CTC COMMUNICATIONS CORP
10-Q, 1998-11-13
TELEPHONE INTERCONNECT SYSTEMS
Previous: FNB CORP/NC, 10-Q, 1998-11-13
Next: FOUNTAIN POWERBOAT INDUSTRIES INC, 10-Q, 1998-11-13




      SECURITIES AND EXCHANGE COMMISSION
            Washington, DC 20549

                 FORM 10-Q

  QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
   OF THE SECURITIES AND EXCHANGE ACT OF 1934

For Quarter ended September 30, 1998.

Commission File Number 0-13627.

              CTC COMMUNICATIONS CORP.
(Exact name of registrant as specified in its charter)

 Massachusetts                          04-2731202
(State or other jurisdiction of        (IRS Employer
incorporation or organization)      Identification No.)

360 Second Avenue, Waltham, Massachusetts       02154
(Address of principal executive offices)     (Zip Code)

                   (781) 466-8080
 (Registrant's telephone number including area code)

(Former name, former address and former fiscal year,
if changed since last report)

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  [ ]

      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the Issuer's
classes of Common Stock, as of the latest practicable date:

As of November 9, 1998, 10,275,299 shares of Common Stock were outstanding.

<PAGE>
                         CTC COMMUNICATIONS CORP.
                                FORM 10-Q
                                  INDEX

<TABLE>
<CAPTION>
<S>         <C>         <C>                                          <C>  
Part I                  FINANCIAL STATEMENTS                         PAGE NO.

            Item 1.     Financial Statements
                         
                        Condensed Balance Sheets
                        as of September 30 and March 31, 1998           3

                        Condensed Statements of Operations
                        Three Months Ended September 30, 1998 and 1997  4

                        Condensed Statements of Operations
                        Six Months Ended September 30, 1998 and 1997    5

                        Condensed Statements of Cash Flows
                        Six Months Ended September 30, 1998 and 1997    6

                        Notes to Condensed Financial Statements         7-11

            Item 2.     Management's Discussion and Analysis of
                        Financial Condition and Results of Operations   12-19

            Item 3.     Quantitative and Qualitative                    Inapplicable
                        Disclosures About Market Risk

Part II                 OTHER INFORMATION

            Item 1.     Legal Proceedings                               20

            Item 2.     Changes in Securities                           21

            Item 3.     Default Upon Senior Securities                  Inapplicable

            Item 4.     Submission of Matters to a  
                        Vote of Security Holders                        Inapplicable

            Item 5.     Other Information                               Inapplicable

            Item 6.     Exhibits and Reports on Form 8-K                 22-23

</TABLE>



                                  2

<PAGE>

In addition to historical information, this Quarterly Report on Form 
10-Q contains forward-looking statements made in good faith by the 
Company pursuant to the "safe harbor" provisions of the Private 
Securities Litigation Reform Act of 1995 including, but not limited 
to, those statements regarding the successful implementation of the 
Company's business plan, availability of additional financing if 
required, the ability to improve operational, financial and 
management information systems, future profitability, the timing and 
success of the expansion and deployment of facilities, future 
operations and availability of capital and other future plans, events 
and performance and other statements located elsewhere herein.  The 
forward-looking statements contained herein are subject to certain 
risks and uncertainties that could cause actual results to differ 
materially from those reflected in the forward-looking statements.  
Factors that might cause such a difference include, but are not 
limited to, those outlined in Exhibit 99.1 filed with this Quarterly 
Report.  Readers are cautioned not to place undue reliance on these 
forward-looking statements, which reflect management's analysis as of 
the date hereof.  The Company undertakes no obligation to publicly 
revise these forward-looking statements to reflect events or 
circumstances that arise after the date hereof.




<PAGE>


                           CTC COMMUNICATIONS CORP.
                           CONDENSED BALANCE SHEETS


                                              September 30,        March 31,
                                                 1998                1998
                                            ---------------     ---------------
ASSETS
Current assets:
Cash and cash equivalents                    $  2,167,474        $  2,167,930
Accounts receivable, net                       25,538,298          17,288,183
Prepaid expenses and other current assets       5,073,783           3,029,069
                                             -------------       -------------
     Total Current Assets                      32,779,555          22,485,182

Furniture, Fixtures and Equipment              19,242,013          13,376,970
  Less accumulated depreciation                (8,447,683)         (6,837,683)
                                             -------------       -------------
     Total Equipment                           10,794,330           6,539,287

Deferred income taxes                           1,834,000           1,834,000
Other assets                                    4,198,786             108,885
                                             -------------       -------------
     Total Assets                            $ 49,606,671        $ 30,967,354
                                             =============       =============
LIABILITIES AND STOCKHOLDERS'
EQUITY (DEFICIT)
Current liabilities:
Accounts payable and accrued expenses        $ 18,736,601        $  8,958,476
Accrued salaries and related taxes              2,166,186             756,159
Current portion of obligations under
   capital leases                                 249,661             231,796
Current portion of note payable to bank                 0           1,196,400
                                             -------------       -------------
     Total Current Liabilities                 21,152,448          11,142,831

Obligations under capital leases,
   net of current portion                       1,013,568           1,114,277
Note payable to bank, net of current portion   21,100,000           7,130,671

Series A redeemable convertible
  preferred stock                              12,260,165                   0

Stockholders' equity (deficit):
Common Stock                                      100,101              99,806
Additional paid in capital                      6,905,946           5,245,704
Deferred compensation                            (265,410)           (318,410)
Retained earnings (deficit)                   (12,524,322)          6,688,300
                                             -------------       -------------
                                               (5,783,685)         11,715,400
Amounts due from stockholders                    (135,825)           (135,825)
                                             -------------       -------------
     Total Stockholders' Equity (Deficit)      (5,919,910)         11,579,575
                                             -------------       -------------
     Total Liabilities and 
      Stockholders' Equity (Deficit)         $ 49,606,671        $ 30,967,354
                                             =============       =============

The accompanying notes are an integral part of these financial statements.

                                 3

<PAGE>
                       CTC COMMUNICATIONS CORP.
                    CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                              Three Months Ended
                                                       September 30,       September 30,
                                                           1998                 1997
                                                       -------------       -------------
<S>                                                    <C>                 <C>
Telecommunications revenues                            $ 14,516,189        $  3,488,684
Commission revenues                                               0           8,356,413
                                                       -------------       -------------
Total revenues                                           14,516,189          11,845,097

Costs and expenses
   Cost of telecommunications revenues                   12,383,432           2,712,249
   Selling, general and administrative expenses          13,001,503           7,053,701
                                                       -------------       -------------
                                                         25,384,935           9,765,950
                                                       -------------       -------------
Income (loss) from operations                           (10,868,746)          2,079,147

Other
   Interest income                                           38,437              39,352
   Interest expense                                        (983,466)             (5,772)
   Other                                                      3,149               1,273
                                                       -------------       -------------
                                                           (941,880)             34,853
                                                       -------------       -------------
Income (loss) before income taxes                       (11,810,626)          2,114,000

Provision (benefit) for income taxes                       (827,000)            870,000
                                                       -------------       -------------
Net income (loss)                                      $(10,983,626)       $  1,244,000
                                                       =============       =============
Net income (loss) per share available
to common stockholders

   Basic                                               $      (1.13)       $       0.13
                                                       =============       =============
   Diluted                                             $      (1.13)       $       0.12
                                                       =============       =============
Shares used in computing net income (loss) per
share available to common stockholders

   Basic                                                 10,002,370           9,894,195
                                                       =============       =============
   Diluted                                               10,002,370          10,694,319
                                                       =============       =============
</TABLE>

The accompanying notes are an integral part of these financial statements.

                                  4

<PAGE>
                       CTC COMMUNICATIONS CORP.
                    CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                              Six Months Ended
                                                       September 30,       September 30,
                                                           1998                 1997
                                                       -------------       -------------
<S>                                                    <C>                 <C>
Telecommunications revenues                            $ 27,351,874        $  6,542,785
Commission revenues                                               0          16,961,264
                                                       -------------       -------------
Total revenues                                           27,351,874          23,504,049

Costs and expenses
   Cost of telecommunications revenues                   23,996,900           5,156,085
   Selling, general and administrative expenses          22,496,457          13,987,801
                                                       -------------       -------------
                                                         46,493,357          19,143,886
                                                       -------------       -------------
Income (loss) from operations                           (19,141,483)          4,360,163

Other
   Interest income                                          170,832              96,938
   Interest expense                                      (1,400,976)            (10,227)
   Other                                                     33,001               5,127
                                                       -------------       -------------
                                                         (1,197,143)             91,838
                                                       -------------       -------------
Income (loss) before income taxes                       (20,338,626)          4,452,001

Provision (benefit) for income taxes                     (1,424,000)          1,834,000
                                                       -------------       -------------
Net income (loss)                                      $(18,914,626)       $  2,618,001
                                                       =============       =============
Net income (loss) per share available
to common stockholders

   Basic                                               $      (1.92)       $       0.27
                                                       =============       =============
   Diluted                                             $      (1.92)       $       0.24
                                                       =============       =============
Shares used in computing net income (loss) per
share available to common stockholders

   Basic                                                  9,993,281          9,825,439
                                                       =============       =============
   Diluted                                                9,993,281         10,696,616
                                                       =============       =============
</TABLE>

The accompanying notes are an integral part of these financial statements.

                                  5

<PAGE>
                       CTC COMMUNICATIONS CORP.
                   CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                               Six Months Ended
                                                       September 30,      September 30,
                                                           1998               1997
                                                       -------------     ---------------
OPERATING ACTIVITIES
<S>                                                    <C>                 <C>
Net cash used in operating activities                   (18,776,472)           (599,047)

INVESTING ACTIVITIES

Additions to equipment                                   (5,865,043)         (1,478,700)
                                                        -------------       -------------
Net cash used in investing activities                    (5,865,043)         (1,478,700)

FINANCING ACTIVITIES

Net proceeds from issuance of
  redeemable preferred stock                             11,862,113                   0
Proceeds from the issuance of common stock                   88,861              44,671
Net borrowings/(repayment) of
  obligations under capital leases                          (82,844)                  0
Net borrowings/(repayment) of
  note payable to bank                                   12,772,929                   0
                                                        -------------       -------------
Net cash provided by financing activities                24,641,059              44,671
                                                        -------------       -------------

(Decrease) in cash                                             (456)         (2,033,076)
Cash at beginning of period                               2,167,930           6,405,670
                                                        -------------       -------------
Cash and cash equivalents at end of period             $  2,167,474        $  4,372,594
                                                       =============       =============
</TABLE>

The accompanying notes are an integral part of these financial statements.












                                 6


<PAGE>
                       CTC COMMUNICATIONS CORP.
                NOTES TO CONDENSED FINANCIAL STATEMENTS
                                                
NOTE 1:  BASIS OF PRESENTATION

The accompanying condensed financial statements have been 
prepared in accordance with the instructions to Form 10-Q and do 
not include all the information and footnote disclosures required 
by generally accepted accounting principles for complete 
financial statements. In the opinion of management all 
adjustments (consisting of normal recurring accruals) necessary 
for a fair presentation have been included.  Operating results 
for the three and six months ended September 30, 1998 are not 
necessarily indicative of the results that may be expected for 
the fiscal year ending March 31, 1999.  These statements should 
be read in conjunction with the financial statements and related 
notes included in the Company's Annual Report on Form 10-K for 
the fiscal year ended March 31, 1998.


NOTE 2:  COMMITMENTS AND CONTINGENCIES

Federal Court Action

In December 1997, the Company filed a Complaint and Jury Trial 
Demand ("Complaint")against Bell Atlantic Corporation ("Bell 
Atlantic") in the United States District Court for the District 
of Maine (Civil Action No. 97-CV-395-P-H) alleging breach by Bell 
Atlantic (as successor to the NYNEX Company) of the Agreement for 
Sale of Services and Account Management effective as of February 
1, 1996 between NYNEX and the Company (the "Agency Agreement") by 
reason of failure to pay approximately $14.0 million in 
commission payments due and owing under the Agency Agreement 
among other breaches.  Subsequent to filing the suit, Bell 
Atlantic paid the Company approximately $2.5 million in reduction 
of the amount due to the Company.  The Complaint also seeks 
monetary damages, and certain injunctive relief, for alleged 
unlawful competition, illegal tying arrangements in violation of 
the Sherman Antitrust Act and violation of Section 251 of the 
Telecommunications Act of 1996 by Bell Atlantic.

In January 1998, Bell Atlantic instituted an action against the 
Company in the U.S. District Court for the Southern District of 
New York (98 CIV 0048) denying that it had breached its 
obligations under the Agency Agreement and requesting an order 
compelling the Company to arbitrate its dispute with Bell 
Atlantic and enjoining the Company from proceeding with the 
above-described litigation in the Maine federal court.  Bell 
Atlantic's complaint also sought an injunction to prevent the 
Company from continuing to engage in certain activities
allegedly in violation of its post termination
non-competition, trademark usage and confidentiality 

                             7


<PAGE>
obligations under the Agency Agreement.  Subsequent to initiating 
the action, Bell Atlantic filed a motion for a temporary 
restraining order and preliminary injunction and an order 
compelling arbitration of the entire dispute.

The Company filed an answer denying the material allegations of 
the Bell Atlantic complaint.  It believes that it has meritorious 
defenses to the Bell Atlantic action and will vigorously defend 
the action.

On January 30, 1998, the Court issued an order denying Bell 
Atlantic's motion seeking to compel arbitration and granting its 
motion for a temporary restraining order.  Specifically, the 
order temporarily enjoined the Company from selling or promoting 
the sale of any non-Bell Atlantic IntraLATA (local) 
telecommunications products, including IntraLATA products 
purchased wholesale from Bell Atlantic for resale to the 
Company's customers, to any Bell Atlantic customer for whom the 
Company was responsible for account management or to whom the 
Company sold any such Bell Atlantic service during the 12 months 
preceding December 30, 1997.  The order also temporarily enjoined 
the Company from any use of Bell Atlantic's trademarks and trade 
name in promotional, advertising or marketing material without 
Bell Atlantic's written permission and from any use of certain 
Bell Atlantic confidential information disclosed to the Company 
in its capacity as Bell Atlantic's sales agent.

On July 2, 1998, the United States Court of Appeals for the 
Second Circuit denied Bell Atlantic's appeal to compel 
arbitration of the Company's claims against Bell Atlantic.  The 
denial of Bell Atlantic's appeal eliminates any obstacle to 
permitting the Company's lawsuit in the United States District 
Court in Maine to proceed against Bell Atlantic.  The Company 
believes that the trial will commence in February or March 1999.

On July 31, 1998, Judge Gene Carter of the United States District 
Court in Portland, Maine, ordered the dissolution of the 
temporary restraining order against the Company and denied Bell 
Atlantic's motion for a permanent injunction.  The court ruled 
that the Company has an absolute right to solicit the customers 
they had serviced while a Bell Atlantic agent.

State Regulatory Proceedings

On February 6, 1998, the Company filed a Complaint and Request 
for Emergency Relief ("Complaint") with the Commonwealth of 
Massachusetts, Department of Telecommunications and Energy 
("DTE") against New England Telephone and Telegraph Company d/b/a 
Bell Atlantic - Massachusetts ("Bell Atlantic").  The Complaint 
alleges that Bell Atlantic has recently rescinded its policy in 
the New England states of permitting resellers, including the 
Company, to assume the service contracts of retail customers 
under contract to Bell Atlantic.  The Complaint alleges that Bell 
Atlantic's actions violate the resale agreement between the 
Company and Bell Atlantic, Section 251 of the Telecommunications 
Act of 1996 (which provides, in relevant part, that incumbent 
local exchange carriers have a duty not to prohibit, and not to 

                           8


<PAGE>
impose unreasonable or discriminatory conditions or limitations 
on, the resale of telecommunications service that the carrier 
provides at retail to subscribers who are not telecommunications 
carriers) and the DTE's Order on Competition in Massachusetts.  
The Complaint seeks an order directing Bell Atlantic to cease and 
desist from refusing to permit the assignment of existing 
contracts and to continue its long-standing practice of allowing 
resellers to assume these customer agreements, without penalty, 
on a resold basis or, in the alternative, an emergency, expedited 
investigation by the DTE into the dispute.

On July 2, 1998, the Massachusetts Department of 
Telecommunications and Energy ruled that it is illegal for Bell 
Atlantic to impose contract termination fees on its customers who 
choose a competitive Bell Atlantic reseller as their local 
provider.  Bell Atlantic has appealed the decision on procedural 
grounds.  The Company anticipates that the DTE will issue a final 
order on appeal prior to the end of 1998.

On September 14, 1998, the State of New York Public Service 
Commission, and on October 7, 1998, the New Hampshire Public 
Utilities Commission, also ruled in favor of the Company and 
ordered Bell Atlantic to eliminate the customer termination fees.

Hearings have been held in both Vermont and Maine seeking to 
reverse Bell Atlantic's policy of imposing contract termination 
fees on its customers who choose a competitive Bell Atlantic 
reseller as their local provider.  To date, no decisions have 
been rendered.

The Company has also filed a petition for repeal of the Bell 
Atlantic customer termination fee requirement in the State of 
Rhode Island.


The Company is also a party to suits arising in the normal course of
business which either individually or in the aggregate are not
material.

NOTE 3. PREFERRED STOCK

On April 10, 1998, the Company issued for investment to Spectrum 
Equity Investors II, L.P. ("Spectrum") and certain other private 
investors (together with Spectrum, the "Investors") an aggregate of 
666,666 shares of Series A Convertible Preferred Stock (the "Preferred 
Shares") for $12 million, pursuant to the terms and conditions of a 
Securities Purchase Agreement among the Company and the Investors.  
The Company also issued for investment to the Investors five-year 
warrants to purchase an aggregate of 133,333 shares of its Common 
Stock at an exercise price of $9.00 per share.  Spectrum purchased 
98.63% of the Preferred Shares and warrants in the private placement. 
 On the date of issuance, the Preferred Shares were convertible into 
1,333,333 shares of the Company's Common Stock at $9.00 per share, 
which conversion ratio is subject to certain adjustments.  Reference 
is made to the Company's Report on Form 8-K and exhibits thereto dated 
and filed on May 15, 1998 for a complete description of the 
transaction.

                               9


<PAGE>
NOTE 4. TRANSACTIONS SUBSEQUENT TO SEPTEMBER 30, 1998

On November 2, 1998, the Company obtained three-year vendor financing 
facility for up to $25 million with Cisco Capital Corp. Under the 
terms of the agreement, the Company has agreed to a three year, $25 
million volume purchase commitment of Cisco Systems equipment and 
services and Cisco Capital Corp has agreed to advance funds as these 
purchases occur. In addition, a portion of the Cisco facility can be 
utilized for working capital costs associated with the integration and 
operation of Cisco Systems solutions and related peripherals. 

Pursuant to the terms of the Cisco Vendor Financing Agreement dated as 
of October 14, 1998, the Company has agreed to give the Lender a 
senior security interest in all Cisco products purchased with the 
proceeds of the first $15 million advanced under the Credit Facility 
and a subordinate security interest in all other assets of the 
Company.  Under the terms of the Credit Facility, the Company is 
required to pay interest on funds advanced under the facility at an 
annual rate of 12.5%.  In addition, the Company is required to pay a 
commitment fee of .50% per annum on any unused amounts under the 
facility as well as a monthly line fee of $15,000 per month.  
Reference is made to the Company's Current Report on Form 8-K and the 
agreement filed as an exhibit thereto filed on October 14, 1998 for a 
complete description of the transaction.

NOTE 5  GOLDMAN SACHS/FLEET FINANCING
On September 1, 1998, the Company as Borrower, entered into a Loan and 
Security Agreement ("Loan and Security Agreement") with Goldman Sachs 
Credit Partners L.P. and Fleet National Bank as Lenders.  Under the 
terms of the Loan and Security Agreement, the Lenders have provided a 
three-year senior secured credit facility to the Company consisting of 
revolving loans in the aggregate amount of up to $75 million (the 
"Credit Facility").  Advances under the facility bear interest at 
1.75% over the prime rate and are secured by a first priority 
perfected security interest on all of the Company's assets, provided, 
however, that the Company has the ability to exclude assets acquired 
through purchase money financing.  In addition, the Company is 
required to pay a commitment fee of 0.5% per annum on any unused 
amounts under the facility as well as a monthly line fee of $150,000 
per month.  The Company may borrow $15 million unconditionally and $60 
million based on trailing 120 days accounts receivable collections 
(reducing to the trailing 90 days of collections by March 31, 2000).  
The Company paid a one-time up front fee of $2,531,250, representing 3 
3/8% of the facility.  In the event that the Company wishes to prepay 
the loan, the agreement provides for a prepayment penalty of 2% during 
the first 18 months of the term of the loan.  Warrants to purchase an 
aggregate of 974,412 shares of the Company's common stock at a 
purchase price of $6.75 per share were issued to the Lenders in 
connection with the transaction.  The Company has valued the Warrants 
at $1.3 million which is being amortized and included in interest 
expense over the three-year term of the Loan and Security Agreement.  
As of October 31, 1998, the Company had borrowed $24,500,000 under the 
Credit Facility.



                                10


<PAGE>

NOTE 6.  NET INCOME PER SHARE

In 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 128, "Earnings per Share".  
Statement 128 replaced the previously reported primary and fully
diluted earnings per share with basic and diluted earnings per share.
Unlike primary earnings per share, basic earnings per share excludes
any dilutive effects of options, warrants, and convertible securities.
Diluted earnings per share is very similar to the previously reported
fully diluted earnings per share.  All earnings per share amounts for
all periods have been presented, and where necessary, restated to
conform to the Statement 128 requirements.

The following table sets forth the computation of basic and diluted
net income per share:

<TABLE>
<CAPTION>
                                             Three Months Ended          Six Months Ended
                                                September 30,             September 30
                                             1998         1997          1998           1997
                                          -------------------------   --------------------------
Numerator:
<S>                                       <C>          <C>            <C>            <C>
Net income (loss)                         (10,983,626)   1,244,000    (18,914,626)    2,618,001
Accretion to redemption value on
  redeemable preferred stock                 (270,000)           0       (270,000)            0
Numerator for basic net income (loss)
per share and diluted net income           ------------------------   --------------------------
(loss) per share                          (11,253,626)   1,244,000    (19,184,626)    2,618,001
                                           ========================   ==========================

Denominator:
Denominator for basic net income (loss)
per share-weighted average shares          10,002,370    9,894,195      9,993,281     9,825,439

Effect of dilutive securities:
Employee stock options                              0      800,124              0       871,177

Denominator for diluted net income        -------------------------   --------------------------
(loss) per share-weighted-average shares   10,002,370   10,694,319      9,993,281    10,696,616
                                         ==========================   ==========================
Basic net income (loss) per share               (1.13)        0.13          (1.92)         0.27
                                         ==========================   ==========================
Diluted net income (loss) per share             (1.13)        0.12          (1.92)         0.24
                                         ==========================   ==========================
</TABLE>


NOTE 7  INCOME TAXES
The provision (benefit) for income taxes is less than the statutory 
rate based upon management's assessment of the realizability of net 
operating losses.  The benefit is recognized ratably during the year 
based on the relationship of amounts recoverable and management's 
estimate of the total loss for the fiscal year ending March 31, 
1999.  The effective rate of the benefit may vary with changes in 
management's estimates.






                                        11



<PAGE>

Part I

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

The following discussion should be read in conjunction with the
Financial Statements and Notes set forth elsewhere in this Report.


OVERVIEW

CTC Communications Corp. (the "Company"), a Massachusetts 
corporation, is a rapidly growing integrated communications provider 
("ICP") with 14 years of local telecommunications marketing, sales 
and service experience.  The Company offers local, long distance, 
Internet access, Frame Relay and other data services on a single 
integrated bill.  CTC currently serves small to medium-sized 
business customers in seven Northeastern states through its 
experienced 197-member direct sales force and 85 customer care 
representatives located in 25 branch offices throughout the region.

Prior to becoming an ICP in January 1998, the Company was the oldest 
and largest independent sales agent for Bell Atlantic Corp. ("Bell 
Atlantic"), selling local telecommunications services as an agent 
since 1984.  The Company has also offered long distance and data 
services under its own brand name since 1994.  As an agent, during 
the 1997 calendar year, the Company managed relationships with 
approximately 5,600 franchise customers who purchased approximately 
$200 million of annual local telecommunications services, 
representing an estimated 280,000 local access lines at year end.  
In late 1997, the Company became certified as a Competitive Local 
Exchange Carrier ("CLEC") in New York and the six New England states 
in order to embark upon its ICP strategy and take advantage of 
market opportunities created by deregulation.  In December 1997, the 
Company terminated its agency agreement with Bell Atlantic and began 
ICP operations in January 1998.  As an ICP, the Company is utilizing 
its well-developed infrastructure and the same relationship-centered 
sales approach that it employed as an agent without the limitations 
on potential customers, services and pricing that were imposed upon 
it as an agent.

Over the next three years, the Company plans to expand within its 
existing markets and into six additional states in the Boston-
Washington, D.C. corridor and add network facilities.







                                   12



<PAGE>
Beginning in the first calendar quarter of 1999, the Company intends 
to deploy a state-of-the-art, data centric, packet-switched 
Integrated Communications Network ("ICN").  Installation initially 
will take place in the Company's existing markets and in new markets 
as customer demand and concentrations warrant.  The ICN when 
completed will consist of an advanced Asynchronous Transfer Mode 
(ATM)-based network, using Cisco Systems, Inc. BPX(r) 8600 series 
and MGX(tm) 8800 series IP+ATM wide-area switches, that will deliver 
enhanced access services such as traditional dedicated services, 
frame relay, IP, video, and circuit emulation transport services. 
Cisco's solutions should enable CTC to deliver all of these services 
and voice services across a single multiservice dedicated connection 
that should lower customers' telecommunications costs.

The ICN will be interconnected by leased transmission and access 
facilities.  Initially, the Company will offer dedicated long 
distance and data services over the ICN.  The Company intends to 
continue to lease local dialtone capabilities until these services 
can be cost effectively integrated into a packet switched network 
architecture.  The Company expects that the ICN will be able to take 
advantage of the growing customer demand for dedicated long distance 
and data transmission capabilities and the economic benefits that 
can be achieved by utilizing a combination of Company-owned 
switching facilities and leased network elements.  Once deployed, 
the Company believes that the ICN will enable the Company to improve 
margins, enhance customer control and broaden service offerings.  
Prior to deploying the ICN, the Company is building its base of 
installed access lines through reselling the network services of 
other Telecommunications carriers.

Although management believes that its current strategy will have a 
positive effect on the Company's results of operations over the 
long-term, through an increase in its customer base and product 
offerings, this strategy is expected to have a negative effect on 
the Company's results of operations over the short-term.  The 
Company's operations are subject to certain material risks, as set 
forth in Exhibit 99.1 to this Quarterly Report, and to certain other 
factors discussed further in this Quarterly Report under "Liquidity 
and Capital Resources."  The Company anticipates losses and negative 
cash flow in the near term, attributable in part to significant 
investments in operating, sales, marketing, management information 
systems and general and administrative expenses as well as 
investments in the ICN.







                                 13


<PAGE>
Historically, the Company's network service revenues have consisted 
of commissions earned as an agent of Bell Atlantic and other RBOCs 
and since 1994, revenues from the resale of long distance, frame 
relay, Internet access and other communications services.  For the 
fiscal year ended March 31, 1998, agency commissions accounted for 
approximately 60% of network service revenues with resale revenues 
accounting for 40% of such revenues.  As a result of the transition 
to an ICP strategy in December 1997, agency commissions earned in 
the future will not be material.

The Company bills its customers for local and long distance usage 
based on the type of local service utilized, the number, time and 
duration of calls, the geographic location of the terminating phone 
numbers and the applicable rate plan in effect at the time of the 
call.

During the period in which the Company resells the services of other 
telecommunications carriers prior to deploying its ICN, cost of 
services includes the cost of local and long distance services 
charged by carriers for recurring charges, per minute usage charges 
and feature charges, as well as the cost of fixed facilities for 
dedicated services and special regional calling plans.

Selling expense consists of the costs of providing sales and other 
support services for customers including salaries, commissions and 
bonuses to salesforce personnel.  General and administrative expense 
consists of the costs of the billing and information systems and 
personnel required to support the Company's operations and growth as 
well as all amortization expenses.  Depreciation is allocated 
throughout sales, marketing, general and administrative expense 
based on asset ownership.

The Company has experienced significant growth in the past and, 
depending on the extent of its future growth, may experience 
significant strain on its management, personnel and information 
systems.  To accommodate this growth, the Company intends, subject 
to the availability of adequate financing, to continue to implement 
and improve operational, financial and management information 
systems.  Since implementing its ICP strategy, the Company has 
expanded its staff to include three additional senior executives and 
over 85 additional employees.  The Company is also expanding its 
information systems to provide improved recordkeeping for customer 
information and management of uncollectible accounts and fraud 
control.





                                   14


<PAGE>
RESULTS OF OPERATIONS - THREE AND SIX MONTHS ENDED SEPTEMBER 30, 
1998 AS COMPARED TO THE THREE AND SIX MONTHS ENDED SEPTEMBER 30, 
1997.

The results for the quarter ended September 30, 1998 reflect the 
Company's operations as an Integrated Communications Provider 
("ICP").  In its capacity as an independent agent for the Regional 
Bell Operating Companies (RBOCs), the Company recorded revenues 
which represented the fees and commissions earned by the Company for 
sales of products and services to business customers. As an ICP, the 
Company purchases local services from the RBOCs at a discount to the 
retail rate, and resells and bills these services to business 
customers.  The Company also resells other services including long 
distance, Internet access, and various data services in order to 
provide a total integrated telecommunications solution to its 
customers.  The Company will continue reselling telecommunications 
services until the deployment of its Integrated Communications 
Network ("ICN") and begins migrating customers onto its own network. 

