844 and $701,034, respectively in the 
three months ending  June 30, 1996. 


                                    -8-
<PAGE>

                              INCOMNET, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                      JUNE 30, 1997

(4)  Revenues from the Company's CIC subsidiary are derived from the sale of 
computer software and from related services, such as software maintenance 
fees, custom programming and customer training. Revenues are recognized when 
software is shipped to customers and when services are performed and 
invoiced. Because the Company acquired CIC on May 2, 1997, revenues and 
earnings only reflect CIC's operations from May 2, 1997. For the first two 
months of operation commencing on May 2, 1997, CIC had revenues of $447,043.

CONCENTRATION OF CREDIT RISK - The Company sells its telephone and network 
services to individuals and small businesses throughout the United States and 
does not require collateral.  Rapid Cast sells its optical products both 
domestically and internationally.  Reserves for uncollectible amounts are 
provided, which management believes are sufficient.  

COMPUTER HARDWARE, FURNITURE AND OFFICE EQUIPMENT - Computer hardware,  
furniture and office equipment are stated at cost.  Depreciation is provided  
by the straight-line method over the assets' estimated useful lives of 5 to  
10 years.     

COMPUTER SOFTWARE - The Company capitalizes the costs associated with  
purchasing, developing and enhancing its computer software. All software  
costs are amortized using the straight-line method over the assets' estimated 
useful lives of 3 to 10 years.  

LEASEHOLD IMPROVEMENTS - All leasehold improvements are stated at cost and  
are amortized using the straight-line method over the expected lease term.   

NET INCOME PER SHARE - Net income per common share is based on the weighted  
average number of common shares for 1997, and common shares and common share  
equivalents for 1996.   

ACQUISITION AMORTIZATION - The excess of purchase price over net assets of  
NTC has been recorded as an intangible asset and is being amortized by the  
straight-line method over twenty years.     

DEFERRED TAX LIABILITY - Deferred income taxes result from temporary  
differences in the basis of assets and liabilities reported for financial  
statement and income tax purposes.     

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

3.   FUNDING OF MARKETING COMMISSIONS AND DEFERRED INCOME: 

The Company's subsidiary, NTC, maintains separate bank accounts for the 
payment of marketing commissions.  Funding of these accounts is adjusted 
regularly to provide for management's estimates of required reserve balances. 
NTC estimates the total commissions owed to active independent 
representatives ("IR Earned Compensation") each week for all monies collected 
that week due to the efforts of those active independent representatives.  
All IR Earned Compensation is then paid to the independent representatives, 
when due, directly out of the separate bank account.   

IMPAIRMENT OF LONG LIVED ASSETS: In accordance with the provisions of SFAS 
No. 121, the Company regularly reviews long-lived assets and intangible 
assets for impairment whenever events or changes in circumstances indicate 
that the carrying amount to the assets may not be recoverable.    

CURRENT ACCOUNTING PRONOUNCEMENTS: The Financial Accounting Standards Board 
has issued SFAS No. 123, "Accounting for Stock-Based Compensation," which 
encourages companies to account for stock compensation awards based on their 
fair value at the date the awards are granted. This statement does not 
require the application of fair value method and allows the continuance of 
current accounting method, which requires accounting for stock compensation 
awards based on their intrinsic value as of the grant date. However, SFAS No. 
123 requires pro forma disclosure of net income and, if presented, earnings 


                                    -9-
<PAGE>

                              INCOMNET, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                      JUNE 30, 1997

per share, as if the fair value based method of accounting defined in this 
statement has been applied. The accounting and disclosure requirements of 
this statement are effective for financial statements for fiscal years 
beginning after December 15, 1995, although earlier adoption is encouraged. 
The Company has elected not to adopt the fair value provisions of this 
statement.   

4.  NOTES PAYABLE:

Notes payable consist of the following as of June 30, 1997:

         Notes payable to founding stockholders of CIC, 
         interest at 8%, due beginning in May 1998               $1,918,533

         Note payable to bank for line of credit to NTC,
         interest at prime plus 1%, due as current liability     $4,010,686

         Capitalized lease obligations                           $1,187,371
                                                               -------------
                                                                 $7,116,590
                                                               -------------
                                                               -------------
                                                   
5.  NETWORK MARKETING COSTS:

During the three and six months ending June 30, 1997, NTC's net costs to 
operate its network marketing program were $0.4 million and $0.6 million, 
respectively, as summarized below (in $ millions):
<TABLE>
<CAPTION>
                                                        3 Months Ending  6 Months Ending
                                                         June 30, 1997    June 30, 1997
                                                        ---------------  ---------------
    <S>                                                      <C>             <C>
    Sales                                                    $  4.3          $  10.0
    Cost of sales                                               3.3              8.2
    Operating expenses for support services                     1.4              2.4
                                                            -------         --------
         Total marketing-related costs                          4.7             10.6
                                                            -------         -------- 
         Net marketing cost                                  $  0.4           $  0.6
         % of total NTC (long distance & marketing) sales       1.2%             0.9%
                                                            -------         --------
                                                            -------         --------
</TABLE>

Marketing sales of $4.3 million and $10.0 million, during the three and six 
month periods ending June 30, 1997, respectively,  were generated by the sale 
of materials, training and support services to assist NTC independent sales 
representatives in selling new retail customers and enrolling other 
representatives in the NTC program.  Beginning in January, 1996, NTC 
commenced reserving a portion of all marketing revenues in order to provide a 
fund from which to draw estimated future refunds of marketing proceeds.  
These reserved marketing revenues are reflected as deferred income on the 
Company's balance sheet and are amortized over the succeeding twelve months.  
The marketing-related costs include commissions paid to independent sales 
representatives for acquiring new retail telephone customers, as well as the 
cost of sales materials, salaries and wages of marketing department 
personnel, services required to support the independent sales 
representatives, and other directly identifiable support costs, but do not 
include residual commissions paid on continuing long distance telephone usage 
or the typical indirect cost allocations, such as floor-space and supporting 
departments.  When the three and six month marketing-related costs of $4.7 
million and $10.6 million, respectively, are compared against 
marketing-related revenues of $4.3 million and $10.0 million for the same 
periods, the result is a net loss in marketing-related activities of $0.4 
million and $0.6 million or 1.2% and 0.9% of total NTC sales, respectively.


                                    -10-
<PAGE>

                              INCOMNET, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                      JUNE 30, 1997

6.  COMPENSATION OF INDEPENDENT SALES REPRESENTATIVES:

The Company's subsidiary, NTC, compensates its independent sales 
representatives by an earned commission structure based upon signing up new 
telephone customers and based upon the telephone usage generated by those 
customers. In the three and six months ending June 30, 1997, expenses 
associated with commissions, bonuses and overrides paid out to NTC's 
independent representatives were $4.8 million and $10.9 million, respectively 
versus $3.8 million and $7.3 million, respectively in the three and six 
months ended June 30, 1996.

7.   COMMITMENTS AND CONTINGENCIES:  

LITIGATION: The Company is a defendant in a class action matter and related 
lawsuits alleging securities law violations with respect to alleged false 
denial and non-disclosure of a Securities and Exchange Commission 
investigation and alleged non-disclosure of purchases and sales of the 
Company's stock by the former Chairman of the Board and one of his 
affiliates.  Counsel for the Company is unable to estimate the ultimate 
outcome of these matters and is unable to predict a range of potential loss.  
Accordingly, no amounts have been provided for the class action or related 
lawsuits in the accompanying financial statements.   The Company is under 
investigation by the Securities and Exchange Commission under a non-public 
"formal order of private investigation."  Management has furnished all 
information requested by the Commission and does not believe that the matter 
will have a material adverse impact on its financial position or results of 
operations.   

EXTENSION OF LEASE: In April 1997, NTC entered into an agreement to extend 
the lease on its headquarters building at 2801 Main Street, Irvine, 
California.  According to the terms of this agreement, NTC would be obligated 
to pay formula based monthly lease payments estimated to be approximately 
$57,000 per month during 1997 and increasing to approximately $72,000 per 
month for the remainder of the initial five year lease term.  In addition, in 
February 1997, NTC entered into a ten year lease for office space in 
Honolulu, Hawaii, with the lease expiring in 2007.  The  monthly payments on 
the lease in Honolulu commence at $36,698 per month in  1997 and 1998, and 
increase on a bi-annual basis through the term of the  lease to $43,536 per 
month in 2006 and 2007.

8.  ACQUISITION OF CALIFORNIA INTERACTIVE COMPUTING. INC. (CIC):   

GENERAL: On May 2, 1997, Incomnet, Inc. ("Company") acquired 88,370.5 shares  
representing 100% of the outstanding common stock of California Interactive  
Computing, Inc. ("CIC"), a private corporation headquartered in Valencia,  
California. The Company agreed to pay a total of $1,758,302 in cash, payable  
over a five year period of time. See Item 5. Other Information - Acquisition  
of California Interactive Computing, Inc. - Schedule of Payments." In  
addition, the Company has agreed to assume the outstanding balance of  
$418,527.91 for loans to CIC made by two of CIC's shareholders. The 
transaction has been accounted for using the purchase method of 
accounting.

The Company  has also signed an employment agreement for a period of two 
years with Jerry  C. Buckley, CIC's former president and CEO, pursuant to 
which it will pay Mr. Buckley $10,000 per month in consideration for Mr. 
Buckley's services as the  Director of Strategic Planning for CIC. The 
Company has also agreed to  provide 10,000 and 20,000 stock options, 
respectively, in CIC to two former  shareholders when a plan is established 
for CIC's officers, directors,  employees and key consultants.   

CIC is engaged in the development and marketing of software that is used to  
process insurance-related claims, including workers compensation, disability, 
general medical and property & casualty. Its software is leased to 


                                    -11-
<PAGE>

companies who provide their own insurance  and claims administration, to 
insurance companies, and to third-party  administrators who process claims 
for either self-insured companies or  insurance companies.  CIC was 
incorporated in 1977 in California and has  provided software for claims 
processing for 20 years.  

SCHEDULE OF PAYMENTS: At the close of the transaction on May 2, 1997, the  
Company paid a total of $249,818 to the former shareholders of CIC, $84,818  
of which was paid to acquire CIC's stock and $165,000 of which was utilized  
to pay down loans to two former CIC shareholders. The Company has signed  
promissory notes in the aggregate principal amount of $1,927,016.91 to four  
former shareholders of CIC to repay the balance of the loans owed by CIC  
($253,527.91 as of May 2, 1997) and to pay the balance of the price to  
purchase their CIC stock by the Company ($1,674,489 as of May 2, 1997). These 
notes bear interest at the rate of 8% per annum. The stock of CIC purchased  
by the Company is held in an escrow account until the promisory notes issued  
by the Company to CIC former shareholders are repaid in full. The outstanding 
balances owed on these notes can be repaid at any time, which would lower 
the  total amount of scheduled payments, including interest.   

During the first year after the acquisition, the Company has agreed to pay  
$27,859 to one shareholder in 12 equal monthly payments of principal and  
interest. 

During the 13th - 24th month after the acquisition, the Company has  
contracted to pay a total of $591,175 of principal and interest, of which  
$369,136 is scheduled to be paid for the purchase of CIC stock from four  
former shareholders and of which $222,039 is scheduled to pay down the  
outstanding loans owed by CIC to two former shareholders.   

During the 25th - 36th month after the acquisition, the Company has  
contracted to pay a total of $559,662 of principal and interest, of which  
$514,662 is scheduled to be paid for the purchase of CIC stock from four  
former CIC shareholders and of which $45,000 is scheduled to pay off the  
remaining balance of the loans owed by CIC to two former CIC shareholders.   

During the 37th - 48th month after the acquisition, the Company is contracted 
to pay a total of $574,572 of principal and interest for the purchase of CIC 
stock from four former shareholders.   During the 49th - 60th month after 
the acquisition, the Company is contracted  to pay a total of $514,662 of 
principal and interest for the purchase of CIC  stock from four former 
shareholders.   

DIRECTORS OF CIC: The former directors of CIC tendered their resignation,  
effective at the acquisition. The Company has named Melvyn Reznick, its  
President and CEO, Stephen A. Caswell, its Vice President and Corporate  
Secretary, and Jerry C. Buckley, CIC's former President and CEO, to serve on  
CIC's Board of Directors. Mr. Reznick will serve as Chairman, President, CEO  
and CFO of CIC.  Mr. Caswell will serve as Executive Vice President and  
Secretary of CIC. Mr. Buckley will serve as a director. See the Company's  
Report on Form 8-K, dated May 13, 1997.   

PRODUCTS & SERVICES: CIC develops and markets a trademarked line of software  
products designed to handle insurance-related claims processing.  
Insurance-related products include GenCOMP-TM-, GenMED-TM-, GenDIS-TM-,  
GenPAC-TM-, GenRISK-TM-, GenIRIS-TM- and Top Rate-TM-. In addition, CIC also  
offers several computer and service-related products, including GenARS-TM-,  
which is an optical disk-based information storage and retrieval system, and  
GenSERVE-TM-, which is a maintenance and service program for customers.   

                                    -12-
<PAGE>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
CONDITION AND RESULTS OF OPERATIONS   

OVERVIEW:   

The following is management's discussion and analysis of certain significant  
factors which have affected the results of operations and financial condition 
of the Company during the period included in the accompanying financial  
statements. This discussion should be read in conjunction with the financial  
statements and associated notes.  The discussion herein is qualified by  
reference to the Cautionary Statements. See "Part II. Cautionary Statements". 
  
LIQUIDITY AND CAPITAL RESOURCES:

GENERAL - Overall, the Company achieved negative cash flows of  $613,000 
during the first six months of 1997 versus positive cash flow of $236,000 
during the first six months of 1996. The negative cash flows resulted from 
negative cash  flows from operations of $2.2 million and negative cash flows 
from investing activities of $0.7 million, which were offset by  positive 
cash flows from financing activities of $2.3 million as discussed below:   

CASH FLOW FROM OPERATIONS - The Company generated $2.2 million in negative 
cash  flow from operations during the six months ended June 30, 1997, 
compared to $1.1  million in positive cash flow from operations during the 
prior year's  comparable period. This decrease in cash flow from operations 
resulted primarily from: (1) a $3.8 million inflow of cash from net income 
and depreciation & amortization, offset by (2) a $5.9 million increase in 
accounts  receivable and a $2.4 million decrease in inventories. During this 
period, operating liabilities decreased by $1.1 million.

CASH FLOW FROM INVESTING - The Company generated negative cash flows from  
investing activities of $0.7 million in the six months ended June 30, 1997 
versus  negative cash flows $3.3 million in the first six months of 1996. In 
the first six months of 1997, the Company increased its acquisition of plant 
& equipment by $3.4 million. Goodwill also increased by $2.2 million 
associated with the Company's acquisition of CIC.  The increase in plant & 
equipment was primarily due to capital expenditures of $1.5 million in tenant 
improvements for NTC`s Honolulu, Hawaii office space.  The Company expects 
NTC to continue making improvements to its headquarters building and to 
purchase additional equipment commensurate with the expansion of its 
business. The Company also anticipates investing in software development at 
CIC.

As an offset to the Company's negative cash flows from investing activities,  
the Company experienced positive cash flows from investing activities due to 
a $1.2 million decrease in patents/intangible assets and a $3.6 million 
decrease in liability in excess of assets associated with the write-off of 
the Company's investment in RCI.

CASH FLOW FROM FINANCING - The Company had net cash inflow of $2.4 million in 
the six months ended June 30, 1997 versus net cash inflow of $2.5 million in 
the six months ended June 30, 1997. Significant items include an increase of 
$1.3 million in notes payable - current and $0.8 million in notes payable - 
long term, as well as an increase of $0.5 million due to the sale of common 
stock. 
    
LITIGATION - The Company is subject to pending litigation and an 
investigation by the Securities and Exchange Commission.  Management is not 
yet able to predict the impact of the pending litigation on its financial 
condition and results of operations.  Management does not believe that the 
investigation by the Securities and Exchange Commission will result in a 
material impact on the Company's financial condition or results of 
operations.  See "Part II. Item 1.  Legal Proceedings."   

RESULTS OF OPERATIONS:   

SALES - Second quarter, 1997 sales of $34.9 million increased 38% over the 
second quarter, 1996 sales of $25.3 million.  The majority of this increase 
was attributable to NTC's sales increase to $34 million from $23.6 million in 
the three months ending June 30, 1997 versus 1996, respectively.  A secondary 
cause of the 


                                    -13-
<PAGE>

increase in sales was the inclusion of $447,043 in sales from two months of 
operations of the Company's newly-acquired subsidiary, CIC (see Item 5. Other 
Information.- Acquisition of California Interactive Computing, Inc.).  The 
following table summarizes the Company's sales performance by subsidiary and 
segment during the comparable second quarters in 1997 and 1996:

                                                             $ in millions
                                                           -----------------
Subsidiary               Segment                             1997      1996
- ----------    ---------------------------------------      -------   -------
NTC           Telephone (telecommunications services)      $  29.7   $  20.2 
NTC           Telephone (marketing programs)                   4.3       3.4
RCI           Optical                                           --       1.3
CIC           Computer Software                                0.5        --
AutoNETWORK   Network                                          0.4       0.4
                                                           -------   -------
              Total Company Sales                          $  34.9   $  25.3 
                                                           -------   -------
                                                           -------   -------

COST OF SALES - Total Company cost of sales increased to $24.6 million or 70% 
of sales during the quarter ending June 30, 1997 verses $15.5 million or 61% 
of sales during the comparable prior year quarter.  The increase in cost of 
sales resulted largely from an increase in carrier costs associated with 
increased telephone service sales by NTC.  The increase in costs as a percent 
of sales was largely generated by a drop in NTC's telecommunication service 
gross profits due to a special limited-time offer of attractive international 
rates.

The following table summarizes the changes in three major cost components 
from the second quarter ended June 30, 1997 and 1996, respectively:

                                                             $ in millions
                                                           -----------------
                                                             1997      1996
                                                           -------   -------
Commissions paid to NTC independent sales reps             $  4.8    $  3.8 
Carrier costs for NTC's long distance telephone service      18.6      10.2
All other costs of sales                                      1.2       1.5
                                                           -------   -------
   Total Company Cost of Sales                            $  24.6   $  15.5 
                                                           -------   -------
                                                           -------   -------

NTC's total commission expense increased to $4.8 million in the second 
quarter of 1997 compared to $3.8 million in the same quarter of 1996.  NTC's 
carrier costs to deliver long distance telephone service to its telephone 
customers increased to $18.6 million in the second quarter of 1997 compared 
to $10.2 million in the second quarter of 1996.  This increase in carrier 
costs reflects the increased growth in telephone sales, although these costs 
have grown at a faster pace than sales, thus reflecting a decline in gross 
profits from telephone service.

The third cost component shown in the table above is "all other costs of 
sales" which represents: (1)  NTC's costs of producing sales materials for 
its independent sales representatives, (2)  CIC's costs of producing its 
computer software and providing related services, and (3) AutoNETWORK costs 
of providing communications network products and services.

GENERAL & ADMINISTRATIVE - Total general and administrative costs increased 
to $7.9 million or 23% of sales in the quarter ending June 30, 1997 compared 
to $7.5 million or 30% of sales in the same prior year quarter.  General and 
administrative expenses for the six months ended June 30, 1997 increased to 
$14 million or 21% of sales versus $13.8 million or 28% of sales in the 
second quarter of 1996. General and administrative costs generally include 
the costs of employee salaries, fringe benefits, supplies, and related 
support costs which are 


                                    -14-
<PAGE>

required in order to provide such operating functions as customer service, 
billing, marketing, product development, information systems, collections of 
accounts receivable, and accounting.

This decrease in general and administrative expenses as a percentage of sales 
in the three month and six month periods was caused by improved efficiencies 
at NTC and by no longer consolidating the financial statements of RCI. In the 
second quarter of 1996, RCI's general and administrative expenses represented 
11% of total general and administrative expenses.

DEPRECIATION & AMORTIZATION - Total Company depreciation and amortization 
expense increased to approximately $732,000 in the three months ended June 
30, 1997 verses $464,896 in three months ended June 30, 1996.  Depreciation 
and amortization expense increased to $1.4 million in the six months ended 
June 30, 1997 versus approximately $894,000 in the same period of 1996. This 
increase was primarily caused by greater investment by NTC in computer 
hardware and software, furniture and equipment, and leasehold improvements 
required to support its rapid expansion in sales.

BAD DEBT EXPENSE - Total Company bad debt expense decreased to approximately 
$152,000 in the second quarter of 1997 compared to $1.4 million in the same 
prior year quarter.  Bad debt expense for the six months ended June 30, 1997 
decreased to $1.8 million from $2.5 million in the six months ended June 30, 
1996. The decrease was due primarily to decreases in NTC's LEC-billed bad 
debt.

OTHER INCOME & EXPENSE - The Company's other income and expense declined to 
net other expense of approximately $67,000 in the second quarter of 1997 
verses net other income of approximately $721,000 during the comparable prior 
year quarter. The Company's other income and expense declined to net other 
expense of approximately $59,000 in the six months ended June 30, 1997 verses 
net other income of approximately $1.3 million during the six months ended 
June 30, 1996. This net decline was primarily caused by no longer booking 
acquisition costs associated with the acquisition of the Company's 35%-owned 
subsidiary, RCI. In the six month period ended June 30, 1996, the Company 
booked acquisition expense of $1.1 million associated with its acquisition of 
RCI.

MINORITY INTEREST - Beginning on July 1, 1995, the Company converted from the 
equity method to the consolidated method of accounting for its 51% ownership 
in RCI.  As a result, $646,265 or 49% of RCI's losses from April 1 through 
June 30, 1996 (the "minority interest") was eliminated from the Company's 
"Consolidated Statements of Operations" for 1996. On January 1, 1997, the 
Company converted back to the equity method of accounting.

NET INCOME - Total Company net income increased to $1.3 million or 3.8% of 
sales in the second quarter of 1997 as compared to net income of $230,429 or 
0.9% of sales in the same quarter of 1996.  Net income increased to $2.4 
million in the six months ended June 30, 1997 from $648,003 in the six months 
ended June 30, 1996. The increase in net income resulted from: (1) no longer 
booking losses associated with the acquisition and operations of RCI, (2) 
reserving for anticipated legal fees associated with lawsuits against the 
Company and (3) slightly increased earnings at NTC. In the six months ended 
June 30, 1997, earnings at NTC were $2.8 million versus $2.7 million for the 
six months ended June 30, 1996.