Total revenues for the second fiscal quarter were $14,516,000, as 
compared to $11,845,000 for the same period of the preceding Fiscal 
year, or an increase of 23%.  Total revenues for the six months 
ended September 30, 1998 were $27,352,000, as compared to 
$23,504,000, or an increase of 16%.  The September quarter revenues 
also represented an increase of 13% over the June 1998 quarter 
revenues of $12,836,000.  Revenues for local, Internet access and 
data services increased a combined 63% on a sequential quarter basis 
due primarily to the addition of new customer relationships.  Long 
distance revenue experienced a 24% decrease on a sequential quarter 
basis as a result of the Company's strategic decision to stop 
offering long distance to outbound call center customers.  These 
customers tend to be high volume, low margin businesses where the 
relationship is short-term.  It is the Company's policy to focus on 
long-term relationships with customers that purchase the full 
complement of services. 

A common basis for measurement of an ICP's progress is the growth in 
access line equivalents.  During the quarter ended September 30, 
1998, the Company sold 33,183 access line equivalents and  
provisioned 25,553, bringing the total lines in service to 64,394 
for the Company's first nine months as an ICP.  New lines sold 
represented a 26% sequential increase over lines sold during the 
quarter ended June 30, 1998.








                                     15



<PAGE>
Costs of telecommunications revenues for the quarter ended September 
30, 1998 were $12,383,000, as compared to $2,712,000 for the same 
period of the preceding Fiscal year.  For the six months ended 
September 30, 1998 costs of telecommunications revenues were 
$23,997,000, as compared to $5,156,000 for the same period of the 
preceding Fiscal year.  Since substantially all revenues since 
January 1, 1998 have resulted from operations as ICP, comparative 
numbers on a year to year basis are not relevant.  As a percentage 
of telecommunications revenues, cost of telecommunications revenues 
was 85% for the second quarter of Fiscal 1999, as compared to 90% 
for the first quarter of Fiscal 1999 and 95% for fourth quarter of 
Fiscal 1998, the first quarter of transition from agency status to 
ICP status.  The gross margin improvement over the first nine months 
as an ICP is primarily attributable to the implementation of the 
lower long distance wholesale costs previously renegotiated with the 
Company's principal long distance supplier, significant improvements 
made in local service gross margins, and the elimination of the 
lower margin call center business from long distance gross margins. 

For the quarter ended September 30, 1998, Selling, general and 
administrative expenses (SG & A) increased 84% to  $13,001,000 from 
 $7,054,000 for the same period of the preceding fiscal year.  For 
the six months ended September 30 1998, SG & A expenses were 
$22,496,000, as compared to $13,988,000, or an increase of 61%.  
These increases were due primarily to the opening of five new branch 
sales offices during the six months ended September 30, 1998 and the 
associated increased number of sales and service employees hired in 
connection with the transition to the ICP platform.  As of September 
30, 1998, CTC employed 392 people including 197 Account Executives 
and 85 Network Coordinators in 25 branch locations throughout New 
England and New York.  In addition, SG & A expenses increased due to 
operating expenses associated with the network build out, as well as 
an additional $500,000 of increased depreciation expense in the 
second fiscal quarter associated with the investments in the 
Integrated Communications Network.  The final component of the 
increase is related to legal and regulatory activities.  Legal 
expenses in prosecuting both the anti-trust action against Bell 
Atlantic now pending in the federal courts and the state regulatory 
proceedings instituted in each of the New England States against 
Bell Atlantic for discriminatory practices regarding the Bell 
Atlantic policy of imposing contract termination fees on its 
customers as well as the regulatory expenses incurred in obtaining 
certification as a reseller in additional states, were $1,913,000 
and $2,632,000 respectively, for the three and six months ended 
September 30, 1998.





                                  16


<PAGE>
For the quarter ended September 30, 1998 the Company reported a loss 
before taxes of $11,811,000.  For the quarter ended June 30, 1998 
the Company reported a net loss before taxes of $8,528,000, and 
recorded a tax benefit of $2,900,000, for a net loss of $5,628,000, 
or $0.56 per share.  Initially, the Company recognized the benefit 
of the tax loss carry-back at the Federal tax rate of 34%.  The 
Company has determined that the benefit should be applied ratably as 
a percentage of the Company's estimated pre-tax loss over each of 
the four quarters of the fiscal year.  The effective rate of the 
benefit may vary with changes in management's estimates.  While 
applying the tax benefit ratably over each of the four quarters will 
not change the year end result, an adjustment was made for the first 
quarter reducing the tax benefit to $597,000 compared to the 
previously recorded tax benefit of $2,900,000.  Based on the 
foregoing, the net loss for the first quarter will increase from the 
previously reported $5,628,000, or $0.56 per share, to $7,931,000, 
or $0.79 per share.  An Amendment to the Form 10-Q for the quarter 
ended June 30, 1998 is being filed to reflect this change.

Liquidity and Capital Resources

Working capital at September 30, 1998 amounted to $11,627,000 as 
compared to $11,342,000 at March 31, 1998, an increase of 3%.  Cash 
balances at September 30, 1998 and March 31, 1998 totaled 
approximately $2,167,000.

Historically, the Company funded its working capital and operating 
expenditures primarily from cash flow from operations.  As a result 
of Bell Atlantic's failure to pay approximately $14 million in 
agency commissions (currently approximately $11.5 million) that the 
Company believes it is owed under its agency contract, the losses 
incurred following transition to an ICP strategy, and the investment 
required to implement the Integrated Communications Network, the 
Company has been required to raise additional capital. Although the 
Company has sued Bell Atlantic and believes the collection of the 
agency commissions is probable, there is no assurance that the 
Company will be successful in its collection efforts were that such 
collections will not be delayed.  If the Company fails to collect 
any of the agency commissions or if their collection becomes less 
than probable, the Company would be required to write off the 
uncollected amounts reflected in its financial statements or amounts 
for which collection becomes less than probable. Delay in the 
collection or write-off of agency commissions may adversely affect 
the Company.

In April 1998, the Company completed a $12 million private placement 
of Series A Convertible Preferred Stock and Warrants to Spectrum 
Equity Investors II, L.P.




                                17


<PAGE>
On September 1, 1998, the Company as Borrower, entered into a Loan 
and Security Agreement ("Loan and Security Agreement") with Goldman 
Sachs Credit Partners L.P. and Fleet National Bank as Lenders.  
Under the terms of the Loan and Security Agreement, the Lenders have 
provided a three-year senior secured credit facility to the Company 
consisting of revolving loans in the aggregate amount of up to $75 
million (the "Credit Facility").  Advances under the facility bear 
interest at 1.75% over the prime rate and are secured by a first 
priority perfected security interest on all of the Company's assets, 
provided, however, that the Company has the ability to exclude 
assets acquired through purchase money financing.  In addition, the 
Company is required to pay a commitment fee of 0.5% per annum on any 
unused amounts under the facility as well as a monthly line fee of 
$150,000 per month.  The Company may borrow $15 million 
unconditionally and $60 million based on trailing 120 days accounts 
receivable collections (reducing to the trailing 90 days of 
collections by March 31, 2000).  The Company paid a one-time up 
front fee of $2,531,250, representing 3 3/8% of the facility.  In 
the event that the Company wishes to prepay the loan, the agreement 
provides for a prepayment penalty of 2% during the first 18 months 
of the term of the loan.  Warrants to purchase an aggregate of 
974,412 shares of the Company's common stock at an purchase price of 
$6.75 per share were issued to the Lenders in connection with the 
transaction.  The Company has valued the Warrants at $1.3 million 
which is being amortized and included in interest expense over the 
three-year term of the Loan and Security Agreement.  As of October 
31, 1998, the Company had borrowed $24,500,000 under the Credit 
Facility.

On November 2, 1998, the Company obtained three-year vendor 
financing facility for up to $25 million from Cisco Capital Corp. 
Under the terms of the agreement, the Company has agreed to a three 
year, $25 million volume purchase commitment of Cisco Systems 
equipment and services and Cisco Capital Corp has agreed to advance 
funds as these purchases occur. In addition, a portion of the Cisco 
facility can be utilized for working capital costs associated with 
the integration and operation of Cisco Systems solutions and related 
peripherals. 

Pursuant to the terms of the Cisco Vendor Financing Agreement dated 
as of October 14, 1998, the Company has agreed to give the Lender a 
senior security interest in all Cisco products purchased with the 
proceeds of the first $15 million advanced under the facility and a 
subordinate security interest in all other assets of the Company.  
Under the terms of the Cisco facility, the Company is required to 
pay interest on funds advanced under the facility at an annual rate 
of 12.5%.  In addition, the Company is required to pay a commitment 
fee of .50% per annum on any unused amounts under the facility as 
well as a monthly line fee of $15,000 per month.  The Company paid a 
closing fee of 1% of the total credit facility.




                                18


<PAGE>
The Company expects to utilize the proceeds of the Cisco financing 
to deploy the first phase of its data-centric Integrated 
Communications Network in 22 network hub and node sites within the 
New York and New England regions.

The implementation of the Company's current business plan to further 
penetrate its existing markets, deploy the ICN in its existing 
markets and enhance and expand the CTC information systems will 
require significant capital. The Company may require additional 
capital if it experiences demand for its products and services in 
excess of that which is currently planned, accelerates the rate of 
expansion of its sales presence from that which is currently 
anticipated or accelerates the deployment of  the ICN in its 
existing markets.  Additional capital will be required to expand the 
Company's sales presence into the New York-Washington D.C. corridor 
and deploy its ICN into this region or any other new markets. The 
Company also expects to seek additional lease financing to fund the 
acquisition of equipment and software related to the enhancements 
and expansion of the CTC information systems and the deployment of 
its network operating centers.  The Company's actual capital 
requirements also may be materially affected by many factors, 
including the timing and actual cost of expansion into new markets, 
the extent of competition and pricing of telecommunications services 
in its markets, acceptance of the Company's services, technological 
change and potential acquisitions.

While the Company believes that under its current business plan the 
proceeds from the Goldman Sachs/Fleet credit facility combined with 
the Cisco facility and other anticipated lease financing will be 
sufficient to fund  operations at least through December 1999, 
several factors could influence the timing of the Company's need for 
additional capital.  These factors include, but are not limited to: 
(a) the need to finance larger amounts of working capital if the 
Company experiences demand for its services in excess of that which 
is planned, (b) the Company expands its sales presence faster than 
currently anticipated, (c) the enhancements and expansion of the CTC 
information systems turn out to be more capital intensive than 
originally planned, or (d) the Company fails to collect or is 
delayed in collecting the approximately $11.5 million which it 
believes is due from Bell Atlantic under its former Agency 
arrangement or is delayed in collecting such amounts.  The Company 
may seek opportunistic financing activities prior to December 1999 
depending on market conditions.











                                    19


<PAGE>
Part II

Item 1.  Legal Proceedings

The information required under this item with respect to the actions 
entitled (1) "CTC Communications Corp. v. Bell Atlantic 
Corporation," U.S. District Court for the District of Maine, Civil 
Action No. 97-CV-395-P-H and (2) "Bell Atlantic Corporation v. CTC 
Communications Corp. and Computer Telephone Company," U.S. District 
Court for the Southern District of New York, Case No. 98 CIV 0048, 
has been previously reported in the Company's Current Reports on 
Form 8-K dated February 3, 1998 and August 4, 1998 and in the 
Company's Annual Report on Form 10-K for the fiscal year ended March 
31, 1998.

In December 1997, the Company terminated its agency contract and 
filed suit against Bell Atlantic for breaches of the contract, 
including the failure of Bell Atlantic's retail division to pay $14 
million in agency commissions (now approximately $11.5 million) owed 
to the Company. The Company also asserted violations by Bell 
Atlantic of antitrust laws and the Telecommunications Act. Bell 
Atlantic filed counterclaims asserting that the Company breached a 
provision of the agency contract prohibiting the Company from 
selling non-Bell Atlantic local services to certain agency customers 
for a one-year period following termination of the contract. Based 
on that provision, Bell Atlantic obtained a temporary restraining 
order ("TRO") that prohibits the Company from marketing certain 
local telecommunications services to any Bell Atlantic customer for 
whom the Company was responsible for account management, or to whom 
the Company sold Bell Atlantic services, during 1997.  On July 31, 
1998, Judge Gene Carter of the United States District Court of 
Portland, Maine ordered the dissolution of the TRO against the 
Company and denied Bell Atlantic's motion for a permanent 
injunction.  The Court ruled that the Company has an absolute right 
to solicit the customers they had serviced while a Bell Atlantic 
Agent. The Company purchases Bell Atlantic telecommunications 
services local products for resale and believes that the lawsuit has 
not affected the Company's good relations with the Bell Atlantic 
wholesale division. Moreover, Bell Atlantic is prohibited by 
applicable federal law from discriminating against the Company in 
the provision of wholesale services. See "Risk Factors-Potential 
Impact of the Bell Atlantic Litigation" and Note 2 to the Company's 
Unaudited Financial Statements contained herein.

The Company is otherwise party to suits arising in the normal course 
of business which management believes are either individually or in 
the aggregate not material.


                               20


<PAGE>

Item 2.  Changes in Securities

(c)  During the quarter ended September 30, 1998, the Company issued 
a total of 14,850 shares of Common Stock for an aggregate 
consideration of $34,429 pursuant to the exercise of employee 
incentive stock options by four employees of the Company.  The 
shares were issued in reliance upon the exemption from registration 
provided by Section 4(2) of the Securities Act of 1933, as amended, 
as transactions by an issuer not involving a public offering.  The 
recipients of the securities represented their intention to acquire 
the securities for investment only and not with a view to or for 
sale in connection with any distribution thereof and appropriate 
legends were attached to the shares certificates and stop transfer 
orders given to the Company's transfer agent.  All recipients had 
adequate access to information regarding the Company.

On July 15, 1998, the Company issued to Spectrum Equity Investors 
II, L.P. ("Spectrum") five-year warrants to purchase up to 55,555 
shares of Common Stock at a purchase price of $9.00 per share in 
consideration for the Spectrum commitment that, at any time prior to 
June 30, 1999, it would, upon the Company's request, purchase an 
additional $5 million of Preferred Stock containing the same terms 
and conditions as the Series A Convertible Preferred Stock.  The 
Spectrum commitment was given in conjunction with a $20 million 
Interim Financing Commitment issued by Fleet National Bank to 
satisfy the Company's short-term liquidity requirements of the bank. 
The warrants were issued in reliance upon the exemption from 
registration provided by Section 4(2) of the Securities Act of 1933, 
as amended, as transactions by an issuer not involving a public 
offering.

On September 1, 1998, the Company issued to Goldman Sachs Credit 
Partners, L.P. and Fleet National Bank (collectively, the 
"Lenders"), in consideration of the Lenders providing a three-year 
senior secured credit facility to the Company consisting of 
revolving loans in the aggregate amount of up to $75 million, five-
year warrants to purchase an aggregate of 974,412 shares of Common 
Stock at a purchase price of $6.75 per share.  The warrants were 
issued in reliance upon the exemption from registration provided by 
Section 4(2) of the Securities Act of 1933, as amended, as 
transactions by an issuer not involving a public offering.  
Reference is made to the Company's Current Report on Form 8-K and 
exhibit thereto dated and filed on October 2, 1998 for a complete 
description of the transaction.

                             21


<PAGE>
Item 6 - Exhibits and Reports on Form 8-K


(a) The following exhibits are included herein:

3.1  Restated Articles of Organization, as amended(6)
3.2  Amended and Restated By-Laws of Registrant(6)
4.1  Form of Common Stock Certificate(5)
9.1  Voting Agreement dated April 10, 1998 among Robert
     Fabbricatore and certain of his affiliates and Spectrum(7)
10.1  1996 Stock Option Plan(3)
10.2  1993 Stock Option Plan(5)
10.3  Employee Stock Purchase Plan(4)
10.4  Lease for premises at 360 Second Ave., Waltham MA(5)
10.5  Sublease for premises at 360 Second Ave., Waltham MA(5)
10.6  Lease for premises at 110 Hartwell Ave., Lexington MA(5)
10.7  Lease for premises at 120 Broadway, New York, NY(5)
10.8  Agreement dated February 1, 1996 between NYNEX and the Company(5)
10.9  Agreement dated May 1, 1997 between Pacific Bell and
      the Company (5)
10.10  Agreement dated January 1, 1996 between SNET America,Inc.
       and the Company(5)
10.11  Agreement dated June 23, 1995 between IXC Long Distance
       Inc. and the Company, as amended(5)
10.12  Agreement dated August 19, 1996 between Innovative Telecom
       Corp. and the Company(5)
10.13  Agreement dated October 20, 1994 between Frontier
       Communications International, Inc. and the Company, as amended(5)
10.14  Agreement dated January 21, 1997 between Intermedia
       Communications Inc. and the Company(5)
10.15  Employment Agreement between the Company and Steven Jones
       dated February 27, 1998(7)
10.16  Securities Purchase Agreement dated April 10, 1998 among
       the Company and the Purchasers named therein(6)
10.17  Registration Rights Agreement dated April 10, 1998 among
       the Company and the Holders named therein(6)
10.18  Form of Warrant dated April 10, 1998(6)
10.19  Loan and Security Agreement dated as of September 1, 1998
       by and between the Company, Goldman Sachs Credit Partners
       L.P. and Fleet National Bank(8)
10.20  Agreement with Cisco Systems Capital Corp. dated as of
       October 14, 1998 (9)
10.21  Warrant dated July 15, 1998 issued to Spectrum (10)
10.22  Lease for premises at 220 Bear Hill Rd., Waltham MA(10)
10.23  Warrant dated September 1, 1998 issued to Goldman Sachs & Co.(10)
10.24  Warrant dated September 1, 1998 issued to Fleet National Bank(10)
27     Financial Data Schedule(10)
99.1   Risk Factors(10)
- -----------------
(footnotes on next page)












                                        22



<PAGE>

(1) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Quarterly Report on Form 10-Q for the quarter ended December 31, 1996. 
(2) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Registration Statement on Form S-18 (Reg. No. 2-96419-B)
(3) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Registration Statement on Form S-8 (File No. 333-17613)
(4) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Registration Statement on Form S-8 (File No. 33-44337)
(5) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Annual Report on Form 10-K for the Fiscal Year Ended March 31, 1997. 
(6) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Current Report on Form 8-K dated May 15, 1998.
(7) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Annual Report on Form 10-K for the Fiscal Year Ended March 31, 1998.
(8) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Current Report on Form 8-K dated October 2, 1998.
(9) Incorporated by reference to an Exhibit filed as part of the Registrant's 
Current Report on Form 8-K dated November 6, 1998.
(10) Filed herewith.


(b) Reports on Form 8-K

On August 4, 1998, the Registrant filed a report on Form 8-K 
incorporating its August 3, 1998 press release which provided an 
update on the status of the Bell Atlantic litigation and various 
state regulatory actions.
































                                23



<PAGE>

                          SIGNATURES


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


                                       CTC COMMUNICATIONS CORP.


Date: November 13, 1998               /S/  ROBERT J. FABBRICATORE
                                    ----------------------------
                                         Robert J. Fabbricatore
                                         Chairman and CEO


Date: November 13, 1998               /S/  STEVEN C. JONES
                                   -----------------------------
                                         Steven C. Jones
                                         Executive Vice President,
                                         and Chief Financial Officer




















                                        24


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                         <C>
<PERIOD-TYPE>               6-MOS
<FISCAL-YEAR-END>                   MAR-31-1999
<PERIOD-END>                        SEP-30-1998
<CASH>                              2,167
<SECURITIES>                            0
<RECEIVABLES>                      27,409
<ALLOWANCES>                        1,871
<INVENTORY>                             0
<CURRENT-ASSETS>                   32,780
<PP&E>                             19,242
<DEPRECIATION>                      8,448
<TOTAL-ASSETS>                     49,607
<CURRENT-LIABILITIES>              21,152
<BONDS>                                 0
                   0
                        12,260
<COMMON>                              100
<OTHER-SE>                         (6,020)
<TOTAL-LIABILITY-AND-EQUITY>       49,607
<SALES>                            14,516
<TOTAL-REVENUES>                   14,557
<CGS>                              12,383
<TOTAL-COSTS>                      25,385
<OTHER-EXPENSES>                        0
<LOSS-PROVISION>                        0
<INTEREST-EXPENSE>                    983
<INCOME-PRETAX>                   (11,811)
<INCOME-TAX>                         (827)
<INCOME-CONTINUING>               (10,984)
<DISCONTINUED>                          0
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                      (10,984)
<EPS-PRIMARY>                       (1.13)
<EPS-DILUTED>                       (1.13)
        

</TABLE>

                                                           EXHIBIT 10.21
WARRANT
CTC Communications Corp.

THE SECURITIES REPRESENTED BY THIS CERTIFICATE WERE ISSUED IN A PRIVATE 
PLACEMENT, WITHOUT REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS AMENDED 
(THE "ACT"), AND MAY NOT BE SOLD, ASSIGNED, PLEDGED OR OTHERWISE TRANSFERRED 
IN THE ABSENCE OF AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT COVERING 
THE TRANSFER OR AN OPINION OF COUNSEL, REASONABLY SATISFACTORY TO THE ISSUER 
THAT REGISTRATION UNDER THE ACT IS NOT REQUIRED.

Date of Issuance: July 15, 1998			Certificate No. W-10

	FOR VALUE RECEIVED, CTC Communications Corp., a Massachusetts 
corporation (the "Corporation"), hereby grants to Spectrum Equity Investors 
II, L.P., or its registered assigns (the "Registered Holder") the right to 
purchase from the Corporation fifth-five thousand five hundred fifty-five 
(55,555) shares of Common Stock at a price of $9.00 per share, subject to 
adjustment as provided herein.  This Warrant is the warrant (together with 
any replacements or subdivisions thereof, the "Warrants") issued pursuant to 
the terms of a commitment letter dated as of July 13, 1998 between the 
Corporation and Spectrum Equity Investors II, L.P.  Certain capitalized 
terms used herein are defined in Section 8 hereof.  Capitalized terms used 
herein but not otherwise defined herein shall have the meanings set forth 
for such terms in the Securities Purchase Agreement dated as of April 10, 
1998 among the Corporation and the Purchasers named therein (the "Purchase 
Agreement").

This Warrant is subject to the following provisions:

	Section 1.  Exercise of Warrant.

	A.	Exercise Period.  The Registered Holder may exercise, in whole 
or in part, the purchase rights represented by this Warrant at any time and 
from time to time after the Date of Issuance to and including the fifth 
(5th) anniversary of the Date of Issuance (the "Exercise Period").

	B.	Exercise Procedure.

	(i)	This Warrant or any part hereof specified by the Registered 
Holder shall be deemed to have been exercised when the Corporation has 
received all of the following items (the "Exercise Time"):

		(a)	a completed Exercise Agreement, as described in Section 1C 
below, executed by the Person exercising all or part of the rights 
represented by this Warrant;

		(b)	this Warrant or an affidavit as provided in Section 10 
hereof;

		(c)	the aggregate Exercise Price for the number of shares of 
Common Stock being purchased through such exercise, such aggregate Exercise 
Price to be payable by any combination of (1) a bank cashier's check or wire 
transfer in immediately available funds to the Corporation in an amount 
equal to the product of the Exercise Price multiplied by the number of 
shares of Common Stock being purchased with the proceeds of such wire 
transfer or (2) a written notice to the Corporation that the Holder is 
exercising the Warrants (or a portion thereof) and as consideration of such 
exercise is authorizing the Corporation to withhold from issuance a number 
of shares of Common Stock issuable upon exercise of this Warrant which, when 
multiplied by the sum of (x) the Market Price Per Share of the Common Stock 
minus (y) the Exercise Price is equal to the aggregate Exercise Price for 
the number of shares of Common Stock being purchased with such consideration 
(in which event such withheld shares shall no longer be issuable under this 
Warrant); and

		(d)	if this Warrant is not registered in the name of the 
original Registered Holder, an Assignment or Assignments substantially in 
the form set forth in Exhibit II hereto evidencing the assignment of this 
Warrant to the Purchaser.

	(ii)	Certificates for shares of Common Stock purchased upon exercise 
of all or part of this Warrant shall be delivered by the Corporation to the 
Purchaser within ten (10) business days after the date of the Exercise Time. 
 Unless this Warrant has expired or all of the purchase rights represented 
hereby have been exercised, the Corporation shall prepare a new Warrant, 
substantially identical hereto, representing the rights formerly represented 
by this Warrant which have not expired or been exercised and shall, within 
such ten (10) business day period, deliver such new Warrant to the Person 
designated for delivery in the Exercise Agreement.

	(iii)	The Common Stock issuable upon the exercise of all or part of 
this Warrant shall be deemed to have been issued to the Purchaser at the 
Exercise Time, and the Purchaser shall be deemed for all purposes to have 
become the record holder of such Common Stock at the Exercise Time.

	(iv)	The issuance of certificates for shares of Common Stock upon 
exercise of all or part of this Warrant shall be made without charge to the 
Registered Holder or the Purchaser for any issuance tax in respect thereof 
or other cost incurred by the Corporation in connection with such exercise 
and the related issuance of shares of Common Stock.  Each share of Common 
Stock issuable upon exercise of all or part of this Warrant shall be fully 
paid and nonassessable and free from all Liens and charges with respect to 
the issuance thereof.

	(v)	The Corporation shall from time to time take all such action as 
may be necessary to assure that the par value per share of the unissued 
Common Stock issuable upon exercise of this Warrant is at all times equal to 
or less than the Exercise Price, on a per share basis.

	(vi)	The Corporation shall assist and cooperate with any Registered 
Holder or Purchaser required to make any governmental filings or to obtain 
any governmental approvals prior to or in connection with any exercise of 
all or part of this Warrant (including, without limitation, making any 
filings required to be made by the Corporation).

	(vii)	Notwithstanding any other provision hereof, if an exercise of 
any portion of this Warrant is to be made in connection with a public 
offering or Organic Change, the exercise of any portion of this Warrant may, 
at the election of the holder hereof, be conditioned upon the consummation 
of the public offering or Organic Change, in which case such exercise shall 
not be deemed to be effective until immediately prior to the consummation of 
such public offering or Organic Change.

	(viii)	The Corporation shall at all times reserve and keep 
available out of its authorized but unissued shares of Common Stock, solely 
for the purpose of issuance upon the exercise of the Warrants, such number 
of shares of Common Stock as are issuable upon the exercise of all 
outstanding Warrants.  The Corporation shall take all such actions as may be 
necessary to assure that all such shares of Common Stock may be so issued 
without violation of any applicable law or governmental regulation 
applicable to the Company or any requirements of NASDAQ or any securities 
exchange upon which shares of Common Stock may be listed or quoted (except 
for official notice of issuance which shall be immediately delivered by the 
Corporation upon each such issuance).

	C.	Exercise Agreement.  The Exercise Agreement to be executed in 
connection with the exercise of this Warrant shall be substantially in the 
form set forth in Exhibit I hereto, except that if the shares of Common 
Stock are not to be issued in the name of the Person in whose name this 
Warrant is registered, the Exercise Agreement shall also state the name of 
the Person to whom the certificates for the shares of Common Stock are to be 
issued.

	Section 2.  Adjustment of Number of Shares and Exercise Price.  

	A.	The number of shares of Common Stock obtainable upon exercise of 
this Warrant and the Exercise Price shall be subject to adjustment from time 
to time as provided in this Section 2.

	B.	Exercise Price.  The initial exercise price shall be nine 
dollars ($9.00) per share of Common Stock, which may be adjusted from time 
to time hereafter (as so adjusted, the "Exercise Price") .  If and whenever 
on or after the original Date of Issuance of the Warrants the Corporation 
issues or sells, or in accordance with Section 2(C) is deemed to have issued 
or sold, any shares of its Common Stock or Convertible Securities for a 
consideration per share less than the Exercise Price in effect immediately 
prior to the time of such issue or sale, then upon such issue or sale, the 
Exercise Price shall be reduced to an amount determined by dividing (a) the 
sum of (1) the product derived by multiplying (i) the Exercise Price in 
effect immediately prior to such issue or sale times (ii) the number of 
shares of Common Stock Deemed Outstanding immediately prior to such issue or 
sale, plus (2) the consideration, if any, received (or deemed received 
pursuant to Section 2(C)(ii) below) by the Corporation upon such issue or 
sale, by (b) the number of shares of Common Stock Deemed Outstanding 
immediately after such issue or sale.

	C.	Effect on Exercise Price of Certain Events.  For purposes of 
determining the adjusted Exercise Price under Section 2, the following shall 
be applicable:

	(i)  Issuance of Convertible Securities.  If the Corporation in any 
manner issues or sells any Convertible Securities, whether or not the rights 
to exchange or convert any such Convertible Securities are immediately 
exercisable, and the price per share for which Common Stock is issuable upon 
such conversion or exchange is less than the Exercise Price in effect 
immediately prior to the time of such issue or sale, then the maximum number 
of shares of Common Stock issuable upon exercise, conversion or exchange of 
such Convertible Securities shall be deemed to be outstanding and to have 
been issued and sold by the Corporation at the time of the issuance or sale 
of such Convertible Securities for such price per share.  For the purposes 
of this paragraph, the "price per share for which Common Stock is issuable" 
shall be determined by dividing (a) the total amount received or receivable 
by the Corporation as consideration for the issue or sale of such 
Convertible Securities, plus the cumulative minimum aggregate amount of 
additional consideration, if any, payable to the Corporation upon the 
exercise, conversion or exchange thereof and, if applicable, the exercise, 
conversion and exchange of any other Convertible Securities that such 
Convertible Securities may be converted into or exchanged for, by (b) the 
total maximum number of shares of Common Stock issuable upon the exercise, 
conversion or exchange of all such Convertible Securities.  No further 
adjustment of the Exercise Price shall be made when Common Stock and, if 
applicable, any other Convertible Securities, are actually issued upon the 
exercise, conversion or exchange of such Convertible Securities.

	(ii)  Change in Exercise Price or Conversion Rate.  If the additional 
consideration payable to the Corporation upon the exercise, conversion or 
exchange of any Convertible Securities, or the rate at which any Convertible 
Securities are convertible into or exchangeable for Common Stock should 
change at any time, the Exercise Price in effect at the time of such change 
shall be readjusted to the Exercise Price that would have been in effect at 
such time had such Convertible Securities that are still outstanding 
provided for such changed additional consideration or changed conversion 
rate, as the case may be, at the time such Convertible Securities were 
initially granted, issued or sold; and on the termination date of any right 
to exercise, convert or exchange such Convertible Securities without such 
right having been duly exercised, the Exercise Price then in effect 
hereunder shall be increased to the Exercise Price that would have been in 
effect at the time of such termination had such Convertible Securities, to 
the extent outstanding immediately prior to such termination, never been 
issued.

	(iii)  Exceptions for Excluded Securities.  Notwithstanding the 
foregoing, no adjustments to the Exercise Price shall be made under Section 
2 with respect to the issuance of any Excluded Securities. 

	D.	Subdivision or Combination of Common Stock.  If the Corporation 
at any time subdivides (by any stock split, stock dividend, recapitalization 
or otherwise) its outstanding shares of Common Stock into a greater number 
of shares, the Exercise Price in effect immediately prior to such 
combination shall be proportionately reduced, and conversely, in the event 
the outstanding shares of Common Stock shall be combined (by reverse stock 
split or otherwise) into a smaller number of shares, the Exercise Price in 
effect immediately prior to such combination shall be proportionately 
increased.  In any such event all numbers, percentages, computations and the 
like in this Warrant shall be deemed modified as necessary to give 
appropriate effect to such subdivision or combination.

	E.	Adjustment in Number of Shares Issuable.  Upon each adjustment 
in the Exercise Price pursuant to any provisions of Section 2(D), the number 
of shares of Common Stock purchasable hereunder shall be adjusted, to the 
nearest whole share, to the product obtained by multiplying such number of 
shares purchasable immediately prior to the event giving rise to such 
adjustment in the Exercise Price by a fraction, the numerator of which shall 
be the Exercise Price immediately prior to such adjustment and the 
denominator of which shall be the Exercise Price in effect immediately 
thereafter.

	F.	Certain Events.  If an event not specified in this Section 2 
occurs that has substantially the same economic effect on the Warrants as 
those specifically enumerated, then this Section 2 shall be construed 
liberally, mutatis mutandis, in order to give the Warrants the intended 
benefit of the protections provided under this Section 2.  In such event, 
the Corporation's Board of Directors shall make an appropriate adjustment in 
the Exercise Price so as to protect the rights of the holders of the 
Warrants; provided that no such adjustment shall increase the Exercise Price 
as otherwise determined pursuant to this Section 2 or decrease the number of 
shares of Common Stock issuable upon exercise of this Warrant.

	G.	Notices.

(i)  Immediately upon any adjustment of the Exercise Price, the Corporation 
shall give written notice thereof to the Registered Holder of this 
Warrant, setting forth in reasonable detail and certifying the 
calculation of such adjustment.
(ii)  The Corporation shall give written notice to the Registered Holder of 
this Warrant at least twenty (20) days prior to the date on which the 
Corporation closes its books or takes a record (a) with respect to any 
dividend or distribution upon Common Stock, (b) with respect to any pro 
rata subscription offer to holders of Common Stock or (c) for determining 
rights to vote with respect to any dissolution or liquidation.
	Section 3.  Reorganization, Reclassification, Consolidation, Merger 
or Sale.  Any recapitalization, reorganization, reclassification, 
consolidation, merger (other than a consolidation or merger in which the 
Company is the surviving corporation and which does not result in the 
reclassification of any Common Stock) or sale of all or substantially all of 
the Corporation's assets to another Person or other transaction which is 
effected in such a way that holders of Common Stock are entitled to receive 
(either directly or upon subsequent liquidation) stock, securities, cash or 
assets with respect to or in exchange for Common Stock is referred to herein 
as an "Organic Change."  Prior to the consummation of any Organic Change, 
the Corporation shall make appropriate provision to insure that each of the 
holders of the Warrants shall thereafter have the right to acquire and 
receive in lieu of or in addition to (as the case may be) the shares of 
Common Stock immediately theretofore issuable upon the exercise of such 
holder's Warrant, such shares of stock, securities, cash or assets as may be 
issued or payable with respect to or in exchange for the number of shares of 
Common Stock immediately theretofore issuable upon exercise of such holder's 
Warrant had such Organic Change not taken place.  In any such case, the 
Corporation shall make appropriate provision with respect to such holders' 
rights and interests to insure that the provisions of Section 2 and Section 
3 hereof shall thereafter be applicable to the Warrants.  The Corporation 
shall not effect any such consolidation, merger or sale, unless prior to the 
consummation thereof, the successor entity (if other than the Corporation) 
resulting from consolidation or merger or the entity purchasing such assets 
assumes by written instrument the obligation to deliver to each such holder 
such shares of stock, securities, cash or assets as, in accordance with the 
foregoing provisions, such holder may be entitled to acquire.

	Section 4.  Dividends.  If the Corporation declares or pays a dividend 
upon the Common Stock, except for a stock dividend payable in shares of 
Common Stock, then the Exercise Price shall be reduced, on a cumulative 
basis, by an amount equal to the amount of such dividend which would have 
been paid to the holder of each share of Common Stock had all Warrants 
issued under the Purchase Agreement been exercised prior to the record date 
for payment of such dividend, until such Exercise Price has been reduced to 
zero, and thereafter the Corporation shall pay to the Registered Holder of 
this Warrant at the time of payment thereof an amount equal to such 
dividend.

	Section 5.  Purchase Rights.  If at any time the Corporation grants, 
issues or sells any rights to purchase stock, warrants, securities or other 
property pro rata to the holders of Common Stock (the "Purchase Rights"), 
then the Registered Holder of this Warrant shall be entitled to obtain, upon 
the same terms on which holders of Common Stock are to receive such Purchase 
Rights, the aggregate Purchase Rights which such holder could have acquired 
if such holder had held the number of shares of Common Stock issuable upon 
complete exercise of this Warrant immediately before the date on which a 
record is taken for the grant, issuance or sale of such Purchase Rights, or, 
if no such record is taken, the date as of which the record holders of 
Common Stock are to be determined for the grant, issue or sale of such 
Purchase Rights.

	Section 6.  Transfer Restriction.

  The Warrants are subject to the transfer restrictions in Section 4.8 of 
the Purchase Agreement, mutatis mutandis.
	Section 7.  Certificates, Notices and Consents.

	A.	Certificates.  Upon the occurrence of any event requiring 
adjustments of the number of shares subject to this Warrant pursuant to 
Section 2, the Corporation shall mail to the Registered Holder (by 
registered or certified mail, postage prepaid) a certificate signed by the 
President or a Vice President and by the Treasurer or an Assistant Treasurer 
of the Corporation, setting forth in reasonable detail the events requiring 
the adjustment and the method by which such proposed adjustment was 
calculated, specifying the adjusted number of shares subject to this Warrant 
after giving effect to the proposed adjustment and the number of shares of 
Common Stock to be issued pursuant to Section 2 hereof.

	B.	Notice.  If the Corporation after the Date of Issuance shall 
propose to: (i) pay any dividend payable in stock to the holders of Common 
Stock or to make any other distribution to the holders of Common Stock or 
any extraordinary dividend directly or indirectly attributable to proceeds 
from the sale or other disposition of a significant business or asset of the 
Corporation; (ii) offer to the holders of Common Stock rights to subscribe 
for or purchase any additional shares of any class of stock or any other 
rights or options; (iii) effect any reclassification except the subdivision 
or combination of shares of outstanding Common Stock; (iv) effect any 
Organic Change or sale transaction described in Section 2B or the 
liquidation, dissolution or winding up of the Corporation; or (v) engage in 
any diluting event not otherwise mentioned in this Section 6B, then, in each 
such case, the Corporation shall mail (by registered or certified mail, 
postage prepaid) to the Registered Holder notice of such proposed action, 
which shall specify the date on which the books of the Corporation shall 
close, or a record date shall be established, for determining holders of 
Common Stock entitled to receive such stock dividends or other distribution 
of such rights or options, or the date on which such reclassification, 
reorganization, consolidation, merger, sale, transfer, other disposition, 
liquidation, dissolution or winding up shall take place or commence, as the 
case may be, and the date as of which it is expected that holders of Common 
Stock of record shall be entitled to receive securities or other property 
deliverable upon such action, if any such date is to be fixed.  Such notice 
shall be mailed, in the case of any action covered by clauses (i), (ii) or 
(v) above, at least 20 days prior to the record date for determining holders 
of Common Stock for purposes of receiving such payment or offer, and, in the 
case of any action covered by clause (iii) above, at least 20 days prior to 
the date upon which such action takes place, and, in the case of any action 
covered by clause (iv) above, at least 20 days prior to the date on which 
the Corporation closes its books or takes a record for determining rights to 
vote with respect to any event covered by clause (iv) and 20 days prior to 
any record date to determine holders of Common Stock entitled to receive 
such securities or other property.

	C.	Failure and Defects.  Failure to file any certificate or notice 
or to mail any notice, or any defect in any certificate or notice, pursuant 
to this Section 6, shall not affect the legality or validity of the 
adjustment of the Exercise Price and/or number of shares of Common Stock 
subject to this Warrant pursuant to Section 2.

	Section 8.  Definitions.  The following terms have meanings set forth 
below:

	"Certificate of Designation" shall mean the Certificate of Designation 
of Series A Convertible Preferred Stock in the form attached to the Purchase 
Agreement as Exhibit B.

	"Common Stock" means, collectively, the Corporation's Common Stock, 
par value $.01 per share.

	"Convertible Securities" shall have the meaning set forth in the 
Certificate of Designation.

	"Date of Issuance" means the date of initial issuance of this Warrant 
regardless of the number of times new certificates representing the 
unexpired and unexercised rights formerly represented by this Warrant shall 
be issued.

	"Excluded Securities" shall have the meaning set forth in the 
Certificate of Designation.
	"Exercise Period" shall have the meaning set forth in Section 1(A) 
hereof.

	"Exercise Price" shall have the meaning set forth in Section 2 hereof.

	"Exercise Time" shall have the meaning set forth in Section 1(B) 
hereof.

	"Majority Warrant Holders" means, at any time, the holders of Warrants 
representing the right to purchase a majority of the aggregate number of 
shares of unissued Common Stock then issuable upon exercise of all Warrants.

	"Market Price Per Share of Common Stock" means the average closing bid 
price (or closing sales price, as applicable) per share for the Company's 
Common Stock on NASDAQ (or such national stock exchange upon which the 
Corporation's Common Stock is then listed), for a period of 30 consecutive 
trading days ending on the last trading day immediately preceding the 
Exercise Time.

	"Organic Change" shall have the meaning set forth in Section 3 hereof.

	"Person" means an individual, a partnership, a joint venture, a 
corporation, a trust, an unincorporated organization and a government or any 
department or agency thereof.

	"Purchaser" shall mean the Person(s) to whom shares of Common Stock 
are issued pursuant to the exercise of this Warrant.

	"Registered Holder" with respect to this Warrant means the Person to 
whom the Warrant was initially issued or any assignee of such Person as to 
whom the Corporation has received an executed Assignment substantially in 
the form of Exhibit II hereto, and "Registered Holders" at any time means 
all Registered Holders of Warrants then outstanding.

	Section 9.  No Voting Rights; Limitations of Liability.  Prior to the 
exercise of this Warrant and except as otherwise specifically provided 
herein, this Warrant shall not entitle the holder hereof to any rights as a 
stockholder of the Corporation.  No provision hereof, in the absence of 
affirmative action by the Registered Holder to purchase Common Stock, and no 
enumeration herein of the rights or privileges of the Registered Holder 
shall give rise to any liability of such holder for the exercise of Warrants 
hereunder or as a stockholder of the Corporation.

	Section 10.  Warrant Exchangeable for Different Denomination.  This 
Warrant is exchangeable, upon the surrender hereof by the Registered Holder 
at the principal office of the Corporation, for new Warrants of like tenor 
representing in the aggregate the purchase rights hereunder, and each of 
such new Warrants shall represent such portion of such rights as is 
designated by the Registered Holder at the time of such surrender.

	Section 11.  Replacement.  Upon receipt of evidence reasonably 
satisfactory to the Corporation (an affidavit of the Registered Holder being 
reasonably satisfactory) of the loss, theft, destruction or mutilation of 
any certificate evidencing this Warrant, and in the case of any such loss, 
theft or destruction, upon receipt of an indemnity reasonably satisfactory 
to the Corporation, or in the case of any such mutilation, upon surrender 
and cancellation of such certificate, the Corporation shall, at its expense, 
execute and deliver in lieu of such certificate a new certificate of like 
tenor and dated the date of such lost, stolen, destroyed or mutilated 
certificate.

	Section 12.  Notices.  Except as otherwise expressly provided herein, 
all notices referred to in this Warrant shall be in writing and shall be 
delivered personally, sent by reputable express courier service (charges 
prepaid) or sent by registered or certified mail, return receipt requested, 
postage prepaid and shall be deemed to have been given when so delivered, 
sent or deposited in the U. S. Mail (i) to the Corporation, at its principal 
executive offices or to its registered office in its state of domicile and 
(ii) to the Registered Holder of this Warrant, at such holder's address as 
it appears in the records of the Corporation (unless otherwise indicated by 
any such holder).

	Section 13.  Amendment and Waiver.  Except as otherwise provided 
herein, the provisions of the Warrants may be amended and the Corporation 
may take any action herein prohibited, or omit to perform any act herein 
required to be performed by it, if and only if the Corporation has obtained 
the written consent of the Majority Warrant Holders.

	Section 14.  Descriptive Headings; Governing Law.  The descriptive 
headings of the several Sections and paragraphs of this Warrant are inserted 
for convenience only and do not constitute a part of this Warrant.  This 
Warrant shall be governed by and construed and enforced in accordance with 
the laws of the Commonwealth of Massachusetts, without giving effect to any 
choice of law or conflict provision or rule that would cause the application 
of the laws of any jurisdiction other than the State of the Commonwealth of 
Massachusetts.

	Section 15.  Certain Expenses.  The Corporation shall pay all expenses 
incurred by it in connection with, and all taxes and other governmental 
charges that may be imposed in respect of, the issuance, sale and delivery 
of the Warrants or the shares of Common Stock.

	Section 16.  Registered Holders.  The Corporation shall be entitled to 
treat the Register Holder of this Warrant as the only holder of this Warrant 
for all purposes.


	IN WITNESS WHEREOF, the Corporation has caused this Warrant to be 
signed and attested by its duly authorized officers under its corporate seal 
and to be dated the Date of Issuance hereof.


						CTC COMMUNICATIONS CORP.
[CORPORATE SEAL]

						By:	______________________________
						
							Name:	________________________
							Title:
	________________________


EXHIBIT I

EXERCISE AGREEMENT



To:	_______________________________			Dated: 
________________


	The undersigned, pursuant to the provisions set forth in the attached 
Warrant (Certificate No. W-10), hereby agrees to subscribe for the purchase 
of _________ shares of the Common Stock covered by such Warrant and makes 
payment herewith in full therefor at the price per share provided by such 
Warrant.


							_________________________________
							Name: ___________________________

							Address: __________________________
							__________________________________
							__________________________________


EXHIBIT II

ASSIGNMENT



	FOR VALUE RECEIVED, _____________________ hereby sells, assigns and 
transfers all of the rights of the undersigned under the attached Warrant 
(Certificate No. W-10, with respect to the number of shares of the Common 
Stock covered thereby set forth below, unto:


Names of Assignee			Address				No. of Shares




Date: _______________, 199
	____________________________________
	Name: ______________________________


	____________________________________
(Witness)

                                                       EXHIBIT 10.22

LEASE

Article I

1.1 COVER PAGE:

Parties:
	Landlord (Lessor)
	220 Bear Hill Road Realty Trust

	Tenant (Lessee)
	CTC Communications Corp.
	360 Second Avenue
	Waltham, MA 02451

	State of Incorporation:		Massachusetts
	Date of Incorporation:		6/3/81
	Federal ID Number:		04-2731202

	Address for Notice & Payments
	Lessor:
	Vincent A. Messina, Trustee
	P.O. Box 89
	Wolfeboro, NH 03894

	Lessee:
	Same as above
	Attention:			Michael Donnellan
					Vice President Operations

	Commencement Date for Lessee
		To Start Lessee's Buildout:	August 24, 1998

Lessee will have access to rear space on August 10, 1998, and 
remaining space on August 24, 1998.

	Term:  Commencement Date for 
	Rent Commencement:	October 1, 1998

	Expiration Date:	September 30, 2004

Building and Leased Premises
	Building:			220 Bear Hill Road
	Premises:			Building and Land
	Building Address:		220 Bear Hill Road
	City, State and Zip Code: Waltham, MA 0245
	Size of Space Leased:	Approximately 27,884 Square Feet
	Security Deposit:		$75,000
	Use of Premises:		Office, Warehouse & Related Uses

	Rent:				Annually			Monthly
	Adjusted Net Base Rent	$304,166.66		$25,347.23

	Plus:
	Operating Expense
		Contribution		   7,500.00		    625.00
	Real Estate Tax 
		Contribution		  57,354.15		  4,779.50
__________________________________________________________
	TOTAL ANNUAL PAYMENT	$369,020.81	
TOTAL MONTHLY PAYMENT	$30,751.70
Rental Due Date:	Rent is due in advance of the first day of each 
month.
	Late Payment
Charge & Interest:	The Lessee will pay a late charge equal to 
five (5) percent of any payment not received 
by the Lessor within ten(10) days of the due 
date thereof.

Interest on any delinquencies will be charged 
at the rate of one and one-half (1-1/2)percent 
per month.

	Pro Ratio Percentages:
		Approximate Square Feet of Building:		27,884
		Approximate Square Feet of Premises Leased:	27,884
		Pro-Rate Percentage attributable to Premises:
100% Operating and Other Expenses	100% Taxes & Assessments
	Base Year Calculation:
The Lessee will be responsible for the above percentages in 
Operating cost, and Real Estate Tax and assessments.
	Insurance Requirements:
Lessee will carry Liability Insurance in the amount of 
$1,000,000-$5,000,000 and Property Damage in the amount of 
$1,000,000.  Lessor will be named as additional insured.
1.2 EXHIBITS:
These are incorporated as part of this Lease:
			EXHIBIT A:  Description of Area Leased
EXHIBIT B:  Additional Terms Between Lessor Lessee
			EXHIBIT C:  Option to Renew
Executed as a sealed instrument in two or more counterparts on the day and 
year first above written.
These Cover Pages: 1,2 and 3.
Landlord: (Lessor)
_____________________________
Vincent A. Messina, Trustee
220 Bear Hill Road Realty Trust

Tenant: (Lessee)
_____________________________
CTC Communications Corp
Steve Milton - President 
Chief Operating Officer
Date of Lease Execution:		July 28, 1998

TABLE OF ARTICLES AND SECTIONS

I.	REFERENCE DATA						PAGE
	1.1	Cover Pages						1,2,3
	1.2	Exhibits						At End
	1.3	Table of Articles & Sections			4,5,6
II. PREMISES, TERM & RENT
2.1	The Premises					8
	2.2	Rights to Use Common Facilities		8
	2.3	Lessor's Reservations				8
	2.4	Habendum						9
2.5 Rent, When Due; Where Paid; Late
Payments						9,10
2.6 Adjustment to Rent, Real Property
Taxes, Assessments				10,11
2.7 Adjustments to Rents, Operating Cost
Increases						11,12,13
	2.8	Definition of Lot			`		13,14
	2.9	Due Date of Additional Rent Payments	14
	2.10	Change of Accounting Periods			14
	2.11	Unlawful Charges					14
III. CONSTRUCTION
3.1 Plans and Specifications for the 
Building and for Lessee's Space		15
	3.2	Preparation of Premises for Occupancy	15
	3.3	Alterations and Additions			15,16
3.4 General Provisions Applicable to 
Construction					17
IV. LESSOR'S COVENANTS:  INTERRUPTIONS AND DELAYS
4.1	Lessor's Covenants				18
4.2 Interruptions and Delays in Services
and Repairs, etc.					18
V. LESSEE'S COVENANTS
5.1	Payments						19
	5.2	Repair and Yield Up				19
	5.3	Use							19,20
5.4 Obstructions, Items Visible from
Exterior, Rules and Regulations		20
	5.5	Safety Appliance; Licenses			20
	5.6	Assignment, Sublease				20,21,22,23
	5.7	Indemnity						23
	5.8	Right of Entry					23
5.9 Floor Load, Prevention of Vibrations
and Noise						23,24
	5.10	Personal Property Taxes				24
	5.11	Payment of Litigation Expenses		24
	5.12	Insurance of Lessee's Property		24,25
	5.13	HVAC Maintenance					25
VI. CASUALTY AND TAKING
6.1 Termination of Restoration; Rent
Adjustment						26,27
	6.2	Eminent Domain Damages Reserved		27
	6.3	Temporary Taking					27
VII. DEFAULT
7.1	Events of Default					28,29
	7.2	Damages						29,30
VIII.MISCELLANEOUS
8.1 Titles of Articles, Recording; Consent;
Notice; Binding Effect				31
8.2 Notice of Lease; Consent or Approval
Notices; Bind & Insure; Trust Estate	31,32
8.3 Lessor's Failure to Enforce or 
Cancellation					32
	8.4	Acceptance of Partial Payments of Rent	32
	8.5	Cumulative Remedies				33
	8.6	Partial Invalidity				33
	8.7	License for Support				33
	8.8	Self Help						33,34
	8.9	Lessee's Estoppel Certificate			34
	8.10	Waiver of Subrogation				34
	8.11	Governing Law					35
	8.12	Brokerage						35
	8.13	Assignment of Rent				35
IX.	SUBORDINATION
9.1 Lease Subordinate to Mortgage 
Indebtedness					36
	9.2	Implementation of Article IX			36
	ARBITRATION
10.1 Method of Appointment of Arbiters;
Award; Costs					37,38
XI. SECURITY DEPOSIT
11.1	Amount, Application				39
XII. LESSOR'S LIENS
12.1	Leins for Lessor					40
Exhibit A								41
Exhibit B								42,43
Exhibit C								44,45


ARTICLE II
PREMISES, TERM AND RENT

2.1 The Premises.
The Lessor (designated in Section 1.1 of Article I) hereby leases to 
Lessee and Lessee hereby hires from Lessor, Lessee's Space 
(identified in Article I) in the building excluding the common 
stairways, stairwells, elevators and elevator wells, if included 
in building, the exterior faces of the exterior wells, and the 
pipes, ducts, conduits, wires and appurtenant fixtures serving 
exclusively or in common other parts of the building.  Lessee's 
Space with such exclusions is hereinafter referred to as "the 
Premises".

2.2 Rights to Use Common Facilities, if any.
Lessee shall have, as appurtenant to the Premises, rights to use in 
common with other tenants and occupants of the Building, subject 
to reasonable rules of general applicability to Lessees of the 
building, from time to time made by Lessor of which Lessee is 
given notice:

(a) The common lobbies, hallways, stairways and elevators 
of the building, and the pipes, ducts, conduits, 
wires and appurtenant equipment serving the Premises 
in common with others,
(b) Walkways and driveways necessary for access to the 
Building, and 
(c) The common toilets and other common facilities in the 
central core of such floor.

2.3 Lessor's Reservations.
Lessor reserves the right from time to time, without unreasonable 
interference with Lessee's use:
(a) To expand the building, construct other buildings on 
the lot, or to rent part of the lot, to install, use, 
maintain, repair, replace and relocate for service to 
the Premises and other parts of the building, of 
either pipes, ducts, conduits, wires and appurtenant 
fixtures wherever located in the Premises or 
building, and
(b) To alter or relocate any other common facility, 
provided that substitutions are substantially 
equivalent or better.
Installations, replacements and relocation's referred to 
in clause (a) above shall be located so far as 
practicable in the core area above ceiling surfaces, 
below floor surfaces or within perimeter walls of the 
premises.
2.4 Habendum.
Lessee shall have and hold the Premises for a period commencing on 
the commencement date set forth in Article I, Section 1.1 and 
shall continue for the lease term unless sooner terminated as 
provided in Section 6.1 of Article VI.

2.5 Rent; When Due: Where Paid.
All monies payable by Lessee to Lessor under this Lease shall be 
deemed to be rent and shall be payable and recoverable as rent in 
the manner herein provided and Lessor shall have all rights 
against Lessee for default in any such payment.  Rent shall be 
paid to Lessor in advance, on the first day of each calendar 
month, during the entire term of this Lease, without deduction or 
set-off, in legal tender of the jurisdiction in which the Building 
is located at the address of Lessor as set forth, or to such other 
person or to such other address as Lessor may designate in 
writing.  Lessee's obligation to pay all rent due under this Lease 
shall survive the expiration or earlier termination of this Lease. 
 Should this Lease commence on a day other than the first day of 
the month or terminate on a day other than the last day of the 
month, the rent for such partial month shall be pro-rated based on 
a 365-day year.

The payment of rent will commence on the rent commencement date of 
this lease, which is October 1, 1998.

A. Base Rent
Lessee agrees to pay Lessor the Rent as set forth on the 
Cover Pages of this Lease.  The total Base Rent will never 
be lower than the amount shown on the Cover Pages of this 
Lease.
(1) Adjusted Net Base Rent for purposes of this 
lease.  The base rent is $312,500 annually.
(ii) The Lessor has given the Lessee and annual 
allowance of $8,333.33 (50,000/6=8,333.333) per 
year for repairs and improvements the Lessee 
will perform at Lessee's expense.  (See Exhibit 
B)
(iii) The adjusted Net Base Rent annually is 
$304,166.67
B. Interest Rate on Delinquencies.
If Lessee shall fail to pay any rent when due, such unpaid 
amounts shall bear interest at the rate set forth on the 
Cover Pages of this Lease.

C. Late Payment Charge.
If Lessee shall fail to pay rent when due, Lessee shall pay 
to Lessor, in addition to the interest provided for in 
Section 2.5 B, a late payment charge for each occurrence 
of an amount as set forth on the Cover Pages of this 
Lease.

2.6 Adjustments to Rent; Real Property Taxes, Assessments.

Lessee shall pay its pro-rata share of all Real Property Taxes and 
Assessments levied and assessed upon the Building and the Land 
upon which the Building is situated monthly.  The real estate tax 
bill for the fiscal year ended June 30, 1998 is $57,354.15.

	(a)	Real Property Tax Contests

Lessor shall use its best efforts to keep the assessed value 
of the real property of which the Premises are a part at 
the lowest possible level and shall, if Lessor deems 
necessary, employ attorneys, accountants, appraisers and 
consultants for such purpose.

Lessee agrees to pay its pro-rata share of all amounts paid 
by Lessor to such persons; however, Lessee's pro-rata 
share shall not exceed the amount Lessee's pro-rata share 
of the increase in Real Property Taxes would have been if 
the assessed value had not been contested.

(b) Adjustments to Rent; Real Property Taxes Caused by Lessee 
Improvements.

In the event that an increase in Real Property Taxes is 
caused by the Lessee's improvements made to the Premises, 
Lessee shall pay the increase attributable to such 
improvements.

	(c)	Adjustments to Rent; Rental Tax

Lessee shall pay any excise, transaction, sales, business or 
privilege tax (except income tax) attributed to or 
measured by rental which is now or subsequently imposed 
upon Lessor by any government or unit thereof.

(c) Adjustment to Estimated Tax Payment for Actual Tax.

Within 90 days of receipt by Lessor of the actual tax bill 
for the current fiscal year during the term hereof, Lessor 
shall deliver to Lessee a written statement setting forth 
the actual cost for the fiscal tax year.  If such cost for 
any year is higher then the estimated payment made by 
Lessee monthly, Lessor shall bill Lessee for such 
difference.  Lessee shall pay the pro rata share of such 
excess within thirty (30) days after receipt of such 
statement.

If such amount is lower then the estimated amount, then 
Lessor shall credit or reimburse Lessee.

2.7 Adjustments to Rents; Operating Cost Increases and Other Expenses.

Lessee shall pay monthly as additional rent its pro-rata share of 
Lessor's total building operating costs, maintenance, and 
improvements.
	
(a) Definitions
BASE YEAR:	Calendar year during which this Lease commences.
		LEASE YEAR:	Calendar year commencing January 1 and ending 
December 31.

		(a-1)	OPERATING EXPENSES:
The Lessee shall pay the Lessor for all expenses 
for water, sewer, and insurance.  These expenses 
are estimated at $7,500 per year for the 
calendar year 1998.  The Lessee will pay $625 
per month during 1998.
				
All Expenses and improvements paid or incurred by 
Lessor for maintaining, operating and repairing 
the building, the Land, and the personal 
property used in conjunction therewith, which in 
accordance with generally accepted accounting 
and management principals would be considered an 
expense of maintaining, operating or repairing 
the building.

		(a-2)	All Other Expenses, Improvements, Repairs 
				and Costs to be Paid Directly by Lessee:

The Lessee is completely responsible for all 
operating expenses, replacement cost of all 
equipment, utilities servicing the Lessee's 
space, such as but not limited to electricity, 
heat, cleaning of its space, washing of windows, 
all maintenance, improvements, and repairs to 
Lessee's space, HVAC units, roof, and any and 
all other expenses or costs incurred for the use 
of Lessee's space and the lot.  The Lessee will 
pay for these expenses directly to the 
suppliers.

The space is being leased to the Lessee as is in 
its present condition.  All costs are Lessee's 
responsibility at the commencement of this 
lease, during the lease, and during any option 
of this lease, except for the allowance given 
Lessee in Exhibit B.

The intent of paragraph (a.1) and (a.2) in this 
lease is that this lease is a triple net lease.

		ACTUAL COSTS:		The actual expenses paid or incurred by 
Lessor for operating expenses during any Lease 
Year of the term hereof.