                                    -15-
<PAGE>

PART II - OTHER INFORMATION   

CAUTIONARY STATEMENTS:   

This Quarterly Report on Form 10-Q contains certain forward-looking  
statements within the meaning of Section 27A of the Securities Act of 1933  
and Section 21E of the Securities Exchange Act of 1934.  The Company intends  
that such forward-looking statements be subject to the safe harbors created  
by such statutes. The forward-looking statements included herein are based on 
 current expectations that involve a number of risks and uncertainties.  
Accordingly, to the extent that this Quarterly Report contains  
forward-looking statements regarding the financial condition, operating  
results, business prospects or any other aspect of the Company and its  
subsidiaries, please be advised that the Company and its subsidiaries' actual 
 financial condition, operating results and business performance may differ  
materially from that projected or estimated by the Company in forward-looking 
 statements.  The differences may be caused by a variety of factors, 
including  but not limited to adverse economic conditions, intense 
competition,  including intensification of price competition and entry of new 
competitors  and products, adverse federal, state and local government 
regulation,  inadequate capital, unexpected costs and operating deficits, 
increases in  general and administrative costs, lower sales and revenues than 
forecast,  loss of customers, customer returns of products sold to them by 
the Company  or its subsidiaries, disadvantageous currency exchange rates, 
termination of  contracts, loss of supplies, technological obsolescence of 
the Company's or  its subsidiaries' products, technical problems with the 
Company's or its  subsidiaries' products, price increases for supplies and 
components,  inability to raise prices, failure to obtain new customers, 
litigation and  administrative proceedings involving the Company, including 
the pending class  action and related lawsuits and SEC investigation, the 
possible acquisition  of new businesses that result in operating losses or 
that do not perform as  anticipated, resulting in unanticipated losses, the 
possible fluctuation and  volatility of the Company's operating results, 
financial condition and stock  price, losses incurred in litigating and 
settling cases, dilution in the  Company's ownership of its subsidiaries and 
businesses, adverse publicity and  news coverage, inability to carry out 
marketing and sales plans, challenges  to the Company's patents, loss or 
retirement of key executives, changes in  interest rates, inflationary 
factors, and other specific risks that may be  alluded to in this Quarterly 
Report or in other reports issued by the  Company.  In addition, the business 
and operations of the Company are subject  to substantial risks which 
increase the uncertainty inherent in the  forward-looking statements.  In 
light of the significant uncertainties  inherent in the forward-looking 
information included herein, the inclusion of  such information should not be 
regarded as a representation by the Company or  any other person that the 
objectives or plans of the Company will be achieved.   

ITEM 1.   LEGAL PROCEEDINGS   

SECURITIES AND EXCHANGE COMMISSION INVESTIGATION:   

The investigation of the Company by the SEC, which was commenced in August  
1994, has not experienced any material changes from its status as described  
in "Item 3. Legal Proceedings" in the Company's Form 10-K for its fiscal year 
ending December 31, 1996. The Company continues to believe that it has 
provided substantial documentation to the Commission that demonstrates the 
propriety of its business operations and that the ultimate result of the 
investigation will not have a material adverse effect on the Company's 
financial condition or results of operations.

CLASS ACTION AND RELATED LAWSUITS:   

The status of the pending class action lawsuit described in "Item 3. Legal  
Proceedings" in the Company's Form 10-K for its fiscal year ending December  
31, 1996, known as and updated in "Item 1. Legal Proceedings" in the 
Company's Form 10-Q for its fiscal quarter ending March 31, 1997,  SANDRA 
GAYLES, ET AL.  VS. SAM D. SCHWARTZ AND INCOMNET, INC., Case  No. CV95-0399 
KMW (BQRx), has materially changed since the filing of the Form 10-K for the 
fiscal year ending December 31, 1996 and Form 10-Q for the fiscal quarter 
ending March 31, 1997, in the following manner:   


                                    -16-
<PAGE>

On May 6, 1997, the court in the pending class action lawsuit SANDRA GAYLES  
ET AL. VS. SAM D. SCHWARTZ AND INCOMNET, INC. ruled that approximately 20  
former shareholders of the Company have the right to "opt out" of the class  
action lawsuit and file their own separate lawsuit against the Company and 
Sam  D. Schwartz, the Company's former President. The Company expects these  
potential plaintiffs to file a separate lawsuit against it and its former  
President in the near future. The potential plaintiffs purchased the  
Company's stock in the open market through Everest Securities, a brokerage  
firm which has since terminated its business. The potential claims are  
expected to be based on alleged violations of applicable securities laws 
relating to alleged statements made by the Company's former President to the  
securities broker at Everest Securities in 1995. The amount of damages to be  
sought by the potential plaintiffs is not yet known. The Company intends to  
vigorously defend the claims if they are asserted against it.   The Company 
is presently engaged in settlement discussions with the plaintiff's counsel 
in the class action lawsuit. There are no assurances that any settlement will 
be reached.

In a hearing on May 5, 1997, the plaintiffs in a lawsuit entitled SILVA RUN  
WORLDWIDE LIMITED VS. INCOMNET, INC., SAM D. SCHWARTZ, BEAR STEARNS & CO.,  
INC., LESLIE SOLMONSON, RONALD F. SEALE, MARINER RESERVE FUND, COMPANIA DI  
INVESTIMENTO ANTILLANO, COUTTS & CO. AG, SALVATORE M. FRANZELLA, PETER G.  
EMBIRICOS, AND JOS SCHUETZ, filed in the United States District Court for the 
Southern District of New York and transferred in March 1997 to the same 
court  in California which is hearing the pending class action lawsuit, were 
allowed  to continue as a separate pleading from the class action lawsuit. As 
such,  the Company anticipates that it will be involved in a separate lawsuit 
with  the SILVA RUN WORLDWIDE LIMITED plaintiffs as described in "Item 3. 
Legal  Proceedings" in the Company's Form 10-K for its fiscal year ending 
December  31, 1996.   

INCOMNET, INC. VS. SAM D. SCHWARTZ:  

On April 25, 1997, the Company filed a lawsuit against Sam D. Schwartz, its  
prior President and Chairman of the Board, alleging fraud, breach of  
fiduciary duty, negligence, declaratory relief, breach of contract and  
imposition of constructive trust. The lawsuit was filed in the Superior Court 
of California in the County of Los Angeles. In the lawsuit, the Company 
alleges that Mr. Schwartz failed to disclose to the Company or its board of  
directors that he would obtain a direct financial benefit in connection with  
certain transactions considered or entered into by the Company during the  
period from 1993 to 1995. The Company further alleges that Mr. Schwartz 
fraudulently induced the Company to enter into a Severance Agreement between  
him and the Company in November 30, 1995 (see "Item 1.  Business - Employees, 
Officers and Directors - Officers" in the Company's Form 10-K for the fiscal 
year ending December 31, 1995), and that he breached his fiduciary duty to  
the Company by self-dealing, acting in bad faith and concealing material  
facts. 

The Company seeks payment from Mr. Schwartz of the actual damages  incurred 
by it as a result of Mr. Schwartz's conduct, as well as interest,  punitive 
damages, attorney's fees and costs and reimbursements of all  payments 
previously made to Mr. Schwartz pursuant to the Severance Agreement.  
Furthermore, the Company seeks a declaratory order that Mr. Schwartz  
committed acts or omissions involving known misconduct, the absence of good  
faith, an improper personal benefit, a reckless disregard of his duties to  
the Company and its shareholders, an unexcused pattern of inattention, and  a 
violation of Sections 310 and 316 of the California Corporations Code. On 
June 24, 1997, Mr. Schwartz answered the Company's lawsuit against him 
denying the allegations and counterclaiming for (i) enforcement of any 
payments due under his Severance Agreement with the Company, (ii) 
indemnification against third party claims, and (iii) payment of the same 
settlement to him as was paid to the prior noteholders who purchased 
convertible notes from the Company on February 8, 1995 (Mr. Schwartz also 
purchased convertible notes from the Company on February 8, 1995), even 
though the Company's settlement with those prior noteholders was based on the 
misconduct of Mr. Schwartz.  See "THE COMPANY - Settlement with Prior 
Noteholders."  The Company intends to vigorously assert its claims against 
Mr. Schwartz, including possible contribution claims with respect to the 
Company's proposed settlement payments to the plaintiffs in the class action 
lawsuit, and to vigorously defend against Mr. Schwartz's counterclaims.  The 
lawsuit against Mr. Schwartz has entered the discovery phase and there is no 
assurance regarding its outcome.  There is no assurance that the case will 
not have a material adverse impact on the financial condition, operating 
results and business performance of the Company or its subsidiaries. See 
"Item 1. Legal Proceedings - INCOMNET, INC. VS. SAM D. SCHWARTZ" in the 
Company's Form 10-Q for 


                                    -17-
<PAGE>

the quarter ended March 31, 1997, and "Item 3.  Legal Proceedings - 
Settlement with Prior Noteholders" in the Company's 1996 Form 10-K.

SECTION 16(B) LAWSUIT:  

In January 1996, the Company was served with a derivative shareholders  
lawsuit entitled RICHARD MORALES VS. INCOMNET, INC. AND SAM D. SCHWARTZ, 96  
Civil 0225 in the United States District Court for the Southern District of  
New York, alleging violations of Section 16(b) of the Securities Exchange Act 
of 1934, as amended, and demanding that the Company assert claims against 
Mr.  Schwartz for the payment of short-swing profits plus interest. On July 
10, 1997, the United States District Court for the Southern District of New 
York gave final approval to the settlement of that lawsuit in which Mr. Sam 
D. Schwartz agreed to pay to the Company cash and stock valued at $4,250,000. 
In final settlement of the lawsuit, Mr. Schwartz has delivered to the Company 
1,047,966 shares of the Company's common stock and $600,000 in cash. Under 
the agreement, the Company paid $626,450 in attorney's fees and expenses to 
the shareholder's counsel. 

LEGAL ACTION AGAINST PRIOR REPRESENTATIVES:   

The status of the pending lawsuit by NTC against certain of its prior 
representatives described in "Item 3. Legal Proceedings" in the Company's  
Form 10-K for its fiscal year ending December 31, 1996 and updated in the 
filing of the Form 10-Q for the fiscal quarter ending March 31, 1997, has not 
materially changed since the filing of the Form 10-K.   

POTENTIAL LAWSUITS:   

There is no assurance that claims similar to those asserted in the pending  
class action and related lawsuits, or other claims, will not be asserted  
against the Company by new parties in the future.  In this regard, potential  
plaintiffs have from time to time orally asserted claims against the Company  
and its prior directors.  Several members of the class in the pending class  
action lawsuit against the Company have opted out. If such claims are filed 
as legal complaints,  the Company will seek to have them consolidated with 
other pending lawsuits, if appropriate, or will defend them separately.  From 
time to time, the Company is also involved in litigation arising from the  
ordinary course of business, the ultimate resolution of which management  
believes will not have a material adverse effect on the financial condition  
or results of operations of the Company.     

ITEM 2. CHANGES IN SECURITIES   

Item 2 is not applicable for the three months ended June 30, 1997.  

ITEM 3. DEFAULTS UPON SENIOR SECURITIES   

Item 3 is not applicable for the three months ended June 30, 1997.  

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS   

Item 4 is not applicable for the three months ended June 30, 1997.  

ITEM 5. OTHER INFORMATION   

ADDITION OF NEW BOARD MEMBERS:

On August 7, 1997, the Company entered into an agreement with Stanley C. 
Weinstein, David Wilstein and Richard M. Horowitz in which all three 
individuals would join the Company's Board of Directors. On May 5, 1997, Mr. 
Wilstein and Mr. Horowitz were members of a group that filed a Schedule 13D 
with the Securities and Exchange Commission ("SEC"), stating that they may be 
deemed to be a group pursuant to SEC Rule 13d-5(b)(1) promulgated under 
Sections 13(d) and 13(g) of the Securities and Exchange Act of 1934, as 
amended.


                                    -18-
<PAGE>

Pursuant to the Agreement, the Company agreed to (1) hold harmless and 
indemnify all of the members of the Company's Board of Directors to the 
maximum extent permitted by the General Corporation Law of California, (2) 
increase directors and officers insurance to $5 million and (3) resolve 
uncertainties that are merely of a technical nature that may exist in the 
Company's Articles of Incorporation at the next meeting of the Company's 
shareholders.

As part of the Agreement, Mr. Wilstein and Mr. Horowitz agreed that they 
would not assert that any other director of the Company should be deemed to 
be a member of the group that filed the Schedule 13D on May 5, 1997.

As part of the Agreement, all parties agreed (1) that it would be the policy 
of the Board that the Board will not support any derivative lawsuit unless 
such a suit pleads with particularity facts that give rise to a strong 
inference that a director or directors acted in violation of his, her or 
their duty of loyalty or duty of care to the Company, unless a different 
standard is required, (2) to recommend that the shareholders of the Company 
approve clarifying amendments to the Company's Articles of Incorporation, 
deleting reference to the number of directors, (3) to amend the Company's 
Bylaws so that the Board shall be comprised of seven members, and (4) to take 
actions to cause the annual meeting to be held on September 22, 1997 and to 
act together to nominate all seven Board members as the slate for the 
upcoming meeting of shareholders, provided that all members wish to serve on 
the Board  or resign from the Board and subsequently nominate a different 
slate of directors.

ISSUANCE OF 6% CONVERTIBLE PREFERRED STOCK:

In July 1997, the Company issued 1,800 shares of Series B 6% Convertible 
Preferred Stock to raise $1.8 million, less fees equal to approximately 7% of 
the capital raised. In connection with the issuance of the Series B Preferred 
Stock, the Company also issued warrants to purchase 50,000 shares of the 
Company's common stock at an exercise price of $5.36 per share for a period 
of two years and an option to acquire an additional 125 Series B Preferred 
Stock at 88% of the average bid price of the Company's common stock in the 
five days preceding the date of issuance of the additional Series B Preferred 
Stock. The basic terms and conditions of the Series B 6% Convertible 
Preferred Stock are as follows:

VOTING.  The Series B 6% Convertible Preferred Stock does not have voting 
rights.

DIVIDEND.  The Series B 6% Convertible Preferred Stock has a cumulative 
noncompounded annual dividend of 6% payable in cash or stock at the Company's 
option upon conversion of the Preferred Stock into Common Stock, and prior to 
the payment of any dividends on the Common Stock. No dividends may be 
declared or paid on the Convertible Series B Preferred Stock until all 
cumulative unpaid dividends have been declared and paid on the outstanding 
Convertible Series A Preferred Stock.

LIQUIDATION PREFERENCE.  The Series B 6% Convertible Preferred Stock has a 
liquidation preference of $1,000 per share plus all cumulative unpaid 
dividends, whether or not declared by the Company's Board of Directors.  Upon 
any liquidation or change of control of the Company (i.e. transfer of more 
than 50% of its voting stock), the Preferred Stockholders are entitled to the 
second priority in payment from the Company's assets, before any payments are 
made on the Company's Common Stock, until the liquidation preference is paid 
in full. The Series B 6% Convertible Preferred Stock is junior in preference 
to Series A 2% Convertible Preferred Stock issued in October 1996 (see the 
Company's Annual Report of Form 10-K filed on April 15, 1997). No liquidation 
preference may be paid to the holders of the Convertible Series B Preferred 
Stock until the full liquidation preference has been paid to the holders of 
the outstanding Convertible Series A Preferred Stock.

CONVERSION.  The Preferred Stockholders may convert each share of Series B 6% 
Convertible Preferred Stock into the number of shares of the Company's Common 
Stock calculated as follows, at any time upon the earlier of (i) 120 days 
after the issuance of the Preferred Stock, or (ii) when the shares of Common 
Stock underlying the Preferred Stock are registered with the Securities and 
Exchange Commission.  The conversion price (the "Conversion Price") for each 
share of Series B 6% Convertible Preferred Stock is equal to the lesser of 
(a) 80% of the average bid price for the Company's Common Stock on the public 
trading market for the five 


                                    -19-
<PAGE>

trading days immediately preceding the conversion date, as specified by the 
Preferred Stockholder, or (b) the bid price of the Company's Common Stock on 
the funding date (i.e. the issuance date of the Preferred Stock).  To 
calculate the number of shares of Common Stock issuable upon the conversion 
of the Preferred Stock, the Conversion Price is multiplied by a ratio, the 
numerator of which is the sum of 1,000 and the accrued but unpaid dividends, 
and the denominator of which is the Conversion Price.  If for any reason a 
registration statement covering the shares of Common Stock issuable upon the 
conversion of the Preferred Stock is not in effect with the Securities and 
Exchange Commission at the time of a valid conversion by a Preferred 
Stockholder, then the Conversion Price is reduced by 3% per month for each of 
the first three months that the effectiveness of the registration is late, 
and thereafter the Company is obligated to pay a cash penalty equal to 3% of 
the investment per month. The Company has the right to cause a conversion of 
the Preferred Stock into Common Stock on the same terms at any time after one 
year after the Preferred Stock is issued.

REDEMPTION.  The Company has the right to redeem the Preferred Stock for its 
issuance price plus cumulative unpaid dividends if the Company's stock trades 
at a price which averages $2.00 per share or less for any period of five 
consecutive trading days after the Preferred Stock is issued.

REGISTRATION RIGHTS.  Pursuant to a Registration Rights Agreement entered 
into by the Company with each purchaser of the Series B 6% Convertible 
Preferred Stock, the Company is obligated to file a registration statement 
with the Securities and Exchange Commission covering the shares of Common 
Stock underlying the Preferred Stock within 30 days after the Preferred Stock 
is issued, and to have the registration statement declared effective within 
120 days after it is filed.

ANTIDILUTION PROVISION.  The Certificate of Determination for the Series B 6% 
Convertible Preferred Stock contains comprehensive provisions for adjustments 
to the Conversion Price and the conversion ratio of the Preferred Stock in 
the event of stock dividends, asset distributions, reorganizations, 
recapitalizations, mergers, stock splits or similar transactions by the 
Company, in order to protect the Preferred Stock from dilution as a result of 
such transactions.

RESTRICTIVE COVENANTS.  During the first 90 days after the Series B 6% 
Convertible Preferred Stock is issued, the Company is not permitted to issue 
any other securities, except in limited circumstances, including pursuant to 
the exercise of outstanding options or warrants or pursuant to existing 
settlement agreements, without first notifying the Preferred Stockholders and 
giving them a right of first refusal to purchase the securities themselves.  
While the Series B 6% Convertible Preferred Stock is outstanding or until it 
is converted into Common Stock, the Company is not permitted to engage in 
certain transactions, such as the redemption or purchase of its own Common 
Stock (except in connection with the collection of Section 16(b) short-swing 
profits), without the prior consent of the Preferred Stockholders.  
Furthermore, the Company cannot take any action which would modify the rights 
of the Preferred Stockholders under the Certificate of Determination without 
the prior consent of the Preferred Stockholder being affected by the 
modification.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

INDEX TO EXHIBITS:
   
    
EXHIBIT NO.    DESCRIPTION
- -----------    -----------------
   
10-1           Loan Agreement between National Telephone & Communications, 
               Inc. and First Bank


                                    -20-
<PAGE>

               & Trust, Irvine, CA.

10-2        Agreement As To Board Membership Between Incomnet, Inc. and 
            Stanley Weinstein, David Wilstein and Richard Horowitz, dated 
            August 7, 1997.


REPORTS ON FORM 8-K, FILED IN 1997
- - ----------------------------------------------------

20.1   Report on Form 8-K - Election of Dr. Howard Silverman As Director & 
       Amendment to Employment Contract of Melvyn Reznick, filed on February 7,
       1997.

20.2   Report on Form 8-K - Reincorporation of National Telephone &
       Communications, Inc. filed on April 10, 1997.

20.3   Report on Form 8-K - Acquisition of California Interactive Computing, 
       Inc., filed on May 13, 1997.

                        
       
SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the 
Registrant has duly caused this report to be signed on its behalf by the 
undersigned, thereunto duly authorized.

                                        INCOMNET, INC.



Date: August 14, 1997                   /s/ MELVYN REZNICK
                                        --------------------------
                                        Melvyn Reznick
                                        President, CEO & CFO


                                    -21-

<PAGE>
[LOGO]                                       
                                LOAN AGREEMENT 
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------
  Principal   Loan Date  Maturity   Loan No  Call  Collateral  Account  Officer  Initials 
<S>           <C>        <C>        <C>      <C>   <C>         <C>      <C>      <C>      
$10,000,000.00            06-30-1998 973000139                             110             
- ------------------------------------------------------------------------------------------
References in the shaded area are for Lender's use only and do not limit the 
applicability of this document to any particular loan or item.
- -----------------------------------------------------------------------------------------
</TABLE>

BORROWER: NATIONAL TELEPHONE &         LENDER: FIRST BANK & TRUST
            COMMUNICATIONS, INC.               IRVINE REGIONAL OFFICE - 400
          2801 MAIN STREET                     2400 MICHELSON DRIVE
          IRVINE, CA 92614                     IRVINE, CA 92612
- ------------------------------------------------------------------------------
- ------------------------------------------------------------------------------


THIS LOAN AGREEMENT between NATIONAL TELEPHONE & COMMUNICATIONS, INC. 
("Borrower") and FIRST BANK & TRUST ("Lender") is made and executed on the 
following terms and conditions. Borrower has received prior commercial loans 
from Lender or has applied to Lender for a commercial loan or loans and other 
financial accommodations, including those which may be described on any 
exhibit or schedule attached to this Agreement. All such loans and financial 
accommodations, together with all future loans and financial accommodations 
from Lender to Borrower, are referred to in this Agreement individually as the 
"Loan" and collectively as the "Loans." Borrower understands and agrees that: 
(a) in granting, renewing, or extending any Loan, Lender is relying upon 
Borrower's representations, warranties, and agreements, as set forth in this 
Agreement; (b) the granting, renewing, or extending of any Loan by Lender at 
all times shall be subject to Lender's sole judgment and discretion; and (c) 
all such Loans shall be and shall remain subject to the following terms and 
conditions of this Agreement.

TERM. This Agreement shall be effective as of March 27, 1997, and shall 
continue thereafter until all Indebtedness of Borrower to Lender has been 
performed in full and the parties terminate this Agreement in writing.

DEFINITIONS. The following words shall have the following meanings when used 
in this Agreement. Terms not otherwise defined in this Agreement shall have 
the meanings attributed to such terms in the Uniform Commercial Code. All 
references to dollar amounts shall mean amounts in lawful money of the United 
States of America.