		ESTIMATED COSTS:	Lessor's estimate of actual Costs for the 
following lease year.

		BASE AMOUNT:		The Actual Cost for the Base Year.

(b) Adjustment for Estimated Costs
Lessor shall furnish Lessee a written statement setting 
forth the estimated Costs for such Lease Year, and a 
statement showing one twelfth (1/12) of the amount, 
by which the Estimated Costs exceed the Actual Costs 
for the Base Year.  Lessee shall pay its pro rata 
share of such increase monthly.

(c) Actual Cost
Within 90 days after the close of each Lease Year during 
the term hereof, Lessor shall deliver to Lessee a 
written statement setting forth the Actual Costs 
during the preceding Lease Year.  If such costs for 
any Lease Year exceed the Estimated Costs paid by the 
Lessee to Lessor for such Lease Year, Lessee shall 
pay its pro rata share of such excess within thirty 
(30) days after receipt of such statement.

(d) Adjustments to Rent; Variable Interest Rate on 
		Encumbrance

This Paragraph Intentionally Deleted From This Lease.

(e) Adjustments to Rent-Consumer Price Index

This Paragraph Intentionally Deleted From This Lease.


2.8 The Lot.

The "Lot" means all, and also any parts of the land described in 
Exhibit A plus any addition thereto resulting from the change of 
any abutting street line.  The Lessee shall have a right to park 
in the common parking area of this lot as designated by the 
Lessor.  the Lessor has the right to sub divide the lot and or add 
to the building.

The Lessee is allotted four (4) parking spaces per One Thousand 
(1000) square feet, for a total of 112 parking spaces.

The Lessor retains the right to sub divide the lot, expand the 
building, lease or rent our part of the lot as long as it provides 
the 112 parking spaces to the Lessee.

If Lessee shall add additional space to the building by means of 
adding to the mezzanine or by any other way, Lessor shall receive 
rent per square foot times the added space at a rate to be 
determined by agreement between Lessor and Lessee, taking into 
consideration the capital expenditure incurred by Lessee, and the 
fair market rent at the time of expansion.

2.9. Due Date of Additional Rent Payment.

Except as otherwise specifically provided herein, any sum, amount, 
item or charge designated or considered as additional rent in this 
Lease shall be paid by Lessee to Lessor on the first day of the 
month following the date on which Lessor notifies Lessee of the 
amount payable or on the tenth (10) day after the giving of such 
notice, whichever shall be later.  Any such notice shall specify 
in reasonable detail the basis of such additional rent.

2.10	Change of Accounting Periods.

Lessor shall have the right from time to time to change the periods 
of accounting under Sections 2.6 & 2.7 above, or either of them, 
to any other annual period than a calendar year, and upon any such 
change, all items referred to in said Sections 2.6 and 2.7 shall 
be appropriately apportioned.  In all statements rendered under 
Sections 2.6 & 2.7, amounts for periods partially within and 
partially without the accounting periods shall be appropriately 
apportioned, and any items which are not determinable at the time 
of a statement shall be included therein on the basis of Lessor's 
estimate and with respect thereto Lessor shall render promptly 
after determination a supplemental statement and appropriate 
adjustment shall be made according thereto.  All statements shall 
be prepared on an accrual basis of accounting.

2.11 Unlawful Charges.

If any charges imposed in this lease are found to be unlawful, then 
those charges will be automatically reduced to the maximum allowed 
charge and the difference refunded.

ARTICLE III
CONSTRUCTION

3.1 Plans and Specifications for the Building and for Lessee's Space.

Lessor agrees that the improvements to the Building will be 
constructed in accordance with plans and specifications prepared 
by Lessee's Architect, at Lessee's expense.

3.2 Preparation of Premises for Occupancy.

Lessor agrees to use due diligence to have Premises ready for Lessee 
to start its improvements on or before the Scheduled Term 
Commencement Date For Lessee to Start Lessee's Build Out.  In case 
of delays due to governmental regulations, unusual scarcity of or 
inability to obtain labor or materials, labor difficulties, 
casualty or other causes reasonably beyond Lessor's control, the 
Scheduled Term Commencement Date For Lessee to Start Lessee's 
Build Out shall be extended for the period of such delays.  If the 
Premises are not ready for Lessee to start its build out on or 
before the Scheduled Term Commencement Date For Lessee to Start 
Lessee's Build Out as it may be extended as aforesaid, Lessee 
shall have the right to terminate this Lease within thirty (30) 
days thereafter.  Upon the giving of such notice of termination, 
there shall be no further liability or obligation upon either 
party hereto.  Such right of termination shall be the sole and 
exclusive remedy, either at law or in equity, available to Lessee 
in the event of Lessor's failure to turn over the space.

3.3 Alterations and Additions.

This Section 3.3 shall apply before and during the Lease Term.  
Lessee shall not make alterations or additions to Lessee's Space 
except in accordance with plans and specifications therefor first 
approved by Lessor.  Lessor shall not be deemed unreasonable for 
withholding approval of any alterations or additions which will

(a) delay completion of the Premises or Buildings,

(b) require unusual expense to readapt the Premises to normal 
office use on Lease termination or increase the cost of 
construction or of insurance or taxes on the Buildings or 
of Lessor's services called for by Section 4.1 unless 
Lessee first gives assurances acceptable to Lessor for 
payment of such termination without expense to Lessor.  
All alterations and additions shall be part of the 
Buildings unless and until Lessor shall specify the same 
for removal pursuant to Section 5.2.  All of Lessee's 
alterations and additions and installation of furnishings 
shall be coordinated with any work being performed by 
Lessor and in  such manner as to maintain harmonious labor 
relations and not to damage the Buildings or lot or 
interfere with Building operation and, except for 
installation of furnishings, shall be performed by 
Lessor's general contractor or by contractors or workmen 
first approved by Lessor.  Except for work by Lessor's 
general contractor, Lessee before its work is started 
shall: Secure all licenses and permits necessary therefor; 
deliver to Lessor a statement of the names of all its 
contractors and subcontractors and the estimated cost of 
all labor and material to be furnished by them and 
releases of all lien claims therefor; obtain from each 
contractor covenants running to Lessor and Lessee not to 
record or file for registration any notice of its 
contract; and cause each contractor to carry workmen's 
compensation insurance in statutory amounts covering all 
the contractors and subcontractors employees and 
comprehensive public liability insurance with such limits 
as Lessor may reasonably require, but in no event less 
than $1,000,000-$5,000,000, and property damage insurance 
with limits of not less than $1,000,000 (all such 
insurance to be written in companies approved by Lessor 
and insuring Lessor and Lessee as well as the 
contractors), and to deliver to Lessor certificates of all 
such insurance.  Lessee agrees to pay promptly when due 
the entire cost of any work done on the Premises by 
Lessee, its agents, employees, or independent contractors, 
and not to cause or permit any liens for labor or 
materials performed or furnished in connection therewith 
to attach to the premises and immediately to discharge any 
such liens which may so attach.

3.4 General Provisions Applicable to Construction.

All construction work done by Lessee, its agents, employees or 
independent contractors shall be done in a good and workmanlike 
manner and in compliance with all applicable laws and all lawful 
ordinances, regulations and orders of governmental authority and 
insurers of the Building.  Lessor may inspect such work at any 
time and shall promptly give notice to Lessee of any observed 
defects.

ARTICLE IV
LESSOR'S COVENANTS; INTERRUPTIONS AND DELAYS

4.1 Lessor's Covenants:

Lessor has the right to make this Lease and that Lessee on paying the 
rent and performing the obligations in this Lease shall peacefully 
and quietly have, hold and enjoy the Premises, subject to all of 
the terms and provisions hereof.

4.2 Interruptions and Delays in Services and Repairs, etc.

Lessor shall not be liable to Lessee except by an act of the Lessor, 
for any compensation or reduction of rent by reason of 
inconvenience or annoyance or for loss of business arising from 
the necessity of Lessor's entering the Premises for any of the 
purposes in this Lease authorized, or for repairing the Premises 
or any portion of the Building, however the necessity may occur. 
In case Lessor is prevented or delayed from making repairs, 
alterations or improvements, or furnishing any services or 
performing any other covenant or duty to be performed on Lessor's 
part, by reason of any cause set forth in Section 3.2 hereof as 
being reasonably beyond the Lessor's control, Lessor shall not be 
liable to Lessee therefor, nor, except as expressly otherwise 
provided in Section 6.1, shall Lessee be entitled to any abatement 
or reduction of rent by reason thereof, nor shall the same give 
rise to a claim in Lessee's favor that such failure constitutes 
actual or constructive, total or partial, eviction from the 
Premises.

Lessor reserves the right to stop any service or utility system, when 
necessary by reason of accident or emergency, or until necessary 
repairs have been completed provided, however, that in each 
instance of stoppage, Lessor shall exercise reasonable diligence 
to eliminate the cause thereof.  Except in case of emergency 
repairs Lessor will give Lessee reasonable advance notice of any 
contemplated stoppage and will use reasonable efforts to avoid 
unnecessary inconvenience to Lessee by reason thereof.

ARTICLE V
LESSEE'S COVENANTS

Lessee covenants during the Lease term and such further time as 
Lessee occupies any part of the Premises:

5.1 The Payments.

To pay when due all fixed rent and additional rent and all charges to 
Lessor and also all other expenses, repairs, and improvements to 
the Premises and lot directly as Lessee incurs them to whomever 
Lessee owes for such items.

5.2 Repair and Yield Up.

Except as otherwise provided in Article VI, to keep the Premises in 
good order, repair and condition, reasonable wear and tear only 
excepted, and all glass in windows and doors of the Premises whole 
and in good condition with glass of the same quality as that 
injured or broken, damaged by fire or other casualty not caused by 
Lessee's negligence or willful misconduct only excepted, and at 
the expiration or termination of the Lease peaceably to yield up 
the Premises and all alterations and additions thereto in good 
order, repair and condition, reasonable wear and tear expected, 
first removing all goods and effects of Lessee and, to the extent 
specified by Lessor by notice to Lessee given at least ten (10) 
days before such expiration or termination, all alterations and 
additions made by Lessee, and repairing any damage caused by such 
removal and restoring the Premises and leaving them clean and 
neat.

5.3 The Use.

Continuously from the commencement of the Lease term to use and 
occupy the Premises for the Permitted Uses, and not to injure or 
deface the Premises, Buildings or Lot, not to permit in the 
Premises any auction sale, vending machine, or inflammable fluids 
or chemicals, or nuisance, or the emission from the Premises of 
any objectionable noise or odor, or any cooking or sleeping, nor 
to use or devote or permit the use of the Premises or any part 
thereof for any purpose other than the Permitted Uses, not to 
permit any use thereof which is improper, offensive, contrary to 
law or ordinance or liable to invalidate or increase the premiums 
for any insurance on the Building or its contents or liable to 
render necessary any alteration or addition to the Buildings.

5.4 Obstructions, Items Visible from Exterior; Rules and Regulations.

Nor to obstruct in any manner any portions of the Building not hereby 
leased or any portion thereof or of the Lot used by Lessee in 
common with others; not to permit the painting or placing of any 
signs or the placing of any curtains, blinds, shades, awnings, 
aerials or flagpoles, or the like, visible from outside the 
Premises without the prior approval of Lessor not to be 
unreasonably withheld; and to comply with all reasonable Rules and 
Regulations now or hereafter made by Lessor, of which Lessee has 
been given notice for the case and use of the Buildings, Lot and 
their facilities and approaches, Lessor shall not be liable for 
the failure of other Lessee's of the Building to conform to such 
Rules and Regulations;

5.5 Safety Appliance; Licenses.

To keep the Premises equipped with all safety appliances required by 
law or ordinance or any other regulation of any public authority 
because of any use made by Lessee other than normal office use, 
and to procure all other licenses and permits so required because 
of such use, and if requested by Lessor, to do any work so 
required because of such use, it being understood that the 
foregoing provisions shall not be construed to broaden in any way 
Lessee's Permitted Uses;

5.6 Assignment; Sublease.

Not without prior written consent of Lessor, which will not be 
unreasonably withheld, to assign, mortgage, pledge or otherwise 
transfer this Lease or to make any sublease, or permit occupancy 
of the Premises or any part thereof by anyone other than the 
Lessee; in connection with any request by Lessee for such consent 
to assignment or subletting, to submit to Lessor in writing:

(i) the name of the proposed assignee or subtenant,

(ii) such information as to its financial responsibility  and 
standing as Lessor may reasonably require,

(iii) all of the terms and provisions upon which the proposed 
assignment or subletting is to be made and
	
(iv) an option executed by Lessee to Lessor as provided in 
the immediately following sentence of this Section 5.6, 
provided that the Lessee shall not be obligated to give 
such option if the proposed assignment or sublease is to 
be made to an Affiliate of Lessee.

Lessor shall have an option, except as aforesaid, to be 
exercised in writing within sixty (60) days after its 
receipt from Lessee of such request, information and 
option, to cancel and terminate this Lease, if the 
request is to assign the Lease or to sublet all of the 
Premises or, if the request is to sublet a portion of 
the Premises only, to cancel and terminate this Lease 
with respect to such portion, in each case as of the 
date set forth in Lessor's notice of exercise of such 
option, which shall be not less than fourteen (14) nor 
more than sixty (60) days following the giving of such 
notice; in the event Lessor shall exercise such option, 
Lessee shall surrender possession of the entire 
Premises, or the portion which is the subject of the 
option, as the case may be, on the date set forth in 
such notice in accordance with the provisions of this 
Lease relating to surrender of the Premises at the 
expiration of the Lease Term; if this Lease shall be 
canceled as to a portion of the Premises only, Annual 
Fixed Rent shall be abated proportionately according to 
the ration that the number of square feet in the portion 
of the space surrendered bears to the Rentable Floor 
Area of Lessee's Space, as additional rent, Lessee shall 
reimburse Lessor promptly for reasonable legal and other 
expenses incurred by Lessor in connection with any 
request by Lessee for consent to assignment or 
subletting.  In the event Lessor shall not exercise its 
option to cancel this Lease pursuant to the foregoing 
provisions, provided that the terms and provisions of 
such assignment or subletting shall specifically make 
applicable to the assignee or sublease all of the 
provisions of this Section 5.6 so that Lessor shall have 
against the assignee or sub-lessee all rights with 
respect to any further assignment and subletting which 
are set forth herein, no assignment or subletting shall 
affect the continuing primary liability to Lessee 
(which, following assignment, shall be joint and several 
with assignee); no consent to any of the foregoing in a 
specific instance shall operate as a waiver in any 
subsequent instance; and no assignment shall be binding 
upon Lessor or any of Lessor's mortgages, unless Lessee 
shall deliver to Lessor an instrument in recordable form 
which contains a covenant of assumption by the assignee 
running to Lessor and all persons claiming by, through 
or under Lessor, but the failure or refusal of the 
assignee to execute such instrument so assumption shall 
not release or discharge assignee from its liability as 
Lessee hereunder.  The term "Affiliate of Lessee" for 
purposes of this Section 5.6 shall mean

(i)	any corporation, partnership, trust, association 
or other business organization directly or 
indirectly (through other entities or otherwise) 
owning, controlling or holding, whether with or 
without power to vote, 30% or more of the entire 
beneficial interest in Lessee or any successor 
whether by merger, consolidation or acquisition 
of all of the assets of Lessee,

(ii) any corporation or trust with transferable 
shares, 30% or more of whose outstanding capitol 
stock or shares of beneficial interest of any 
class is directly or indirectly (through other 
entities or otherwise) own, controlled or held, 
whether with or without the power to vote, by 
Lessee or any successor whether by merger, 
consolidation or acquisition of all or 
substantially all of the assets of Lessee or any 
corporation affiliated with Lessee or such 
successor as defined in (i) above, and

(iii) any partnership, association or other business 
organization, 30% or more of the beneficial 
interest in which, whether with or without the 
power to vote, is directly or indirectly) 
through other entities or otherwise) owned, 
controlled or held by Lessee or such successor 
or any corporation affiliated with Lessee or 
such successor as defined in (i) above;

5.7 Indemnity.

To defend with counsel first approved by Lessor, save harmless, and 
indemnify Lessor from any liability for injury, loss, accident or 
damage to any person or property, and from any claims, actions, 
proceedings and expenses and costs in connection therewith 
(including without limitation reasonable counsel fees),

(i) arising from the omission, fault, willful act, 
negligence or other misconduct of Lessee or from any use 
made or thing done or occurring on the Premises not due 
to the omission, fault, willful act, negligence or other 
misconduct of Lessor, or

(ii) resulting from the failure of Lessee to perform and 
discharge its covenants and obligations under this 
Lease;

5.8 Right of Entry.

To permit Lessor and Lessor's agents and designees to examine the 
Premises at reasonable times and, if Lessor shall so elect, to 
make any repairs or replacements Lessor may deem necessary, to 
remove at Lessee's expense, any alterations, additions, signs, 
curtains, blinds, shades, awnings, aerials, flagpoles, or the like 
not consented to in writing by Lessor, and to show the Premises to 
prospective Lessees during the twelve (12) months preceding 
expiration of the Lease Term and to prospective purchasers and 
mortgagees at all reasonable times;

5.9 Floor Load; Prevention of Vibration and Noise.

Not to place a load upon the Premises exceeding the live load for 
which the floors have been designed; and not to move any safe, 
vault or other heavy equipment in, about or out of the Premises 
except in such manner and at such times as Lessor shall in each 
instance authorize; and to isolate and maintain all of Lessee's 
business machines and mechanical equipment, which cause or may 
cause airborne or structure-borne vibration or noise, whether or 
not it may be transmitted to any other leased space in the 
Building, in such manner acceptable to Lessor so as to eliminate 
such vibration or noise;

5.10 Personal Property Taxes.

To pay promptly when due all taxes which may be imposed upon personal 
property (including without limitation, fixtures and equipment) in 
the Premises to whomsoever assessed;

5.11 Payment of Litigation Expenses.

In case Lessor shall, without any fault on its part, be made party to 
any litigation commenced by or against Lessee or by or against any 
party or parties in possession of the Premises or any part thereof 
claiming under Lessee, to pay, as additional rent, all cost, 
including without limitation, reasonable counsel fees incurred by 
or imposed upon Lessor in connection with such litigation, and, as 
additional rent, also to pay all such costs and fees incurred by 
Lessor in connection with the successful enforcement by Lessor of 
any obligations of Lessee under this Lease;

5.12 Insurance of Lessee's Property.

To procure, keep in force and pay for comprehensive public liability 
insurance indemnifying Lessor and Lessee against all claims and 
demands for injury to or death of persons or damage to property 
which may be claimed to have occurred upon the Premises in the 
amounts which shall, at the time Lessee and/or its agents or 
contractors enter the Premises in accordance with Article III of 
this Lease, be not less than One Million Dollars ($1,000,000) for 
property damage, and Five Million Dollars($5,000,000) for injury 
or death of more than one person in a single accident, and from 
time to time thereafter shall not be less than such higher amounts 
if procurable, as may be reasonably required by Lessor and are 
customarily carried by responsible office lessees in the 
Metropolitan Boston Area.  Such insurance shall be effected with 
insurers authorized to do business in Massachusetts as stock or 
mutual companies having a minimum combined Capital and Surplus of 
$1,000,000 under valid and enforceable Policies.

Such policies shall name Lessor and Lessee as the insured as their 
respective interests may appear and certificates of all such 
insurance shall be delivered to Lessor.  Such insurance shall 
provide that it shall not be canceled without at least ten (10) 
days prior written notice to each insured named therein.  On or 
before the time Lessee and/or its contractors enter the Premises 
in accordance with Article III of the Lease and thereafter not 
less than fifteen (15) days prior to the expiration date of each 
expiring policy, original copies of the policies provided for 
herein issued by the respective insurers or certificates of such 
policies setting forth in full the provisions thereof and issued 
by such insurers shall be delivered by Lessee to Lessor and 
certificates as aforesaid of such policies shall, upon request of 
Lessor, be delivered by Lessee to the holder of any mortgage 
affecting the Premises.

In addition to and not in limitation of the foregoing, Lessee 
covenants and agrees that all merchandise, furniture, fixtures and 
property of every kind, nature and  description of Lessee or 
Lessee's employees, agents, contractors, invitees, visitors or 
guests which may be in or upon the Premises or Buildings, in the 
public corridors, or on the sidewalks areaways and approaches 
adjacent thereto, during the term hereof, shall be at the sole 
risk and hazard of Lessee, and that if the whole or any part 
thereof shall be damaged, destroyed, or stolen or removed by 
reason of any cause or reason whatsoever, other than the 
negligence or willful default of Lessor, no part of said damage or 
less shall be charged to or borne by Lessor.

5.13 HVAC Maintenance.

Lessee will be responsible for maintaining all HVAC units and 
annually provide Lessor with a copy of a preventive maintenance 
agreement for each unit, from an authorized service company, that 
is acceptable to Lessor.

ARTICLE VI
CASUALTY AND TAKING

6.1 Termination of Restoration; Rent Adjustment.

In case during the Lease Term all or any substantial part of the 
Premises or the Buildings or the Lot are damaged materially by 
fire, force majeure, civil commotion, war, or other casualty or by 
action or public or other authority or a consequence thereof, or 
are taken by eminent domain or Lessor receives compensable damage 
by reason of anything lawfully done in pursuance of public or 
other authority, this Lease shall terminate at Lessor's election, 
which may be made notwithstanding Lessor's entire interest may 
have been divested, by notice given to Lessee within forty five 
(45) days after the election to terminate arises specifying the 
effective date of termination.  In case of such taking of part of 
the Premises, if the remainder is insufficient for use for 
Lessee's purposes, and the Lessor receives with the notice 
hereinafter referred to a certificate to the effect signed by 
Lessee, or in case of such damage or taking if the time needed to 
do the construction work necessary to put the Premises or such 
remainder in proper condition for use and occupation is reasonably 
estimated by Lessor to exceed six (6) months, Lessee may terminate 
this Lease by notice given to Lessor within sixty (60) days after 
the right to terminate arises specifying the effective date of 
termination.  In case of such damage or taking, Lessor shall 
notify Lessee within thirty (30) days after the occurrence thereof 
if Lessor's estimate of the time needed to do the construction 
work necessary to put the Premises or such remainder in proper 
condition for use and occupancy.  The effective date of 
termination specified by either Lessor or Lessee shall not be less 
than fifteen (15) nor more than thirty (30) days after the date of 
notice of such termination.  If in any such case the Premises are 
rendered unfit for use and occupancy and the Lease is not so 
terminated, Lessor shall use due diligence (following the 
expiration of all periods in which either party may terminate this 
Lease pursuant to the foregoing provisions of this Section 6.1) to 
put the Premises, or in case of taking what may remain thereof 
(excluding any terms installed or paid for by Lessee which Lessee 
may be required to remove pursuant to Section 5.2), into proper 
condition for use and occupancy and a just proportion of the fixed 
rent and additional rent according to the nature and extent of the 
injury shall be abated until the Premises or such remainder shall 
have been put by Lessor in such condition; and in case of taking 
which permanently reduces the area of the premises, a just 
proportion of the fixed rent and additional rent shall be abated 
for the remainder of the Lease Term.

6.2 Eminent Domain Damages Reserved.

Lessor reserves to itself any and all rights to receive awards made 
for damages to the Premises, the Buildings and Lot and the 
leasehold hereby created, or any one or more of them, accruing by 
reason of exercise of eminent domain or by reason of anything 
lawfully done in pursuance of public or other authority.  Lessee 
hereby releases and assigns to Lessor all Lessee's rights to such 
awards, and covenants to deliver such further assignments and 
assurances thereof as Lessor may from time to time request, hereby 
irrevocably designating and appointing Lessor as its attorney-in-
fact to execute and deliver in Lessee's name and behalf all such 
further assignments thereof.

6.3. Temporary Taking.

In the event of any taking of the Premises or any part thereof for 
temporary use, 

(i) this Lease shall be and remain unaffected thereby, and
(ii) Lessee shall be entitled to receive for itself such 
portion or portions of any award made for such use with 
respect to the period of the taking which is within the 
Lease Term, provided that if such taking shall remain in 
force at the expiration of earlier termination of this 
Lease, Lessee shall then pay to Lessor a sum equal to 
the reasonable cost of performing Lessee's obligations 
under Section 5.2 with respect to surrender of the 
Premises and upon such payment shall be excused from 
such obligations.

ARTICLE VII
DEFAULT

7.1 Events of Default.

This Lease is made upon this condition, that if the Lessee shall 
neglect or fail to perform any one or more of its covenants 
contained herein and any such neglect or failure continues after 
notice, in case of fixed rent or additional rent for more than ten 
(10) days, or in any other case for more than thirty (30) days and 
such additional time, if any, as is reasonably necessary to cure 
the default if the default is of such a nature that it cannot 
reasonably be cured in said thirty (30) days; or if Lessee or any 
guarantor of any of Lessee's obligations under this Lease makes 
any assignment for the benefit of creditors, commits any act of 
bankruptcy or files a petition under any bankruptcy or insolvency 
law; or if such a petition filed against Lessee or such guarantor 
is not dismissed within ninety (90) days; or if a receiver or 
similar officer becomes entitled to Lessee's leasehold hereunder 
and it is not returned to Lessee within ninety (90) days; or if 
such leasehold is taken on execution or other process of law in 
any action against Lessee, then in any case, whether or not the 
Lease Term shall have begun, Lessor may immediately, or at any 
time while such default exists and without further notice, 
terminate this Lease by notice to Lessee, specifying a date not 
less than (10) days after the giving of such notice on which this 
Lease shall terminate and this Lease shall come to an end on the 
date specified therein as fully and completely as if such date 
were the date herein originally fixed for the expiration of the 
Lease Term, and Lessor, at its election, may lawfully or at any 
time thereafter and without further notice, enter into and upon 
the premises or any part thereof in the name of the whole, and 
repossess the same as of Lessor's former estate and expel Lessee 
and those claiming through or under Lessee and remove their 
effects (forcibly if necessary) without being deemed guilty of any 
manner of trespass and without prejudice to any remedies for 
arrears of rent or any other preceding breach of covenant and 
Lessor may, at its election, store any effects so removed in a 
public warehouse or otherwise for the amount of, and at the 
expense of, Lessee, and upon termination of this Lease as 
aforesaid or under any provision of any statute, whether or not 
Lessor enters the Premises, Lessee will then quit and surrender 
the Premises to Lessor, but Lessee shall remain liable as 
hereinafter provided.

7.2 Damages.

In the event that this Lease is terminated under any of the 
provisions contained in Section 7.1 or shall be otherwise 
terminated for breach of any obligation of Lessee, Lessee 
covenants to pay forthwith to Lessor, as compensation, the excess 
of the total rent reserved for the residue of the Lease Term over 
the rental value of the Premises for said residue of the Lease 
Term.  In calculating the rent reserved there shall be included, 
in addition to the Fixed Rent and all Additional Rent, the value 
of all other considerations agreed to be paid or performed by 
Lessee for said residue.  Lessee further covenants as an 
additional and cumulative obligation after any such ending to pay 
punctually to Lessor all the sums and perform in the same manner 
and to the same extent and at the same time as if this Lease had 
not been terminated.  In calculating the amounts to be paid by 
Lessee under the next foregoing covenant Lessee shall be credited 
with any amount paid to Lessor as compensation as in this Section 
7.2 provided and also with the net proceeds of any rent obtained 
by Lessor by reletting the Premises after deducting all Lessor's 
expenses in connection with such reletting, including without 
limitation, all repossession costs, brokerage commissions, fees 
for legal services and expenses of preparing the Premises for such 
reletting, it being agreed by Lessee that Lessor may

(i) relet the Premises or any part or parts thereof, for a 
term or terms which may at Lessor's option be equal to 
or less than exceed the period which would otherwise 
have constituted the balance of the Lease Term and may 
grant such concessions and free rent as Lessor in its 
sole judgement considers advisable or necessary to relet 
the same and

(ii) make alterations, repairs and decorations in the 
premises as Lessor in its sole judgment considers 
advisable or necessary to relet the same, and no action 
of Lessor in accordance with the foregoing or failure to 
relet or to collect rent under reletting shall operate 
or be construed to release or reduce Lessee's liability 
as aforesaid.

In lieu of any other damages or indemnity and in lieu of 
full recovery by Lessor of all sums payable under all 
the foregoing provisions of this Section 7.2, Lessor may 
by written notice to Lessee, at any time after this 
Lease is terminated under any of the provisions 
contained in Section 7.1 or is otherwise terminated for 
breach of any obligation of Lessee and before such full 
recovery, elect to recover, and Lessee shall thereupon 
pay, as liquidated damages, an amount equal to the 
aggregate of the Fixed Rent and Additional Rent accrued 
under Sections 2.5, 2.6 and 2.7 in the twelve (12) 
months ended next prior to such termination plus the 
amount of Fixed Rent and Additional Rent of any kind 
accrued and unpaid at the time of termination and less 
the amount of any recovery by Lessor under the foregoing 
provisions of this Section 7.2 up to the time of payment 
of such liquidated damages.

Nothing in this Lease shall limit or prejudice the right of 
Lessor to prove for and obtain in proceedings for 
bankruptcy or insolvency by reason of the termination of 
this Lease, an amount equal to the maximum allowed by 
any statute or rule of law in effect at the time when, 
and governing the proceedings in which, the damages are 
to be proved, whether or not the amount be greater, 
equal to, or less than the amount of the loss or damages 
referred to above.

In the event the Lessor becomes involved in bankruptcy, 
insolvency, or assignment for the benefit of creditors 
by the Lessor, the Lessee shall have the right to cancel 
this Lease, provided that said conditions are not cured 
within sixty (60) days.

ARTICLE VIII
MISCELLANEOUS

8.1 Titles of Articles; Recording; Consent; Notice; Binding Effect.

This Lease shall not be recorded.  Upon request of either party, both 
parties The Titles of the Articles are for convenience only and 
not to be considered in constructing this Lease.  shall execute 
and deliver after this Lease Term begins a notice of this Lease in 
form appropriate for recording or registration, and if this Lease 
is terminated before this Lease expires, an instrument in such 
form acknowledging the date of termination.  Except as otherwise 
provided in Section 5.6, whenever any approval or consent shall 
not be delayed or withheld unreasonably.  Whenever any notice, 
approval, consent, request or election is given or made pursuant 
to this Lease it shall be in writing.  Communications and payments 
shall be addressed if to Lessor to Lessor's Original Address or at 
such other address as may have been specified by prior notice to 
Lessee, and if to Lessee, at Lessee's Original Address or at such 
other place as may have been specified by prior notice to Lessor. 
 Any communication so addressed shall be deemed duly served if 
mailed by registered or certified mail, return receipt requested. 
 If Lessor by notice to Lessee at any time designates some other 
person to receive payments or notices, all payments and notices 
thereafter by Lessee shall be paid or given to the agent so 
designated until notice to the contrary is received by Lessee from 
Lessor.  The obligations of this Lease shall run with the land, 
and this Lease shall be binding upon and insure to the benefit of 
the parties hereto and their respective successors and assigns, 
except that only the original Lessor named herein shall be liable 
for obligations accruing before the beginning of the Lease Term, 
and thereafter the original Lessor names herein and each 
successive owner of the Premises shall be liable only for 
obligations accruing during the period of their ownership.

8.2 Notice of Lease; Consent or Approval Notices; Bind and Insure; 
Trust Estates.

No assignment of this Lease and no agreement to make or accept any 
surrender, termination or cancellation of this Lease and no 
agreement to modify so as to reduce the rent, change the Lease 
Term, or otherwise materially change the rights of Lessor under 
this Lease, or to relieve Lessee of any obligations or liability 
under this Lease, shall be valid unless consented to by Lessor's 
mortgagees of record, if any, in each instance, if any, in which 
such consent is required pursuant to the terms of the mortgage.  
The delivery of keys to any employee of Lessor or to Lessor's 
agent or any employee thereof shall not operate as a termination 
of this Lease or a surrender of the Premises.

8.3 Lessor's Failure to Enforce.

The failure of Lessor or of Lessee to seek redress for violation of, 
or to insist upon the strict performance of, any covenant or 
condition of this Lease, or, with respect to such failure of 
Lessor, any of the Rules and Regulations referred to in Section 
5.4, whether heretofore or hereafter adopted by Lessor, shall not 
be deemed a waiver of such violation nor prevent a subsequent act, 
which would have originally constituted a violation, from having 
all the force and effect of an original violation, nor shall the 
failure of Lessor to enforce any of said Rules and Regulations 
against any other Lessee in the Building be deemed a waiver of any 
such Rules and Regulations.  The receipt by Lessor of Fixed Rent 
or Additional Rent with knowledge of the breach of any covenant of 
this Lease shall not be deemed to have been waived by Lessor, or 
by Lessee unless such waiver be in writing signed by the party to 
be charged.  No consent or waiver, express or implied, by Lessor 
or Lessee to or of any breach of any agreement or duty shall be 
construed as a waiver or consent to or any other breach of the 
same or any other agreement or duty.

8.4 Acceptance of Partial Payments of Rent.

No acceptance by Lessor of a lesser sum than the fixed rent and 
additional rent then due shall be deemed to be other than on 
account of the earliest installment of such rent due, nor shall 
any endorsement or statement on any check or any letter 
accompanying any check or payment as rent be deemed an accord and 
satisfaction, and Lessor may accept such check or payment without 
prejudice to Lessors right to recover the balance of such 
installment or pursue any other remedy in this Lease provided.

8.5 Cumulative Remedies.

The specific remedies to which Lessor may resort under the terms of 
this Lease are cumulative and are not intended to be exclusive of 
any other remedies or means of redress to which it may be lawfully 
entitled in case of any breach or threatened breach by Lessee of 
any provisions of this Lease.  In addition to the other remedies 
provided in this Lease, Lessor shall be entitled to the restraint 
by injunction of the violation or attempted or threatened of any 
of the covenants, conditions or provisions of this Lease or to a 
decree compelling specific performance of any such covenants, 
conditions or provisions.

8.6 Partial Invalidity.

If any term of this Lease, or the application thereof to any person 
or circumstances, shall to any extent be invalid or unenforceable, 
the remainder of this Lease, or the application of such term to 
persons or circumstances other than those as to which it is 
invalid or unenforceable, shall not be affected thereby, and each 
term of this Lease shall be valid and enforceable to the fullest 
extent permitted by law.

8.7 License for Support.

If an excavation shall be made upon land adjacent to property of 
Lessor of which the Premises are a part, or shall be authorized to 
be made, Lessee shall afford to the person causing or authorized 
to cause such excavation, license to enter upon the Premises for 
the purpose of doing such work as said person shall deem necessary 
to preserve the wall of the Buildings from injury or damage and to 
support the same by proper foundations without any claims for 
damages or indemnity against Lessor, or diminution or abatement of 
rent.

8.8 Self Help.

If Lessee shall at any time default in the performance of any 
obligation under this Lease, Lessor shall have the right, but 
shall not be obligated, to enter upon the Premises and to perform 
such obligation notwithstanding the fact that no specific 
provision for such substituted performance by Lessor is made in 
this Lease with respect to such default.  In performing such 
obligation, Lessor may make any payment of money or perform any 
other act.  All sums so paid by Lessor (together with interest at 
the rate of 18% per annum) and all necessary incidental costs and 
expenses in connection with the performance of any such act by 
Lessor, shall be deemed to be Additional Rent under this Lease and 
shall be payable to Lessor immediately on demand.  Lessor may 
exercise the foregoing rights without waiving any other of its 
rights or releasing Lessee from any of its obligations under this 
Lease.

8.9 Lessee's Estoppel Certificate.

Lessee agrees from time to time, upon not less than fifteen (15) days 
prior written request by Lessor, to execute, acknowledge and 
deliver to Lessor a statement in writing certifying that this 
Lease is unmodified and in full force and effect and that Lessee 
has no defenses, offsets or counterclaims against its obligations 
to pay the Fixed  Rent and Additional Rent and to perform its 
other covenants under this Lease (or if there have been any 
modifications that the same is in full force and effect so 
modified and stating the modifications and, if there are any 
defenses, offsets, counterclaims, or defaults, setting them forth 
in reasonable detail), and the dates to which the Fixed Rent, 
Additional Rent and other charges have been paid.  Any such 
statement delivered pursuant to this Section 8.9 may be relied 
upon by any prospective purchaser or mortgages of the Premises or 
any prospective assignee of any mortgage of the Premises.

8.10 Waiver of Subrogation.

Any insurance carried by either party with respect to the Premises 
and property therein or occurrences thereon shall, if the other 
party so requests and if it can be so written without additional 
premium, or with an additional premium which the other party 
agrees to pay, include a clause or endorsement denying to the 
insurer rights of subrogation against  the other party to the 
extent rights have been waived by the insured prior to occurrence 
of injury or loss.  Each party, notwithstanding any provisions of 
this Lease to the contrary, hereby waives any rights of recovery 
against the other for injury or loss due to hazards covered by 
insurance containing such clause or endorsement to the extent of 
the indemnification received thereunder.

8.11 Governing Law.

This Lease shall be governed exclusively by the provisions hereof and 
by the laws of the Commonwealth of Massachusetts, as the same may 
from time to time exist.

8.12 Brokerage.

Lessee warrants and represents that it has dealt with no brokers or 
brokerage firms in relation to this transaction other than Mike 
Ripp of Lynch Murphy Walsh & Partners and Casler and Company.  
Commissions will be detailed in a separate agreement between the 
brokers and the Lessor.

8.13 Assignment of Rent.

With reference to any assignment by Lessor of Lessor's interest in 
this Lease, or the rents payable hereunder, conditional in nature 
or otherwise, which assignment is made to the holder of the first 
mortgage on the Premises, the Lessee agrees:

(a) that the execution thereof by Lessor and the acceptance 
thereof by the holder of such mortgage shall never be 
deemed an assumption by such holder of any of the 
obligations of the Lessor hereunder, unless such holder 
shall, by written notice sent to Lessee, specifically 
otherwise elect; and

(b) that, except as aforesaid, such holder shall be treated as 
having assumed the Lessor's obligations hereunder only 
upon foreclosure of such holder's mortgage all of its 
duties and obligations hereunder.

(c) that notwithstanding any assignment of mortgage, the 
Lessor shall discharge all of its duties and obligations 
hereunder.

ARTICLE IX
SUBORDINATION

9.1 Lease Subordinate to Mortgage Indebtedness.

This Lease is also subordinate to certain mortgages on the Buildings 
and Lot and shall be subordinate to any other mortgage hereafter 
on the Buildings and Lot and to each advance made or hereafter to 
be made under any such mortgages and to all renewals, 
modifications, consolidations, replacements and extensions thereof 
and all substitutions therefor.  In the event that any mortgagee 
or its respective successor in title shall succeed to the interest 
of Lessor then, at the option of such mortgagee or successor, the 
Lease shall nevertheless continue in full force and effect and 
Lessee shall and does hereby agree in such event to adhere to such 
mortgagee or successor and to recognize such mortgagee or 
successor as its Lessor, provided such mortgagee or successor 
agrees not to disturb the tenancy of the Lessee.

9.2 Implementation of Article IX.

Lessee agrees on request of Lessor to execute and deliver from time 
to time any agreement which may reasonably be deemed necessary to 
implement the provisions of this Article IX.

ARTICLE X
ARBITRATION

10.1 Method of Appointment of Arbiters; Awards; Costs.

In the event of a dispute between Lessor and Lessee with respect to 
any matter set forth in Sections 3.1 or 3.2 hereof, such dispute 
shall be arbitrated by three arbitrators appointed as follows:

Lessor and Lessee shall each appoint a fit and impartial person as 
arbitrator who shall have at least ten (10) years experience in 
the Metropolitan Boston Area in a calling connected with the 
subject matter of the dispute.  Written notice of such appointment 
shall be given by each party to the other within fifteen (15) days 
of the date upon which written notice is given by one party to the 
other demanding arbitration and the arbitrators so appointed shall 
appoint a third arbitrator who shall likewise have ten (10) years 
of experience in the Metropolitan Boston Area in a calling 
connected with the subject matter of the dispute, and if the 
arbitrators fail to agree upon a third arbitrator within fifteen 
(15) days of  the date upon which the later of such written 
notices of appointment of the first two arbitrators is given, such 
third arbitrator shall be appointed by a Justice of the Superior 
Court of the Commonwealth of Massachusetts in Middlesex County 
upon ten (10) days notice of the institution proceedings for such 
court appointment, or by any other Court sitting in Middlesex 
County succeeding to the jurisdiction and functions exercised by 
the Superior Court of the Commonwealth of Massachusetts.  Any 
award that shall be made in such arbitration by the arbitrators or 
a majority of them shall be binding and shall have the same force 
and effect as a judgment made in a court of competent jurisdiction 
and both Lessor and Lessee shall have the right to apply to the 
Superior Court of the Commonwealth of Massachusetts in Middlesex 
County, or to any other court sitting in Middlesex County 
succeeding to the jurisdiction and functions exercised by the 
Superior Court of the Commonwealth of Massachusetts, for a decree, 
judgment or order upon said arbitration or award upon ten (10) 
days notice to the other party.  The fees, costs and expenses of 
arbitration, other than fees of attorneys for the parties, expert 
witnesses and other witness' fees, shall be borne equally between 
the parties unless the arbitrators determine that some other 
division shall under the circumstances be more equitable.

ARTICLE XI
SECURITY DEPOSIT

11.1 Amount; Application.

Lessee has deposited with Lessor the sum of Seventy Five Thousand 
Dollars ($75,000) as security for the performance by Lessee of its 
covenants and obligations hereunder.  Such Security Deposit shall 
not bear interest and shall not be considered and advance payment 
of rental or a measure of Lessor's damages in case of default by 
Lessee.  If Lessee defaults in the performance of any of the 
covenants and obligations to be performed by it, Lessor may, from 
time to time, without prejudice to any remedy, use such Security 
Deposit to the extent necessary to make good any arrearages in 
Rent or any sum as to which Lessee is in default including any 
damages or deficiency may accrue before or after termination of 
this Lease.  Following any such application of the Security 
Deposit, Lessee shall pay to Lessor on demand the amount so 
applied in order to restore the Security Deposit to its original 
amount.  If Lessee is not then in default hereunder, any remaining 
balance of Security Deposit shall be returned by Lessor to Lessee 
upon termination of this Lease and after delivery of possession of 
the premises to Lessor in accordance with the Lease.  If Lessor 
assigns its interest in the premises during the Lease Term, Lessor 
shall have no further liability for the return of such Security 
Deposit and Lessee agrees to look solely to the new Lessor for the 
return of the Security Deposit.  This provision shall apply to 
every transfer or  assignment made of the Security Deposit to a 
new Lessor.  Lessee agrees that it will not assign or encumber or 
attempt to assign or encumber the monies deposited as security and 
that Lessor and its successors and assigns shall not be bound by 
any such actual or attempted assignment or encumbrance.  Lessee 
has also paid the first month's rent at the time of the signing of 
this Lease.

ARTICLE XII
LESSOR'S LIEN

12.1 Liens for Lessor.

The statutory lien for rent is not waived.

EXHIBIT A

DRAWING OF BUILDING AT 220 BEAR HILL ROAD.

EXHIBIT B

Additional Terms Between Lessor and Lessee

Lease Between 220 Bear Hill Road Realty Trust, Lessor, and CTC 
Communications Corp., Lessee.

Lessee has agreed to lease the building in an "as is" condition.

Lessor has informed Lessee that the HVAC units in the lobby and grand 
ballroom areas need to be replaced.  Also, that there are a total of 
nine (9) roof top units, two space heaters and one roof top space 
heater.

Lessor has also informed Lessee that the hot water system has been 
disconnected and that Lessee will need to install new hot water 
tanks.

Lessor also pointed out to Lessee that when pictures, etc., are removed 
from walls, there will be holes in those walls and that some 
electrical and plumbing connections are exposed.

The Lessee has inspected the building several times with contractors and 
architects and is aware of the "as is" condition.

Lessee has indicated to Lessor that Lessee plans on demolishing most of 
the existing walls and plans on building out new office space.

Lessee and Lessor have agreed that a back-flow regulator will need to be 
installed on the sprinkler system.

Lessee has informed Lessor that it intends to install a number of 
windows in the space and has requested Lessor to help in this capital 
expenditure.  Lessee agrees to install at least 15 windows in the 
space.

Lessor has already reduced the base rent since Lessee is leasing the 
space in the "as is" condition; however, as additional consideration 
to the Lessee, Lessor has agreed to give Lessee a total of Fifty 
Thousand Dollars ($50,000) to be deducted at a rate of Eight Thousand 
Three Hundred Thirty Three Dollars and Thirty Three Cents ($8,333.33) 
per year over the six years of the original lease for all of the 
above items since Lessee will pay for all of the above work as part 
of Lessees buildout.  The final net annual base rent after deductions 
is $304,166.67 payable monthly at the rate of $25,347.23.

Lessor will leave ceiling tiles as is throughout the building.


EXHIBIT C
OPTION TO EXTEND LEASE

THIS EXHIBIT, to be made part of a lease between 220 Bear Hill Road 
Realty Trust, Vincent A. Messina, Trustee, hereinafter called Lessor 
and CTC Communication Corporation, hereinafter called Lessee.

WHEREAS, the Lessor and Lessee have entered into a certain lease for the 
rental of square feet of office space at the Premises constructed on 
220 Bear Hill Road, Waltham, Massachusetts; and

WHEREAS, the said parties have mutually agreed upon the inclusion of the 
following additional provisions and covenants in said Lease;

NOW, THEREFORE, for mutual valuable consideration, receipt and benefit 
of which is acknowledged by both parties, it is agreed that the 
following shall be included and added to said Lease, which in all 
other particulars remains unchanged, and that said following language 
is hereby incorporated by reference and made a part of said Lease:

If Lessee shall have fully and promptly complied with all the terms and 
provisions of this Lease, and shall not be in default in the 
performance or observance of any of the terms and conditions of this 
Lease to be performed and observed by Lessee, the Lessee shall have 
the right, at its election to extend the term of this Lease for two 
(2) additional periods of six (6) years commencing upon the 
expiration of the term on the same terms and conditions by notice in 
writing to Lessor 365 days prior to the end of the term, except that 
for the extended term the rent for the demised premises shall be at 
ninety-five (95%) of the then fair market rental rate for comparable 
space in similar quality buildings in the surrounding area.  Fair 
market rental rate should take into account rental rates, tenant 
improvement allowances, commissions, and concessions prevalent in the 
market for comparable space for tenants of similar size and credit 
worthiness.

The Lessee and Lessor will have a period of sixty days to negotiate the 
new market rent.  If no agreement can be reached between parties 
then, the Lessor will be free to lease the space to another party; 
therefore, if the parties reach an agreement; the new agreement must 
be signed prior to Three hundred (300) days to the end of the term of 
this lease.

The Lessee during the extended term of this Lease shall pay the 
operating and tax expenses in the same manner as set forth in the 
original term of this Lease in addition to the foregoing provision.  
The Lessor will not continue the base rent allowance during the 
option period.

                                                       EXHIBIT 10.23
WARRANT 
GOLDMAN SACHS & CO
"THE SECURITIES EVIDENCED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES 
ACT OF 1933, AS AMENDED, OR ANY STATE SECURITIES LAWS.  NO SALE OR DISPOSITION 
MAY BE EFFECTED WITHOUT (i) AN EFFECTIVE REGISTRATION STATEMENT RELATED 
THERETO, (ii) AN OPINION OF COUNSEL FOR THE HOLDER, REASONABLY SATISFACTORY TO 
THE COMPANY, THAT SUCH REGISTRATION IS NOT REQUIRED, (iii) OTHERWISE COMPLYING 
WITH THE PROVISIONS OF SECTION 7 OF THE WARRANT UNDER WHICH THESE SECURITIES 
WERE ISSUED DIRECTLY OR INDIRECTLY." 
CTC COMMUNICATIONS CORP.
WARRANT TO PURCHASE  662,600 SHARES
OF COMMON STOCK 
CTC COMMUNICATIONS CORP., a Massachusetts corporation (the "Company"), hereby 
certifies that, for value received, Goldman Sachs & Co., a New York limited 
partnership, or its registered transferees, successors or assigns (each, a 
"holder"), is the registered holder of warrants (the "Warrants") to subscribe 
for and purchase Six Hundred Sixty Two Thousand and Six Hundred (662,600) 
shares of the fully paid and nonassessable Common Stock (as adjusted pursuant 
to Section 4 hereof, the "Warrant Shares") of the Company, at a purchase price 
per share equal to Six Dollars and Seventy-Five Cents ($6.75) (such price, as 
adjusted pursuant to Section 4 hereof, the "Warrant Price"), subject to the 
provisions and upon the terms and conditions hereinafter set forth.  As used 
herein, (a) the term "Common Stock" shall mean the Company's presently 
authorized Common Stock, par value $0.01 per share, and any stock into or for 
which such Common Stock may hereafter be converted or exchanged, (b) the term 
"Date of Grant" shall mean September 1, 1998, and (c) the term "Other 
Warrants" shall mean any warrant issued upon transfer or partial exercise of 
this Warrant.  The term "Warrant" as used herein shall be deemed to include 
Other Warrants unless the context hereof or thereof clearly requires 
otherwise. 
This Warrant and the warrant of even date herewith, issued to Fleet National 
Bank ("Fleet") for 311,812 shares of Common Stock (the "Fleet Warrant"), are 
being issued pursuant to that certain Loan and Security Agreement (the "Loan 
Agreement") of even date herewith by and among the Company, Goldman Sachs 
Credit Partners L.P., and Fleet.  As used herein, (a) the term "Series 
Warrants" shall mean this Warrant and the Fleet Warrant collectively, and (b) 
the term "Series Warrant Shares" shall mean the aggregate of the shares of 
Common Stock issuable upon the exercise of this Warrant and the Fleet Warrant 
(which amount initially totals 974,412 shares).
1. Term.  The purchase right represented by this Warrant is exercisable, in 
whole or in part, at any time and from time to time from the Date of Grant 
through and including the close of business on September 1, 2003 (the 
"Expiration Date"); provided, however, that in the event that any portion of 
this Warrant is unexercised as of the Expiration Date, the terms of Section 
2(b) below shall apply.

2. Exercise
	a.  Method of Exercise; Payment; Issuance of New Warrant.  
Subject to Section 1 hereof, the purchase right represented by this Warrant 
may be exercised by the holder hereof, in whole or in part and from time to 
time, by the surrender of this Warrant (with the notice of exercise form 
attached hereto as Exhibit A duly executed) at the principal office of the 
Company, except as otherwise provided for herein, and by the payment to the 
Company of an amount equal to the then applicable Warrant Price multiplied by 
the number of Warrant Shares then being purchased.  The person or persons in 
whose name(s) any certificate(s) representing shares of Common Stock shall be 
issuable upon exercise of this Warrant shall be deemed to have become the 
holder(s) of record of, and shall be treated for all purposes as the record 
holder(s) of, the shares represented thereby (and such shares shall be deemed 
to have been issued) immediately prior to the close of business on the date or 
dates upon which this Warrant is exercised if exercised prior to the close of 
business on such date;  otherwise, the date of  record shall be the next 
business day.  In the event of any exercise of the rights represented by this 
Warrant, certificates for the shares of Common Stock so purchased shall be 
delivered to the holder hereof as soon as possible and in any event within 
thirty (30) days after such exercise and, unless this Warrant has been fully 
exercised (including without limitation, exercise pursuant to Section 2(b) 
below), a new Warrant representing the portion of the Warrant Shares, if any, 
with respect to which this Warrant shall not then have been exercised shall 
also be issued to the holder hereof as soon as possible and in any event 
within such thirty (30)-day period.
	(b)  Automatic Exercise.  In the event that any portion of this Warrant 
remains unexercised as of the Expiration Date and the fair market value 
(determined in accordance with Section 4(h) below) of one share of Common 
Stock as of the Expiration Date is greater than the applicable Warrant Price 
as of the Expiration Date, then this Warrant shall be deemed to have been 
exercised automatically immediately prior to the close of business on the 
Expiration Date (or, in the event that the Expiration Date is not a business 
day, the immediately preceding business day) (the "Automatic Exercise Date"), 
and the person entitled to receive the shares of Common Stock issuable upon 
such exercise shall be treated for all purposes as the holder of record of 
such Warrant Shares as of the close of business on such Automatic Exercise 
Date.  This Warrant shall be deemed to be surrendered to the Company on the 
Automatic Exercise Date by virtue of this Section 2(b) and without any action 
by the holder of this Warrant or any other person, and payment to the Company 
of the then applicable Warrant Price multiplied by the number of Warrant 
Shares then being purchased shall be deemed to be made pursuant to the terms 
of Section 2(c) below (without payment by the holder of any exercise price or 
any cash or other consideration).  As promptly as practicable on or after the 
Automatic Exercise Date and in any event within thirty (30) days thereafter, 
the Company at its expense shall issue and deliver to the person or persons 
entitled to receive the same a certificate or certificates for the number of 
Warrant Shares issuable upon such exercise.

	c.  Right to Convert Warrant into Common Stock; Net Issuance.
		(1)  Right to Convert.  
In addition to and without limiting the rights of the holder hereof under the 
terms of this Warrant, the holder shall have the right to convert this Warrant 
or any portion thereof (the "Conversion Right") into shares of Common Stock as 
provided in this Section 2(c) at any time or from time to time during the term 
of this Warrant.  Upon exercise of the Conversion Right with respect to all or 
a specified portion of shares subject to this Warrant (the "Converted Warrant 
Shares"), the Company shall deliver to the holder (without payment by the 
holder of any exercise price or any cash or other consideration) that number 
of shares of fully paid and nonassessable Common Stock equal to the quotient 
obtained by dividing (i) the value of this Warrant (or the specified portion 
hereof) on the Conversion Date (as defined in Section 2(c)(2) hereof), which 
value shall be equal to (A) the aggregate fair market value of the Converted 
Warrant Shares issuable upon exercise of this Warrant (or the specified 
portion hereof) on the Conversion Date less (B) the aggregate Warrant Price of 
the Converted Warrant Shares immediately prior to the exercise of the 
Conversion Right by (ii) the fair market value of one (1) share of Common 
Stock on the Conversion Date. 
Expressed as a formula, such conversion shall be computed as follows:
X  =  A - B/Y

Where:		X =	the number of shares of Common Stock that 
may be issued to the holder
Y =	the fair market value (FMV) of one (1) 
share of Common Stock
A =	the aggregate FMV (i.e., FMV x Converted 
Warrant Shares)
B =	the aggregate Warrant Price (i.e., 
Converted Warrant Shares x Warrant Price)
No fractional shares shall be issuable upon exercise of the Conversion Right, 
and, if the number of shares to be issued determined in accordance with the 
foregoing formula is other than a whole number, the Company shall pay to the 
holder an amount in cash equal to the fair market value of the resulting 
fractional share on the Conversion Date.  For purposes of Section 9 of this 
Warrant, shares issued pursuant to the Conversion Right shall be treated as if 
they were issued upon the exercise of this Warrant. 
		(2)  Method of Exercise.  
The Conversion Right may be exercised by the holder by the surrender of this 
Warrant at the principal office of the Company together with a written 
statement specifying that the holder thereby intends to exercise the 
Conversion Right and indicating the number of shares subject to this Warrant 
which are being surrendered (referred to in Section 2(c)(1) hereof as the 
Converted Warrant Shares) in exercise of the Conversion Right.  Such 
conversion shall be effective upon receipt by the Company of this Warrant 
together with the aforesaid written statement, or on such later date as is 
specified therein (the "Conversion Date").  Certificates for the shares 
issuable upon exercise of the Conversion Right and, if applicable, a new 
warrant evidencing the balance of the shares remaining subject to this 
Warrant, shall be issued as of the Conversion Date and shall be delivered to 
the holder within thirty (30) days following the Conversion Date.
		(3)  Determination of Fair Market Value.
For purposes of this Section 2(c), "fair market value" of a share of Common 
Stock shall have the meaning set forth in Section 4(h) below.
3.	Stock Fully Paid; Reservation of Shares.  
All Warrant Shares that may be issued upon the exercise of the rights 
represented by this Warrant will, upon issuance pursuant to the terms and 
conditions herein, be fully paid and nonassessable, and free from all taxes, 
liens, charges, and pre-emptive rights with respect to the issue thereof.  The 
Company shall pay all transfer taxes, if any, attributable to the issuance of 
the Warrant Shares upon the exercise of this Warrant.  During the period 
within which the rights represented by this Warrant may be exercised, the 
Company will at all times have authorized, and reserved for the purpose of the 
issue upon exercise of the purchase rights evidenced by this Warrant, a 
sufficient number of shares of its Common Stock to provide for the exercise of 
the rights represented by this Warrant. 
4.	Adjustment of Warrant Price and Number of Shares.  
The number and kind of securities purchasable upon the exercise of this 
Warrant and the Warrant Price shall be subject to adjustment from time to time 
upon the occurrence of certain events, as follows:
	a.  Adjustment for Initial Errors.  
The Company hereby acknowledges that the number of Warrant Shares constituting 
the initial number of securities purchasable upon the exercise of this Warrant 
(the "Exercise Quantity") was calculated based upon the Company's 
representation that the number of outstanding shares of Common Stock of the 
Company, calculated on a fully diluted basis using the treasury stock method 
as contemplated by the Accounting Principles Board Opinion No. 15 (as referred 
to in Statement of Financial Accounting Standards No. 128) (such shares as 
calculated on any date, the "Fully Diluted Shares"), as of the Date of Grant 
using an ending market price of $6.75 per share of Common Stock and before 
giving effect to the issuance of any of the Series Warrants or Series Warrant 
Shares, totaled 12,017,745 shares.  The calculation used by the Company in 
determining such amount is set forth in Exhibit B hereto.  If for any reason 
it shall hereafter be determined that the actual number of Fully Diluted 
Shares as of the Date of Grant differed from such amount, then the Company or 
the holder (whichever shall discover such error) shall notify the other of 
such determination and the Company shall forthwith reissue all of the 
outstanding Warrants with an appropriate proportional adjustment in said 
number to be effective from the Date of Grant, provided that such adjustment 
shall be made only if it results in an increase in the number of Warrant 
Shares hereunder.
	b.  Merger, Sale, Reclassification.  
In case of any (i) consolidation or merger (including a merger in which the 
Company is the surviving entity), (ii) sale or other disposition of all or 
substantially all of the Company's assets or distribution of property to 
stockholders (other than distributions payable out of earnings or retained 
earnings), or (iii) reclassification, change or conversion of securities of 
the class issuable upon exercise of this Warrant (other than a change in par 
value, or from par value to no par value, or from no par value to par value, 
or as a result of a subdivision or combination), then the Company shall take 
all necessary actions to ensure that thereafter the holder of this Warrant 
shall have the right to receive, at a total purchase price not to exceed that 
payable upon the exercise of the unexercised portion of this Warrant, and in 
lieu of the shares of Common Stock theretofore issuable upon exercise of this 
Warrant, the kind and amount of shares of stock, other securities, money and 
property receivable upon such consolidation, merger, sale or other 
disposition,  reclassification, change or conversion by a holder of the number 
of shares of Common Stock then purchasable under this Warrant.  Such new 
Warrant shall provide for adjustments that shall be as nearly equivalent as 
may be practicable to the adjustments provided for in this Section 4.  The 
provisions of this Section 4(b) shall similarly apply to successive 
reclassifications, changes and conversions. 
	c.  Subdivision or Combination of Shares.  
If the Company at any time while this Warrant remains outstanding and 
unexpired shall subdivide or combine its outstanding shares of Common Stock, 
the Warrant Price shall be proportionately decreased in the case of a 
subdivision or increased in the case of a combination, effective at the close 
of business on the date the subdivision or combination becomes effective. 
	d.  Stock Dividends and Other Distributions.  
If the Company at any time while this Warrant is outstanding and unexpired 
shall (i) pay a dividend with respect to Common Stock payable in Common Stock, 
or (ii) make any other distribution with respect to Common Stock (except any 
distribution specifically provided for in Section 4(b), Section 4(c), or 
Section 4(e) hereof) of Common Stock, then the Warrant Price shall be 
adjusted, from and after the date of determination of stockholders entitled to 
receive such dividend or distribution, to that price determined by multiplying 
the Warrant Price in effect immediately prior to such date of determination by 
a fraction (i) the numerator of which shall be the total number of Fully 
Diluted Shares outstanding immediately prior to such dividend or distribution, 
and (ii) the denominator of which shall be the total number of Fully Diluted 
Shares outstanding immediately after such dividend or distribution. 
	e.  Special Distributions.  
In case the Company shall make any distribution (other than dividends and 
distributions referred to in Section 4(c) or Section 4(d) above and other than 
cash dividends) to all holders of shares of Common Stock (including any such 
distribution made in connection with a consolidation or merger in which the 
Company is the surviving corporation) of evidences of indebtedness, assets or 
subscription rights, options, warrants, or exchangeable or convertible 
securities containing the right to subscribe for or purchase shares of any 
class of equity securities of the Company, the Warrant Price to be in effect 
on and after the date of such distribution shall be adjusted by multiplying 
the Warrant Price in effect immediately prior to such record date by a 
fraction (i) the numerator of which shall be the fair market value per share 
of Common Stock on such record date (determined in accordance with Section 
4(h) below), less the fair market value (as determined by the Board of 
Directors of the Company in good faith as set forth in a duly adopted board 
resolution certified by the Company's Secretary or Assistant Secretary) of the 
portion of the assets or evidences of indebtedness so to be distributed or of 
such subscription rights, options, warrants, or exchangeable or convertible 
securities applicable to one (1) share of the Common Stock outstanding as of 
such record date, provided, that in the event the Board of Directors is unable 
to make such a determination or holders of at least fifty-one percent (51%) of 
the Series Warrant Shares issuable under outstanding Series Warrants disagree 
in writing with such determination (in the manner provided in Section 4(h) 
below), then the fair market value of such consideration shall be determined 
in the same manner as a Valuation under Section 4(h) below, and (ii) the 
denominator of which shall be such fair market value per share of Common Stock 
as determined in the manner set forth under Section 4(h) below.  Such 
adjustment shall be made successively whenever a distribution is made.  If the 
holder hereof has exercised all or any portion of this Warrant after the 
record date for a distribution covered by this paragraph, but prior to the 
date such distribution is made by the Company, then the Company shall make a 
distribution to the holder, concurrent with the distribution to stockholders, 
of such consideration that the holder would have been entitled to receive in 
connection with such distribution with respect to the shares issued on such 
exercise, had the holder exercised all or such portion of this Warrant 
immediately prior to such record date.
	f.  Other Issuances of Securities.  
		(1)  In case the Company or any subsidiary thereof shall, at any 
time after the Date of Grant, issue shares of Common Stock, or rights, 
options, warrants or convertible or exchangeable securities containing the 
right to subscribe for or purchase shares of Common Stock (excluding (i) 
shares, rights, options, warrants, or convertible or exchangeable securities 
outstanding on the Date of Grant, or issued in any of the transactions 
described in Sections 4(c), 4(d), and 4(e) above, (ii) shares issued upon the 
exercise of such rights, options or warrants or upon conversion or exchange of 
such convertible or exchangeable securities, (iii) the Series Warrants and any 
shares issued upon exercise thereof, (iv) up to Three Million Fifty-Eight 
Thousand Five Hundred Twenty-Six (3,058,526) shares of Common Stock issued or 
issuable to directors, officers, employees or consultants of the Company or 
any subsidiary in connection with their service as directors, officers, 
employees or consultants pursuant to any stock grant, stock option, warrant or 
other right (the "Employee Shares")), at a price per share of Common Stock 
(determined in the case of such rights, options, warrants, or convertible or 
exchangeable securities by dividing (x) the total amount received and/or 
receivable by the Company in consideration of the sale and issuance of such 
rights, options, warrants, or convertible or exchangeable securities, plus the 
total minimum consideration payable to the Company upon exercise, conversion, 
or exchange thereof by (y) the total maximum number of shares of Common Stock 
covered by such rights, options, warrants, or convertible or exchangeable 
securities) less than the fair market value per share of Common Stock 
(determined in accordance with Section 4(h) below) on the date the Company 
fixes the offering price of such shares, rights, options, warrants, or 
convertible or exchangeable securities, then the Warrant Price shall be 
adjusted so that it shall equal the price determined by multiplying the 
Warrant Price in effect immediately prior thereto by a fraction (i) the 
numerator of which shall be the sum of (A) the number of Fully Diluted Shares 
outstanding immediately prior to such sale and issuance plus (B) the number of 
shares of Common Stock which the aggregate consideration received (determined 
as provided above and below) for such sale or issuance would purchase at such 
fair market value per share, and (ii) the denominator of which shall be the 
total number of Fully Diluted Shares outstanding immediately after such sale 
and issuance.  Such adjustment shall be made successively whenever such an 
issuance is made.