     AGREEMENT. The word "Agreement" means this Loan Agreement, as this Loan 
     Agreement may be amended or modified from time to time, together with 
     all exhibits and schedules attached to this Loan Agreement from time to 
     time.

     ACCOUNT. The word "Account" means a trade account, account receivable, 
     or other right to payment for goods sold or services rendered owing to 
     Borrower (or to a third party grantor acceptable to Lender).

     ACCOUNT DEBTOR. The words "Account Debtor" mean the person or entity 
     obligated upon an Account.

     ADVANCE. The word "Advance" means a disbursement of Loan funds under 
     this Agreement.

     BORROWER. The word "Borrower" means NATIONAL TELEPHONE & COMMUNICATIONS, 
     INC.. The word "Borrower" also includes, as applicable, all subsidiaries 
     and affiliates of Borrower as provided below in the paragraph titled 
     "Subsidiaries and Affiliates."

     BORROWING BASE. The words "Borrowing Base" mean, as determined by Lender 
     from time to time, the lesser of (a) $10,000,000.00; or (b) 75.000% of 
     the aggregate amount of Eligible Accounts.

     BUSINESS DAY. The words "Business Day" mean a day on which commercial 
     banks are open for business in the State of California.

     CERCLA. The word "CERCLA" means the Comprehensive Environmental 
     Response, Compensation, and Liability Act of 1980, as amended.

     CASH FLOW. The words "Cash Flow" mean net income after taxes, and 
     exclusive of extraordinary gains and income, plus depreciation and 
     amortization.

     COLLATERAL. The word "Collateral" means and includes without 
     limitation all property and assets granted as collateral security for a 
     Loan, whether real or personal property, whether granted directly or 
     indirectly, whether granted now or in the future, and whether granted in 
     the form of a security interest, mortgage, deed of trust, assignment, 
     pledge, chattel mortgage, chattel trust, factor's lien, equipment trust, 
     conditional sale, trust receipt, lien, charge, lien or title retention 
     contract, lease or consignment intended as a security device, or any 
     other security or lien interest whatsoever whether created by law, 
     contract, or otherwise. The word "Collateral" includes without limitation 
     all collateral described below in the section titled "COLLATERAL."
     
     DEBT. The word "Debt" means all of Borrower's liabilities excluding 
     Subordinated Debt.
     
     ELIGIBLE ACCOUNTS. The words "Eligible Accounts" mean, at any time, all 
     of Borrower's Accounts which contain selling terms and conditions 
     acceptable to Lender. The net amount of any Eligible Account against 
     which Borrower may borrow shall exclude all returns, discounts, credits,
     and offsets of any nature. Unless otherwise agreed to by Lender in 
     writing, Eligible Accounts do not include:
          
          (a) Accounts with respect to which the Account Debtor is an 
          officer, an employee or agent of Borrower.
          
          (b) Accounts with respect to which the Account Debtor is a 
          subsidiary of, or affiliated with or related to Borrower or its 
          shareholders, officers, or directors.
          
          (c) Accounts with respect to which goods are placed on consignment, 
          guaranteed sale, or other terms by reason of which the payment by 
          the Account Debtor may be conditional.
          
          (d) Accounts with respect to which Borrower is or may become liable 
          to the Account Debtor for goods sold or services rendered by the 
          Account Debtor to Borrower. 
          
          (e) Accounts which are subject to dispute, counterclaim, or setoff.
          
          (f) Accounts with respect to which the goods have not been shipped 
          or delivered, or the services have not been rendered, to the 
          Account Debtor.
          
          (g) Accounts with respect to which Lender, in its sole discretion,
          deems the creditworthiness or financial condition of the Account 
          Debtor to be unsatisfactory.
          
          (h) Accounts of any Account Debtor who has filed or has had filed 
          against it a petition in bankruptcy or an application for relief 
          under any provision of any state or federal bankruptcy, insolvency, 
          or debtor-in-relief acts; or who has had appointed a trustee, 
          custodian, or receiver for the assets of such Account Debtor; or 
          who has made an assignment for the benefit of creditors or has 
          become insolvent or fails generally to pay its debts (including its 
          payrolls) as such debts become due.
          
          (i) Accounts with respect to which the Account Debtor is the United 
          States government or any department or agency of the United States.
          
          (j) Accounts which have not been paid in full with 90 DAYS FROM 
          DATE OF INVOICE from the invoice date.
          
          (k) EXCLUDING ALL INTER-COMPANY RECEIVABLES, GOVERNMENT 
          RECEIVABLES, FOREIGN RECEIVABLES AND CONTRA ACCOUNTS.
     
     ERISA.  The word "ERISA" means the Employee Retirement Income Security 
     Act of 1974, as amended.
     
     EVENT OF DEFAULT.  The words "Event of Default" mean and include without 
     limitation any of the Events of Default set forth below in the section 
     titled "EVENTS OF DEFAULT."
     
     EXPIRATION DATE.  The words "Expiration Date" mean the date of 
     termination of the Lender's commitment to lend under this Agreement.
     
     GRANTOR.  The word "Grantor" means and includes without limitation each 
     and all of the persons or entities granting a Security Interest in any 
     Collateral for the Indebtedness, including without limitation all 
     Borrowers granting such a Security Interest.
     
     GUARANTOR.  The word "Guarantor" means and includes without limitation 
     each and all of the guarantors, sureties, and accommodation parties in 
     connection with any Indebtedness.
     
     INDEBTEDNESS.  The word "Indebtedness" means and includes without   
     limitation all Loans, together with all other obligations, debts and  
     liabilities of Borrower to Lender, or any one or more of them, as 
     well as all claims by Lender against Borrower, or any one or more of 
     them; whether now or hereafter existing, voluntary or involuntary, due 
     or not due, absolute or contingent, liquidated or unliquidated; whether 
     Borrower may be liable individually or jointly with others; whether 
     Borrower may be obligated as a guarantor, surety, or otherwise; whether 
     recovery upon such Indebtedness may be or hereafter may become barred by 
     any statute of limitations; and whether such Indebtedness may be or 
     hereafter may 

<PAGE>

06-26-1997                       LOAN AGREEMENT
Loan No 973000139                  (Continued)                         Page 2
- -------------------------------------------------------------------------------

     become otherwise unenforceable.

     LENDER. The word "Lender" means FIRST BANK & TRUST, its successors and 
     assigns.
     
     LINE OF CREDIT. The words "Line of Credit" mean the credit facility 
     described in the Section titled "LINE OF CREDIT" below.

     LIQUID ASSETS. The words "Liquid Assets" mean Borrower's cash on hand 
     plus Borrower's readily marketable securities.

     LOAN. The word "Loan" or "Loans" means and includes without limitation any
     and all commercial loans and financial accommodations from Lender to 
     Borrower, whether now or hereafter existing, and however evidenced, 
     including without limitation those loans and financial accommodations 
     described herein or described on any exhibit or schedule attached to this 
     Agreement from time to time.

     NOTE. The word "Note" means and includes without limitation Borrower's 
     promissory note or notes, if any, evidencing Borrower's Loan obligations 
     in favor of Lender, as well as any substitute, replacement or refinancing 
     note or notes therefor.

     RELATED DOCUMENTS. The words "Related Documents" mean and include 
     without limitation all promissory notes, credit agreements, loan 
     agreements, environmental agreements, guarantees, security agreements, 
     mortgages, deeds of trust, and all other instruments, agreements and 
     documents, whether now or hereafter existing, executed in connection with 
     the Indebtedness.

     SECURITY AGREEMENT. The words "Security Agreement" mean and include 
     without limitation any agreements, promises, covenants, arrangements, 
     understandings or other agreements, whether created by law, contract, or 
     otherwise, evidencing, governing, representing, or creating a Security 
     Interest.

     SECURITY INTEREST. The words "Security Interest" mean and include 
     without limitation any type of collateral security, whether in the form of
     a lien, charge, mortgage, deed of trust, assignment, pledge, chattel 
     mortgage, chattel trust, factor's lien, equipment trust, conditional sale,
     trust receipt, lien or title retention contract, lease or consignment
     intended as a security device, or any other security or lien interest 
     whatsoever, whether created by law, contract, or otherwise.
     
     SARA. The word "SARA" means the Superfund Amendments and Reauthorization 
     Act of 1986 as now or hereafter amended.

     SUBORDINATED DEBT. The words "Subordinated Debt" mean indebtedness and 
     liabilities of Borrower which have been subordinated by written agreement
     to indebtedness owed by Borrower to Lender in form and substance acceptable
     to Lender.

     TANGIBLE NET WORTH. The words "Tangible Net Worth" mean Borrower's 
     total assets excluding as intangible assets (i.e., goodwill, trademarks, 
     patents, copyrights, organizational expenses, and similar intangible items,
     but including leaseholds and leasehold improvements) less total Debt.

     WORKING CAPITAL. The words "Working Capital" mean Borrower's current 
     assets, excluding prepaid expenses, less Borrower's current liabilities.

LINE OF CREDIT. Lender agrees to make Advances to Borrower from time to time 
from the date of this Agreement to the Expiration Date, provided the aggregate 
amount of such Advances outstanding at any time does not exceed the Borrowing 
Base. Within the foregoing limits, Borrower may borrow, partially or wholly 
prepay, and reborrow under this Agreement as follows.

     CONDITIONS PRECEDENT TO EACH ADVANCE. Lender's obligation to make any 
     Advance to or for the account of Borrower under this Agreement s subject
     to the following conditions precedent, with all documents, instruments, 
     opinions, reports, and other items required under this Agreement to be in 
     form and substance satisfactory to Lender:

          (a) Lender shall have received evidence that this Agreement and 
          all Related Documents have been duly authorized, executed, and 
          delivered by Borrower to Lender.

          (c) The security interests in the Collateral shall have been duly 
          authorized, created, and perfected with first lien priority and shall
          be in full force and effect.

          (f) Borrower shall have paid to Lender all fees, costs, and expenses 
          specified in this Agreement and the Related Documents as are then due 
          and payable.

          (g) There shall not exist at the time of any Advance a condition 
          which would constitute an Event of Default under this Agreement, 
          and Borrower shall have delivered to Lender the compliance 
          certificate called for in the paragraph below titled "Compliance 
          Certificate."

     MAKING LOAN ADVANCES. Advances under the Line of Credit may be requested 
     orally by authorized persons. All oral requests shall be confirmed in
     writing on the day of the request. Each Advance shall be conclusively 
     deemed to have been made at the request of and for the benefit of Borrower
     (a) when credited to any deposit account of Borrower maintained with Lender
     or (b) when advanced in accordance with the instructions of an authorized 
     person. Lender, at its option, may set a cutoff time, after which all 
     requests for Advances will be treated as having been requested on the next
     succeeding Business Day.

     MANDATORY LOAN REPAYMENTS. If at any time the aggregate principal amount 
     of the outstanding Advances shall exceed the applicable Borrowing Base, 
     Borrower, immediately upon written or oral notice from Lender, shall pay to
     Lender an amount equal to the difference between the outstanding principal 
     balance of the Advances and Borrowing Base. On the Expiration Date, 
     Borrower shall pay to Lender in full the aggregate unpaid principal amount
     of all Advances then outstanding and all accrued unpaid interest, together
     with all other applicable fees, costs and charges, if any, not yet paid.

     LOAN ACCOUNT. Lender shall maintain on its books a record of account in 
     which Lender shall make entries for each Advance and such other debits and
     credits as shall be appropriate in connection with the credit facility. 
     Lender shall provide Borrower with periodic statements of Borrower's 
     account, which statements shall be considered to be correct and 
     conclusively binding on Borrower unless Borrower notifies Lender to the 
     contrary within thirty (30) days after Borrower's receipt of any such 
     statement which Borrower deems to be incorrect.

COLLATERAL. To secure payment of the Line of Credit and performance of all 
other Loans, obligations and duties owed by Borrower to Lender, Borrower (and 
others, if required) shall grant to Lender Security Interests in such 
property and assets as Lender may require (the "Collateral"), including 
without limitation Borrower's present and future Accounts and general 
intangibles. Lender's Security Interests in the Collateral shall be 
continuing liens and shall include the proceeds and products of the 
Collateral, including without limitation the proceeds of any insurance. With 
respect to the Collateral, Borrower agrees and represents and warrants to 
Lender:

     PERFECTION OF SECURITY INTERESTS. Borrower agrees to execute such 
     financing statements and to take whatever other actions are requested by 
     Lender to perfect and continue Lender's Security Interests in the 
     Collateral. Upon request of Lender, Borrower will deliver to Lender any 
     and all of the documents evidencing or constituting the Collateral, and 
     Borrower will note Lender's interest upon any and all chattel paper if 
     not delivered to Lender for possession by Lender. Contemporaneous with 
     the execution or this Agreement, Borrower will execute one or more UCC 
     financing statements and any similar statements as may be required by 
     applicable law, and will file such financing statements and all such 
     similar statements in the appropriate location or locations. Borrower 
     hereby appoints Lender as its irrevocable attorney-in-fact for the 
     purpose of executing any documents necessary to perfect or to continue 
     any Security Interest. Lender may at any time, and without further 
     authorization from Borrower, file a carbon, photograph, facsimile, or 
     other reproduction of any financing statement for use as a financing 
     statement. Borrower will reimburse Lender for all expenses for the 
     perfection, termination, and the continuation of the perfection of 
     Lender's security interest in the Collateral. Borrower promptly will 
     notify Lender of any change in Borrower's name including any change to 
     the assumed business names of Borrower. Borrower also promptly will notify
     Lender of any change in Borrower's Social Security Number or Employer 
     Identification Number. Borrower further agrees to notify Lender in 
     writing prior to any change in address or location of Borrower's 
     principal governance office or should Borrower merge or consolidate with 
     any other entity.
     
     COLLATERAL RECORDS. Borrower does now, and at all times hereafter shall, 
     keep correct and accurate records of the Collateral, all of which 
     records shall be available to Lender or Lender's representative upon 
     demand for inspection and copying at any reasonable time. With respect 
     to the Accounts, Borrower agrees to keep and maintain such records as 
     Lender may require, including without limitation information concerning 
     Eligible Accounts and Account balances and agings.

     COLLATERAL SCHEDULES. Concurrently with the execution and delivery 
     of this Agreement, Borrower shall execute and deliver to Lender a 
     schedule of Accounts and Eligible Accounts, in form and substance 
     satisfactory to the Lender. Thereafter and at such frequency as Lender 
     shall require, Borrower shall execute and deliver to Lender such 
     supplemental schedules of Eligible Accounts and such other matters and 
     information relating to Borrower's Accounts as Lender may request.

     REPRESENTATIONS AND WARRANTIES CONCERNING ACCOUNTS. With respect to 
     the Accounts, Borrower represents and warrants to Lender: (a) Each 
     Account represented by Borrower to be an Eligible Account for purposes 
     of this Agreement conforms to the requirements of the definition of an 
     Eligible Account; (b) All Account information listed on schedules 
     delivered to Lender will be true and correct, subject to immaterial 
     variance, and (c) Lender, its assigns, or agents shall have the right at 
     any time and at Borrower's expense to inspect, examine, and audit 
     Borrower's records and 


                                       
<PAGE>

06-26-1997                    LOAN AGREEMENT                             Page 3
Loan No 973000139              (Continued)
- -----------------------------------------------------------------------------
- -----------------------------------------------------------------------------

     to confirm with Account Debtors the accuracy of such Accounts.

REPRESENTATIONS AND WARRANTIES. Borrower represents and warrants to Lender, 
as of the date of this Agreement, as of the date of each disbursement of Loan 
proceeds, as of the date of any renewal, extension or modification of any 
Loan, and at all times any Indebtedness exists:

     ORGANIZATION. Borrower is a corporation which duly organized, validly 
     existing, and in good standing under the laws of the state of 
     Borrower's incorporation and is validly existing and in good standing 
     in all states in which Borrower is doing business. Borrower has the 
     full power and authority to own its properties and to transact the 
     businesses in which it is presently engaged or presently proposes to 
     engage. Borrower also is duly qualified as a foreign corporation and is 
     in good standing in all states in which the failure to so qualify would 
     have a material adverse effect on its businesses or financial condition.

     AUTHORIZATION. The execution, delivery, and performance of this 
     Agreement and all Related Documents by Borrower, to the extent to be 
     executed, delivered or performed by Borrower, have been duly authorized 
     by all necessary action by Borrower; do not require the consent or 
     approval of any other person, regulatory authority or governmental 
     body; and do not conflict with, result in a violation of, or constitute 
     a default under (a) any provision of its articles of incorporation or 
     organization, or bylaws, or any agreement or other instrument binding 
     upon Borrower or (b) any law, governmental regulation, court decree, or 
     order applicable to Borrower.

     FINANCIAL INFORMATION. Each financial statement of Borrower supplied to 
     Lender truly and completely disclosed Borrower's financial condition as 
     of the date of the statement, and there has been no material adverse 
     change in Borrower's financial condition subsequent to the date of the 
     most recent financial statement supplied to Lender. Borrower has no 
     material contingent obligations except as disclosed in such financial 
     statements.

     LEGAL EFFECT. This Agreement constitutes, and any instrument or 
     agreement required hereunder to be given by Borrower when delivered 
     will constitute, legal, valid and binding obligations of Borrower 
     enforceable against Borrower in accordance with their respective terms.

     PROPERTIES. Except for Permitted Liens, Borrower owns and has good 
     title to all of Borrower's properties free and clear of all Security 
     Interests, and has not executed any security documents or financing 
     statements relating to such properties. All of Borrower's properties 
     are titled in Borrower's legal name, and Borrower has not used, or 
     filed a financing statement under, any other name for at least the last 
     five (5) years.

     HAZARDOUS SUBSTANCES. The terms "hazardous waste," "hazardous 
     substance," "disposal," "release," and "threatened release," as used in 
     this Agreement, shall have the same meanings as set forth in the 
     "CERCLA," "SARA," the Hazardous Materials Transportation Act, 49 U.S.C. 
     Section 1801, et seq., the Resource Conservation and Recovery Act, 42 
     U.S.C. Section 6901, et seq., Chapters 6.5 through 7.7 of Division 2O 
     of the California Health and Safety Code, Section 25100, et seq., or 
     other applicable state or Federal laws, rules, or regulations adopted 
     pursuant to any of the foregoing. Except as disclosed to and 
     acknowledged by Lender in writing, Borrower represents and warrants 
     that: (a) During the period of Borrower's ownership of the properties, 
     there has been no use, generation, manufacture, storage, treatment, 
     disposal, release or threatened release of any hazardous waste or 
     substance by any person on, under, about or from any of the properties. 
     (b) Borrower has no knowledge of, or reason to believe that there has 
     been (i) any use, generation, manufacture, storage, treatment, 
     disposal, release, or threatened release of any hazardous waste or 
     substance on, under, about or from the properties by any prior owners 
     or occupants of any of the properties, or (ii) any actual or threatened 
     litigation or claims of any kind by any person relating to such 
     matters. (c) Neither Borrower nor any tenant, contractor, agent or 
     other authorized user of any of the properties shall use, generate, 
     manufacture, store, treat, dispose of, or release any hazardous waste 
     or substance on, under, about or from any of the properties; and any 
     such activity shall be conducted in compliance with all applicable 
     federal, state, and local laws, regulations, and ordinances, including 
     without limitation those laws, regulations and ordinances described 
     above. Borrower authorizes Lender and its agents to enter upon the 
     properties to make such inspections and tests as Lender may deem 
     appropriate to determine compliance of the properties with this section 
     of the Agreement. Any inspections or tests made by Lender shall be at 
     Borrower's expense and for Lender's purposes only and shall not be 
     construed to create any responsibility or liability on the part of 
     Lender to Borrower or to any other person. The representations and 
     warranties contained herein are based on Borrower's due diligence in 
     investigating the properties for hazardous waste and hazardous 
     substances. Borrower hereby (a) releases and waives any future claims 
     against Lender for indemnity or contribution in the event Borrower 
     becomes liable for cleanup or other costs under such laws, and (b) 
     agrees to indemnity and hold harmless Lender against any and all 
     claims, losses, liabilities, damages, penalties, and expenses which 
     Lender may directly or indirectly sustain or suffer resulting from a 
     breach of this section of the Agreement or as a consequence of any use, 
     generation, manufacture, storage, disposal, release or threatened 
     release occurring prior to Borrower's ownership or interest in the 
     properties, whether or not the same was or should have been known to 
     Borrower. The provisions of this section of the Agreement, including 
     the obligation to indemnify, shall survive the payment of the 
     Indebtedness and the termination or expiration of this Agreement and 
     shall not be affected by Lender's acquisition of any interest in any of 
     the properties, whether by foreclosure or otherwise.

     LITIGATION AND CLAIMS.  No litigation, claim, investigation, 
     administrative proceeding or similar action (including those for unpaid 
     taxes) against Borrower is pending or threatened, and no other event 
     has occurred which may materially adversely affect Borrower's financial 
     condition or properties, other that litigation, claims, or other 
     events, if any, that have been disclosed to and acknowledged by Lender 
     in writing.

     TAXES. To the best of Borrower's knowledge, all tax returns and reports 
     of Borrower that are or were required to be filed, have been filed, and 
     all taxes, assessments and other governmental charges have been paid in 
     full, except those presently being or to be contested by Borrower in 
     good faith in the ordinary course of business and for which adequate 
     reserves have been provided.

     LIEN PRIORITY. Unless otherwise previously disclosed to Lender in 
     writing, Borrower has not entered into or granted any Security 
     Agreements, or permitted the filing or attachment of any Security 
     Interests on or affecting any of the Collateral directly or indirectly 
     securing repayment of Borrower's Loan and Note, that would be prior or 
     that may in any way be superior to Lender's Security Interests and 
     rights in and to such Collateral.

     BINDING EFFECT. This Agreement, the Note, all Security Agreements 
     directly or indirectly securing repayment of Borrower's Loan and Note 
     and all of the Related Documents are binding upon Borrower as well as 
     upon Borrower's successors, representatives and assigns, and are 
     legally enforceable in accordance with their respective terms.

     COMMERCIAL PURPOSES.  Borrower intends to use the Loan proceeds solely 
     for business or commercial related purposes.