		(2)  For the purposes of an adjustment under Section 4(f)(1), the 
maximum number of shares of Common Stock which the holder of any such rights, 
options, warrants or convertible or exchangeable securities shall be entitled 
to subscribe for or purchase shall be deemed to be issued and outstanding as 
of the date of such sale and issuance; furthermore, the consideration received 
by the Company therefor shall be deemed to be equal to the price per share of 
Common Stock (determined in the case of such rights, options, warrants, or 
convertible or exchangeable securities by dividing (x) the total amount 
received and/or receivable by the Company in consideration of the sale and 
issuance of such rights, options, warrants, or convertible or exchangeable 
securities, plus the total minimum consideration payable to the Company upon 
exercise, conversion, or exchange thereof by (y) the total maximum number of 
shares of Common Stock covered by such rights, options, warrants, or 
convertible or exchangeable securities) multiplied by the number of shares 
deemed issued and outstanding in the previous sentence.  In case the Company 
shall issue shares of Common Stock, or rights, options, warrants, or 
convertible or exchangeable securities containing the right to subscribe for 
or purchase shares of Common Stock, for a consideration consisting, in whole 
or in part, of consideration other than cash or its equivalent, then in 
determining the price per share of Common Stock and the consideration received 
by the Company for purposes of the first sentence of Section 4(f)(1), the 
Board of Directors of the Company shall determine, in good faith, the fair 
market value of said property, and such determination shall be described in a 
duly adopted board resolution certified by the Company's Secretary or 
Assistant Secretary, provided, that in the event the Board of Directors is 
unable to make such a determination or, in the case of, and solely to the 
extent that, any issuance constitutes an Affiliated Transaction as defined in 
Section 4(f)(3) below, holders of at least fifty-one percent (51%) of the 
Series Warrant Shares issuable under outstanding Series Warrants disagree in 
writing with such determination (in the manner provided in Section 4(h) 
below), then the fair market value of such consideration shall be determined 
in the same manner as a Valuation under Section 4(h) below.  In case the 
Company shall issue shares of Common Stock, or rights, options, warrants, or 
convertible or exchangeable securities containing the right to subscribe for 
or purchase shares of Common Stock, together with one (1) or more other 
securities as a part of a unit at a price per unit, then in determining the 
price per share of Common Stock and the consideration received by the Company 
for purposes of the first sentence of Section 4(f)(1), the Board of Directors 
of the Company shall determine, in good faith, which determination shall be 
described in a duly adopted board resolution certified by the Company's 
Secretary or Assistant Secretary, the fair market value of the rights, 
options, warrants, or convertible or exchangeable securities then being sold 
as part of such unit, provided, that in the event the Board of Directors is 
unable to make such a determination or, in the case of, and solely to the 
extent that, any issuance constitutes an Affiliated Transaction as defined in 
Section 4(f)(3) below, holders of at least fifty-one percent (51%) of the 
Series Warrant Shares issuable under outstanding Series Warrants disagree in 
writing with such determination (in the manner provided in Section 4(h) 
below), then the fair market value of such consideration shall be determined 
in the same manner as a Valuation under Section 4(h) below. 

		(3)  For purposes of this Section 4(f), an "Affiliated 
Transaction" shall mean any issuance of shares of Common  Stock, or rights, 
options, warrants or convertible or exchangeable securities containing the 
right to subscribe for or purchase shares of Common Stock, to (i) any officer 
or director of the Company or any member of the immediate family of such a 
person or (ii) any 10% or greater beneficial stockholder of the Company or any 
person who, to the Company's knowledge, is a member of the immediate family of 
such a stockholder (if such stockholder is a natural person), or to any 
partnership, corporation, limited liability company, business trust, joint 
stock company, trust, unincorporated association or joint venture which, 
directly or indirectly, is in control of, is controlled by, or is under common 
control with, (i) any officer or director of the Company or any member of the 
immediate family of such a person or (ii) any 10% or greater beneficial 
stockholder of the Company or any person who, to the Company's knowledge, is a 
member of the immediate family of such a stockholder (if such stockholder is a 
natural person).  For purposes of the preceding sentence, the term "control" 
shall mean the power, directly or indirectly, to (i) vote 51% or more of the 
voting securities of an entity, or (ii) direct or cause the direction of the 
management or policies of an entity as the trustee, general partner or 
managing member of such entity.  Notwithstanding the foregoing, no transaction 
or part thereof shall be considered an "Affiliated Transaction" if the 
securities or rights issued to any person described in the first sentence of 
this Section 4(f)(3) constitutes less than three percent (3%) of the aggregate 
securities and rights issued in such transaction.  

	g.  Adjustment of Number of Shares.  
Upon each adjustment in the Warrant Price, the number of Warrant Shares 
purchasable hereunder shall be adjusted, to the nearest whole share, to the 
product obtained by multiplying the number of Warrant Shares purchasable 
immediately prior to such adjustment in the Warrant Price by a fraction, the 
numerator of which shall be the Warrant Price immediately prior to such 
adjustment and the denominator of which shall be the Warrant Price immediately 
thereafter. 
	h.  Determination of Fair Market Value.  
For purposes of those provisions of this Warrant requiring a determination in 
accordance with this Section 4(h), "fair market value" as of a particular date 
(the "Determination Date") shall mean (i) for any security if such security is 
traded on a national securities exchange (an "Exchange"), the weighted average 
(based on daily trading volume) of the mid-point between the daily high and 
low trading prices of the security on each of the last five (5) trading days 
prior to the Determination Date reported on such Exchange, (ii) for any 
security that is not traded on an Exchange but trades in the over-the-counter 
market and such security is quoted on the Nasdaq Stock Market ("NASDAQ"), (A) 
the weighted average (based on daily trading volume) of the mid-point between 
the daily high and low trading prices reported on NASDAQ on each of the last 
five (5) trading days (or if the relevant price or quotation did not exist on 
any of such days, the relevant price or quotation on the next preceding 
business day on which there was such a price or quotation) prior to the 
Determination Date, or (iii) for any security or any other asset, if no price 
can be determined on the basis of the above methods of valuation, then the 
judgment of valuation shall be determined in good faith by the Board of 
Directors of the Company, which determination shall be described in a duly 
adopted board resolution certified by the Company's Secretary or Assistant 
Secretary.  If the Board of Directors of the Company is unable to determine 
any Valuation (as defined below), or if (except in the case of a fair market 
value determination to the extent in connection with a non-Affiliated 
Transaction under Section 4(f)(2) above), the holders of at least fifty-one 
percent (51%) of all of the Series Warrant Shares issuable under outstanding 
Series Warrants (collectively, the "Requesting Holders") disagree with the 
Board's determination of any Valuation by written notice delivered to the 
Company within five (5) business days after the determination thereof by the 
Board of Directors of the Company is communicated to holders of the Warrants 
affected thereby, which notice specifies a majority-in-interest of the 
Requesting Holders' determination of such Valuation, then, unless the Company 
accepts the Valuation so proposed and the Company and a majority-in-interest 
of the Requesting Holders agree upon a valuation within five (5) business days 
thereafter, the Company and (in the event of a disagreement by the Requesting 
Holders) a majority-in-interest of the Requesting Holders shall select a 
mutually acceptable investment banking firm of national reputation which has 
not had a material relationship with the Company or any officer of the Company 
within the preceding two (2) years, which shall determine such Valuation.  
Such investment banking firm's determination of such Valuation shall be final, 
binding and conclusive on the Company and the holders of all of the Warrants 
issued hereunder and then outstanding, to the extent of the issuance or 
distribution to which such Valuation applies.  If the Board of Directors of 
the Company was unable to determine such Valuation, all costs and fees of such 
investment banking firm shall be borne by the Company.  If the Requesting 
Holders disagreed with the Board's determination of such Valuation, the party 
whose determination of such Valuation differed from the Valuation determined 
by such investment banking firm by the greatest amount shall bear all costs 
and fees of such investment banking firm.  For purposes of this Section 4(h), 
the term "Valuation" shall mean the determination, to be made initially by the 
Board of Directors of the Company, of the fair market value of any asset 
pursuant to clause (iii) above.
5.  Notice of Adjustments.  
Whenever the Warrant Price or the number of Warrant Shares purchasable 
hereunder shall be adjusted pursuant to Section 4 hereof, the Company shall 
make a certificate signed by its chief financial officer setting forth, in 
reasonable detail, the event requiring the adjustment, the amount of the 
adjustment, the method by which such adjustment was calculated, and the 
Warrant Price and the number of Warrant Shares purchasable hereunder after 
giving effect to such adjustment, which shall be mailed (without regard to 
Section 13 hereof, by first class mail, postage prepaid) to the holder of this 
Warrant. 
6.  Fractional Shares.  
No fractional shares of Common Stock will be issued in connection with any 
exercise hereunder, but in lieu of such fractional shares the Company shall 
make a cash payment therefor based on the fair market value (as determined in 
accordance with Section 4(h) above) of a share of Common Stock on the date of 
exercise.
7.  Compliance with Securities Act; Disposition of Warrant or Warrant Shares.
	a.  Compliance with Securities Act.  
The holder of this Warrant, by acceptance hereof, agrees that this Warrant and 
the shares of Common Stock to be issued upon exercise hereof, are being 
acquired for investment and that such holder will not offer, sell or otherwise 
dispose of this Warrant, or any shares of Common Stock to be issued upon 
exercise hereof except under circumstances which will not result in a 
violation of the Securities Act of 1933, as amended (the "Act").  Upon 
exercise of this Warrant, the holder hereof shall confirm in writing, by 
executing the form attached as Schedule 1 to Exhibit A hereto, that the shares 
of Common Stock so purchased are being acquired for investment and not with a 
view toward distribution or resale.  This Warrant and all shares of Common 
Stock issued upon exercise of this Warrant (unless registered under the Act) 
shall be stamped or imprinted with a legend in substantially the following 
form: 
"THE SECURITIES EVIDENCED HEREBY HAVE NOT BEEN REGISTERED UNDER 
THE SECURITIES ACT OF 1933, AS AMENDED, OR ANY STATE SECURITIES 
LAWS.  NO SALE OR DISPOSITION MAY BE EFFECTED WITHOUT (i) AN 
EFFECTIVE REGISTRATION STATEMENT RELATED THERETO, (ii) AN OPINION 
OF COUNSEL FOR THE HOLDER, REASONABLY SATISFACTORY TO THE COMPANY, 
THAT SUCH REGISTRATION IS NOT REQUIRED, (iii) OTHERWISE COMPLYING 
WITH THE PROVISIONS OF SECTION 7 OF THE WARRANT UNDER WHICH THESE 
SECURITIES WERE ISSUED DIRECTLY OR INDIRECTLY." 
In addition, in connection with the issuance of this Warrant, the holder 
specifically represents to the Company by acceptance of this Warrant as 
follows: 
		(1)  The holder is aware of the Company's business affairs and 
financial condition, and has acquired information about the Company sufficient 
to reach an informed and knowledgeable decision to acquire this Warrant.  The 
holder is acquiring this Warrant for its own account for investment purposes 
only and not with a view to, or for resale in connection with any 
"distribution" thereof for purposes of the Act. 

		(2)  The holder understands that this Warrant and the Warrant 
Shares have not been registered under the Act in reliance upon a specific 
exemption therefrom, which exemption depends upon, among other things, the 
bona fide nature of the holder's investment intent as expressed herein.  In 
this connection, the holder understands that, in the view of the Securities 
and Exchange Commission (the "SEC"), the statutory basis for such exemption 
may be unavailable if the holder's representation was predicated solely upon a 
present intention to hold the Warrant and the Warrant Shares for the minimum 
capital gains period specified under applicable tax laws, for a deferred sale, 
for or until an increase or decrease in the market price of the Warrant and 
the Warrant Shares, or for a period of one (1) year or any other fixed period 
in the future.

		(3)  The holder further understands that this Warrant and the 
Warrant Shares must be held indefinitely unless subsequently registered under 
the Act and any applicable state securities laws, or unless exemptions from 
registration are otherwise available. 

		(4)  The holder is aware of the provisions of Rule 144 and 144A, 
promulgated under the Act, which, in substance, permit limited public resale 
of "restricted securities" acquired, directly or indirectly, from the issuer 
thereof (or from an affiliate of such issuer), in a non-public offering 
subject to the satisfaction of certain conditions, if applicable, including, 
among other things:  the availability of certain public information about the 
Company, the resale occurring not less than one (1) year after the party has 
purchased and paid for the securities to be sold; the sale being made through 
a broker in an unsolicited "broker's transaction" or in transactions directly 
with a market maker (as said term is defined under the Securities Exchange Act 
of 1934, as amended) and the amount of securities being sold during any three-
month period not exceeding the specified limitations stated therein. 

		(5)  The holder further understands that at the time it wishes to 
sell this Warrant and the Warrant Shares there may be no public market upon 
which to make such a sale, and that, even if such a public market then exists, 
the Company may not be satisfying the current public information requirements 
of Rule 144 and 144A, and that, in such event, the holder may be precluded 
from selling this Warrant and the Warrant Shares under Rule 144 and 144A even 
if the one (1)-year minimum holding period had been satisfied. 

		(6)  The holder further understands that in the event all of the 
requirements of Rule 144 and 144A are not satisfied, registration under the 
Act, compliance with Regulation A, or some other registration exemption will 
be required; and that, notwithstanding the fact that Rule 144 and 144A is not 
exclusive, the Staff of the SEC has expressed its opinion that persons 
proposing to sell private placement securities other than in a registered 
offering and otherwise than pursuant to Rule 144 and 144A will have a 
substantial burden of proof in establishing that an exemption from 
registration is available for such offers or sales, and that such persons and 
their respective brokers who participate in such transactions do so at their 
own risk.

	b.  Disposition of Warrant or Warrant Shares.  This Warrant and the 
Warrant Shares may be detached and transferred, in whole or in part, 
separately from the Loan Agreement.  With respect to any offer, sale or other 
disposition of this Warrant, or any Warrant Shares acquired pursuant to the 
exercise of this Warrant prior to the sale or disposition of such Warrant or 
Warrant Shares, the holder hereof and each subsequent holder of this Warrant 
agrees to give written notice to the Company prior thereto, describing briefly 
the manner thereof, together with a written opinion of such holder's counsel, 
if reasonably requested by the Company, to the effect that such offer, sale or 
other disposition may be effected without registration or qualification (under 
the Act as then in effect or any federal or state law then in effect) of this 
Warrant or such Warrant Shares and indicating whether or not under the Act 
certificates for this Warrant or such Warrant Shares to be sold or otherwise 
disposed of require any restrictive legend as to applicable restrictions on 
transferability in order to ensure compliance with applicable law.  Promptly 
upon receiving such written notice and reasonably satisfactory opinion, if so 
requested, the Company, as promptly as practicable, shall notify such holder 
that such holder may sell or otherwise dispose of this Warrant or such Warrant 
Shares, all in accordance with the terms of the notice delivered to the 
Company.  If a determination has been made pursuant to this Section 7(b) that 
the opinion of counsel for the holder is not reasonably satisfactory to the 
Company, the Company shall so notify the holder promptly after such 
determination has been made.  The foregoing notwithstanding, this Warrant or 
such Warrant Shares may, as to such federal laws, be offered, sold or 
otherwise disposed of in accordance with Rule 144 and 144A under the Act, 
provided that the Company shall have been furnished with such information as 
the Company may reasonably request to provide a reasonable assurance, 
including, where reasonably required, an opinion of counsel, that the 
provisions of Rule 144 and 144A have been satisfied.  Each certificate 
representing this Warrant or the Warrant Shares thus transferred (except a 
transfer pursuant to Rule 144) shall bear a legend as to the applicable 
restrictions on transferability in order to ensure compliance with such laws, 
unless in the aforesaid opinion of counsel for the holder, such legend is not 
required in order to ensure compliance with such laws.  The Company may issue 
stop transfer instructions to its transfer agent or, if acting as its own 
transfer agent, the Company may stop transfer on its corporate books, in 
connection with such restrictions.

8.  Rights as Stockholders; Information.  
Except as provided in Section 10.2 below, no holder of this Warrant, as such, 
shall be entitled to vote or receive dividends or be deemed the holder of 
Common Stock or any other securities of the Company which may at any time be 
issuable on the exercise hereof for any purpose, nor shall anything contained 
herein be construed to confer upon the holder of this Warrant, as such, any of 
the rights of a stockholder of the Company or any right to vote for the 
election of the directors or upon any matter submitted to stockholders at any 
meeting thereof, or to receive notice of meetings, or to receive dividends or 
subscription rights or otherwise, until this Warrant shall have been exercised 
and the Warrant Shares purchasable upon the exercise hereof shall have become 
deliverable, as provided herein.  The foregoing notwithstanding, the Company 
will transmit to the holder of this Warrant such information, documents and 
reports as are generally distributed to the holders of any class or series of 
the securities of the Company concurrently with the distribution thereof to 
the stockholders. 
9.  Registration Rights.  
9.1  Demand Registration Rights.
	a.  Shelf Registration.  
The Company covenants and agrees that at any time after receipt of a 
written request (a "Shelf Registration Request") from the holder(s) of the 
Series Warrants and/or the Series Warrant Shares (collectively, the 
"Securityholders") constituting at least thirty percent (30%) of the Series 
Warrant Shares (determined on an as-exercised basis) not already sold pursuant 
to Section 9 of any Series Warrant or Rule 144 under the Act, to have the 
Company register the Series Warrant Shares for sale on a continuous basis 
pursuant to Rule 415 under the Act, then the Company shall: (i) promptly 
deliver written notice (the "Shelf Registration Notice") to all other 
Securityholders of the Company's receipt of the Shelf Registration Request; 
(ii) file with the SEC a registration statement on Form S-3 or any successor 
form or registration to such form, or, if the Company is ineligible for Form 
S-3, Form S-1 or any successor form of registration to such form, for an 
offering to be made on a continuous basis pursuant to Rule 415 (the "Shelf 
Registration Statement"), covering all of the outstanding Series Warrant 
Shares (determined on an as-exercised basis) (the "Registrable Securities"), 
within forty-five (45) days of delivery of the Shelf Registration Request, 
(iii) shall use its best efforts to cause such registration statement to be 
declared effective within one hundred and twenty (120) days of delivery of the 
Shelf Registration Notice and (iv) shall use its best efforts, including but 
not limited to the filing of any and all supplements and amendments to the 
Shelf Registration Statement required under applicable rules, regulations or 
instructions or reasonably requested by the holders of a majority of the 
shares then registered under the Shelf Registration Statement, to keep the 
Shelf Registration Statement continuously effective under the Act for 12 
months or such shorter period as may be requested by Securityholders 
representing a majority of the shares included in such registration.  The 
Company shall be obligated to effect only one registration under Section 
9.1(a) of the Series Warrants.  Notwithstanding the foregoing, the Company 
shall not be obligated to effect any registration pursuant to Section 9.1(a) 
of any Series Warrant if it has already effected two registrations under 
Section 9.1(b) of the Series Warrants.
	b.  Other Demand Registrations.  
The Company covenants and agrees that at any time after receipt of a written 
request (a "Demand Registration Request") from Securityholders holding at 
least thirty percent (30%) of the Registrable Securities not already sold 
pursuant to Section 9 of any Series Warrant or Rule 144 under the Act, stating 
that such Securityholders desire and intend to have the Company register all 
or a portion of the Registrable Securities held by them on Form S-3, or any 
successor form of registration to such form, or, if the Company is ineligible 
therefore, Form S-1, or any successor form of registration to such form, the 
Company shall give notice (the "Registration Notice") to all of the 
Securityholders within thirty (30) days of the Company's receipt of such 
registration request, the Company shall cause to be included in such 
registration all Registrable Securities requested to be included therein by 
any such Securityholder within fifteen (15) days after such Registration 
Notice is effective (subject to the provisions of the final sentence of this 
Section 9.1(b)).   After such fifteen (15)-day period, the Company shall file 
as promptly as practicable a registration statement and use its reasonable 
best efforts to cause such registration statement to become effective under 
the Act and remain effective for six (6) months or such shorter period as may 
be required if all such Registrable Securities covered by such registration 
statement are sold prior to the expiration of such six (6)-month period; 
provided, however, that the Company shall not be obligated to effect any such 
registration pursuant to this Section 9.1(b) after the Company has effected 
(i) two (2) registrations pursuant to Section 9.1(b) of the Series Warrants or 
(ii) one (1) registration pursuant to Section 9.1(a) of any Series Warrant and 
one (1) registration pursuant to Section 9.1(b) of any Series Warrant.  For 
purposes of this Section 9, a registration shall not be deemed to have been 
effected unless a requested registration statement has been declared effective 
and, subject to Section 9.3(b) hereof, remained effective for a period of six 
(6) months (or such shorter period as is permitted in the second sentence of 
this Section 9.1(b)).  The foregoing notwithstanding, in the event of an 
underwritten offering pursuant to this Section 9.1(b), if the managing 
underwriter of such offering shall advise the Securityholders in writing that, 
in its opinion, the distribution of a specified portion of the securities 
requested to be included in the registration would materially adversely affect 
the distribution of such securities by increasing the aggregate amount of the 
offering in excess of the maximum amount of securities which such managing 
underwriter believes can reasonably be sold in the contemplated distribution, 
then the securities to be included in the registration shall be reduced in the 
following order:  (i) first, securities proposed to be included by the Company 
and securities that are not Registrable Securities shall be excluded as 
determined by the Company and (ii) second, Registrable Securities will be 
excluded pro rata among all of the Registrable Securities requested to be 
included therein.  For purposes of this Section 9.1(b), the Securityholders 
who have requested registration of Common Stock to be acquired upon the 
exercise of Warrants not theretofore exercised shall furnish the Company with 
an undertaking that they or the underwriters or other persons to whom such 
Warrants will be transferred have undertaken to exercise such Warrants and to 
sell, transfer or otherwise dispose of the Shares received upon exercise of 
such Warrants in such registration.
9.2  Incidental Registration
	a.  Subject to Section 9.2(b) below, the Company covenants and agrees 
that in the event the Company proposes after the Date of Grant to file a 
registration statement under the Act with respect to any of its equity 
securities (other than pursuant to registration statements on Form S-4 or 
Form S-8 or any successor or similar forms and other than registrations 
pursuant to Section 9.1), whether or not for its own account, then the Company 
shall give written notice of such proposed filing to all Securityholders 
promptly (and in any event at least twenty (20) days before the anticipated 
filing date).  Such notice shall offer to such Securityholders, together with 
others who have similar rights, the opportunity to include in such 
registration statement such number of Registrable Securities as they may 
request (other than Registrable Securities already registered pursuant to a 
Shelf Registration Statement).  The Company shall direct and use its 
reasonable best efforts to cause the managing underwriter of a proposed 
underwritten offering (unless the offering is an underwritten offering of a 
class of the Company's equity securities other than Common Stock and the 
managing underwriter has advised the Company in writing that, in its opinion, 
the inclusion in such offering of Common Stock would materially adversely 
affect the distribution of such offering) to permit the holders of Registrable 
Securities requested to be included in the registration to include such 
Registrable Securities in the proposed offering and the Company shall use its 
reasonable best efforts to include such Registrable Securities in such 
proposed offering on the same terms and conditions as any similar securities 
of the Company included therein.  If the offering of which the Company gives 
notice is a public offering involving an underwriter, the right of a 
Securityholder to registration pursuant to this Section 9.2 shall be 
conditioned upon (i) such Securityholder's participation in such underwriting 
and the inclusion of the Registrable Securities to be sold by such 
Securityholder in the underwriting and (ii) such Securityholder executing the 
underwriting agreement entered into by the Company which includes customary 
terms and conditions relating to sales by shareholders.  The foregoing 
notwithstanding, in the case of an underwritten offering, if the managing 
underwriter of such offering shall advise the Company in writing that, in its 
opinion, the distribution of all or a specified portion of the Registrable 
Securities requested to be included in the registration concurrently with the 
securities being registered by the Company would materially adversely affect 
the distribution of such securities, then the securities to be included in a 
registration which is a primary underwritten offering on behalf of the Company 
shall be reduced in the following order:  (i) first, Registrable Securities 
and such other securities requested to be included by holders of such other 
securities shall be excluded pro rata and (ii) second the securities the 
Company proposes to include therein shall be excluded.

	b.  In the event that a holder or holders of the Company's securities 
(other than a Securityholder or Securityholders) requests, pursuant to rights 
granted to such holder or holders, that the Company file a registration 
statement for the public offering of securities and the Company and the other 
holders of the Company's securities (including the Securityholders) who have 
rights to be included in such registration, request to be included in such 
registration and the managing underwriter of such offering shall advise the 
Company and the holders requesting inclusion in the offering that, in its 
opinion, the distribution of a specified portion of the securities requested 
to be included in the registration would materially adversely affect the 
distribution of such securities then, the securities to be included in the 
registration shall be reduced in the following order:  (i) first, any 
securities requested to be included therein by the holders of such other 
securities in such a manner as determined by the Company, (ii) second 
Registrable Securities shall be excluded pro rata, (iii) securities proposed 
to be included by the Company shall be excluded and, (iv) fourth, securities 
requested to be included therein by the holder or holders making the initial 
request for the registration. 

9.3  Company's Obligations

	a.  In connection with the registration of Registrable Securities on 
behalf of the holders thereof (such Securityholders being referred to herein 
as "Sellers") in accordance with Section 9.1 or Section 9.2 above, and in 
addition to its other obligations under this Section 9, the Company agrees to:
(i) with respect to any registration pursuant to 
Section 9.1(a) or Section 9.1(b), prepare and file with the SEC a registration 
statement on the form specified in such section, with respect to the 
Registrable Securities to be registered pursuant to such section, and to use 
its best efforts to cause such registration statement to become and remain 
effective as provided in such section;
(ii)  enter into a cross-indemnity agreement, in 
customary form, with each underwriter, if any, and each Seller;
(iii) subject to the provisions of Section 9.1 
and Section 9.2 regarding reductions in Registrable Securities to be included 
in a registration, include in the registration statement filed with the SEC, 
the Registrable Securities for which requests for registration have been made 
(or, in the case of a registration under Section 9.1(a), all such Registrable 
Securities), promptly after filing of such a registration statement or 
prospectus or any amendments or supplements thereto, furnish to each Seller 
copies of all such documents filed including, if requested, documents 
incorporated by reference in the registration statement, and notify each 
Seller of any stop order issued or threatened by the SEC and use its best 
efforts to prevent the entry of such stop order or to remove it if entered;
(iv) subject to Section 9.3(b), prepare and file 
with the SEC such amendments of and supplements to such registration statement 
and the prospectus used in connection therewith as may be necessary to keep 
such registration statement effective (A) with respect to a registration 
statement under Section 9.1(b) or Section 9.2, for a period of six (6) months 
or such shorter period as may be required if all such Registrable Securities 
covered by such registration statement are sold prior to the expiration of 
such period or (B) with respect to a Shelf Registration Statement, until all 
the Registrable Securities covered by such registration statement are sold, 
and to otherwise comply with the provisions of the Act with respect to the 
disposition of all securities covered by such registration statement during 
such period in accordance with the intended methods of disposition by the 
Sellers set forth in such registration statement;
(v) furnish to each Seller and each underwriter, 
if any, without charge, such number of copies of the registration statement, 
each amendment and supplement thereto (in each case including all exhibits 
thereto), the prospectus included in such registration statement (including 
each preliminary prospectus) and such other documents as such Seller may 
reasonably request in order to facilitate the disposition of the Registrable 
Securities proposed to be sold by such Seller;
(vi) use its reasonable best efforts to register 
or qualify such Registrable Securities under such other securities or Blue Sky 
laws of such jurisdictions as any Seller or any such underwriter reasonably 
requests in writing and keep such registrations or qualifications in effect 
for so long as such registration statement remains in effect and do any and 
all acts and things which may be reasonably necessary or advisable to enable 
such Seller to consummate the disposition in such jurisdictions of the 
Registrable Securities owned by such Seller; provided, however, that the 
Company shall not be required to (A) qualify generally to do business in any 
jurisdiction where it would not otherwise be required to qualify but for this 
Subsection 9.3(a)(vi), or (B) consent to general service of process in any 
such jurisdiction;
(vii) notify each Seller, at any time when the 
Company becomes aware that a prospectus relating to such Seller's Registrable 
Securities is required to be delivered under the Act, of the occurrence of any 
event as a result of which the prospectus included in such registration 
statement contains an untrue statement of a material fact or omits to state 
any material fact necessary to make the statements therein not misleading, and 
as soon as practicable prepare a supplement or amendment to such prospectus so 
that, as thereafter delivered to the purchasers of such Registrable 
Securities, such prospectus will not contain an untrue statement of a material 
fact or omit to state any material fact necessary to make the statements 
therein not misleading;
(viii) cause all such Registrable Securities to 
be listed on any Exchange or NASDAQ on which similar securities issued by the 
Company are then listed;
(ix) provide a transfer agent, registrar and 
CUSIP number for all such Registrable Securities not later than the effective 
date of such registration statement;
(x) enter into such customary agreements 
(including an underwriting agreement in customary form) and take all such 
other customary actions that a majority in interest of the Sellers or the 
underwriters, if any, reasonably request in order to expedite or facilitate 
the disposition of such Registrable Securities;
(xi) with respect to any underwritten offering, 
use its reasonable best efforts to obtain a "cold comfort" letter from the 
Company's independent public accountants in customary form and covering such 
matters of the type customarily covered by "cold comfort" letters as a 
majority in interest of the Sellers or any underwriter may reasonably request;
(xii) with respect to an underwritten offering, 
use its reasonable best efforts to obtain an opinion of counsel to the 
Company, addressed to the Sellers and any underwriter, in customary form and 
including such matters as are customarily covered by such opinions in 
underwritten registered offerings of equity securities as a majority in 
interest of the Sellers or any underwriter may reasonably request, such 
opinion to be in form and substance reasonably satisfactory to a majority in 
interest of the Sellers; and
(xiii) otherwise use its best efforts to comply 
with all applicable rules and regulations of the SEC, and make available to 
its securityholders, as soon as reasonably practicable, an earnings statement 
covering the period of at least twelve (12) months subsequent to the effective 
date of the registration statement, which earnings statement shall satisfy the 
provisions of Section 11(a) of the Act and Rule 158 thereunder.
	b. Any other provisions of this Section 9 notwithstanding, upon receipt 
by the Securityholders of a written notice signed by the chief executive 
officer or chief financial officer of the Company to the effect set forth 
below, the Company shall not be obligated during a reasonable period of time 
(not to exceed ninety (90) days) thereafter (i) to effect any registrations 
pursuant to this Section 9 or (ii) with respect to an effective Shelf 
Registration Statement, may suspend the effectiveness of such registration 
statement, at any time at which, in the Company's reasonable judgment, 
(i) there is a development involving the Company or any of its affiliates 
which is material but which has not yet been publicly disclosed or (ii) sales 
pursuant to the registration statement would materially and adversely affect 
an underwritten public offering for the account of the Company or any other 
financing project or a proposed or pending merger or other acquisition or 
business combination or disposition of the Company's assets, to which the 
Company or any of its affiliates is, or is expected to be, a party.  In the 
event a registration is postponed in accordance with this Section 9.3(b), (x) 
the Company must (unless otherwise instructed by those holders who requested 
such registration) file the requested registration within nine (9) months from 
the date the Company first received the request of the holders, (y) the 
Company may not suspend the effectiveness of a Shelf Registration Statement 
pursuant to this Section 9.3(b) more than ninety days in the aggregate during 
in any eighteen (18)-month period, and (z) there shall be added to any period 
during which the Company is obligated to keep a registration effective the 
number of days for which the effectiveness thereof was suspended pursuant to 
this Section 9.3(b).

	c.  The holder agrees, if so reasonably required by the managing 
underwriter in  a registration pursuant to this Section 9, not to effect any 
public sale or distribution of Registrable Securities or sales of such 
Registrable Securities pursuant to Rule 144 or Rule 144A under the Securities 
Act, during the seven (7) days prior to and 180 days after any firm commitment 
underwritten registration pursuant to Section 9 has become effective (except 
as part of such underwritten registration) or, if the managing underwriter 
advises the Company that, in its opinion, no such public sale or distribution 
should be effected for a period of not more than 180 days after such 
underwritten registration in order to complete the sale and distribution of 
securities included in such registration and the Company gives notice to such 
effect to the Holders of such advice, the holder shall not effect any public 
sale or distribution of Registrable Securities or sales of such Registrable 
Securities pursuant to Rule 144 or Rule 144A under the Securities Act during 
such period after such underwritten registration, except as part of such 
underwritten registration, whether or not such holder participates in such 
registration.

	d.  The Company may require that each Seller, as a condition to 
registering his, her or its Registrable Securities pursuant hereto, furnish 
the Company with such information regarding such Seller and the distribution 
of the Registrable Securities proposed to be sold by such Seller as the 
Company may from time to time reasonably request in writing.

	e.  Each Seller agrees that, upon receipt of any notice from the Company 
of the occurrence of any event of the kind described in Section 9.3(a)(vii) 
above, such Seller shall forthwith discontinue disposition of Registrable 
Securities pursuant to the registration statement covering such Registrable 
Securities until such Seller's receipt of copies of the supplemented or 
amended prospectus contemplated by Section 9.3(a)(vii) above and, if so 
directed by the Company, such Seller will deliver to the Company (at the 
Company's expense) all copies, other than permanent file copies in such 
Seller's possession, of the prospectus covering such Registrable Securities 
current at the time of receipt of such notice.  In the event the Company shall 
give any such notice, the period mentioned in Section 9.3(a)(iv) above shall 
be extended by the number of days during the period from and including the 
date of giving of such notice to and including the date when each Seller shall 
have received the copies of the supplemented or amended prospectus 
contemplated by Section 9.3(a)(vii) above.

	f.  The Company shall not file or permit the filing of any registration 
or comparable statement which refers to any Seller by name or otherwise as the 
Seller of any securities of the Company unless such reference to such Seller 
is agreed to by the Seller or is specifically required by the Act or any 
similar federal statute then in force.

9.4  All expenses incident to the Company's performance of or compliance with 
this Warrant, including without limitation all registration and filing fees, 
fees and expenses relating to filings with any Exchange, fees and expenses of 
compliance with securities or Blue Sky laws in jurisdictions reasonably 
requested by any Seller or underwriter pursuant to Section 9.3(a)(vi) 
(including reasonable fees and disbursements of counsel in connection with 
Blue Sky qualifications of the Registrable Securities), all word processing, 
duplicating and printing expenses, messenger and delivery expenses, fees and 
disbursements of counsel for the Company and one (1) counsel for the Sellers 
(selected by those Sellers owning a majority of the Registrable Securities), 
independent public accountants (including the expenses of any special audit or 
"cold comfort" letters required by or incident to such performance), all the 
Company's internal expenses (including, without limitation, all salaries and 
expenses of its officers and employees performing legal or accounting duties), 
the expense of any annual audit, the expense of any liability insurance (if 
the Company determines to obtain such insurance) and the fees and expenses 
incurred in connection with the listing of the securities to be registered on 
any Exchange and/or NASDAQ on which such securities issued by the Company are 
then listed, the reasonable fees and expenses of any special experts 
(including attorneys) retained by the Company (if it so desires) in connection 
with such registration and fees and expenses of other persons retained by the 
Company (all such expenses being herein called "Registration Expenses"), shall 
be borne by the Company.  In no event shall the Company be obligated for any 
discounts, commissions or fees of underwriters, selling brokers, dealer 
managers or similar securities industry professionals attributable to the 
securities being registered (which discounts, commissions or fees with respect 
to any Seller's respective shares shall be paid by such Seller) and legal 
expenses of any person other than the Company and the Sellers.

9.5  Participation
	a.  In connection with the preparation and filing of each registration 
statement under the Act pursuant to this Section 9 in connection with an 
underwritten offering, the Company shall give the underwriters under such 
registration statement and such underwriters' counsel and their respective 
accountants, the opportunity to participate in the preparation of such 
registration statement, each prospectus included therein or filed with the 
SEC, and each amendment thereof or supplement thereto, and will give each of 
them such access to its books and records and such opportunities to discuss 
the business of the Company with its officers and the independent public 
accountants who have certified its financial statements as shall be necessary, 
in the opinion of such underwriters' counsel, to conduct a reasonable 
investigation within the meaning of the Act.

	b.  In connection with the preparation and filing of each registration 
statement under the Act pursuant to this Section 9 not involving an 
underwritten offering, the Company shall give the Sellers under such 
registration statement and such Sellers' counsel and their respective 
accountants, the opportunity to participate in the preparation of such 
registration statement, each prospectus included therein or filed with the 
SEC, and each amendment thereof or supplement thereto, and will give each of 
them such access to its books and records and such opportunities to discuss 
the business of the Company with its officers and the independent public 
accountants who have certified its financial statements as shall be necessary, 
in the opinion of such Sellers' counsel, to conduct a reasonable investigation 
within the meaning of the Act.  Each Seller agrees to keep confidential and 
not use, and to ensure that its representatives keep confidential and not use, 
any non-public information of the Company made available in such 
investigation.

9.6  Indemnification
	a.  In the event of any registration of any securities of the Company 
under the Act, the Company shall, and hereby does, indemnify and hold harmless 
in the case of any registration statement filed pursuant to Section 9.1 or 
Section 9.2 above, the Seller of any Registrable Securities covered by such 
registration statement, its directors, officers, employees and agents, each 
other person who participates as an underwriter in the offering or sale of 
such Registrable Securities and each other person, if any, who controls such 
Seller or any such underwriter within the meaning of the Act against any 
losses, claims, damages, or liabilities (or actions or proceedings whether 
commenced or threatened in respect thereof), joint or several, to which such 
Seller or any such director or officer or employee or agent or underwriter or 
controlling person may become subject under the Act or otherwise, insofar as 
such losses, claims, damages, or liabilities (or actions or proceedings, 
whether commenced or threatened, in respect thereof) arise out of or are based 
upon any untrue statement or alleged untrue statement of any material fact 
contained in any registration statement under which such Registrable 
Securities were registered under the Act, any preliminary prospectus, final 
prospectus or summary prospectus contained therein, or any amendment or 
supplement thereto, or any omission or alleged omission to state therein a 
material fact required to be stated therein or necessary to make the 
statements therein not misleading, and the Company shall reimburse such Seller 
and each such director, officer, employee, agent, underwriter and controlling 
person for any legal or any other expenses reasonably incurred by them in 
connection with investigating or defending any such loss, claim, liability, 
action, or proceeding; provided, however, that the Company shall not be liable 
in any such case to the extent that any such loss, claim, damage, liability 
(or action or proceeding, whether commenced or threatened in respect thereof), 
or expense arises out of or is based upon an untrue statement or alleged 
untrue statement or omission or alleged omission made in such registration 
statement, any such preliminary prospectus, final prospectus, summary 
prospectus, amendment, or supplement in reliance upon and in conformity with 
written information furnished to the Company by such Seller for the express 
purpose of use in the preparation thereof and, provided, further, that the 
Company shall not be liable in any such case to the extent that any such loss, 
claim, damage, liability (or action or proceeding, whether commenced or 
threatened, in respect thereof), or expense arises out of such person's 
failure to send or give a copy of the final prospectus, as the same may be 
then supplemented or amended, within the time required by the Act to the 
person asserting an untrue statement or alleged untrue statement or omission 
or alleged omission if such statement or omission was corrected in such final 
prospectus.  Such indemnity shall remain in full force and effect regardless 
of any investigation made by or on behalf of such Seller or any such director, 
officer, employee, agent, underwriter or controlling person and shall survive 
the transfer of such Registrable Securities by such Seller.

	b.  In the event that the Company includes any Registrable Securities of 
a prospective Seller in any registration statement filed pursuant to Section 
9.1 or Section 9.2 above, such prospective Seller shall, and hereby does, 
indemnify and hold harmless the Company, its directors, officers, employees 
and agents, each other person who participates as an underwriter in the 
offering or sale of such Registrable Securities and each other person, if any, 
who controls the Company or any such underwriter within the meaning of the Act 
against any losses, claims, damages, or liabilities (or actions or proceedings 
whether commenced or threatened in respect thereof), joint or several, to 
which the Company or any such director or officer or employee or underwriter 
or controlling person may become subject under the Act or otherwise, insofar 
as such losses, claims, damages, or liabilities (or actions or proceedings, 
whether commenced or threatened, in respect thereof) arise out of or are based 
upon any untrue statement or alleged untrue statement of any material fact 
contained in any registration statement under which such Registrable 
Securities were registered under the Act, any preliminary prospectus, final 
prospectus or summary prospectus contained therein, or any amendment or 
supplement thereto, or any omission or alleged omission to state therein a 
material fact required to be stated therein or necessary to make the 
statements therein not misleading, and such prospective Seller shall reimburse 
the Company and any such director, officer, employee, agent, underwriter or 
controlling person for any legal or any other expenses reasonably incurred by 
them in connection with investigating or defending any such loss, claim, 
liability, action, or proceeding if, and only if, such statement or alleged 
statement or omission or alleged omission was made in reliance upon and in 
conformity with written information furnished to the Company through an 
instrument duly executed by such Seller specifically stating that it is for 
use in the preparation of such registration statement, preliminary prospectus, 
final prospectus, summary prospectus, amendment, or supplement.  In no event 
shall the liability of any Seller hereunder be greater in amount than the 
dollar amount of the proceeds received by such Seller upon the sale of the 
Registrable Securities giving rise to such indemnification obligation.  Such 
indemnity shall remain in full force and effect regardless of any 
investigation made by or on behalf of the Company or any such director, 
officer, employee, agent, underwriter or controlling person and shall survive 
the transfer of such Registrable Securities by such Seller.

	c.  The Company shall be entitled to receive indemnities from 
underwriters, selling brokers, dealer managers, and similar securities 
industry professionals participating in the distribution to the same extent as 
provided above with respect to information so furnished in writing by such 
persons specifically for inclusion in any prospectus or registration 
statement.

	d.  Promptly after receipt by an indemnified party of notice of the 
commencement of any action or proceeding involving a claim referred to in this 
Section 9.6, such indemnified party shall, if a claim in respect thereof is to 
be made against an indemnifying party, give written notice to the latter of 
the commencement of such action; provided, however, that the failure of any 
indemnified party to give notice as provided herein shall not relieve the 
indemnifying party of its obligations under the preceding subdivisions of this 
Section 9.6, except to the extent that the indemnifying party is actually 
prejudiced by such failure to give notice.  In case any such action is brought 
against an indemnified party, unless in such indemnified party's reasonable 
judgment a conflict of interest between such indemnified and indemnifying 
parties may exist in respect of such claim, the indemnifying party shall be 
entitled to participate in and to assume the defense thereof, jointly with any 
other indemnifying party similarly notified, to the extent that the 
indemnifying party may wish, with counsel reasonably satisfactory to such 
indemnified party, and after notice from the indemnifying party to such 
indemnified party of its election so to assume the defense thereof, the 
indemnifying party shall not be liable to such indemnified party for any legal 
or other expenses subsequently incurred by the latter in connection with the 
defense thereof.  If, in the indemnified party's reasonable judgment a 
conflict of interest between such indemnified and indemnifying parties may 
exist in respect of such claim, the indemnified party may assume the defense 
of such claim, jointly with any other indemnified party that reasonably 
determines such conflict of interest to exist, and the indemnifying party 
shall be liable to such indemnified parties for the reasonable legal fees and 
expenses of one counsel for all such indemnified parties and for other 
expenses reasonably incurred in connection with the defense thereof incurred 
by the indemnified party.  No indemnifying party shall, without the consent of 
the indemnified party, consent to entry of any judgment or enter into any 
settlement of any such action which does not include as an unconditional term 
thereof the giving by the claimant or plaintiff to such indemnified party of a 
release from all liability, or a covenant not to sue, in respect of such claim 
or litigation.  No indemnified party shall consent to entry of any judgment or 
enter into any settlement of any such action the defense of which has been 
assumed by an indemnifying party without the consent of such indemnifying 
party.

	e.  Indemnification and contribution similar to that specified in this 
Section 9.6 (with appropriate modifications) shall be given by the Company and 
each Seller with respect to any required registration or other qualification 
of Registrable Securities under any Federal or state law or regulation of any 
governmental authority, other than the Act.

	f.  The indemnification required by this Section 9.6 shall be made by 
periodic payments of the amount thereof during the course of the investigation 
or defense, as and when bills are received or expense, loss, damage or 
liability is incurred.

	g.  If the indemnification provided for in this Section 9.6 from the 
indemnifying party is unavailable to an indemnified party hereunder in respect 
of any losses, claims, damages, liabilities, or expenses referred to herein, 
then the indemnifying party, in lieu of indemnifying such indemnified party, 
shall contribute to the amount paid or payable by such indemnified party as a 
result of losses, claims, damages, liabilities, or expenses in such proportion 
as is appropriate to reflect the relative fault of the indemnifying party and 
indemnified party in connection with the actions which resulted in such 
losses, claims, damages, liabilities, or expenses, as well as any other 
relevant equitable considerations.  The relative fault of such indemnifying 
party and indemnified party shall be determined by reference to, among other 
things, whether any action in question, including any untrue or alleged untrue 
statement of a material fact or omission or alleged omission to state a 
material fact, has been made by, or relates to information supplied by, such 
indemnifying party or indemnified party, and the parties' relative intent, 
knowledge, access to information, and opportunity to correct or prevent such 
action.  The amount paid or payable by a party as a result of the losses, 
claims, damages, liabilities, and expenses referred to above shall be deemed 
to include any legal or other fees or expenses reasonably incurred by such 
party in connection with any investigation or proceeding.  In no event shall 
the liability of any Seller hereunder be greater in amount than the dollar 
amount of the proceeds received by such Seller upon the sale of the 
Registrable Securities giving rise to such contribution obligation.  The 
parties hereto agree that it would not be just and equitable if contribution 
pursuant to this Section 9.6(g) were determined by pro rata allocation or by 
any other method of allocation which does not take into account the equitable 
considerations referred to in this Section 9.6(g).  No person guilty of 
fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) 
shall be entitled to contribution from any person or entity who was not guilty 
of such fraudulent misrepresentation.

9.7  Assignment of Rights; Termination.  
The rights granted under this Section 9 may be assigned to any transferee of 
at least 50,000 Series Warrants, Series Warrant Shares or any combination 
thereof, and upon (a) prior written notice to the Company of the assignment, 
and (b) the transferee's agreement to be bound by the relevant terms and 
conditions of this Section 9 and the Warrant.  The rights of the holder and 
any transferee under this Section 9 will terminate on the five (5) year 
anniversary of the Expiration Date.
10.  Additional Rights.
10.1  Notice of Sale.  
In the event that the Company undertakes to effect a Sale, the Company will 
use its best efforts to provide to the holder at least thirty (30) days notice 
of the terms and conditions of the proposed transaction.  The Company will 
cooperate with the holder in consummating the sale of this Warrant in 
connection with any such transaction. 
10.2  Board Representation.  
			a.	Election of Initial Holder Designee.  Promptly 
following Goldman Sachs & Co.'s ("Goldman")  designation of a Holder Designee 
under Section 10.2(e)(i) below, the Board of Directors of the Company (the 
"Board") shall increase the number of directors constituting the Board by one 
(1) and shall elect the Holder Designee (as defined below) to the Board to 
fill the vacancy created by such increase.

		b.	Future Elections of Holder Designee.  Provided that 
Goldman has designated an initial Holder Designee under Section 10.2(e)(i) 
below and continuously designates Holder Designees as required under Section 
10.2(e)(ii) and Section 10.2(e)(iii) below, in connection with any annual 
meeting or other meeting of stockholders of the Company at which directors are 
to be elected (an "Annual Meeting"), the Company, its management or the Board 
nominates, recommends, or solicits proxies to be voted for the election to the 
Board of a particular group of individuals ("Management Nominees"), the 
Management Nominees shall include the Holder Designee.  The Company, its 
management and the Board shall each use all reasonable efforts to cause the 
Holder Designee to be elected to the Board at each Annual Meeting, whether or 
not there are Management Nominees for such Annual Meeting, and to maintain the 
Holder Designee in such position.

		c.	Vacancy.  If a vacancy on the Board shall occur as a 
result of the death, resignation or removal of a director elected to the Board 
by reason of having been a Holder Designee and such vacancy is to be filled by 
the vote of the remaining members of the Board, such remaining members of the 
Board shall vote for the election of the Holder Designee to fill such vacancy 
to the extent permitted under the Company's Charter, by-laws and applicable 
law.

		d.	Observer Rights.  During any time that a Holder 
Designee is not a member of the Board, whether during the time before Goldman 
has initially nominated a director under Section 10.2(e), or due to the 
failure of a Holder Designee to be elected by the stockholders of the Company, 
the failure of Goldman to timely nominate a Holder Designee under Section 
10.2(e) or otherwise, the Company shall invite a representative of Goldman to 
attend, in a non-voting observer capacity, all meetings of the Board and all 
meetings of the Committees of the Board.  The Company shall provide to such 
representative copies of all notices, minutes, consents, and other materials 
that it provides to its directors at the same time as such materials are 
provided to the directors; provided, however, that such representative shall 
agree to hold in confidence and trust and to act in a fiduciary manner with 
respect to all information so provided; and, provided further, that the 
Company may withhold any information and exclude such representative from any 
meeting or portion thereof if the Company reasonably believes, based upon the 
advice of its counsel, that such exclusion is reasonably necessary to preserve 
an attorney-client privilege of the Company that is material to the Company.

		e.	Holder Designee.  For the purposes of this Section 
10.2, "Holder Designee" shall mean an individual so designated by Goldman (and 
no other party or transferee of Goldman), which designation shall be made as 
follows: (i) Goldman, within sixty (60) days following the execution and 
delivery of this Warrant, shall, at Goldman's election, notify the Company in 
writing of the name of the Holder Designee to be elected to the Board, (ii) 
sixty (60) days prior to each Annual Meeting (unless the Holder Designee then 
a Director is otherwise serving a term not expiring at such meeting), Goldman 
shall notify the Company in writing of the name of the Holder Designee to be 
elected to the Board at such meeting, and (iii) if a vacancy on the Board 
shall occur as a result of the death, resignation or removal of a director 
elected to the Board by reason of having been a Holder Designee, Goldman 
shall, within thirty (30) days after receiving written notice from the Company 
of such vacancy (twenty (20) days in the case of the resignation or removal of 
a Holder Designee who continues on as an employee of Goldman), notify the 
Company in writing of the name of the Holder Designee to be elected to the 
Board to fill such vacancy.
		f.	Termination of Rights.  The rights of Goldman under 
this Section 10.2 shall terminate upon the earlier of (i) September 1, 2001 or 
(ii) the date that Goldman or its affiliates no longer beneficially own, in 
the aggregate, at least 50% of the Warrant, the Warrant Shares or any 
combination thereof.  For the purpose of this Section 10.2(f), the term 
"affiliates" shall include any individual, partnership, corporation, limited 
liability company, business trust, joint stock company, trust, unincorporated 
association or joint venture which directly or indirectly, is in control of, 
is controlled by, or is under common control with, Goldman.  for purposes of 
the preceding sentence, the term "control" shall mean the power, directly or 
indirectly, to (i) vote 51% or more of the voting securities of an entity, or 
(ii) direct or cause the direction of the management or policies of an entity 
as the trustee, general partner or managing member of such entity.
11.  Representations and Warranties.  
The Company represents and warrants to the holder of this Warrant as follows:
	a.  This Warrant has been duly authorized and executed by the Company 
and is a valid and binding obligation of the Company enforceable in accordance 
with its terms, subject to laws of general application relating to bankruptcy, 
insolvency and the relief of debtors and the rules of law or principles at 
equity governing specific performance, injunctive relief and other equitable 
remedies; 

	b. The Warrant Shares have been duly authorized and reserved for 
issuance by the Company and, when issued in accordance with the terms hereof, 
will be validly issued, fully paid and nonassessable; 

	c.  The rights, preferences, privileges and restrictions granted to or 
imposed upon the Common Stock and the holders thereof are as set forth in the 
Articles of Organization of the Company, as amended to the Date of Grant (as 
so amended, the "Charter"), a true and complete copy of which has been 
delivered to the original holder of this Warrant; 

	d.  The execution and delivery of this Warrant are not, and the issuance 
of the Warrant Shares upon exercise of this Warrant in accordance with the 
terms hereof will not be, inconsistent with the Charter or by-laws of the 
Company, do not and will not contravene, in any material respect, any 
governmental rule or regulation, judgment or order applicable to the Company, 
and do not and will not conflict with or contravene any provision of, or 
constitute a default under, any indenture, mortgage, contract or other 
instrument of which the Company is a party or by which it is bound or require 
the consent or approval of, the giving of notice to, the registration or 
filing with or the taking of any action in respect of or by, any Federal, 
state or local government authority or agency or other person, except for the 
filing of notices pursuant to federal and state securities laws, which filings 
will be effected by the time required thereby; 

	e.  There are no actions, suits, audits, investigations or proceedings 
pending or, to the knowledge of the Company, threatened against the Company in 
any court or before any governmental commission, board or authority which, if 
adversely determined, will have a material adverse effect on the ability of 
the Company to perform its obligations under this Warrant; 

	f.  The authorized capital stock of the Company and the capital stock 
issued and outstanding, or reserved for issuance, are as set forth on Schedule 
5.8 to the Loan Agreement.  All of the outstanding shares of the Company have 
been validly issued and are fully paid, nonassessable shares and have not been 
issued in violation of any applicable preemptive rights;

	g.  Except as set forth on Schedule 5.8 to the Loan Agreement, there are 
no subscriptions, rights, options, warrants, or calls relating to any shares 
of the Company's capital stock, including any right of conversion or exchange 
under any outstanding security or other instrument; and

12. Modification and Waiver.  
This Warrant and any provision hereof may be changed, waived, discharged or 
terminated only by an instrument in writing signed by the party against which 
enforcement of the same is sought. 
13. Notices.  
Unless otherwise specifically provided herein, all communications under this 
Warrant shall be in writing and shall be deemed to have been duly given (i) on 
the date of service if served personally on the party to whom notice is to be 
given, (ii) on the day of transmission if sent by facsimile transmission to a 
telephone number provided by a party for such purposes, and telephonic 
confirmation of receipt is obtained promptly after completion of transmission, 
(iii) on the day after delivery to Federal Express or similar overnight 
courier, or (iv) on the fifth day after mailing, if mailed to the party to 
whom notice is to be given, by first class mail, registered or certified, 
postage prepaid, and properly addressed, return receipt requested, to each 
such holder at its address as shown on the books of the Company or to the 
Company at the address indicated therefor on the signature page of this 
Warrant.  Any party hereto may change its address for purposes of this Section 
13 by giving the other party written notice of the new address in the manner 
set forth herein.
14  Binding Effect on Successors.  
This Warrant shall be binding upon any corporation succeeding the Company by 
merger, consolidation or acquisition of all or substantially all of the 
Company's assets, and all of the obligations of the Company relating to the 
Common Stock issuable upon the exercise or conversion of this Warrant shall 
survive the exercise, conversion and termination of this Warrant and all of 
the covenants and agreements of the Company shall inure to the benefit of the 
successors and assigns of the holder hereof.  The Company will, at the time of 
the exercise or conversion of this Warrant, in whole or in part, upon request 
of the holder hereof but at the Company's expense, acknowledge in writing its 
continuing obligation to the holder hereof in respect of any rights to which 
the holder hereof shall continue to be entitled after such exercise or 
conversion in accordance with this Warrant; provided, that the failure of the 
holder hereof to make any such request shall not affect the continuing 
obligation of the Company to the holder hereof in respect of such rights. 
15.  Lost Warrants or Stock Certificates.  
The Company covenants to the holder hereof that, upon receipt of evidence 
reasonably satisfactory to the Company of the loss, theft, destruction or 
mutilation of this Warrant or any stock certificate and, in the case of any 
loss, theft or destruction, upon receipt of an executed lost securities bond 
or indemnity reasonably satisfactory to the Company, or in the case of any 
such mutilation upon surrender and cancellation of such Warrant or stock 
certificate, the Company will make and deliver a new Warrant or stock 
certificate, of like tenor, in lieu of the lost, stolen, destroyed or 
mutilated Warrant or stock certificate. 
16.  Descriptive Headings.  
The descriptive headings of the several paragraphs of this Warrant are 
inserted for convenience only and do not constitute a part of this Warrant. 
17.  Governing Law.  
This Warrant shall be construed and enforced in accordance with, and the 
rights of the parties shall be governed by, the laws of the State of New York.
18.  Survival of Representations, Warranties and Agreements.  Each 
of the respective representations and warranties of the Company and the holder 
hereof contained herein shall survive the Date of Grant, the exercise or 
conversion of this Warrant (or any part hereof) and the termination or 
expiration of any rights hereunder.  Each of the respective agreements of each 
of the Company and the holder hereof contained herein shall survive 
indefinitely until, by their respective terms, they are no longer operative.  
Without limiting the generality of the foregoing sentence, the registration 
rights contained in Section 9 above and the board representation rights 
contained in Section 10.2 above shall survive the exercise or conversion of 
this Warrant (or any part hereof) and the termination or expiration of any 
other rights hereunder.
19.  Remedies.  
In case any one (1) or more of the covenants and agreements contained in this 
Warrant shall have been breached, the holders hereof (in the case of a breach 
by the Company), or the Company (in the case of a breach by a holder), may 
proceed to protect and enforce their or its rights either by suit in equity 
and/or by action at law, including, but not limited to, an action for damages 
as a result of any such breach and/or an action for specific performance of 
any such covenant or agreement contained in this Warrant.
20.  Acceptance.  
Receipt of this Warrant by the holder hereof shall constitute acceptance of 
and agreement to the foregoing terms and conditions. 
21.  No Impairment of Rights.  
The Company will not, by amendment of its Charter or through any other means, 
avoid or seek to avoid the observance or performance of any of the terms of 
this Warrant, but will at all times in good faith assist in the carrying out 
of all such terms and in the taking of all such action as may be necessary or 
appropriate in order to protect the rights of the holder of this Warrant 
against material impairment.
22.  Amendment.  This Warrant may be amended by written agreement of the 
Company and holders of 65% of the Series Warrant Shares, collectively on an 
as-exercised basis, and such amendment shall be binding on all holders of this 
Warrant or Warrant Shares. 
[Signature page follows.]