     EMPLOYEE BENEFIT PLANS. Each employee benefit plan as to which Borrower 
     may have any liability complies in all material respects with all 
     applicable requirements of law and regulations, and (i) no Reportable 
     Event nor Prohibited Transaction (as defined in ERISA) has occurred 
     with respect to any such plan, (ii) Borrower has not withdrawn from any 
     such plan or initiated steps to do so, (iii) no steps have been taken 
     to terminate any such plan, and (iv) there are no unfunded liabilities 
     other than those previously disclosed to Lender in writing.

     LOCATION OF BORROWER'S OFFICES AND RECORDS. Borrower's place of 
     business, or Borrower's Chief executive office, if Borrower has more 
     than one place of business, is located at 2801 MAIN STREET, IRVINE, CA 
     92614. Unless Borrower has designated in writing this location is also 
     the office or offices where Borrower keeps its records concerning the 
     Collateral.

     INFORMATION. All information heretofore or contemporaneously herewith 
     furnished by Borrower to Lender for the purposes of or in connection 
     with this Agreement or any transaction contemplated hereby is, and all 
     information hereafter furnished by or on behalf of Borrower to Lender 
     will be true and accurate in every material respect on the date as of 
     which such information is dated or certified; and none of such 
     information is or will be incomplete by omitting to state any material 
     fact necessary to make such information not misleading.

     SURVIVAL OF REPRESENTATIONS AND WARRANTIES. Borrower understands and 
     agrees that Lender, without independent investigation, is relying upon 
     the above representations and warranties in extending Loan Advances to 
     Borrower. Borrower further agrees that the foregoing representations 
     and warranties shall be continuing in nature and shall remain in full 
     force and effect until such time as Borrower's Indebtedness shall be 
     paid in full, or until this Agreements shall be terminated in the 
     manner provided above, whichever is the last to occur.

AFFIRMATIVE COVENANTS. Borrower covenants and agrees with Lender that, while 
this Agreement is in effect, Borrower will:

     LITIGATION. Promptly inform Lender in writing of (a) all material 
     adverse changes in Borrower's financial condition, and (b) all existing 
     and all threatened litigation, claims, investigations, administrative 
     proceedings or similar actions affecting Borrower or any Guarantor 
     which could materially affect the financial condition of Borrower or 
     the financial condition of any Guarantor.

     FINANCIAL RECORDS. Maintain its books and records in accordance with 
     generally accepted accounting principles, applied on a consistent 
     basis, and permit Lender to examine and audit Borrower's books and 
     records at all reasonable times.

     ADDITIONAL INFORMATION. Furnish such additional information and 
     statements, lists of assets and liabilities, agings of receivables and 
     payables, inventory schedules, budgets, forecasts, tax returns, and 
     other reports with respect to Borrower's financial condition and 
     business operations as Lender may request from time to time.

     FINANCIAL COVENANTS AND RATIOS. Comply with the following covenants and 
     ratios:

          TANGIBLE NET WORTH.  Maintain a minimum Tangible Net Worth of not 
          less than $9,000,000.00.

          NET WORTH RATIO. Maintain a ratio of Total Liabilities to 
          Tangible Net Worth of less than 3.00 to 1.00. Except as provided 
          above, all computations made to determine compliance with the 
          requirements contained in this paragraph shall be made in 
          accordance with generally accepted accounting principles, applied 
          on a consistent basis, and certified by Borrower as being true 
          and correct.

          INSURANCE. Maintain fire and other risk insurance, public 
          liability insurance, and such other insurance as Lender may 
          require with respect to Borrower's properties and operations, in 
          form, amounts, coverages and with insurance companies reasonably 
          acceptable to Lender.
<PAGE>

     Borrower, upon request of Lender, will deliver to Lender from time to time
     the policies or certificates of insurance in form satisfactory to Lender, 
     including stipulations that coverages will not be cancelled or diminished 
     without at least ten (10) days' prior written notice to Lender. Each 
     insurance policy also shall include an endorsement providing that coverage
     in favor of Lender will not be impaired in any way by any act, omission or
     default of Borrower or any other person. In connection with all policies 
     covering assets in which Lender holds or is offered a security interest for
     the Loans. Borrower will provide Lender with such loss payable or other 
     endorsements as Lender may require.

  INSURANCE REPORTS. Furnish to Lender, upon request of Lender, reports on each
  existing insurance policy showing such information as Lender may reasonably 
  request, including without limitation the following: (a) the name of the 
  insurer; (b) the risks insured; (c) the amount of the policy; (d) the 
  properties insured; (e) the then current property values on the basis of 
  which insurance has been obtained, and the manner of determining those values,
  and (f) the expiration date of the policy. In addition, upon request of 
  Lender (however not more often than annually) Borrower will have an 
  independent appraiser satisfactory to Lender determine, as applicable, the 
  actual cash value or replacement cost of any Collateral. The cost of such 
  appraisal shall be paid by Borrower.

  OTHER AGREEMENTS. Comply with all terms and conditions of all other  
  agreements, whether now or hereafter existing, between Borrower and any other
  party and notify Lender immediately in writing of any default in connection 
  with any other such agreements. 

  LOAN PROCEEDS. Use all Loan proceeds solely for Borrower's business 
  operations, unless specifically consented to the contrary by Lender in 
  writing.

  TAXES, CHARGES AND LIENS. Pay and discharge when due all of its indebtedness 
  and obligations, including without limitation all assessments, taxes, 
  governmental charges, levies and liens, of every kind and nature, imposed 
  upon Borrower or its properties, income, or profits, prior to the date on 
  which penalties would attach, and all lawful claims that, if unpaid, might 
  become a lien or charge upon any of Borrower's properties, income or profits. 
  Provided however, Borrower will not be required to pay and discharge any such 
  assessment, tax, charge, levy, lien or claim so long as (a) the legality of 
  the same shall be contested in good faith by appropriate proceedings, and (b) 
  Borrower shall have established on its books adequate reserves with respect 
  to such contested assessment, tax, charge, levy, lien, or claim in accordance 
  with generally accepted accounting practices. Borrower, upon demand of 
  Lender, will furnish to Lender evidence of payment of the assessments, taxes, 
  charges, levies, liens and claims and will authorize the appropriate 
  governmental official to deliver to Lender at any time a written statement of 
  any assessments, taxes, charges, levies, liens and claims against Borrower's 
  properties, income, or profits. 

  PERFORMANCE. Perform and comply with all terms, conditions, and provisions 
  set forth in this Agreement and in the Related Documents in a timely manner, 
  and promptly notify Lender if Borrower learns of the occurrence of any event 
  which constitutes an Event of Default under this Agreement or under any of 
  the Related Documents. 

  OPERATIONS. Maintain executive and management personnel with substantially 
  the same qualifications and experience as the present executive and 
  management personnel; provide written notice to Lender of any change in 
  executive and management personnel; conduct its business affairs in a 
  reasonable and prudent manner and in compliance with all applicable federal,
  state and municipal laws, ordinances, rules and regulations respecting its 
  properties, charters, businesses and operations, including without 
  limitation, compliance with the Americans With Disabilities Act and with all
  minimum funding standards and other requirements of ERISA and other laws 
  applicable to Borrower's employee benefit plans.

  INSPECTION. Permit employees or agents of Lender at any reasonable time to 
  inspect any and all Collateral for the Loan or Loans and Borrower's other 
  properties and to examine or audit Borrower's books, accounts, and records 
  and to make copies and memoranda of Borrower's books, accounts, and records.
  If Borrower now or at any time hereafter maintains any records (including 
  without limitation computer generated records and computer software programs
  for the generation of such records) in the possession of a third party, 
  Borrower, upon request of Lender, shall notify such party to permit Lender 
  free access to such records at all reasonable times and to provide Lender 
  with copies of any records it may request, all at Borrower's expense. 

  COMPLIANCE CERTIFICATE. Unless waived in writing by Lender, provide Lender 
  at least annually and at the time of each disbursement of Loan proceeds with 
  a certificate executed by Borrower's chief financial officer, or other 
  officer or person acceptable to Lender, certifying that the representations 
  and warranties set forth in this Agreement are true and correct as of the 
  date of the certificate and further certifying that, as of the date of the 
  certificate, no Event of Default exists under this Agreement.

  ENVIRONMENTAL COMPLIANCE AND REPORTS. Borrower shall comply in all respects 
  with all environmental protection federal, state and local laws, statutes, 
  regulations and ordinances; not cause or permit to exist, as a result of an 
  intentional or unintentional action or omission on its part or on the part of
  any third party, on property owned and/or occupied by Borrower, any 
  environmental activity where damage may result to the environment, unless 
  such environmental activity is pursuant to and in compliance with the 
  conditions of a permit issued by the appropriate federal, state or local 
  governmental authorities; shall furnish to Lender promptly and in any event
  within thirty (30) days after receipt thereof a copy of any notice, summons,
  lien, citation, directive, letter or other communication from any 
  governmental agency or instrumentality concerning any intentional or 
  unintentional action or omission on Borrower's part in connection with any
  environmental activity whether or not there is damage to the environment 
  and/or other natural resources. 

  ADDITIONAL ASSURANCES. Make, execute and deliver to Lender such promissory 
  notes, mortgages, deeds of trust, security agreements, financing statements, 
  instruments, documents and other agreements as Lender or its attorneys may 
  reasonably request to evidence and secure the Loans and to perfect all 
  Security Interests.

NEGATIVE COVENANTS. Borrower covenants and agrees with Lender that while this 
Agreement is in effect, Borrower shall not, without the prior written consent 
of Lender:

  INDEBTEDNESS AND lIENS. (c) sell with recourse any of Borrower's accounts, 
  except to Lender.

  CONTINUITY OF OPERATIONS. (a) Engage in any business activities substantially 
  different than those in which Borrower is presently engaged, (b) cease 
  operations, liquidate, merge, transfer, acquire or consolidate with any other
  entity, change ownership, change its name, dissolve or transfer or sell 
  Collateral out of the ordinary course of business, (c) pay any dividends on 
  Borrower's stock (other than dividends payable in its stock, provided, 
  however that notwithstanding the foregoing, but only so long as no Event of 
  Default has occurred and is continuing or would result from the payment of 
  dividends, if Borrower is a "Subchapter S Corporation" (as defined in the 
  Internal Revenue Code of 1986, as amended), Borrower may pay cash dividends 
  on its stock to its shareholders from time to time in amounts necessary to 
  enable the shareholders to pay income taxes and make estimated income tax 
  payments to satisfy their liabilities under federal and state law which arise
  solely from their status as Shareholders of a Subchapter S Corporation 
  because of their ownership of shares of stock of Borrower, or (d) purchase or
  retire any of Borrower's outstanding shares or alter or amend Borrower's 
  capital structure. 

  LOANS, ACQUISITIONS AND GUARANTIES. (a) Loan, invest in or advance money or 
  assets, (b) purchase, create or acquire any interest in any other enterprise 
  or entity, or (c) incur any obligation as surely or guarantor other than in 
  the ordinary course of business.

CESSATION OF ADVANCES. If Lender has made any commitment to make any Loan to 
Borrower, whether under this Agreement or under any other agreement, Lender 
shall have no obligation to make Loan Advances or to disburse Loan Proceeds 
if: (a) Borrower or any Guarantor is in default under the terms of this 
Agreement or any of the Related Documents or any other agreement that 
Borrower or any Guarantor has with Lender; (b) Borrower or any Guarantor 
becomes insolvent, files a petition in bankruptcy or similar proceedings, or 
is adjudged a bankrupt; (c) there occurs a material adverse change in 
Borrower's financial condition, in the financial condition of any Guarantor, 
or in the value of any Collateral securing any Loan; or (d) any Guarantor 
seeks, claims or otherwise attempts to limit, modify or revoke such 
Guarantor's guaranty of the Loan or any other loan with Lender.

ADDITIONAL PROVISIONS.
1. BORROWERS DEBT RATIO (TOTAL LIABILITIES TO TANGIBLE NET WORTH) WILL NOT 
EXCEED 3.0:1 AS OF 6/30/97. 2.75:1 AS OF 9/30/97 AND 2.50:1 AS OF 12/31/97.
2. NET INCOME AFTER TAX AT DECEMBER 31, 1997 WILL BE AT LEAST $2,000,000.00
3. BORROWER WILL NOT UPSTREAM CASH TO ITS PARENT OR OTHER AFFILIATED 
COMPANIES IN EXCESS OF $100,000.00 PER MONTH OR $1,200,000.00 ANNUALLY, 
WITHOUT THE PRIOR WRITTEN CONSENT OF FIRST BANK & TRUST. BORROWER CAN ONLY 
UPSTREAM CASH UPON MEETING ALL OF ITS FINANCIAL OBLIGATIONS/COMMITMENTS WITH 
FIRST BANK & TRUST AND ALL OTHERS. A CONDITION OF DEFAULT UNDER ANY NOTE OR 
CONTRACTUAL AGREEMENT MAY NOT EXIST AT THE TIME OF UPSTREAMING CASH.
4. A DEFAULT UNDER ANY AND ALL CONTRACTUAL AGREEMENTS ENTERED INTO BY AND 
BETWEEN NATIONAL TELEPHONE & COMMUNICATIONS, INC. AND WILTEL, INC., A 
DELAWARE CORPORATION, OR WORLDCOM NETWORK SERVICES, INC., WILL BE AN 
AUTOMATIC DEFAULT UNDER THE SUBJECT LOAN DOCUMENTS AND ANY FUTURE 
MODIFICATIONS TO THE SUBJECT LOAN DOCUMENTS.
5. BORROWER IS REQUIRED TO NOTIFY FIRST BANK & TRUST OF ALL LEGAL SETTLEMENTS 
OF $100,000.00 OR MORE AND OPEN LAW SUITS PENDING IN WRITING AS SOON AS ITS 
MANAGEMENT IS AWARE OF IT.
6. BORROWER AGREES NOT TO GUARANTEE THE OBLIGATIONS OR DEBT OF ANOTHER ENTITY 
WITHOUT THE PRIOR WRITTEN CONSENT OF FIRST BANK & TRUST.
7. BORROWER AGREES TO AT LEAST ONE ACCOUNTS RECEIVABLE AUDIT ANNUALLY.
8. BORROWER AGREES TO PROVIDE LENDER MONTHLY SUMMARY OF RECEIVABLES, THE 
DETAIL LEC AGING AND THE LAST PAGE (TOTAL OF THE DETAIL "DIRECT RECEIVABLE" 
AGING IN ORDER TO SUPPORT AND COMPUTE THE BORROWING BASE BY THE 15TH OF EACH 
MONTH.
9. BORROWER AGREES TO PROVIDE LENDER NOTIFICATION OF PLEDGE OF RECEIVABLES 
ACKNOWLEDGED BY PAC BELL AND ZPDI.
10. BORROWER AGREES TO PROVIDE LENDER ANNUAL AUDITED FINANCIAL STATEMENT AND 
MONTHLY COMPANY PREPARED FINANCIAL

<PAGE>

06-26-1997                         LOAN AGREEMENT                        Page 5
LOAN NO 973000139                   (CONTINUED)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
STATEMENTS (   VCS   INITIAL HERE).
            ---------
INTEREST RATE PROVISION.
THE INTEREST RATE WILL BE ADJUSTED ACCORDING TO THE DEBT/TNW RATIO:

GREATER THAN 3.0 = WALL STREET JOURNAL PRIME PLUS 1.50%
2.5 - 3.0 = WALL STREET JOURNAL PRIME PLUS 1.25%
2.0 - 2.5 = WALL STREET JOURNAL PRIME PLUS 1.00%
LESS THAN 2.0 = WALL STREET JOURNAL PRIME PLUS .75% (   VCS   INITIAL HERE).
                                                        ---

PERMITTED LIENS. The words "Permitted Liens" mean: (a) liens and security 
interests securing indebtedness owned by Borrower to Lender; (b) liens for 
taxes, assessments, or similar charges either not yet due or being contested 
in good faith; (c) liens of materialmen, mechanics, warehousemen, or carriers,
or other like liens arising in the ordinary course of business and securing 
obligations which are not yet delinquent; (d) purchase money liens or purchase
money security interests upon or in any property acquired or held by Borrower 
in the ordinary course of business to secure indebtedness outstanding on the 
date of this Agreement or permitted to be incurred under the paragraph of this
Agreement titled "Indebtedness and Liens"; (e) liens and security interests 
which, as of the date of this Agreement, have been disclosed to and approved 
by the Lender in writing; and (f) those liens and security interests which in 
the aggregate constitute an immaterial and insignificant monetary amount with 
respect to the net value of Borrower's assets.

EVENTS OF DEFAULT. Each of the following shall constitute an Event of 
Default under this Agreement:

    DEFAULT ON INDEBTEDNESS. Failure of Borrower to make any payment when due 
    on the Loans.

    OTHER DEFAULTS. Failure of Borrower or any Grantor to comply with or to
    perform when due any other term, obligation, covenant or condition contained
    in this Agreement or in any of the Related Documents, or failure of Borrower
    to comply with or to perform any other term, obligation, covenant or
    condition contained in any other agreement between Lender and Borrower.

    DEFAULT IN FAVOR OF THIRD PARTIES. Should Borrower or any Grantor default 
    under any loan, extension of credit, security agreement, purchase or sales 
    agreement, or any other agreement, in favor of any other creditor or person
    that may materially affect any of Borrower's property or Borrower's or any 
    Grantor's ability to repay the Loans or perform their respective obligations
    under this Agreement or any of the Related Documents.

    FALSE STATEMENTS. Any warranty, representation or statement made or 
    furnished to Lender by or on behalf of Borrower or any Grantor under this 
    Agreement or the Related Documents is false or misleading in any material 
    respect at the time made or furnished, or becomes false or misleading at any
    time thereafter.

    DEFECTIVE COLLATERALIZATION. This Agreement or any of the Related 
    Documents ceases to be in full force and effect (including failure of any 
    Security Agreement to create a valid and perfected Security Interest) at any
    time and for any reason.

    INSOLVENCY. The dissolution or termination of Borrower's existence as a 
    going business, the insolvency of Borrower, the appointment of a receiver 
    for any part of Borrower's property, any assignment for the benefit of 
    creditors, any type of creditor workout, or the commencement of any 
    proceeding under any bankruptcy or insolvency laws by or against Borrower.

    CREDITOR OR FORFEITURE PROCEEDINGS. Commencement of foreclosure or 
    forfeiture proceedings, whether by judicial proceeding, self-help, 
    repossession or any other method, by any creditor of Borrower, any creditor
    of any Grantor against any collateral securing the indebtedness, or by any 
    governmental agency. This includes a garnishment, attachment, or levy on or
    of any of Borrower's deposit accounts with Lender. However, this Event of 
    Default shall not apply if there is a good faith dispute by Borrower or 
    Grantor, as the case may be, as to the validity or reasonableness of the 
    claim which is the basis of the creditor or forfeiture proceeding, and if 
    Borrower or Grantor gives Lender written notice of the creditor or 
    forfeiture proceeding and furnishes reserves or a surety bond for the 
    creditor or forfeiture proceeding satisfactory to Lender.

    EVENTS AFFECTING GUARANTOR. Any of the preceding events occurs with 
    respect to any Guarantor of any of the indebtedness or any Guarantor dies 
    or becomes incompetent, or revokes or disputes the validity of, or liability
    under, any Guaranty of the Indebtedness. Lender, at its option, may, but 
    shall not be required to, permit the Guarantor's estate to assume 
    unconditionally the obligations arising under the guaranty in a manner 
    satisfactory to Lender, and, in doing so, cure the Event of Default.

    CHANGE IN OWNERSHIP. Any change in ownership of twenty-five percent (25%) 
    or more of the common stock of Borrower.

    ADVERSE CHANGE. A material adverse change occurs in Borrower's financial 
    condition, or Lender believes the prospect of payment or performance of the
    Indebtedness is impaired.

    RIGHT TO CURE. If any default, other than a Default on Indebtedness, is 
   curable and if Borrower or Grantor, as the case may be, has not been given a
   notice of a similar default within the preceding twelve (12) months, it may 
   be cured (and no Event of Default will have occurred) if Borrower or Grantor,
   as the case may be, after receiving written notice from Lender demanding cure
   of such default: (a) cures the default within fifteen (15) days; or (b) if 
   the cure requires more than fifteen (15) days, immediately initiates steps 
   which Lender deems in Lender's sole discretion to be sufficient to cure the 
   default and thereafter continues and completes all reasonable and necessary 
   steps sufficient to produce compliance as soon as reasonably practical.

EFFECT OF AN EVENT OF DEFAULT. If any Event of Default shall occur, except 
where otherwise provided in this Agreement or the Related Documents, all 
commitments and obligations of Lender under this Agreement or the Related 
Documents or any other agreement immediately will terminate (including any 
obligation to make Loan Advances or disbursements), and, at Lender's option, 
all indebtedness immediately will become due and payable, all without notice 
of any kind to Borrower, except that in the case of an Event of Default of 
the type described in the "Insolvency" subsection above, such acceleration 
shall be automatic and not optional. In addition, Lender shall have all the 
rights and remedies provided in the Related Documents or available at law, in 
equity, or otherwise. Except as may be prohibited by applicable law, all of 
Lender's rights and remedies shall be cumulative and may be exercised 
singularly or concurrently. Election by Lender to pursue any remedy shall not 
exclude pursuit of any other remedy, and an election to make expenditures or 
to take action to perform an obligation of Borrower or of any Grantor shall 
not affect Lender's right to declare a default and to exercise its rights and 
remedies.

MISCELLANEOUS PROVISIONS. The following miscellaneous provisions are a part 
of this Agreement:

    AMENDMENTS. This Agreement, together with any Related Documents, 
    constitutes the entire understanding and agreement of the parties as to the
    matters set forth in this Agreement. No alteration of or amendment to this 
    Agreement shall be effective unless given in writing and signed by the party
    or parties sought to be charged or bound by the alteration or amendment.

    APPLICABLE LAW. This Agreement has been delivered to Lender and accepted 
    by Lender in the State of California. If there is a lawsuit, Borrower agrees
    upon Lender's request to submit to the jurisdiction of the courts of Orange 
    County, the State of California. Lender and Borrower hereby waive the right
    to any jury trial in any action, proceeding, or counterclaim
    brought by either Lender or Borrower against the other. (Initial 
    Here    VCS   ) This Agreement shall be governed by and construed in 
         ---------
    accordance with the laws of the State of California.

    CAPTION HEADINGS. Caption headings in this Agreement are for convenience 
    purposes only and are not to be used to interpret or define the provisions
    of this Agreement.

    MULTIPLE PARTIES; CORPORATE AUTHORITY. All obligations of Borrower under 
    this Agreement shall be joint and several, and all references to Borrower
    shall mean each and every Borrower. This means that each of the persons 
    signing below is responsible for all obligations in this Agreement.

    CONSENT TO LOAN PARTICIPATION. Borrower agrees and consents to Lender's 
    sale or transfer, whether now or later, of one or more participation 
    interests in the Loans to one or more purchasers, whether related or 
    unrelated to Lender. Lender may provide, without any limitation whatsoever,
    to any one or more purchasers, or potential purchasers, any information or 
    knowledge Lender may have about Borrower or about any other matter relating
    to the Loan, and Borrower hereby waives any rights to privacy it may have 
    with respect to such matters. Borrower additionally waives any and all 
    notices of sale of participation interests, as well as all notices of any 
    repurchase of such participation interests. Borrower also agrees that the 
    purchasers of any such participation interests will be considered as the 
    absolute owners of such interests in the Loans and will have all the rights
    granted under the participation agreement or agreements governing the sale 
    of such participation interests. Borrower further waives all rights of 
    offset or counterclaim that it may have now or later against Lender or 
    against any purchaser of such a participation interest and 
    unconditionally agrees that either Lender or such purchaser may enforce 
    Borrower's obligation under the Loans irrespective of the failure or 
    insolvency of any holder of any interest in the Loans. Borrower further 
    agrees that the purchaser of any such participation interests may enforce 
    its interests irrespective of any personal claims or defenses that Borrower 
    may have against Lender.

    COSTS AND EXPENSES. Borrower agrees to pay upon demand all of Lender's 
    expenses, including without limitation attorneys' fees, incurred in 
    connection with the preparation, execution, enforcement, modification and
    collection of this Agreement or in connection with the the Loans made 
    pursuant to this Agreement. Lender may pay someone else to help collect the
    Loans and to enforce this Agreement, and Borrower will pay that amount. This
    includes, subject to any limits under applicable law, Lender's attorneys' 
    fees and Lender's legal expenses, whether or not there is a lawsuit, 
    including attorneys' fees for bankruptcy proceedings (including efforts to 
    modify or vacate any automatic stay or injunction), appeals, and any 
    anticipated post-judgment collection services. Borrower also will pay any 
    court costs, in addition to all other sums provided by law.

    NOTICES. All notices required to be given under this Agreement shall be 
    given in writing, may be sent by telefacsimile, and shall be effective when
    actually delivered or when deposited with a nationally recognized overnight
    courier or deposited in the United States mail, first class, postage
<PAGE>
06-26-1997                       LOAN AGREEMENT                          Page 6
Loan No 973000139                  (Continued)
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

prepaid, addressed to the party to whom the notice is to be given at the address
shown above. Any party may change its address for notices under this 
Agreement by giving formal written notice to the other parties specifying that 
the purpose of the notice is to change the party's address. To the extent 
permitted by applicable law, if there's more than one Borrower, notice to any 
Borrower will constitute notice to all Borrowers. For notice purposes, 
Borrowers will keep Lender informed at all times of Borrower's current 
address(es). 

SEVERABILITY. If a court of competent jurisdiction finds any provision of this 
Agreement to be invalid or unenforceable as to any person or circumstance such 
finding shall not render that provision invalid or unenforceable as to any other
persons or circumstances. If feasible any such offending provision shall be 
deemed to be modified to be within the limits of enforceability or validity 
however, if the offending provision cannot be so modified it shall be stricken 
and all other provisions of this Agreement in all other respects shall remain 
valid and enforceable.

SUBSIDIARIES AND AFFILIATES OF BORROWER. To the extent the context of any 
provisions of this Agreement makes it appropriate, including without 
limitation any representation, warranty or covenant, the word "Borrower" as 
used herein shall include all subsidiaries and affiliates of Borrower. 
Notwithstanding the foregoing however, under no circumstances shall this 
Agreement be construed to require Lender to make any Loan or other financial 
accommodation to any subsidiary or affiliate of Borrower.

SUCCESSORS AND ASSIGNS. All covenants and agreements contained by or on 
behalf of Borrower shall bind its successors and assigns and shall inure to 
the benefit of Lender, its successors and assigns. Borrower shall not, 
however, have the right to assign its rights under this Agreement or any 
interest therein, without the prior written consent of Lender.

SURVIVAL. All warranties, representations and covenants made by Borrower in 
this Agreement or in any certificate or other instrument delivered by Borrower 
to Lender under this Agreement shall be considered to have been relied upon 
by Lender and will survive the making of the Loan and delivery to Lender of the 
Related Documents, regardless of any investigation made by Lender or on Lender's
behalf.

TIME IS OF THE ESSENCE. Time is of the essence in the performance of this 
Agreement.

WAIVER. Lender shall not be deemed to have waived any rights under this 
Agreement unless such waiver is given in writing and signed by Lender. No 
delay or omission on the part of Lender in exercising any right shall 
operate as a waiver of such right or any other right. A waiver by Lender of a 
provision of this Agreement shall not prejudice or constitute a waiver of 
Lender's right otherwise to demand strict compliance with that provision or any 
other provision of this Agreement. No prior waiver by Lender, nor any course of 
dealing between Lender and Borrower or between Lender and any Grantor shall 
constitute a waiver of any of Lender's rights or of any obligations of Borrower 
or of any Grantor as to any future transactions. Whenever the consent of Lender 
is required under this Agreement, the granting of such consent by Lender in 
any instance shall not constitute continuing consent in subsequent instances 
where such consent is required, and in all cases such consent may be granted 
or withheld on the sole discretion of Lender.

BORROWER ACKNOWLEDGES HAVING READ ALL THE PROVISIONS OF THIS LOAN AGREEMENT, 
AND BORROWER AGREES TO ITS TERMS. THIS AGREEMENT IS DATED AS OF JUNE 26, 1997.

BORROWER:

NATIONAL TELEPHONE & COMMUNICATIONS, INC.

By: /s/ Victor C. Streufert
   --------------------------------------------------------
   VICTOR C. STREUFERT, CHIEF FINANCIAL OFFICER

LENDER:

FIRST BANK & TRUST

By: /s/ Paul McGraw
   --------------------------------------------------------
   Authorized Officer

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
[LOGO]

CHANGE IN TERMS AGREEMENT

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
 Principal    Loan Date    Maturity    Loan No      Call      Collateral     Account     Officer     Initials
<S>           <C>          <C>         <C>          <C>       <C>            <C>         <C>         <C>      
10,000,000.00              06-30-1998   973000139                                          110                
- ---------------------------------------------------------------------------------------------------------------
References in the shaded area are for Lender's use only and do not limit the applicability of this document
to any particular loan or item.
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

BORROWER:  NATIONAL TELEPHONE &         LENDER:  FIRST BANK & TRUST
             COMMUNICATIONS, INC.       Irvine Regional Office -  400
           2801 MAIN STREET             2400 Michelson Drive
           IRVINE, CA 92614             Irvine, CA 92612
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
PRINCIPAL AMOUNT:  $10,000,000.00       DATE OF AGREEMENT: June 26,1997


DESCRIPTION OF EXISTING INDEBTEDNESS.  PROMISSORY NOTE DATED MARCH 27, 1997 IN
THE AMOUNT IF $5,000,000.00.

DESCRIPTION OF COLLATERAL.
UCC FILING RECORDED APRIL 3, 1997 AS INSTRUMENT NUMBER 9710060309
COMMERCIAL SECURITY AGREEMENT DATED MARCH 27,1997.

DESCRIPTION OF CHANGE IN TERMS.  THE MATURITY DATE IS HEREBY CHANGED TO JUNE 
30,1998 FROM A PREVIOUS MATURITY DATE OF APRIL 30, 1998.  THE NOTE AMOUNT IS 
HEREBY INCREASED TO $10,000,000.00 FROM A PREVIOUS AMOUNT OF $5,000,000.00. 
BORROWER HEREBY ACKNOWLEDGES THAT THE COMMERCIAL SECURITY AGREEMENT DATED 
MARCH 27, 1997 AS WELL AS THE COMMERCIAL SECURITY AGREEMENT DATED JUNE 26, 
1997 REMAINS IN FULL FORCE AND EFFECT.  BORROWER AGREES TO THE REPAYMENT 
TERMS OUTLINED BELOW.  ALL OTHER TERMS AND CONDITIONS REMAIN THE SAME.

PROMISE TO PAY.  NATIONAL TELEPHONE & COMMUNICATIONS, INC. ("Borrower") 
promises to pay FIRST BANK & TRUST ("Lender"), or order, in lawful money of 
the United States of America, the principal amount of Ten Million & 00/100 
Dollars ($10,000,000.00) or so much as may be outstanding, together with 
interest on the unpaid outstanding principal balance of each advance.  
Interest shall be calculated from the date of each advance until repayment of 
each advance.

PAYMENT.  Borrower will pay this loan on demand, or if no demand interest is 
made, in one payment of all outstanding principal plus all accrued unpaid 
interest on June 30, 1998.  In addition, Borrower will pay regular monthly 
payments of accrued unpaid interest beginning June 27, 1997 and all 
subsequent interest payments are due on the same day of each month after 
that.  Interest on this Agreement is computed on a 365/360 simple interest 
basis; that is, by applying the ratio of the annual interest rate over a year 
of 360 days, multiplied by the outstanding principal balance multiplied by 
the actual number of days the principal balance is outstanding.  Borrower 
will pay Lender at Lender's address shown above or at such other place as 
Lender may designate in writing.  Unless otherwise agreed or required by 
applicable law, payments will be applied first to accrued unpaid interest, 
then to principal, and any remaining amount to any unpaid collection costs 
and late charges.

VARIABLE INTEREST RATE.  The interest rate on this Agreement is subject to 
change from time to time based on changes in an independent index which is 
the Prime rate as published in the Wall Street Journal.  When a range of 
rates has been published, the higher of the rates will be used (the "Index"). 
The Index is not necessarily the lowest rate charged by Lender on its loans. 
If the Index becomes unavailable during the term of this loan, Lender may 
designate a substitute Index after notice to Borrower.  Lender will tell 
Borrower the current index rate upon Borrower's request.  Borrower 
understands that Lender may make loans based on other rates as well.  The 
interest rate change will not occur more often than each quarter.  The Index 
currently is 8.500% per annum.  The interest rate to be applied to the unpaid
principal balance of this Agreement will be at a rate of 1.000 percentage 
point over the Index, resulting in an initial rate of 9.500% per annum.  
NOTICE: Under no circumstances will the interest rate on this Agreement be 
more than the maximum rate allowed by applicable law.

PREPAYMENT. Borrower agrees that all loan fees and other prepaid finance 
charges are earned fully as of the date of the loan and will not be subject 
to refund upon early payment (whether voluntary or as a result of default), 
except as otherwise required by law.  Except for the foregoing, Borrower may 
pay without penalty all or a portion of the amount owed earlier than it is 
due.  Early payments will not, unless agreed to by Lender in writing, 
relieve Borrower of Borrower's obligation to continue to make payments of 
accrued unpaid interest.  Rather, they will reduce the principal balance due.

LATE CHARGE.  If a payment is 10 days or more late, Borrower will be charged 
5.000% of the unpaid portion of the regularly scheduled payment or $1.00, 
whichever is greater.

DEFAULT.  Borrower will be in default if any of the following happens:  (a) 
Borrower fails to make any payment when due.  (b) Borrower breaks any promise 
Borrower has made to Lender, or Borrower fails to comply with or to perform 
when due any other term, obligation, covenant, or condition contained in this 
Agreement or any agreement related to this Agreement, or in any other 
agreement or loan Borrower has with Lender.  (c) Borrower defaults under any 
loan, extension of credit, security agreement, purchase or sales agreement, 
or any other agreement, in favor of any other creditor or person that may 
materially affect any of Borrower's property or Borrower's ability to repay 
this Note or perform Borrower's obligations under this Note or any of the 
Related Documents.  (d) Any representation or statement made or furnished to 
Lender by Borrower or on Borrower's behalf is false or misleading in any 
material respect either now or at the time made or furnished. (e) Borrower 
becomes insolvent, a receiver is appointed for any part of Borrower's 
property, Borrower makes an assignment for the benefit of creditors, or any 
proceeding is commenced either by Borrower or against Borrower under any 
bankruptcy or insolvency laws.  (f) Any creditor tries to take any of 
Borrower's property on or in which Lender has a lien or security interest.  
This includes a garnishment of any of Borrower's accounts with Lender.  (g) 
Any guarantor dies or any of the other events described in this default 
section occurs with respect to any guarantor of this Agreement. (h) A 
material adverse change occurs in Borrower's financial condition, or Lender 
believes the prospect of payment or performance of the Indebtedness is 
impaired.

If any default, other than a default in payment, is curable and if Borrower 
has not been given a notice of a breach of the same provision of this 
Agreement within the preceding twelve (12) months, it may be cured (and no 
event of default will have occurred) if Borrower, after receiving written 
notice from Lender demanding cure of such default:  (a) cures the default 
within fifteen (15) days; or (b) if the cure requires more than fifteen (15) 
days immediately initiates steps which Lender deems in Lender's sole 
discretion to be sufficient to cure the default and thereafter continues and 
completes all reasonable and necessary steps sufficient to produce compliance 
as soon as reasonably practical.

LENDER'S RIGHTS.  Upon default, Lender may declare the entire unpaid 
principal balance on this Agreement and all accrued unpaid interest 
immediately due, without notice, and then Borrower will pay that amount.  
Upon Borrower's failure to pay all amounts declared due pursuant to this 
section, including failure to pay upon final maturity, Lender, at its option, 
may also, if permitted under applicable law, increase the variable interest 
rate in this Agreement to 6.000 percentage points over the Index.  Lender may 
hire or pay someone else to help collect this Agreement if Borrower does not 
pay.  Borrower also will pay Lender that amount.  This includes, subject to 
any limits under applicable law, Lender's attorneys' fees and Lender's legal 
expenses whether or not there is a lawsuit, including attorneys' fees and 
legal expenses for bankruptcy proceedings (including efforts to modify or 
vacate any automatic stay or injunction), appeals, and any anticipated 
post-judgement collection services. Borrower also will pay any court costs in 
addition to all other sums provided by law. This Agreement has been delivered 
to Lender and accepted by Lender in the State of California. If there is a 
lawsuit, Borrower agrees upon Lender's request to submit to the jurisdiction 
of the courts of Orange County, the State of California. Lender and Borrower 
hereby waive the right to any jury trial in any action, proceeding, or 
counterclaim brought by either Lender or Borrower against the other. (Initial 
Here  /s/ VCS) This Agreement shall be governed by and construed              
      -------
in accordance with the laws of the State of California.

DISHONORED ITEM FEE. Borrower will pay a fee to Lender of $15.00 if Borrower 
makes a payment on Borrower's loan and the check or preauthorized charge with 
which Borrower pays is later dishonored.

LINE OF CREDIT. This Agreement evidences a revolving line of credit. Advances 
under this Agreement may be requested orally by Borrower or by an authorized 
person. All oral requests shall be confirmed in writing on the day of the 
request. All communications, instructions, or directions by telephone or 
otherwise to Lender are to be directed to Lender's office shown above. The 
following party or parties are authorized to request advances under the line 
of credit until Lender receives from Borrower at Lender's address shown above 
written notice of revocation of their authority. JAMES R. QUANDT, PRESIDENT; 
VICTOR C. STREUFERT, CHIEF FINANCIAL OFFICER; and JERRY DECICCIO, CONTROLLER. 
Borrower agrees to be liable for all sums either: (a) advanced in accordance 
with the instructions of an authorized person or (b) credited to any of 
Borrower's accounts with Lender. The unpaid principal balance owing on this 
Agreement at any time may be evidenced by endorsements on this Agreement or 
by Lender's internal records, including daily computer print-outs. Lender will 
have no obligation to advance funds under this Agreement if: (a) Borrower or 
any guarantor is in default under the terms of this Agreement or any agreement 
that Borrower or any guarantor has with Lender, including any agreement made in 
connection with the signing of this Agreement, (b) Borrower or any guarantor 
ceases doing business or is insolvent, (c) any guarantor seeks, claims or 
otherwise attempts to limit, modify or revoke such guarantor's guarantee of 
this Agreement or any other loan with Lender; or (d) Borrower has applied 
funds provided pursuant to this Agreement for purposes other than those 
authorized by Lender.


<PAGE>

06-26-1997                 CHANGE IN TERMS AGREEMENT                     Page 2
Loan No 973000139                (Continued) 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

CONTINUING VALIDITY. Except as expressly changed by this Agreement, the terms 
of the original obligation or obligations, including all agreements evidenced 
or securing the obligation(s), remain unchanged and in full force and effect. 
Consent by Lender to this Agreement does not waive Lender's right to strict 
performance of the obligation(s) as changed, nor obligate Lender to make any 
future change in terms. Nothing in this Agreement will constitute a 
satisfaction of the obligation(s). It is the intention of Lender to retain as 
liable parties all makers and endorsers of the original obligations including 
accommodation parties, unless a party is expressly released by Lender in 
writing. Any maker or endorser, including accommodation makers will not be 
released by virtue of this Agreement. If any person who signed the original 
obligation does not sign this Agreement below, then all persons signing below 
acknowledge that this Agreement is given conditionally, based on the 
representation to Lender that the non-signing party consents to the changes 
and provisions of this Agreement or otherwise will not be released by it. The 
waiver applies not only to any initial extension, modification or release, 
but also to all such subsequent actions.

INTEREST RATE PROVISION 
THE INTEREST RATE WILL BE ADJUSTED ACCORDING TO THE DEBT/TNW RATIO: 

> 3.0 = WALL STREET JOURNAL PRIME PLUS 1.50% 
2.5 - 3.0 = WALL STREET JOURNAL PRIME PLUS 1.25% 
2.0 - 2.5 = WALL STREET JOURNAL PRIME PLUS 1.00%
< 2.0 = WALL STREET JOURNAL PRIME PLUS .75% 
(/s/ VCF  INITIAL HERE).
 ---------

NON-USE FEE PROVISION. BORROWER AGREES TO A NON-USE FEE OF .2% PAID QUARTERLY.
(/s/ VCF  INITIAL HERE).
 ---------

MISCELLANEOUS PROVISIONS. This Agreement is payable on demand. The inclusion 
of specific default provisions or rights of Lender shall not preclude 
Lender's right to declare payment of this Agreement on its demand. Lender may 
delay or forgo enforcing any of its rights or remedies under this Agreement 
without losing them. Borrower and any other person who signs, guarantees or 
endorses this Agreement, to the extent allowed by law, waive any applicable 
statute of limitations, presentment, demand for payment, protest and notice 
of dishonor. Upon any change in the terms of this Agreement, and unless 
otherwise expressly stated in writing, no party who signs this Agreement, 
whether as maker, guarantor, accomodation maker or endorser, shall be 
released from liability. All such parties agree that Lender may renew or 
extend (repeatedly and for any length of time, this loan, or release any 
party or guarantor or collateral; or impair, fail to realize, upon or perfect 
Lender's security interest in the collateral, and take any other action 
deemed necessary by Lender without the consent of or notice to anyone. All 
such parties also agree that Lender may modify this loan without the consent 
of or notice to anyone other than the party with whom the modification is 
made.

PRIOR TO SIGNING THIS AGREEMENT, BORROWER READ AND UNDERSTOOD ALL THE 
PROVISIONS OF THIS AGREEMENT, INCLUDING THE VARIABLE INTEREST RATE PROVISIONS. 
BORROWER AGREES TO THE TERMS OF THE AGREEMENT AND ACKNOWLEDGES RECEIPT OF A 
COMPLETED COPY OF THE AGREEMENT.

BORROWER:

NATIONAL TELEPHONE & COMMUNICATIONS, INC.

By:  /s/Victor C. Streufert
   ----------------------------------------------------
    VICTOR C. STREUFERT, CHIEF FINANCIAL OFFICER

<PAGE>
[logo]

                            COMMERCIAL SECURITY AGREEMENT
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------
  Principal  Loan Date   Maturity   Loan No   Call  Collateral  Account  Officer  Initials 
<S>         <C>         <C>         <C>      <C>   <C>         <C>      <C>      <C>       
10,000,000.00           06-30-1998  973000139                            110               
- -------------------------------------------------------------------------------------------
</TABLE>
- -------------------------------------------------------------------------------
References in the shaded area are for Lender's use only and do not limit the 
applicability of this document to any particular loan or term.  
- -------------------------------------------------------------------------------
<TABLE>
<S>       <C>                                        <C>     <C>
BORROWER: NATIONAL TELEPHONE & COMMUNICATIONS, INC.  LENDER: FIRST BANK & TRUST
          2801 MAIN STREET                                   IRVINE REGIONAL OFFICE-400
          IRVINE, CA  92614                                  2400 MICHELSON DRIVE
                                                             IRVINE, CA  92612
- -------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------
</TABLE>

THIS  COMMERCIAL SECURITY AGREEMENT IS ENTERED INTO BETWEEN NATIONAL 
TELEPHONE & COMMUNICATIONS, INC.  (REFERRED TO BELOW AS "GRANTOR"); AND FIRST 
BANK & TRUST (REFERRED TO BELOW AS "LENDER").  FOR VALUABLE CONSIDERATION, 
GRANTOR GRANTS TO LENDER A SECURITY INTEREST IN THE COLLATERAL TO SECURE THE 
INDEBTEDNESS AND AGREES THAT LENDER SHALL HAVE THE RIGHTS STATED IN THIS 
AGREEMENT WITH RESPECT TO THE COLLATERAL, IN ADDITION TO ALL OTHER RIGHTS 
WHICH LENDER MAY HAVE BY LAW.

DEFINITIONS.  The following words shall have the following meanings when used 
in this Agreement.  Terms not otherwise defined in this Agreement shall have 
the meanings attributed to such terms in the Uniform Commercial Code.  All 
references to dollar anounts shall mean amounts in lawful money of the 
United States of America.

     Agreement.  The word "Agreement" means this Commercial Security 
     Agreement as this Commercial Security Agreement may be amended or 
     modified from time to time, together with all exhibits and schedules 
     attached to this Commercial Security Agreement from time to time.

     COLLATERAL.  The word "Collateral" means the following described property
     of Grantor, whether now owned or hereafter acquired whether existing or 
     hereafter arising, and wherever located: 

          ALL INVENTORY, CHATTEL PAPER, ACCOUNTS, EQUIPMENT AND GENERAL 
          INTANGIBLES, TOGETHER WITH THE FOLLOWING SPECIFICALLY DESCRIBED 
          PROPERTY: EXCLUDING AND EXCEPTING LEASEHOLD IMPROVEMENTS AND 
          CUSTOMER LISTS.

     In addition, the word "Collateral" includes all the following, whether 
     now owned or hereafter acquired, whether now existing or hereafter 
     arising and wherever located:

          (a) All attachments, accessions, accessories, tools, parts, 
          supplies, increases, and additions to and all replacements of and 
          substitutions for any property described above.

          (b) All products and produce of any of the property descibed in 
          this Collateral section.

          (c) All accounts, general intangibles, instruments, rents, 
          monies, payments, and all other rights, arising out of a sale, 
          lease, or other disposition of any of the property described in 
          this Collateral section.

          (d) All proceeds (including insurance proceeds) from the sale, 
          destruction, loss, or other disposition of any of the property 
          described in the Collateral section.

          (e) All records and data relating to any of the property 
          described in this Collateral section, whether in the form of a 
          writing, photograph, microfilm, microfiche, or electronic media, 
          together with all of Grantor's right, title, and interest in and 
          to all computer software required to utilize, create, maintain, 
          and process any such records or data on electronic media.

     EVENT OF DEFAULT.  The words "Event of Default" mean and include 
     without limitation any of the Events of Default set forth below in the 
     section titled "Events of Default."

     GRANTOR. The word "Grantor" means NATIONAL TELEPHONE & COMMUNICATIONS, 
     INC., its successors and assigns.

     GUARANTOR.  The word "Guarantor" means and includes without limitation 
     each and all of the guarantors, sureties and accomodation parties 
     connection with the indebtedness.

     INDEBTEDNESS.  The word "Indebtedness" means the indebtedness evidenced 
     by the Note, including all principal and interest, together with all other
     indebtedness and costs and expenses for which Grantor is responsible under
     this Agreement or under any of the Related Documents.  In addition, the 
     word "Indebtedness" includes all other obligations, debts and liabilities,
     plus interest thereon, of Grantor, or any one or more of them, to Lender,
     as well as all claims by Lender against Grantor, or any one or more of 
     them, whether existing now or later; whether they are voluntary or 
     involuntary, due or not due, direct or indirect, absolute or contingent,
     liquidated or unliquidated; whether Grantor may be liable individually or
     jointly with others; whether Grantor may be obligated as guarantor, 
     surety, accomodation party or otherwise; whether recovery upon such
     indebtedness may be or hereafter may become banned to any statute of 
     limitations and whether such indebtedness may be and hereafter may become
     otherwise unenforceable.  (Initial Here /s/ VCS )
                                            ---------

     LENDER.  The word "Lender" means FIRST BANK & TRUST, its successors and 
     assigns.

     NOTE.  The word "Note" means the Change in Terms Agreement between 
     Borrower and Lender dated June 26, 1997, which modifies the following
     described existing indebtedness: PROMISSORY NOTE DATED MARCH 27, 1997 
     IN THE AMOUNT OF $5,000,000.00.  

     RELATED DOCUMENTS.  The words "Related Documents" mean and include without
     limitation all promissory notes, credit agreements, loan agreements,
     environmental agreements, guaranties, security agreements, mortgages, 
     deeds of trust, and all other instruments, agreements and documents, 
     whether now or hereafter existing, executed in connection with the 
     indebtedness.

     OBLIGATIONS OF GRANTOR.  Grantor warrants and covenants to Lender as 
     follows:

     PERFECTION OF SECURITY INTEREST.  Grantor agrees to execute such financing
     statements and to take whatever other actions are requested by Lender to 
     perfect and continue Lender's security interest in the Collateral.  Upon 
     request of Lender, Grantor will deliver to Lender any and all of the 
     documents evidencing or constituing the Collateral, and Grantor will note
     Lender's interest upon any and all chattel paper if not delivered to 
     Lender for possession by Lender. Grantor hereby appoints Lender as its 
     irrevocable attorney-in-fact for the purpose of executing any documents 
     necessary to perfect or to continue the security interest granted in this 
     Agreement. Lender may at any time, and without further authorization from 
     Grantor, file a carbon, photographic, or other reproduction of any 
     financing statement or of this Agreement for use as a financing statement.
     Grantor will reimburse Lender for all expenses for the perfection and the
     contiuation of the perfection of Lender's security interest in the 
     Collateral. Grantor promptly will notify Lender before any change in 
     Grantor's name including any change to the assumed business names of 
     Grantor. This is a continuing Security Agreement and will continue in 
     effect even though all or any part of the indebtedness is paid in full 
     and even though for a period of time Grantor may not be indebted to 
     Lender.
     
     NO VIOLATION.  The execution and delivery of this Agreement will not 
     violate any law or agreement governing Grantor or to which Grantor is a 
     party, and its certificate or articles of incorporation and bylaws do not
     prohibit any term or condition of this Agreement.

     ENFORCEABILITY OF COLLATERAL.  To the extent the Collateral consists of 
     accounts, chattel paper, or general intangibles, the Collateral is 
     enforceable in accordance with its terms, is genuine, and complies with 
     applicable laws concerning form, content and manner of preparation and 
     execution and all persons appearing to be obligated on the Collateral have 
     authority and capacity to contract and are in fact obligated as they 
     appear to be on the Collateral.
     
     LOCATION OF THE COLLATERAL. Grantor, upon request of Lender, will deliver 
     to Lender in form satisfactory to Lender a schedule of real properties and
     Collateral locations relating to Grantor's operations, including  without
     limitation to the following: (a) all real property owned or being 
     purchased by Grantor; (b) all real property being rented or leased by 
     Grantor; (c) all storage facilities owned, rented, leased, or being used 
     by Grantor, and (d) all other properties where Collateral is or may be 
     located. Except in the ordinary course of its business Grantor shall not 
     remove the Collateral from its existing locations without the prior 
     written consent of Lender.
     
     REMOVAL OF COLLATERAL.  Grantor shall keep the Collateral (or to the 
     extent the Collateral consists of intangible property such as accounts, 
     the records concerning the Collateral) at Grantor's address shown above, 
     or at such other locations as are acceptable to the Lender. Except in the 
     ordinary course of its business, including the sales of inventory, 
     Grantor shall not remove the Collateral from its existing locations 
     without the  prior written consent of the Lender. To the extent that 
     the Collateral consists of vehicles, or other titled property, 
     Grantor shall not take  or permit any action which would require 
     application for certificates of title for the vehicles outside the 
     State of California, without the prior written consent of Lender.
     
     TRANSACTIONS INVOLVING COLLATERAL. Except for inventory sold or accounts 
     collected in the ordinary course of Grantor's business, Grantor shall
<PAGE>

06-26-1997                COMMERCIAL SECURITY AGREEMENT                  Page 2
LOAN NO 973000139               (CONTINUED) 
- ----------------------------------------------------------------------------
- ----------------------------------------------------------------------------

     not sell, offer to sell, or otherwise transfer or dispose of the 
     Collateral. While Grantor is not in default under this Agreement, 
     Grantor may sell inventory, but only in the ordinary course of its 
     business and only to buyers who qualify as a buyer in the ordinary 
     course of business. A sale in the ordinary course of Grantor's business 
     does not include a transfer in partial or total satisfaction of a debt 
     or any bulk sale. Grantor shall not pledge, mortgage, encumber or 
     otherwise permit the Collateral to be subject to any lien, security 
     interest, encumbrance, or charge, other than the security interest 
     provided for in this Agreement, without the prior written consent of 
     Lender. This includes security interests even if junior in right to the 
     security interests granted under this Agreement. Unless waived by 
     Lender, all proceeds from any disposition of the Collateral (for 
     whatever reason) shall be held in trust for Lender and shall not be 
     commingled with any other funds; provided however, this requirement 
     shall not constitute consent by Lender to any sale or other 
     disposition. Upon receipt, Grantor shall immediately deliver any such 
     proceeds to Lender.

     TITLE.  Grantor represents and warrants to Lender that it holds good 
     and marketable title to the Collateral, free and clear of all liens and 
     encumbrances except for the lien of this Agreement. No financing 
     statement covering any of the Collateral is on file in any public 
     office other than those which reflect the security interest created by 
     this Agreement or to which Lender has specifically consented. Grantor 
     shall defend Lender's rights in the Collateral against the claims and 
     demands of all other persons.

     COLLATERAL SCHEDULES AND LOCATIONS. Insofar as the Collateral consists 
     of inventory, Grantor shall deliver to Lender, as often as Lender shall 
     require, such lists, descriptions, and designations of such Collateral 
     as Lender may require to identify the nature, extent, and location of 
     such Collateral. Such information shall be submitted for Grantor and 
     each of its subsidiaries or related companies.

     MAINTENANCE AND INSPECTION OF COLLATERAL. Grantor shall maintain all 
     tangible Collateral in good condition and repair. Grantor will not 
     commit or permit damage to or destruction of the Collateral or any part 
     of the Collateral. Lender and its designated representatives and agents 
     shall have the right at all reasonable times to examine, inspect, and 
     audit the Collateral wherever located. Grantor shall immediately 
     notify Lender of all cases involving the return, rejection, 
     repossession, loss or damage of or to any Collateral; of any request 
     for credit or adjustment or of any other dispute arising with respect 
     to the Collateral; and generally of all happenings and events affecting 
     the Collateral or the value or the amount of the Collateral.

     TAXES, ASSESSMENTS AND LIENS. Grantor will pay when due all taxes, 
     assessments and liens upon the Collateral, its use or operation, upon 
     this Agreement, upon any promissory note or notes evidencing the 
     Indebtedness, or upon any of the other Related Documents. Grantor may 
     withhold any such payment or may elect to contest any lien if Grantor 
     is in good faith conducting an appropriate proceeding to contest the 
     obligation to pay and so long as Lender's interest in the Collateral is 
     not jeopardized in Lender's sole opinion. If the Collateral is 
     subjected to a lien which is not discharged within fifteen (15) days, 
     Grantor shall deposit with Lender cash, a sufficient corporate surety 
     bond or other security satisfactory to Lender in an amount adequate to 
     provide for the discharge of the lien plus any interest, costs, 
     attorneys' fees or other charges that could accrue as a result of 
     foreclosure or sale of the Collateral. In any contest Grantor shall 
     defend itself and Lender and shall satisfy any final adverse judgment 
     before enforcement against the Collateral. Grantor shall name Lender as 
     an additional obligee under any surety bond furnished in the contest 
     proceedings.

     COMPLIANCE WITH GOVERNMENTAL REQUIREMENTS. Grantor shall comply 
     promptly, with all laws, ordinances, rules and regulations of all 
     governmental authorities, now or hereafter in effect, applicable to the 
     ownership, production, disposition, or use of the Collateral. Grantor 
     may contest in good faith any such law, ordinance or regulation and 
     withhold compliance during any proceeding, including appropriate 
     appeals, so long as Lender's interest in the Collateral, in Lender's 
     opinion, is not jeopardized.

     HAZARDOUS SUBSTANCES. Grantor represents and warrants that the 
     Collateral never has been, and never will be so long as this 
     Agreement remains a lien on the Collateral, used for the 
     generation, manufacture, storage, transportation, treatment, 
     disposal, release or threatened release of any hazardous waste 
     or substance, as those terms are defined in the Comprehensive 
     Environmental Response, Compensation, and Liability Act of 
     1980, as amended, 42 U.S.C. Section 9601, et seq. ("CERCLA"), 
     the Superfund Amendments and Reauthorization Act of 1986 
     Pub. L. No. 99-499 ("SARA"), the Hazardous Materials 
     Transportation Act, 49 U.S.C. Section 1801, et seq., the 
     Resource Conservation and Recovery Act, 42 U.S.C. Section 
     6901, et seq., Chapters 6.5 through 7.7 of Division 20 of the 
     California Health and Safety Code, Section 25100, et seq. or 
     other applicable state or Federal laws, rules, or regulations 
     adopted pursuant to any of the foregoing. The terms "hazardous 
     waste" and "hazardous substance" shall also include, without 
     limitation, petroleum and petroleum by-products or any 
     fraction thereof and asbestos. The representations and 
     warranties contained herein are based on Grantor's due 
     diligence in investigating the Collateral for hazardous wastes 
     and substances. Grantor hereby (a) releases and waives any 
     future claims against Lender for indemnity or contribution in 
     the event Grantor becomes liable for cleanup or other costs 
     under any such laws, and (b) agrees to indemnify and hold 
     harmless Lender against any and all claims and losses 
     resulting from a breach of this provision of this Agreement. 
     This obligation to indemnify shall survive the payment of the 
     Indebtedness and the satisfaction of this Agreement.

     MAINTENANCE OF CASUALTY INSURANCE. Grantor shall procure and maintain 
     all risks, insurance, including without limitation fire, theft and 
     liability coverage together with such other insurance as Lender may 
     require with respect to the Collateral, in form, amounts, coverages and 
     basis reasonably acceptable to Lender and issued by a company or 
     companies reasonably acceptable to Lender. Grantor, upon request of 
     Lender, will deliver to Lender from time to time the policies or 
     certificates of insurance in form satisfactory to Lender, including 
     stipulations that coverages will not be cancelled or diminished without 
     at least ten (10) days' prior written notice to Lender and not including 
     any disclaimer of the insurer's liability for failure to give such a 
     notice. Each insurance policy also shall include an endorsement 
     providing that coverage in favor of Lender will not be impaired in any 
     way by any act, omission or default of Grantor or any other person. In 
     connection with all policies covering assets in which Lender 
     holds or is offered a security interest, Grantor will provide Lender 
     with such loss payable or other endorsements as Lender may require. If 
     Grantor at any time fails to obtain or maintain any insurance as required 
     under this Agreement, Lender may (but shall not be obligated to) obtain 
     such insurance as Lender deems appropriate, including if it so chooses 
     "single interest insurance," which will cover only Lender's interest in 
     the Collateral.

     APPLICATION OF INSURANCE PROCEEDS. Grantor shall promptly notify Lender 
     of any loss or damage to the Collateral. Lender may make proof of loss 
     if Grantor fails to do so within fifteen (15) days of the casualty. All 
     proceeds of any insurance on the Collateral, including accrued proceeds 
     thereon, shall be held by Lender as part of the Collateral. If Lender 
     consents to repair or replacement of the damaged or destroyed 
     Collateral, Lender shall, upon satisfactory proof of expenditure, pay 
     or reimburse Grantor from the proceeds for the reasonable cost of 
     repair or restoration. If Lender does not consent to repair or 
     replacement of the Collateral, Lender shall retain a sufficient amount 
     of the proceeds to pay all of the Indebtedness, and shall pay the 
     balance to Grantor. Any proceeds which have not been disbursed within 
     six (6) months after their receipt and which Grantor has not committed 
     to the repair or restoration of the Collateral shall be used to prepay 
     the Indebtedness.

     INSURANCE RESERVES. Lender may require Grantor to maintain with Lender 
     reserves for payment of insurance premiums, which reserves shall be 
     created by monthly payments from Grantor of a sum estimated by Lender 
     to be sufficient to produce, at least fifteen (15) days before the 
     premium due date, amounts at least equal to the insurance premiums to 
     be paid. If fifteen (15) days before payment is due, the reserve funds 
     are insufficient, Grantor shall upon demand pay any deficiency to 
     Lender. The reserve funds shall be held by Lender as a general deposit 
     and shall constitute a non-interest-bearing account which Lender may 
     satisfy by payment of the insurance premiums required to be paid by 
     Grantor as they become due. Lender does not hold the reserve funds in 
     trust for Grantor, and Lender is not the agent of Grantor for payment 
     of the insurance premiums required to be paid by Grantor. The 
     responsibility for the payment of premiums shall remain Grantor's sole 
     responsibility.

     INSURANCE REPORTS. Grantor, upon request of Lender, shall furnish to 
     Lender reports on each existing policy of insurance showing such 
     information as Lender may reasonably request including the following: 
     (a) the name of the insurer; (b) the risks insured; (c) the amount of 
     the policy; (d) the property insured; (e) the then current value on the 
     basis of which insurance has been obtained and the manner of 
     determining that value; and (f) the expiration date of the policy. In 
     addition, Grantor shall upon request by Lender (however not more often 
     than annually) have an independent appraiser satisfactory to Lender 
     determine, as applicable, the cash value or replacement cost of the 
     Collateral.

GRANTOR'S RIGHT TO POSSESSION. Until default, Grantor may have 
possession of the tangible personal property and beneficial use of all the 
Collateral and may use it in any lawful manner not inconsistent with this 
Agreement or the Related Documents, provided that Grantor's right to 
possession and beneficial use shall not apply to any Collateral where 
possession of the Collateral by Lender is required by law to perfect Lender's 
security interest in such Collateral. If Lender at any time has possession of 
any Collateral, whether before or after an Event of Default, Lender shall be 
deemed to have exercised reasonable care in the custody and preservation of 
the Collateral if Lender takes such action for that purpose as Grantor shall 
request or as Lender, in Lender's sole discretion, shall deem appropriate 
under the circumstances, but failure to honor any request by Grantor shall 
not of itself be deemed to be a failure to exercise reasonable care. Lender 
shall not be required to take any steps necessary to preserve any rights in 
the Collateral against prior parties, nor to protect, preserve or maintain 
any security interest given to secure the Indebtedness.

EXPENDITURES BY LENDER. If not discharged or paid when due, Lender may (but 
shall not be obligated to) discharge or pay any amounts required to be 
discharged or paid by Grantor under this Agreement, including without 
limitation all taxes, liens, security interests, encumbrances, and other 
claims, at any time levied or placed on the Collateral. Lender also may (but 
shall not be obligated to) pay all costs for insuring, maintaining and 
preserving the Collateral. All such expenditures incurred or paid by Lender 
for such purposes will then bear interest at the rate charged under the Note 
from the date incurred or paid by Lender to the date of repayment by Grantor. 
All such expenses shall become a part of the Indebtedness and, at Lender's 
option, will (a) be payable on demand, (b) be added to the balance of the Note 
and be apportioned among and be payable with any installment payments to 
become due during either (i) the term of any applicable insurance policy or 
(ii) the remaining term of the Note, or (c) be treated as a balloon 
payment which will be due and payable at the Note's maturity. This Agreement 
also will secure payment of these amounts. Such right shall be in 
addition to all other rights and remedies to which Lender may be entitled 
upon the occurrence of an Event of Default.

EVENTS OF DEFAULT. Each of the following shall constitute an Event of Default 
under this Agreement:

<PAGE>
6-26-1997                COMMERCIAL SECURITY AGREEMENT                   Page 3
Loan No 973000139               (Continued) 
- ----------------------------------------------------------------------------
- ----------------------------------------------------------------------------

     OTHER DEFAULTS. Failure of Grantor to comply with or to perform any 
     other term, obligation, covenant or condition contained in this 
     Agreement or in any of the Related Documents or in any other agreement 
     between Lender and Grantor.

     DEFAULT IN FAVOR OF THIRD PARTIES. Should Borrower or any Grantor 
     default under any loan, extension of credit, security agreement, 
     purchase or sales agreement, or any other agreement, in favor of any 
     other creditor or person that may materially affect any of Borrower's 
     property or Borrower's or any Grantor's ability to repay the Loans or 
     perform their respective obligations under this Agreement or any of the 
     Related Documents.

     FALSE STATEMENTS. Any warranty, representation or statement made or 
     furnished to Lender by or on behalf of Grantor under this Agreement, 
     the Note or the Related Documents is false or misleading in any 
     material respect, either now or at the time made or furnished.

     DEFECTIVE COLLATERALIZATION. This Agreement or any of the Related 
     Documents ceases to be in full force and effect (including failure of 
     any collateral documents to create a valid and perfected security 
     interest or lien) at any time and for any reason.

     INSOLVENCY. The dissolution or termination of Grantor's existence as a 
     going business, the insolvency of Grantor, the appointment of a receiver 
     for any part of Grantor's property, any assignment for the benefit of 
     creditors, any type of creditor workout, or the commencement of any 
     proceeding under any bankruptcy or insolvency laws against Grantor.

     CREDITOR OR FORFEITURE PROCEEDINGS. Commencement of foreclosure or 
     forfeiture proceedings, whether by judicial proceeding, self-help, 
     repossession or any other method by any creditor of Grantor or by any 
     governmental agency against the Collateral or any other collateral 
     securing the indebtedness. This includes a garnishment of any of 
     Grantor's deposit accounts with Lender. However, this Event of Default 
     shall not apply if there is a good faith dispute by Grantor as to the 
     validity or reasonableness of the claim which is the basis of the 
     creditor or forfeiture proceeding and if Grantor gives Lender written 
     notice of the creditor or forfeiture proceeding and deposits with 
     Lender monies or a surety bond for the creditor or forfeiture 
     proceeding, in an amount determined by Lender, in its sole discretion, 
     as being an adequate reserve or bond for the dispute.

     EVENTS AFFECTING GUARANTOR. Any of the preceding events occurs with 
     respect to any Guarantor of any of the Indebtedness or such Guarantor 
     dies or becomes incompetent. Lender, at its option, may, but shall not 
     be required to, permit the Guarantor's estate to assume unconditionally 
     the obligations arising under the guaranty in a manner satisfactory to 
     Lender, and, in doing so, cure the Event of Default.

     ADVERSE CHANGE. A material adverse change occurs in Grantor's financial 
     condition, or Lender believes the prospect of payment or performance 
     of the indebtedness is impaired.

     RIGHT TO CURE.  If any default, other than a Default on Indebtedness, 
     is curable and if Grantor has not been given a prior notice of a 
     breach of the same provision of this Agreement, it may be cured (and 
     no Event of Default will have occurred) if Grantor, after Lender sends 
     written notice demanding cure of such default, (a) cures the default 
     within fifteen (15) days; or (b), if the cure requires more than 
     fifteen (15) days, immediately initiates steps which Lender deems in 
     Lender's sole discretion to be sufficient to cure the default and 
     thereafter continues and completes all reasonable and necessary steps 
     sufficient to produce compliance as soon as reasonably practical.

RIGHTS AND REMEDIES ON DEFAULT. If an Event of Default occurs under this 
Agreement, at any time thereafter, Lender shall have all the rights of a 
secured party under the California Uniform Commercial Code. In addition and 
without limitation, Lender may exercise any one or more of the following 
rights and remedies:

     ACCELERATE INDEBTEDNESS. Lender may declare the entire Indebtedness, 
     including any prepayment penalty which Grantor would be required to 
     pay, immediately due and payable, without notice.

     ASSEMBLE COLLATERAL. Lender may require Grantor to deliver to Lender 
     all or any portion of the Collateral and any and all certificates of title
     and other documents relating to the Collateral. Lender may require Grantor
     to assemble the Collateral and make it available to Lender at a place to
     be designated by Lender. Lender also shall have full power 
     to enter upon the property of Grantor to take possession of and remove 
     the Collateral. If the Collateral contains other goods not covered by 
     this Agreement at the time of repossession, Grantor agrees Lender 
     may take such other goods, provided that Lender makes reasonable 
     efforts to return them to Grantor after repossession.

     SELL THE COLLATERAL. Lender shall have full power to sell, lease, 
     transfer, or otherwise deal with the Collateral or proceeds thereof in 
     its own name or that of Grantor. Lender may sell the Collateral at 
     public auction or private sale. Unless the Collateral threatens to 
     decline speedily in value or is of a type customarily sold on a 
     recognized market, Lender will give Grantor reasonable notice of the 
     time after which any private sale or any other intended disposition of 
     the Collateral is to be made.  The requirements of reasonable notice 
     shall be met if such notice is given at least ten (10) days, or such 
     lesser time as required by state law, before the time of the sale or 
     disposition. All expenses relating to the disposition of the 
     Collateral, including without limitation the expenses of retaking, 
     holding, insuring, preparing for sale and selling the Collateral, shall 
     become a part of the indebtedness secured by this Agreement and shall 
     be payable on demand, with interest at the Note rate from date of 
     expenditure until repaid.

     APPOINT RECEIVER. To the extent permitted by applicable law, Lender 
     shall have the following rights and remedies regarding the appointment 
     of a receiver: (a) Lender may have a receiver appointed as a matter of 
     right, (b) the receiver may be an employee of Lender and may serve 
     without bond, and (c) all fees of receiver and his or her attorney 
     shall become part of the Indebtedness secured by this Agreement and 
     shall be payable on demand, with interest at the Note rate from date of 
     expenditure until repaid.

     COLLECT REVENUES, APPLY ACCOUNTS. Lender, either through itself or 
     through a receiver, may collect the payments, rents, income, and 
     revenues from the Collateral. Lender may at any time in its discretion 
     transfer any Collateral into its own name or that of its nominee and 
     receive the payments, rents, income, and revenues therefrom and hold 
     the same as security for the Indebtedness or apply it to payment of the 
     Indebtedness in such order of preference as the Lender may determine. 
     Insofar as the Collateral consists of accounts, general intangibles, 
     insurance policies, instruments, chattel paper, choses in action, or 
     similar property, Lender may demand, collect, receipt for, settle, 
     compromise, adjust, sue for, foreclose, or realize on the Collateral as 
     Lender may determine, whether or not Indebtedness or Collateral is 
     then due. For these purposes, Lender may, on behalf of and in the name 
     of Grantor, receive, open and dispose of mail addressed to Grantor, 
     change any address to which mail and payments are to be sent, and 
     endorse notes, checks, drafts, money orders, documents of title, 
     instruments and items pertaining to payment, shipment or storage of any 
     Collateral.  To facilitate collection, Lender may notify account 
     debtors and obligors on any Collateral to make payments directly to 
     Lender.

     OBTAIN DEFICIENCY. If Lender chooses to sell any or all of the 
     Collateral, Lender may obtain a judgment against Grantor for any 
     deficiency remaining on the Indebtedness due to Lender after 
     application of all amounts received from the exercise of the rights 
     provided in this Agreement. Grantor shall be liable for a deficiency 
     even if the transaction described in this subsection is a sale of 
     accounts or chattel paper.

     OTHER RIGHTS AND REMEDIES. Lender shall have all the rights and 
     remedies of a secured creditor under the provisions of the Uniform 
     Commercial Code, as may be amended from time to time. In addition, 
     Lender shall have and may exercise any or all other rights and remedies 
     it may have available at law, in equity, or otherwise.

     CUMULATIVE REMEDIES. All of Lender's rights and remedies, whether 
     evidenced by this Agreement or the Related Documents or by any other 
     writing, shall be cumulative and may be exercised singularly or 
     concurrently.  Election by Lender to pursue any remedy shall not 
     exclude pursuit of any other remedy, and an election to make 
     expenditures or to take action to perform an obligation of Grantor 
     under this Agreement, after Grantor's failure to perform, shall not 
     affect Lender's right to declare a default and to exercise its remedies.

MISCELLANEOUS PROVISIONS. The following miscellaneous provisions are a part 
of this Agreement:

     AMENDMENTS. This Agreement, together with any Related Documents, 
     constitutes the entire understanding and agreement of the parties as to 
     the matters set forth in this Agreement.  No alteration of or amendment 
     to this Agreement shall be effective unless given in writing and signed 
     by the party or parties sought to be charged or bound by the alteration 
     or amendment.

     APPLICABLE LAW.  This Agreement has been delivered to Lender and 
     accepted by Lender in the State of California. If there is a lawsuit, 
     Grantor agrees upon Lender's request to submit to the jurisdiction of the 
     courts of Orange County, the State of California. Lender and Grantor 
     hereby waive the right to any jury trial in any action, proceeding, or 
     counterclaim brought by either Lender or Grantor against the other.  
     (Initial Here /s/VCS) This Agreement shall be governed by and 
     construed in accordance with the laws of the State of California.

     ATTORNEYS' FEES; EXPENSES. Grantor agrees to pay upon demand all of 
     Lender's costs and expenses, including attorneys' fees and Lender's 
     legal expenses, incurred in connection with the enforcement of this 
     Agreement. Lender may pay someone else to help enforce this Agreement, 
     and Grantor shall pay the costs and expenses of such enforcement. Costs 
     and expenses include Lender's attorneys' fees and legal expenses 
     whether or not there is a lawsuit, including attorneys' fees and legal 
     expenses for bankruptcy proceedings (and including efforts to modify or 
     vacate any automatic stay or injunction), appeals, and any anticipated 
     post-judgment collection services.  Grantor also shall pay all court 
     costs and such additional fees as may be directed by the court.

     CAPTION HEADINGS. Caption headings in this Agreement are for 
     convenience purposes only and are not to be used to interpret or define 
     the provisions of this Agreement.

     MULTIPLE PARTIES; CORPORATE AUTHORITY. All obligations of Grantor under 
     this Agreement shall be joint and several, and all references to 
     Grantor shall mean each and every Grantor. This means that each of the 
     persons signing below is responsible for all obligations in this 
     Agreement.

     NOTICES. All notices required to be given under this Agreement shall be 
     given in writing may be sent by telefacsimile and shall be effective when

<PAGE>

6-26-1997                COMMERCIAL SECURITY AGREEMENT                   Page 4
Loan No 973000139               (Continued) 
- ----------------------------------------------------------------------------
- ----------------------------------------------------------------------------

     actually delivered or when deposited with a nationally recognized 
     overnight courier or deposited in the United States mail, first class, 
     postage prepaid, addressed to the party to whom the notice is to be 
     given at the address shown above.  Any party may change its address for 
     notices under this Agreement by giving formal written notice to the 
     other parties specifying that the purpose of the notice is to change 
     the party's address. To the extent permitted by applicable law, if 
     there is more than one Grantor, notice to any Grantor will constitute 
     notice to all Grantors. For notice purposes, Grantor will keep Lender 
     informed at all times of Grantor's current address(es.)

     POWER OF ATTORNEY. Grantor hereby appoints Lender as its true and 
     lawful attorney-in-fact irrevocably, with full power of substitution to 
     do the following: (a) to demand, collect, receive, receipt for, sue and 
     recover all sums of money or other property which may now or hereafter 
     become due, owing or payable from the Collateral; (b) to execute, sign 
     and endorse any and all claims, instruments, receipts, checks, drafts 
     or warrants issued in payment for the Collateral; (c) to settle or 
     compromise any and all claims arising under the Collateral and, in the 
     place and stead of Grantor, to execute and deliver its release and 
     settlement for the claim, and (d) to file any claim or claims or to take 
     any action or institute or take part in any proceedings, either in its 
     own name or in the name of Grantor, or otherwise, which in the 
     discretion of Lender may seem to be necessary or advisable. This power 
     is given as security for the indebtedness and the authority hereby 
     conferred is and shall be irrevocable and shall remain in full force 
     and effect until renounced by Lender.

     PREFERENCE PAYMENTS. Any monies Lender pays because of an asserted 
     preference claim in Borrower's bankruptcy will become a part of the 
     indebtedness and at Lender's option, shall be payable by Borrower as 
     provided above in the "EXPENDITURES BY LENDER" paragraph.

     SEVERABILITY. If a court of competent jurisdiction finds any provision 
     of this Agreement to be invalid or unenforceable as to any person or 
     circumstance, such finding shall not render that provision invalid or 
     unenforceable as to any other persons or circumstances. If feasible any 
     such offending provision shall be deemed to be modified to be within 
     the limits of enforceability or validity; however, if the offending 
     provision cannot be so modified, it shall be stricken and all other 
     provisions of this Agreement in all other respects shall remain valid and 
     enforceable.

     SUCCESSOR INTERESTS. Subject to the limitations set forth above on 
     transfer of the Collateral, this Agreement shall be binding upon and 
     inure to the benefit of the parties, their successors and assigns.

     WAIVER. Lender shall not be deemed to have waived any rights under this 
     Agreement unless such waiver is given in writing and signed by Lender. 
     No delay or omission on the part of Lender in exercising any right 
     shall operate as a waiver of such right or any other right. A waiver by 
     Lender of a provision of this Agreement shall not prejudice or 
     constitute a waiver of Lender's right otherwise to demand strict 
     compliance with that provision or any other provision of this 
     Agreement. No prior waiver by Lender, nor any course of dealing between 
     Lender and Grantor shall constitute a waiver of any of Lender's rights 
     or of any of Grantor's obligations as to any future transactions. 
     Wherever the consent of Lender is required under this Agreement, the 
     granting of such consent by Lender in any instance shall not constitute 
     continuing consent to subsequent instances where such consent is 
     required and in all cases such consent may be granted or withheld in 
     the sole discretion of Lender.

     WAIVER OF CO-OBLIGOR'S RIGHTS. If more than one person is obligated for 
     the indebtedness, Borrower irrevocably waives, disclaims and 
     relinquishes all claims against such other person which Borrower has or 
     would otherwise have by virtue of payment of the indebtedness or any 
     part thereof, specifically including but not limited to all rights of 
     indemnity, contribution or exoneration.

GRANTOR ACKNOWLEDGES HAVING READ ALL THE PROVISIONS OF THIS COMMERCIAL 
SECURITY AGREEMENT, AND GRANTOR AGREES TO ITS TERMS. THIS AGREEMENT IS DATED 
JUNE 26, 1997.

GRANTOR:

NATIONAL TELEPHONE & COMMUNICATIONS, INC.

By: /s/ Victor C. Streufert
   ---------------------------------------------------
   VICTOR C. STREUFERT, CHIEF FINANCIAL OFFICER
<PAGE>


                        AGREEMENT TO PROVIDE INSURANCE

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------
PRINCIPAL       LOAN DATE  MATURITY  LOAN NO   CALL  COLLATERAL  ACCOUNT  OFFICER  INITIALS
<S>             <C>       <C>        <C>       <C>   <C>         <C>      <C>      <C>
$10,000,000.00            06-30-1998 973000139                             110
- --------------------------------------------------------------------------------------------
References in the shaded area are for Lender's use only and do not limit the applicability
of this document to any particular loan or item.
- --------------------------------------------------------------------------------------------
</TABLE>

BORROWER: NATIONAL TELEPHONE &        LENDER: FIRST BANK & TRUST
          COMMUNICATIONS, INC.                Irvine Regional Office - 400
          2801 MAIN STREET                    2400 Michelson Drive
          IRVINE, CA 92614                    Irvine, CA 92612

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

INSURANCE REQUIREMENTS. NATIONAL TELEPHONE & COMMUNICATIONS, INC. ("Grantor") 
understands that insurance coverage is required in connection with the 
extending of a loan or the providing of other financial accommodations to 
Grantor by Lender. These requirements are set forth in the security 
documents. The following minimum insurance coverages must be provided on the 
following described collateral (the "Collateral"):

COLLATERAL: ALL INVENTORY, CHATTEL PAPER, ACCOUNTS, EQUIPMENT AND GENERAL 
            INTANGIBLES, TOGETHER WITH THE FOLLOWING SPECIFICALLY DESCRIBED 
            PROPERTY: EXCLUDING AND EXCEPTING LEASEHOLD IMPROVEMENTS 
            AND CUSTOMER LISTS.
            TYPE. All risks, including fire, theft and liability.
            AMOUNT. Full insurable value.
            BASIS. Replacement value.
            ENDORSEMENTS. Lender's loss payable clause with stipulation that 
            coverage will not be cancelled or diminished without a minimum of 
            ten (10) days' prior written notice to Lender.

INSURANCE COMPANY. Grantor may obtain insurance from any insurance company 
Grantor may choose that is reasonably acceptable to Lender. Grantor 
understands that credit may not be denied solely because insurance was not 
purchased through Lender.

INSURANCE MAILING ADDRESS. All documents and other materials relating to 
insurance for this loan should be mailed, delivered or directed to the 
following address:

         FIRST BANK & TRUST - LOAN SERVICING DEPARTMENT
         2400 MICHELSON DRIVE
         IRVINE, CA 92612
         (714) 260-0353

FAILURE TO PROVIDE INSURANCE. Grantor agrees to deliver to Lender, ten (10) 
days from the date of this Agreement, evidence of the required insurance as 
provided above, with an effective date of June 26, 1997, or earlier. Grantor 
acknowledges and agrees that if Grantor fails to provide any required 
insurance or fails to continue such insurance in force, Lender may do so at 
Grantor's expense as provided in the applicable security document. The cost 
of any such insurance, at the option of the Lender, shall be payable on 
demand or shall be added to the indebtedness as provided in the security 
document. GRANTOR ACKNOWLEDGES THAT IF THE LENDER SO PURCHASES ANY SUCH 
INSURANCE, THE INSURANCE WILL PROVIDE LIMITED PROTECTION AGAINST PHYSICAL 
DAMAGE TO THE COLLATERAL, UP TO THE BALANCE OF THE LOAN; HOWEVER, GRANTOR'S 
EQUITY IN THE COLLATERAL MAY NOT BE INSURED. IN ADDITION, THE INSURANCE MAY 
NOT PROVIDE ANY PUBLIC LIABILITY OR PROPERTY DAMAGE INDEMNIFICATION AND MAY 
NOT MEET THE REQUIREMENTS OF ANY FINANCIAL RESPONSIBILITY LAWS.

AUTHORIZATION. For purposes of insurance coverage on the Collateral, Grantor 
authorizes Lender to provide to any person (including any insurance agent or 
company) all information Lender deems appropriate, whether regarding the 
Collateral, the loan or other financial accommodations, or both.

GRANTOR ACKNOWLEDGES HAVING READ ALL THE PROVISIONS OF THIS AGREEMENT TO 
PROVIDE INSURANCE AND AGREES TO ITS TERMS. THIS AGREEMENT IS DATED JUNE 26, 
1997.

GRANTOR:

NATIONAL TELEPHONE & COMMUNICATIONS, INC.

By: /s/ Victor C. Streufert
- -------------------------------------------
VICTOR C. STREUFERT, CHIEF FINANCIAL OFFICER

- -------------------------------------------------------------------------------
                          FOR LENDER USE ONLY
                         INSURANCE VERIFICATION
DATE:                                                       PHONE:
     ------------------                                           -------------
AGENT'S NAME:
             ----------------------------------------
INSURANCE COMPANY:
                  -------------------------------------------------------------
POLICY NUMBER:
              -----------------------------------------------------------------
EFFECTIVE DATES:
                ---------------------------------------------------------------
COMMENTS:
         ----------------------------------------------------------------------
- -------------------------------------------------------------------------------


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

<PAGE>

[LOGO]
                 DISBURSEMENT REQUEST AND AUTHORIZATION

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------
PRINCIPAL       LOAN DATE  MATURITY  LOAN NO   CALL  COLLATERAL  ACCOUNT  OFFICER  INITIALS
<S>             <C>       <C>        <C>       <C>   <C>         <C>      <C>      <C>
$10,000,000.00            06-30-1998 973000139                             110
- --------------------------------------------------------------------------------------------
References in the shaded area are for Lender's use only and do not limit the applicability
of this document to any particular loan or item.
- --------------------------------------------------------------------------------------------
</TABLE>

BORROWER: NATIONAL TELEPHONE &       LENDER: FIRST BANK & TRUST
          COMMUNICATIONS, INC.               IRVINE REGIONAL OFFICE - 400
          2801 MAIN STREET                   2400 MICHELSON DRIVE
          IRVINE, CA 92614                   IRVINE, CA 92612

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

LOAN TYPE. This is a Variable Rate (1.000% over Prime rate as published in 
the Wall Street Journal. When a range of rates has been published, the higher 
of the rates will be used, making an initial rate of 9.500%), Revolving Line 
of Credit Loan to a Corporation for $10,000,000.00 due on June 30, 1998.

PRIMARY PURPOSE OF LOAN. The primary purpose of this loan is for (please 
initial):

     / /         PERSONAL, FAMILY, OR HOUSEHOLD PURPOSES OR PERSONAL INVESTMENT.
        --------

     /X/ /s/ VCS BUSINESS (INCLUDING REAL ESTATE INVESTMENT).
        --------

SPECIFIC PURPOSE. The specific purpose of this loan is: INCREASE AND 
EXTENSION OF REVOLVING LINE OF CREDIT.

DISBURSEMENT INSTRUCTIONS. Borrower understands that no loan proceeds will be 
disbursed until all of Lender's conditions for making the loan have been 
satisfied. Please disburse the loan proceeds of $10,000,000.00 as follows:

       UNDISBURSED FUNDS:                           $6,000,000.00

       AMOUNT PAID ON BORROWER'S ACCOUNT:           $4,000,000.00
       $4,000,000.00 Payment on Loan
       # 400973000139 (MODIFY)

      AMOUNT PAID TO OTHERS ON BORROWER'S BEHALF:           $0.00
                                                  ----------------
      NOTE PRINCIPAL:                              $10,000,000.00

CHARGES PAID IN CASH. Borrower has paid or will pay in cash as agreed the 
following charges:

      PREPAID FINANCE CHARGES PAID IN CASH:            $12,500.00
         $12,500.00 LOAN FEE
                                                  ----------------
      TOTAL CHARGES PAID IN CASH:                      $12,500.00

FINANCIAL CONDITION. BY SIGNING THIS AUTHORIZATION, BORROWER REPRESENTS AND 
WARRANTS TO LENDER THAT THE INFORMATION PROVIDED ABOVE IS TRUE AND CORRECT 
AND THAT THERE HAS BEEN NO MATERIAL ADVERSE CHANGE IN THE BORROWER'S 
FINANCIAL CONDITION AS DISCLOSED IN BORROWER'S MOST RECENT FINANCIAL 
STATEMENT TO LENDER. THIS AUTHORIZATION IS DATED JUNE 26, 1997.

BORROWER:

NATIONAL TELEPHONE & COMMUNICATIONS, INC.

By: /s/ Victor C. Streufert
- -------------------------------------------
VICTOR C. STREUFERT, CHIEF FINANCIAL OFFICER

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>

                           NOTICE OF FINAL AGREEMENT

<TABLE>
- -------------------------------------------------------------------------------------------------------
  Principal     Loan Date    Maturity    Loan No    Call    Collateral    Account    Officer    Initial
<S>             <C>         <C>         <C>         <C>     <C>           <C>        <C>        <C>
$10,000,000.00              06-30-1998  973000139                                      110
- -------------------------------------------------------------------------------------------------------
</TABLE>

     References in the shaded area are for Lender's use only and do not limit 
     the applicability of this document to any particular loan or item
- --------------------------------------------------------------------------------

Borrower:  NATIONAL TELEPHONE            Lender:  FIRST BANK AND TRUST
            & COMMUNICATIONS, INC.                Irvine Regional Office - 400
           2801 MAIN STREET                       2400 Michelson Drive
           IRVINE, CA 92614                       Irvine, CA 92612

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

    --------------------------------------------------------------------------
    BY SIGNING THIS DOCUMENT EACH PARTY REPRESENTS AND AGREES THAT: (A) THE 
    WRITTEN LOAN AGREEMENT REPRESENTS THE FINAL AGREEMENT BETWEEN THE PARTIES,
    (B) THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES, AND (C) THE
    WRITTEN LOAN AGREEMENT MAY NOT BE CONTRADICTED BY EVIDENCE OF ANY PRIOR, 
    CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OR UNDERSTANDINGS OF THE 
    PARTIES.
    --------------------------------------------------------------------------
    As used in this Notice, the following terms have the following meanings:

       Loan.  The term "Loan" means the following described loan: a Variable 
       Rate (1.000% over Prime rate as published in the Wall Street Journal. 
       When a range of rates has been published, the higher of the rates will 
       be used, making an initial rate of 9.500%). Nondisclosable Revolving 
       Line of Credit Loan to a Corporation for $10,000,000.00 due on June 30,
       1998.

       Parties.  The term "Parties" means FIRST BANK & TRUST and any and all 
       entities or individuals who are obligated to repay the loan or have 
       pledged property as security for the Loan, including without limitation
       the following:

            Borrower:  NATIONAL TELEPHONE & COMMUNICATIONS, INC.

       Loan Agreement.  The term "Loan Agreement" means one or more promises,  
       promissory notes, agreements, undertakings, security agreements, deeds 
       of trust or other documents, or commitments, or any combination of     
       those actions or documents, relating to the Loan, including without 
       limitation the following:

                                NECESSARY FORMS
        Loan Agreement/Negative Pledge    Promissory Note/Change in Terms Agr.
        Security Agreement                UCC - 1
        Agreement to Provide Insurance    Disbursement Request and Authorization
        Notice of Final Agreement

                                OPTIONAL FORMS
         Collateral Schedule
     --------------------------------------------------------------------------
  Each Party who signs below, other than FIRST BANK & TRUST, acknowledges, 
  represents, and warrants to FIRST BANK & TRUST that it has received, read and 
  understood this Notice of Final Agreement. This Notice is dated June 26, 1997.

  BORROWER:

  NATIONAL TELEPHONE & COMMUNICATIONS, INC.
  By: /s/ VICTOR C. STREUFERT
     ---------------------------------------------
      VICTOR C. STREUFERT, CHIEF FINANCIAL OFFICER

  LENDER:

  FIRST BANK & TRUST
  By: /s/ PAUL McGRAW
     ----------------------------------------------
      Authorized Officer

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>

                   MASTER ADDENDUM TO LOAN DOCUMENTS

     This MASTER ADDENDUM TO LOAN DOCUMENTS (this "ADDENDUM") dated as 
of June 26, 1997, is made between National Telephone & 
Communications, Inc. (the "BORROWER") and First Bank & Trust (the "LENDER").

                         R E C I T A L S

     WHEREAS, the Borrower and the Lender are parties to the Loan Agreement, 
dated as of June 26, 1997 (the "CREDIT AGREEMENT"), pursuant to which the 
Lender shall extend credit to the Borrower in an aggregate principal amount 
not exceeding $10,000,000 to finance the purchase of the Borrower's 
headquarters and for other commercial purposes;

     WHEREAS, the Borrower shall, contemporaneously with the execution of 
this Agreement, execute a Change in Terms Agreement (the "CHANGE IN TERMS 
AGREEMENT"), dated as of June 26, 1997, modifying the Promissory Note, dated 
as of March 27, 1997, (as modified by the Change in Terms Agreement, the 
"NOTE") in favor of the Lender in an aggregate principal amount of 
$10,000,000, and enter into a Commercial Security Agreement, dated as of June 
26, 1997 (the "SECURITY AGREEMENT"), pursuant to which the Borrower shall 
grant to the Lender a security interest in certain property of the Borrower 
as security for the Borrower's obligations under the Credit Agreement and the 
Note, as modified by the Change in Terms Agreement; and

     WHEREAS, the Borrower and the Lender have agreed that the Credit 
Agreement, the Note, as modified by the Change in Terms Agreement, the 
Security Agreement and all Related Documents (as defined below) shall be 
modified and amended in the respects set forth below.

     NOW, THEREFORE, in consideration of the foregoing, the mutual covenants 
and agreements set forth below and other good and valuable consideration, the 
receipt and sufficiency of which are hereby acknowledged, the parties agree 
as follows:


  Section 1.  DEFINITIONS.  Capitalized terms used but not defined in this 
Addendum shall have the meanings assigned to such terms in the Credit 
Agreement.

  Section 2.  AMENDMENTS TO THE CREDIT AGREEMENT.

  2.01  AMENDMENTS TO "DEFINITIONS".

         (a) The "Definitions" section of the Credit Agreement is amended by 
adding the following new definitions in the correct alphabetical order:

   "INITIAL PUBLIC OFFERING. The words "Initial Public Offering" mean, the 
initial public offering by Incomnet, Inc. of certain of Borrower's equity as 
previously disclosed to Lender by 


<PAGE>


Borrower and pursuant to that certain letter agreement dated January 28, 1997 
between Borrower and Incomnet, Inc."

     "TOTAL LIABILITIES. The words "Total Liabilities" mean, as at any date, 
all liabilities of Borrower as reflected on the Borrower's balance sheet for 
such date, excluding any and all deferred income and minority interests of 
Borrower."

       (b) The "Definitions" section of the Credit Agreement is amended by 
replacing subsection (e) of the definition of "Permitted Liens" with the 
following new subsection (e):

   "(e) liens and security interests of Borrower which are in existence as of 
the date of this Agreement;"

    2.02  AMENDMENTS TO "CONDITIONS PRECEDENT TO EACH ADVANCE". The 
"Conditions Precedent to Each Advance" section of the Credit Agreement is 
amended by deleting subsections (b), (d) and (e) of such section.

    2.03 AMENDMENTS TO "REPRESENTATIONS AND WARRANTIES". The "Representations 
and Warranties" section of the Credit Agreement is amended as follows:


          (a) The "Hazardous Substances" representation is amended by 
deleting the third and fourth sentences in their entirety.


          (b) The "Taxes" representation is replaced with the following new 
representation:


     "TAXES. To the best of Borrower's knowledge, all tax returns and reports 
of Borrower that are or were required to be filed, have been filed, and all 
taxes, assessments and other governmental charges have been paid in full, 
except (a) those that Borrower believes in good faith are not yet due and 
payable or those presently being or to be contested by Borrower in good faith 
in the ordinary course of business and (b) for which adequate reserves have 
been provided."


            (c) The "Lien Priority" representation is amended by adding the 
words", other than Permitted Liens" after the words "Security Interests" in 
the second line of such representation.


            (d) The "Commercial Purposes" representation is replaced with the 
following new representation:

     "COMMERCIAL PURPOSES. Borrower intends to use the Loan proceeds solely 
for the acquisition of certain real property and other business or commercial 
related purposes."

     2.04 WAIVER OF "CONDITION PRECEDENT TO EACH ADVANCE". Lender hereby 
agrees that the provision of evidence of insurance as required by subsection 
(f) of this section may be provided within thirty days subsequent to the date 
of this Addendum.

                               -2-

<PAGE>

     2.05  AMENDMENTS TO "AFFIRMATIVE COVENANTS".  The "Affirmative 
Covenants" section of the Credit Agreement is amended as follows:

                (a)  The "Taxes, Charges and Liens" covenant is amended by 
adding the following words at the beginning of subclause (a) "Borrower 
believes in good faith such amount is not yet due and payable or;

                (c)  The "Compliance Certificate" covenant is replaced with 
the following new covenant:

       "COMPLIANCE CERTIFICATE. Unless waived in writing by Lender, provide 
       Lender (a) within 45 days of the last day of each of the first three
       fiscal quarters of Borrower and (b) within 90 days of the last day of
       the fourth fiscal quarter of Borrower, with a certificate executed by
       Borrower's chief financial officer, or other officer or person acceptable
       to Lender, certifying that the representations and warranties set forth
       in this Agreement are true and correct as of the date of the certificate 
       (or, if stated to be made solely as of an earlier date, were true and 
       correct as of such date) and further certifying that, as of the date of 
       the certificate, no Event of Default exists under this Agreement."

     2.06  AMENDMENT TO "NEGATIVE COVENANTS".  The "Negative Covenants" 
section of the Credit Agreement is amended as follows:

                (a)  The "Continuity of Operations" section is amended as 
follows: (i) by deleting the words "change ownership" in subsection (b) of 
such section, (ii) by adding the words "after the occurrence of an Event of 
Default," before the words "pay any dividends" in subsection (c) of such 
section and (iii) by adding at the end of such section the words "other than 
in connection with the Initial Public Offering"; and

                (b)  The "Loans, Acquisitions and Guaranties" section is 
amended by adding the words "Except as provided in the "Additional 
Provisions" section below," at the beginning of subsection (a) of such 
section.

     2.07  AMENDMENT TO "EVENTS OF DEFAULT".  The "Events of Default" section 
of the Credit Agreement is amended by deleting the "Change in Ownership" 
default.

     2.08  AMENDMENT TO "MISCELLANEOUS PROVISIONS".  The "Miscellaneous 
Provisions" section of the Credit Agreement is amended by adding the 
following new sentence to the end of the "Consent to Loan Participation" 
section:

        "Notwithstanding anything to the contrary contained in the 
        foregoing or in this Agreement, Lender agrees to hold at least 
        $10,000,000 of the Loans and remain the "lead bank" or "agent" 
        with respect to the administration of the Loans and the Collateral."

                                     - 3 -

<PAGE>

     Section 3.  AMENDMENTS TO THE CHANGE IN TERMS AGREEMENT.

     3.01  AMENDMENT TO "PAYMENT".  The first sentence of the "Payment" 
section of the Change in Terms Agreement is amended to read as follows:

       "Borrower will pay this loan in one payment of all outstanding principal
       (plus all accrued interest not paid pursuant to the following sentence) 
       on June 30, 1998."

     3.02  AMENDMENT TO "MISCELLANEOUS PROVISIONS".  The "Miscellaneous 
Provisions" section of the Change in Terms Agreement is amended by deleting 
the first two sentences of such section.

     Section 4.  AMENDMENTS TO THE SECURITY AGREEMENT.

     4.01  AMENDMENT TO "DEFINITIONS".  The definition of "Collateral" 
contained in the "Definitions" section of the Security Agreement is amended 
by adding the following to the list of excluded property of Borrower: ", ANY 
ARCHITECTURAL DESIGN AND DEVELOPMENT COSTS AND ANY PRE-PAID COSTS REFLECTED 
AS AN ASSET ON THE FINANCIAL STATEMENTS OF BORROWER AND RELATED TO THE 
LEASEHOLD IMPROVEMENTS OR REAL PROPERTY TO BE PURCHASED BY BORROWER, ANY 
CUSTOMER LISTS AND ALL NOTES RECEIVABLE OF A CERTAIN JIM CARTER TO BORROWER.

     4.02  AMENDMENT TO "TITLE".  The "Title" section of the Security 
Agreement is amended (i) by adding the words "and except for Permitted Liens" 
at the end of the first sentence of such section and (ii) by adding the words 
"and other than those relating to Permitted Liens" at the end of the second 
sentence to such section.

     4.03  AMENDMENT TO "TAXES, ASSESSMENTS AND LIENS."  The "Taxes, 
Assessments and Liens" section of the Security Agreement is amended by 
replacing the second sentence of such section with the following:

        "Grantor may withhold any such payment or may elect to contest any lien
        if Grantor in good faith believes that such amount is not yet due and 
        payable or Grantor is in good faith conducting an appropriate proceeding
        to contest the obligation to pay and so long as Lender's interest in the
        Collateral is not jeopardized in Lender's sole opinion."

     Section 5.  REPRESENTATIONS AND WARRANTIES.  Each party represents and 
warrants as follows:

                (a)  this Addendum constitutes the legal, valid and binding 
obligation of such party enforceable against such party in accordance with 
its terms, except as may be limited by bankruptcy, insolvency, reorganization, 
moratorium or other similar laws relating to or limiting creditors' rights 
generally or by equitable principles relating to enforceability; and

                (b)  none of the execution and delivery by such party of this 
Addendum, the consummation of the transactions contemplated by this Addendum

                                     - 4 -
<PAGE>


     does or will conflict with, violate any provision of, or require any 
     consent under, the charter or by-laws of such party.

     Section 6.   CONDITIONS TO EFFECTIVENESS.  This Addendum shall be and 
become effective upon the execution and delivery by the parties of this 
Addendum, the Credit Agreement, the Change in Terms Agreement, the Security 
Agreement and each Related Document.

     Section 7.   REFERENCE TO AND EFFECT ON THE AFFECTED DOCUMENTS.  This 
Addendum shall be construed as one with the Credit Agreement, the Note, as 
modified by the Change in Terms Agreement, the Security Agreement and the 
Related Documents, and each such document shall, where the context requires, 
be read and construed throughout so as to incorporate this Addendum.

     Section 8.   ENTIRE AGREEMENT.  This Addendum, together with the Credit 
Agreement, the Note, as modified by the Change in Terms Agreement, the 
Security Agreement and each Related Document supersede all prior agreements 
and understandings, written or oral, among the parties with respect to the 
subject matter of this Addendum.  No party shall have any duties or 
responsibilities except those expressly set forth in the Credit Agreement, 
the Note, as modified by the Change in Terms Agreement, the Security 
Agreement, and each Related Document (as from time to time amended, 
including by this Addendum).

     Section 9.   SUCCESSORS AND ASSIGNS.  This Addendum shall be binding 
upon and inure to the benefit of its parties and their respective successors 
and permitted assigns.

     Section 10.  COUNTERPARTS.  This Addendum may be executed in any 
number of counterparts, all of which taken together shall constitute one and 
the same instrument and any of the parties to this Addendum may execute this 
Addendum by signing any such counterpart.

     Section 11.  GOVERNING LAW.  THIS ADDENDUM HAS BEEN DELIVERED TO BY EACH 
PARTY HERETO AND ACCEPTED BY SUCH PARTY IN THE STATE OF CALIFORNIA. IF THERE 
IS A LAWSUIT, EACH PARTY AGREES TO SUBMIT TO THE JURISDICTION OF THE COURTS OF
ORANGE COUNTY, THE STATE OF CALIFORNIA. LENDER AND BORROWER HEREBY WAIVE THE 
RIGHT TO ANY JURY TRIAL IN ANY ACTION, PROCEEDING OR COUNTERCLAIM BROUGHT BY 
EITHER LENDER OR BORROWER AGAINST THE OTHER. THIS ADDENDUM SHALL BE GOVERNED 
BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF CALIFORNIA.




                                      -5-


<PAGE>
     IN WITNESS WHEREOF, the parties have caused this Addendum to be duly 
executed and delivered as of the day and year first above written.

                                         NATIONAL TELEPHONE &
                                         COMMUNICATIONS, INC.


                                         By:  /s/ Victor C. Streufert
                                            ----------------------------
                                            Name:  Victor C. Streufert
                                            Title:  VP


                                         FIRST BANK & TRUST


                                         By:  /s/ Paul McGraw
                                            ---------------------------
                                            Name:  Paul McGraw
                                            Title:  VP

<PAGE>
                                   Exhibit 10-2

                          AGREEMENT AS TO BOARD MEMBERSHIP

          THIS AGREEMENT AS TO BOARD MEMBERSHIP (this "Agreement"), dated as 
of August  7, 1997, is entered into by and among Incomnet, Inc. (the 
"Company"), Stanley C. Weinstein ("Weinstein"), David Wilstein ("Wilstein") 
and Richard M. Horowitz ("Horowitz", and together with Weinstein, Wilstein 
and the Company, the "Parties").

                                       RECITALS

          A.    On May 5, 1997, Wilstein, Horowitz and Messrs. Leonard 
Wilstein and Jack Gilbert filed a Schedule 13D with the Securities Exchange 
Commission ("SEC") stating that they may be deemed to be a group pursuant to 
SEC Rule 13d-5(b)(1) promulgated under Sections 13(d) and 13(g) of the 
Securities Exchange Act of 1934 (the "Act"). 

          B.    Weinstein, Wilstein, Horowitz have expressed a desire to 
serve the Company as members of the Board of Directors of the Company (the 
"Board").

          C.    The Company desires Weinstein, Wilstein and Horowitz to join 
the Board as directors.

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

          1.    CERTAIN DEFINITIONS.

                "FFHSJ MEMORANDUM" shall mean that certain memorandum dated 
June 23, 1997 by  David Robbins and Karen Seto of Fried, Frank, Harris, 
Shriver & Jacobson of Los Angeles, California, with regard to the ambiguity 
in the charter documents of the Company as to the appropriate number of 
directors to serve on the Company's Board.  

                "GROUP" shall mean a group as referenced in SEC Rule 13d-5 
promulgated pursuant to Sections 13(d) and 13(g) of the Act.

          2.    BOARD COMPOSITION.  As of the date hereof, for so long as 
each of the individuals named herein shall agree to serve and until such time 
as any successor directors shall be duly elected in accordance with the 
Company's Bylaws, the Board of the Company shall consist of Mr. Albert 
Milstein, Ms. Nancy Zivitz, Mr. Howard Silverman, Mr. Melvyn Reznick, Mr. 
David Wilstein, Mr. Richard M. Horowitz and Mr. Stanley C. Weinstein.

          3.    LACK OF ASSURANCES  The Parties acknowledge the issues raised 
by the FFHSJ Memorandum.  The Parties agree that any issues raised by the 
FFHSJ Memorandum are merely of a technical nature and the Parties agree to 
clarify the Company's Articles of Incorporation at the next meeting of the 
Company's shareholders so as to resolve any existing uncertainty.  
Notwithstanding anything in this Paragraph 3 to the contrary,


                                       1
<PAGE>

the Parties acknowledge and agree that no Party has made any representation 
to any other Party with respect to the issues raised in the FFHSJ Memorandum 
as the same may relate to the service of any person on the Board, and that 
all persons serving on the Board do so at their own risk with respect to any 
liability in connection with the issues raised in the FFHSJ Memorandum. 

          4.    INDEMNIFICATION.  Notwithstanding anything in this Agreement 
to the contrary, the Company agrees to hold harmless and indemnify all of the 
persons named as directors in Paragraph 2 hereof, to the maximum extent 
permitted by the General Corporation Law of California, against any expenses, 
judgments, fines, settlements and other amounts actually and reasonably 
incurred in connection with any causes of actions, suits or proceedings 
arising by reason of the fact any such person is or was a director of the 
Company.

          5.    D&O INSURANCE.  The Company hereby agrees to use best efforts 
to raise its Directors and Officers Insurance from $1,000,000 to $5,000,000.

          6.    DISCLAIM GROUP MEMBERSHIP.  Wilstein and Horowitz hereby 
agree that (i) they will not assert that any other director of the Company 
should be deemed to be a member of the Group referenced in the Schedule 13D 
filed on May 5, 1997 by Wilstein, Horowitz and the individuals referenced in 
Recital A hereof solely by virtue of the execution and performance of this 
Agreement by the parties hereto and (ii) the Company shall not be considered 
to have endorsed the Group referenced in the Schedule 13D solely by virtue of 
the execution and performance of this Agreement by the parties hereto.

          7.    DERIVATIVE SUITS.  The parties agree that it shall be the 
policy of the Board that, in view of the current condition of the Company and 
the cost and expense of indemnifying officers and directors, the presumption 
will be that the Board will not support (after a review of all the then 
relevant facts and circumstances) any derivative action unless such action 
pleads with particularity facts that give rise to a strong inference that a 
director or directors acted in violation of his, her or their duty of loyalty 
or duty of care to the Company, which policy is not applicable to the extent 
that  the exercise of a director's fiduciary duties under applicable law, in 
light of the then relevant facts and circumstances, requires a different 
standard for evaluating a specific matter then before the Board.

          8.    SHAREHOLDER MEETING; ARTICLES AMENDMENT   The parties hereto 
agree (i) to use their best efforts to cause the next annual meeting of the 
shareholders of the Company to take place on September 22, 1997;  (ii) to 
approve, and recommend that the shareholders of the Company approve, 
clarifying amendments to the Company's Articles of Incorporation and Bylaws, 
as recommended to the Board by the Company's counsel and reasonably approved 
by counsel to Wilstein and Horowitz,  stating that the Board shall be 
comprised of seven (7) members; and (iii) that each director will either (A) 
support the election, at such meeting of shareholders, of a slate of 
directors nominated by majority vote of the Board (which slate shall include 
Wilstein, Horowitz and Weinstein to the extent each of Wilstein, Horowitz and 
Weinstein shall have not resigned from the Board pursuant to Clause (B) 
hereof); or (B) resign from the Board and subsequently nominate and support 
any slate of directors that such persons may choose, provided, however, that, 
in any case, no party shall be entitled (x) to take any action that would 
cause the annual meeting to take place subsequent to September 22, 1997 
(other than an assertion in an appropriate forum that an party has violated 
the California General Corporation Law or the federal securities laws in 
connection with such meeting provided, however, that no assertion shall be 
made in any forum in opposition to the clarifying amendments described in 
clause (ii) above) or (y) to solicit proxies in opposition to clarifying 
amendments described in clause (ii) above.  In 


                                       2
<PAGE>

the event that a director should resign from the Board pursuant to this 
Section or should be unable or unwilling to continue to serve on the Board, 
the Board shall then be entitled to fill such vacancy and/or to nominate and 
support the election to the Board of such other person as the Board shall,  
in its discretion, determine is appropriate.

          9.    CHOICE OF LAW.  The parties agree that this Agreement shall 
be governed by and construed in accordance with the laws of the State of 
California, excluding any laws which would direct application of another 
jurisdiction.

         10.    MISCELLANEOUS.

         (a)    This Agreement may not be amended or modified except by 
written instrument signed by the Company, Weinstein, Horowitz and Wilstein.  

         (b)    This Agreement constitutes the entire agreement and 
understanding among the Parties and supersedes all other prior agreements and 
undertakings, both written and oral, among the Parties, or any of them, with 
respect to the subject matter hereof.

         (c)    If any provision of this Agreement shall be held to be 
illegal, invalid or unenforceable under any applicable law, then such 
contravention or invalidity shall not invalidate the entire Agreement.   Such 
provision shall be deemed to be modified to the extent necessary to render it 
legal, valid and enforceable, and if no such modification shall render it 
legal, valid and enforceable, then this Agreement shall be construed as if 
not containing the provision held to be invalid, and the rights and 
obligations of the Paries shall be construed and enforced accordingly.

          (d)   This Agreement may not be assigned.

          (e)   The Headings of the Sections of this Agreement have been 
inserted for convenience of reference only and do not constitute a part of 
this Agreement.

          (f)   This Agreement may be executed in any number of counterparts 
and by the Parties in separate counterparts, with the same effect as if all 
Parties had signed the same document.   All such counterparts shall be deemed 
an original, shall be construed together and shall constitute one and the 
same instrument.

          (g)   When the context requires, the gender of all words used 
herein shall include the masculine, feminine and neuter and the number of all 
words shall include the singular and plural.


                                       3
<PAGE>

          IN WITNESS WHEREOF,  the Company, Weinstein, Wilstein and Horowitz 
have caused this Agreement to be executed as of the date first written above.

INCOMNET, INC.

/s/ MELVYN REZNICK
- -------------------------
Melvyn Reznick
President and Chief Executive Officer


/s/ STANLEY C. WEINSTEIN
- -------------------------
Stanley C. Weinstein


/s/ DAVID WILSTEIN
- -------------------------
David Wilstein


/s/ RICHARD M. HOROWITZ
- -------------------------
Richard M. Horowitz


                                       4


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                           1,601
<SECURITIES>                                         0
<RECEIVABLES>                                   19,074
<ALLOWANCES>                                     1,140
<INVENTORY>                                        395
<CURRENT-ASSETS>                                23,875
<PP&E>                                          13,957
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                  47,838
<CURRENT-LIABILITIES>                           31,134
<BONDS>                                              0
                                0
                                      1,990
<COMMON>                                        61,847
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                    47,838
<SALES>                                         34,855
<TOTAL-REVENUES>                                34,855
<CGS>                                           24,610
<TOTAL-COSTS>                                   33,411
<OTHER-EXPENSES>                                    67
<LOSS-PROVISION>                                   152
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                  1,342
<INCOME-TAX>                                       101
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      9
<CHANGES>                                            0
<NET-INCOME>                                     1,342
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                     0.10
        


</TABLE>


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