IN WITNESS WHEREOF, the Company has caused this Warrant to be executed on its 
behalf by one of its officers thereunto duly authorized.
CTC COMMUNICATIONS CORP.
	By:						
	Name: 						
	Title: 						
Address:	360 Second Avenue
Waltham, Massachusetts  02154
Dated: as of September 1, 1998

EXHIBIT A
NOTICE OF EXERCISE
To:	CTC COMMUNICATIONS CORP.
1. The undersigned hereby elects to purchase _____ shares of 
Common Stock of CTC COMMUNICATIONS CORP. pursuant to the terms of the attached 
Warrant, and tenders herewith payment of the purchase price of such shares in 
full. 
Please issue a certificate or certificates representing said shares in the 
name of the undersigned or in such other name or names as are specified below: 
	
	(Name)
	
	
	(Address)
The undersigned represents that the aforesaid shares are being acquired for 
the account of the undersigned for investment and not with a view to, or for 
resale in connection with, the distribution thereof and that the undersigned 
has no present intention of distributing or reselling such shares.  In support 
thereof, the undersigned has executed an Investment Representation Statement 
attached hereto as Schedule 1. 
	
(Signature)
	
	(Date)

Schedule 1
INVESTMENT REPRESENTATION STATEMENT
Purchaser:
Company:	CTC COMMUNICATIONS CORP.
Security:	Common Stock
Amount:
Date:
In connection with the purchase of the above-listed securities (the 
"Registrable Securities"), the undersigned (the "Purchaser") represents to the 
Company as follows: 
(a) The Purchaser is aware of the Company's business affairs and 
financial condition, and has acquired sufficient information about the Company 
to reach an informed and knowledgeable decision to acquire the Registrable 
Securities.  The Purchaser is purchasing the Registrable Securities for its 
own account for investment purposes only and not with a view to, or for the 
resale in connection with, any "distribution" thereof for purposes of the 
Registrable Securities Act of 1933, as amended (the "Act"). 
(b) The Purchaser understands that the Registrable Securities 
have not been registered under the Act in reliance upon a specific exemption 
therefrom, which exemption depends upon, among other things, the bona fide 
nature of the Purchaser's investment intent as expressed herein.  In this 
connection, the Purchaser understands that, in the view of the Registrable 
Securities and Exchange Commission ("SEC"), the statutory basis for such 
exemption may be unavailable if the Purchaser's representation was predicated 
solely upon a present intention to hold these Registrable Securities for the 
minimum capital gains period specified under applicable tax laws, for a 
deferred sale, for or until an increase or decrease in the market price of the 
Registrable Securities, or for a period of one year or any other fixed period 
in the future. 
(c) The Purchaser further understands that the Registrable 
Securities must be held indefinitely unless subsequently registered under the 
Act or unless an exemption from registration is otherwise available.  In 
addition, the Purchaser understands that the certificate evidencing the 
Registrable Securities will be imprinted with the legend referred to in the 
Warrant under which the Registrable Securities are being purchased.
(d) The Purchaser is aware of the provisions of Rule 144 and 
144A, promulgated under the Act, which, in substance, permit limited public 
resale of "restricted securities" acquired, directly or indirectly, from the 
issuer thereof (or from an affiliate of such issuer), in a non-public offering 
subject to the satisfaction of certain conditions, if applicable, including, 
among other things:  The availability of certain public information about the 
Company, the resale occurring not less than one (1) year after the party has 
purchased and paid for the securities to be sold; the sale being made through 
a broker in an unsolicited "broker's transaction" or in transactions directly 
with a market maker (as said term is defined under the Registrable Securities 
Exchange Act of 1934, as amended) and the amount of securities being sold 
during any three-month period not exceeding the specified limitations stated 
therein. 
(e) The Purchaser further understands that at the time it wishes 
to sell the Registrable Securities there may be no public market upon which to 
make such a sale, and that, even if such a public market then exists, the 
Company may not be satisfying the current public information requirements of 
Rule 144 and 144A, and that, in such event, the Purchaser may be precluded 
from selling the Registrable Securities under Rule 144 and 144A even if the 
one-year minimum holding period had been satisfied. 
(f) The Purchaser further understands that in the event all of 
the requirements of Rule 144 and 144A are not satisfied, registration under 
the Act, compliance with Regulation A, or some other registration exemption 
will be required; and that, notwithstanding the fact that Rule 144 is not 
exclusive, the Staff of the SEC has expressed its opinion that persons 
proposing to sell private placement securities other than in a registered 
offering and otherwise than pursuant to Rule 144 will have a substantial 
burden or proof in establishing that an exemption from registration is 
available for such offers or sales, and that such persons and their respective 
brokers who participate in such transactions do so at their own risk. 
Purchaser:___________________

EXHIBIT B


Analysis Based on Closing Stock Price on 8/4/98 of:	$6.75

    Shares Outstanding - public	6,175,798
    Shares Outstanding - Bob Fabricatore	2,715,974
    Shares Outstanding - all other officers	1,096,725
Total Primary Shares Outstanding	9,988,497

Outstanding Options:
Options in the Money	1,462,507

Proceeds from Options	$5,494,058

Average exercise price	$3.76

Shares to be purchased	813,935

Incremental Shares	648,572

Total Shares outstanding pre Spectrum	10,637,070

Spectrum Convertible Preferred Stock	1,333,333
Spectrum warrants in the money	0
Spectrum shares from 9% dividend accreted to 8/31/98 	47,342
Total shares due to Spectrum	1,380,675

Total Shares outstanding Pre Series Warrants (on a Fully Diluted Basis)
	12,017,745

Series Warrants % of Fully Diluted Shares	7.50%

New Fully Diluted Shares Outstanding	12,992,157

Incremental Series Warrant Shares	974,412

	Goldman's participation (68%)	662,600

	Fleet's participation (32%)	311,812


                                                       EXHIBIT 10.24
WARRANT 
FLEET NATIONAL BANK
"THE SECURITIES EVIDENCED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES 
ACT OF 1933, AS AMENDED, OR ANY STATE SECURITIES LAWS.  NO SALE OR DISPOSITION 
MAY BE EFFECTED WITHOUT (i) AN EFFECTIVE REGISTRATION STATEMENT RELATED 
THERETO, (ii) AN OPINION OF COUNSEL FOR THE HOLDER, REASONABLY SATISFACTORY TO 
THE COMPANY, THAT SUCH REGISTRATION IS NOT REQUIRED, (iii) OTHERWISE COMPLYING 
WITH THE PROVISIONS OF SECTION 7 OF THE WARRANT UNDER WHICH THESE SECURITIES 
WERE ISSUED DIRECTLY OR INDIRECTLY." 
CTC COMMUNICATIONS CORP.
WARRANT TO PURCHASE  311,812 SHARES
OF COMMON STOCK 
CTC COMMUNICATIONS CORP., a Massachusetts corporation (the "Company"), hereby 
certifies that, for value received, Fleet National Bank, a national banking 
association, with a place of business located at One Federal Street, Boston, 
Massachusetts 02110, or its registered transferees, successors or assigns 
(each, a "holder"), is the registered holder of warrants (the "Warrants") to 
subscribe for and purchase Three Hundred Eleven Thousand and Eight Hundred 
Twelve (311,812) shares of the fully paid and nonassessable Common Stock (as 
adjusted pursuant to Section 4 hereof, the "Warrant Shares") of the Company, 
at a purchase price per share equal to Six Dollars and Seventy-Five Cents 
($6.75) (such price, as adjusted pursuant to Section 4 hereof, the "Warrant 
Price"), subject to the provisions and upon the terms and conditions 
hereinafter set forth.  As used herein, (a) the term "Common Stock" shall mean 
the Company's presently authorized Common Stock, par value $0.01 per share, 
and any stock into or for which such Common Stock may hereafter be converted 
or exchanged, (b) the term "Date of Grant" shall mean September 1, 1998, and 
(c) the term "Other Warrants" shall mean any warrant issued upon transfer or 
partial exercise of this Warrant.  The term "Warrant" as used herein shall be 
deemed to include Other Warrants unless the context hereof or thereof clearly 
requires otherwise. 
This Warrant and the warrant of even date herewith, issued to Goldman Sachs & 
Co. ("Goldman") for 662,600 shares of Common Stock (the "Goldman Warrant"), 
are being issued pursuant to that certain Loan and Security Agreement (the 
"Loan Agreement") of even date herewith by and among the Company, Goldman 
Sachs Credit Partners L.P., and holder.  As used herein, (a) the term "Series 
Warrants" shall mean this Warrant and the Goldman Warrant collectively, and 
(b) the term "Series Warrant Shares" shall mean the aggregate of the shares of 
Common Stock issuable upon the exercise of this Warrant and the Goldman 
Warrant (which amount initially totals 974,412 shares).

1. Term.  The purchase right represented by this Warrant is exercisable, in 
whole or in part, at any time and from time to time from the Date of Grant 
through and including the close of business on September 1, 2003 (the 
"Expiration Date"); provided, however, that in the event that any portion of 
this Warrant is unexercised as of the Expiration Date, the terms of Section 
2(b) below shall apply.

2. Exercise
	a.  Method of Exercise; Payment; Issuance of New Warrant.  
Subject to Section 1 hereof, the purchase right represented by this Warrant 
may be exercised by the holder hereof, in whole or in part and from time to 
time, by the surrender of this Warrant (with the notice of exercise form 
attached hereto as Exhibit A duly executed) at the principal office of the 
Company, except as otherwise provided for herein, and by the payment to the 
Company of an amount equal to the then applicable Warrant Price multiplied by 
the number of Warrant Shares then being purchased.  The person or persons in 
whose name(s) any certificate(s) representing shares of Common Stock shall be 
issuable upon exercise of this Warrant shall be deemed to have become the 
holder(s) of record of, and shall be treated for all purposes as the record 
holder(s) of, the shares represented thereby (and such shares shall be deemed 
to have been issued) immediately prior to the close of business on the date or 
dates upon which this Warrant is exercised if exercised prior to the close of 
business on such date;  otherwise, the date of  record shall be the next 
business day.  In the event of any exercise of the rights represented by this 
Warrant, certificates for the shares of Common Stock so purchased shall be 
delivered to the holder hereof as soon as possible and in any event within 
thirty (30) days after such exercise and, unless this Warrant has been fully 
exercised (including without limitation, exercise pursuant to Section 2(b) 
below), a new Warrant representing the portion of the Warrant Shares, if any, 
with respect to which this Warrant shall not then have been exercised shall 
also be issued to the holder hereof as soon as possible and in any event 
within such thirty (30)-day period.
	(b)  Automatic Exercise.  In the event that any portion of this Warrant 
remains unexercised as of the Expiration Date and the fair market value 
(determined in accordance with Section 4(h) below) of one share of Common 
Stock as of the Expiration Date is greater than the applicable Warrant Price 
as of the Expiration Date, then this Warrant shall be deemed to have been 
exercised automatically immediately prior to the close of business on the 
Expiration Date (or, in the event that the Expiration Date is not a business 
day, the immediately preceding business day) (the "Automatic Exercise Date"), 
and the person entitled to receive the shares of Common Stock issuable upon 
such exercise shall be treated for all purposes as the holder of record of 
such Warrant Shares as of the close of business on such Automatic Exercise 
Date.  This Warrant shall be deemed to be surrendered to the Company on the 
Automatic Exercise Date by virtue of this Section 2(b) and without any action 
by the holder of this Warrant or any other person, and payment to the Company 
of the then applicable Warrant Price multiplied by the number of Warrant 
Shares then being purchased shall be deemed to be made pursuant to the terms 
of Section 2(c) below (without payment by the holder of any exercise price or 
any cash or other consideration).  As promptly as practicable on or after the 
Automatic Exercise Date and in any event within thirty (30) days thereafter, 
the Company at its expense shall issue and deliver to the person or persons 
entitled to receive the same a certificate or certificates for the number of 
Warrant Shares issuable upon such exercise.

	c.  Right to Convert Warrant into Common Stock; Net Issuance.
		(1)  Right to Convert.  
In addition to and without limiting the rights of the holder hereof under the 
terms of this Warrant, the holder shall have the right to convert this Warrant 
or any portion thereof (the "Conversion Right") into shares of Common Stock as 
provided in this Section 2(c) at any time or from time to time during the term 
of this Warrant.  Upon exercise of the Conversion Right with respect to all or 
a specified portion of shares subject to this Warrant (the "Converted Warrant 
Shares"), the Company shall deliver to the holder (without payment by the 
holder of any exercise price or any cash or other consideration) that number 
of shares of fully paid and nonassessable Common Stock equal to the quotient 
obtained by dividing (i) the value of this Warrant (or the specified portion 
hereof) on the Conversion Date (as defined in Section 2(c)(2) hereof), which 
value shall be equal to (A) the aggregate fair market value of the Converted 
Warrant Shares issuable upon exercise of this Warrant (or the specified 
portion hereof) on the Conversion Date less (B) the aggregate Warrant Price of 
the Converted Warrant Shares immediately prior to the exercise of the 
Conversion Right by (ii) the fair market value of one (1) share of Common 
Stock on the Conversion Date. 
Expressed as a formula, such conversion shall be computed as follows:
X  =  A - B/Y

Where:		X =	the number of shares of Common Stock that 
may be issued to the holder
Y =	the fair market value (FMV) of one (1) 
share of Common Stock
A =	the aggregate FMV (i.e., FMV x Converted 
Warrant Shares)
B =	the aggregate Warrant Price (i.e., 
Converted Warrant Shares x Warrant Price)
No fractional shares shall be issuable upon exercise of the Conversion Right, 
and, if the number of shares to be issued determined in accordance with the 
foregoing formula is other than a whole number, the Company shall pay to the 
holder an amount in cash equal to the fair market value of the resulting 
fractional share on the Conversion Date.  For purposes of Section 9 of this 
Warrant, shares issued pursuant to the Conversion Right shall be treated as if 
they were issued upon the exercise of this Warrant. 
		(2)  Method of Exercise.  
The Conversion Right may be exercised by the holder by the surrender of this 
Warrant at the principal office of the Company together with a written 
statement specifying that the holder thereby intends to exercise the 
Conversion Right and indicating the number of shares subject to this Warrant 
which are being surrendered (referred to in Section 2(c)(1) hereof as the 
Converted Warrant Shares) in exercise of the Conversion Right.  Such 
conversion shall be effective upon receipt by the Company of this Warrant 
together with the aforesaid written statement, or on such later date as is 
specified therein (the "Conversion Date").  Certificates for the shares 
issuable upon exercise of the Conversion Right and, if applicable, a new 
warrant evidencing the balance of the shares remaining subject to this 
Warrant, shall be issued as of the Conversion Date and shall be delivered to 
the holder within thirty (30) days following the Conversion Date.
		(3)  Determination of Fair Market Value.
For purposes of this Section 2(c), "fair market value" of a share of Common 
Stock shall have the meaning set forth in Section 4(h) below.
3.	Stock Fully Paid; Reservation of Shares.  
All Warrant Shares that may be issued upon the exercise of the rights 
represented by this Warrant will, upon issuance pursuant to the terms and 
conditions herein, be fully paid and nonassessable, and free from all taxes, 
liens, charges, and pre-emptive rights with respect to the issue thereof.  The 
Company shall pay all transfer taxes, if any, attributable to the issuance of 
the Warrant Shares upon the exercise of this Warrant.  During the period 
within which the rights represented by this Warrant may be exercised, the 
Company will at all times have authorized, and reserved for the purpose of the 
issue upon exercise of the purchase rights evidenced by this Warrant, a 
sufficient number of shares of its Common Stock to provide for the exercise of 
the rights represented by this Warrant. 
4.	Adjustment of Warrant Price and Number of Shares.  
The number and kind of securities purchasable upon the exercise of this 
Warrant and the Warrant Price shall be subject to adjustment from time to time 
upon the occurrence of certain events, as follows:
	a.  Adjustment for Initial Errors.  
The Company hereby acknowledges that the number of Warrant Shares constituting 
the initial number of securities purchasable upon the exercise of this Warrant 
(the "Exercise Quantity") was calculated based upon the Company's 
representation that the number of outstanding shares of Common Stock of the 
Company, calculated on a fully diluted basis using the treasury stock method 
as contemplated by the Accounting Principles Board Opinion No. 15 (as referred 
to in Statement of Financial Accounting Standards No. 128) (such shares as 
calculated on any date, the "Fully Diluted Shares"), as of the Date of Grant 
using an ending market price of $6.75 per share of Common Stock and before 
giving effect to the issuance of any of the Series Warrants or Series Warrant 
Shares, totaled 12,017,745 shares.  The calculation used by the Company in 
determining such amount is set forth in Exhibit B hereto.  If for any reason 
it shall hereafter be determined that the actual number of Fully Diluted 
Shares as of the Date of Grant differed from such amount, then the Company or 
the holder (whichever shall discover such error) shall notify the other of 
such determination and the Company shall forthwith reissue all of the 
outstanding Warrants with an appropriate proportional adjustment in said 
number to be effective from the Date of Grant, provided that such adjustment 
shall be made only if it results in an increase in the number of Warrant 
Shares hereunder.
	b.  Merger, Sale, Reclassification.  
In case of any (i) consolidation or merger (including a merger in which the 
Company is the surviving entity), (ii) sale or other disposition of all or 
substantially all of the Company's assets or distribution of property to 
stockholders (other than distributions payable out of earnings or retained 
earnings), or (iii) reclassification, change or conversion of securities of 
the class issuable upon exercise of this Warrant (other than a change in par 
value, or from par value to no par value, or from no par value to par value, 
or as a result of a subdivision or combination), then the Company shall take 
all necessary actions to ensure that thereafter the holder of this Warrant 
shall have the right to receive, at a total purchase price not to exceed that 
payable upon the exercise of the unexercised portion of this Warrant, and in 
lieu of the shares of Common Stock theretofore issuable upon exercise of this 
Warrant, the kind and amount of shares of stock, other securities, money and 
property receivable upon such consolidation, merger, sale or other 
disposition,  reclassification, change or conversion by a holder of the number 
of shares of Common Stock then purchasable under this Warrant.  Such new 
Warrant shall provide for adjustments that shall be as nearly equivalent as 
may be practicable to the adjustments provided for in this Section 4.  The 
provisions of this Section 4(b) shall similarly apply to successive 
reclassifications, changes and conversions. 
	c.  Subdivision or Combination of Shares.  
If the Company at any time while this Warrant remains outstanding and 
unexpired shall subdivide or combine its outstanding shares of Common Stock, 
the Warrant Price shall be proportionately decreased in the case of a 
subdivision or increased in the case of a combination, effective at the close 
of business on the date the subdivision or combination becomes effective. 
	d.  Stock Dividends and Other Distributions.  
If the Company at any time while this Warrant is outstanding and unexpired 
shall (i) pay a dividend with respect to Common Stock payable in Common Stock, 
or (ii) make any other distribution with respect to Common Stock (except any 
distribution specifically provided for in Section 4(b), Section 4(c), or 
Section 4(e) hereof) of Common Stock, then the Warrant Price shall be 
adjusted, from and after the date of determination of stockholders entitled to 
receive such dividend or distribution, to that price determined by multiplying 
the Warrant Price in effect immediately prior to such date of determination by 
a fraction (i) the numerator of which shall be the total number of Fully 
Diluted Shares outstanding immediately prior to such dividend or distribution, 
and (ii) the denominator of which shall be the total number of Fully Diluted 
Shares outstanding immediately after such dividend or distribution. 
	e.  Special Distributions.  
In case the Company shall make any distribution (other than dividends and 
distributions referred to in Section 4(c) or Section 4(d) above and other than 
cash dividends) to all holders of shares of Common Stock (including any such 
distribution made in connection with a consolidation or merger in which the 
Company is the surviving corporation) of evidences of indebtedness, assets or 
subscription rights, options, warrants, or exchangeable or convertible 
securities containing the right to subscribe for or purchase shares of any 
class of equity securities of the Company, the Warrant Price to be in effect 
on and after the date of such distribution shall be adjusted by multiplying 
the Warrant Price in effect immediately prior to such record date by a 
fraction (i) the numerator of which shall be the fair market value per share 
of Common Stock on such record date (determined in accordance with Section 
4(h) below), less the fair market value (as determined by the Board of 
Directors of the Company in good faith as set forth in a duly adopted board 
resolution certified by the Company's Secretary or Assistant Secretary) of the 
portion of the assets or evidences of indebtedness so to be distributed or of 
such subscription rights, options, warrants, or exchangeable or convertible 
securities applicable to one (1) share of the Common Stock outstanding as of 
such record date, provided, that in the event the Board of Directors is unable 
to make such a determination or holders of at least fifty-one percent (51%) of 
the Series Warrant Shares issuable under outstanding Series Warrants disagree 
in writing with such determination (in the manner provided in Section 4(h) 
below), then the fair market value of such consideration shall be determined 
in the same manner as a Valuation under Section 4(h) below, and (ii) the 
denominator of which shall be such fair market value per share of Common Stock 
as determined in the manner set forth under Section 4(h) below.  Such 
adjustment shall be made successively whenever a distribution is made.  If the 
holder hereof has exercised all or any portion of this Warrant after the 
record date for a distribution covered by this paragraph, but prior to the 
date such distribution is made by the Company, then the Company shall make a 
distribution to the holder, concurrent with the distribution to stockholders, 
of such consideration that the holder would have been entitled to receive in 
connection with such distribution with respect to the shares issued on such 
exercise, had the holder exercised all or such portion of this Warrant 
immediately prior to such record date.
	f.  Other Issuances of Securities.  
		(1)  In case the Company or any subsidiary thereof shall, at any 
time after the Date of Grant, issue shares of Common Stock, or rights, 
options, warrants or convertible or exchangeable securities containing the 
right to subscribe for or purchase shares of Common Stock (excluding (i) 
shares, rights, options, warrants, or convertible or exchangeable securities 
outstanding on the Date of Grant, or issued in any of the transactions 
described in Sections 4(c), 4(d), and 4(e) above, (ii) shares issued upon the 
exercise of such rights, options or warrants or upon conversion or exchange of 
such convertible or exchangeable securities, (iii) the Series Warrants and any 
shares issued upon exercise thereof, (iv) up to Three Million Fifty-Eight 
Thousand Five Hundred Twenty-Six (3,058,526) shares of Common Stock issued or 
issuable to directors, officers, employees or consultants of the Company or 
any subsidiary in connection with their service as directors, officers, 
employees or consultants pursuant to any stock grant, stock option, warrant or 
other right (the "Employee Shares")), at a price per share of Common Stock 
(determined in the case of such rights, options, warrants, or convertible or 
exchangeable securities by dividing (x) the total amount received and/or 
receivable by the Company in consideration of the sale and issuance of such 
rights, options, warrants, or convertible or exchangeable securities, plus the 
total minimum consideration payable to the Company upon exercise, conversion, 
or exchange thereof by (y) the total maximum number of shares of Common Stock 
covered by such rights, options, warrants, or convertible or exchangeable 
securities) less than the fair market value per share of Common Stock 
(determined in accordance with Section 4(h) below) on the date the Company 
fixes the offering price of such shares, rights, options, warrants, or 
convertible or exchangeable securities, then the Warrant Price shall be 
adjusted so that it shall equal the price determined by multiplying the 
Warrant Price in effect immediately prior thereto by a fraction (i) the 
numerator of which shall be the sum of (A) the number of Fully Diluted Shares 
outstanding immediately prior to such sale and issuance plus (B) the number of 
shares of Common Stock which the aggregate consideration received (determined 
as provided above and below) for such sale or issuance would purchase at such 
fair market value per share, and (ii) the denominator of which shall be the 
total number of Fully Diluted Shares outstanding immediately after such sale 
and issuance.  Such adjustment shall be made successively whenever such an 
issuance is made.

		(2)  For the purposes of an adjustment under Section 4(f)(1), the 
maximum number of shares of Common Stock which the holder of any such rights, 
options, warrants or convertible or exchangeable securities shall be entitled 
to subscribe for or purchase shall be deemed to be issued and outstanding as 
of the date of such sale and issuance; furthermore, the consideration received 
by the Company therefor shall be deemed to be equal to the price per share of 
Common Stock (determined in the case of such rights, options, warrants, or 
convertible or exchangeable securities by dividing (x) the total amount 
received and/or receivable by the Company in consideration of the sale and 
issuance of such rights, options, warrants, or convertible or exchangeable 
securities, plus the total minimum consideration payable to the Company upon 
exercise, conversion, or exchange thereof by (y) the total maximum number of 
shares of Common Stock covered by such rights, options, warrants, or 
convertible or exchangeable securities) multiplied by the number of shares 
deemed issued and outstanding in the previous sentence.  In case the Company 
shall issue shares of Common Stock, or rights, options, warrants, or 
convertible or exchangeable securities containing the right to subscribe for 
or purchase shares of Common Stock, for a consideration consisting, in whole 
or in part, of consideration other than cash or its equivalent, then in 
determining the price per share of Common Stock and the consideration received 
by the Company for purposes of the first sentence of Section 4(f)(1), the 
Board of Directors of the Company shall determine, in good faith, the fair 
market value of said property, and such determination shall be described in a 
duly adopted board resolution certified by the Company's Secretary or 
Assistant Secretary, provided, that in the event the Board of Directors is 
unable to make such a determination or, in the case of, and solely to the 
extent that, any issuance constitutes an Affiliated Transaction as defined in 
Section 4(f)(3) below, holders of at least fifty-one percent (51%) of the 
Series Warrant Shares issuable under outstanding Series Warrants disagree in 
writing with such determination (in the manner provided in Section 4(h) 
below), then the fair market value of such consideration shall be determined 
in the same manner as a Valuation under Section 4(h) below.  In case the 
Company shall issue shares of Common Stock, or rights, options, warrants, or 
convertible or exchangeable securities containing the right to subscribe for 
or purchase shares of Common Stock, together with one (1) or more other 
securities as a part of a unit at a price per unit, then in determining the 
price per share of Common Stock and the consideration received by the Company 
for purposes of the first sentence of Section 4(f)(1), the Board of Directors 
of the Company shall determine, in good faith, which determination shall be 
described in a duly adopted board resolution certified by the Company's 
Secretary or Assistant Secretary, the fair market value of the rights, 
options, warrants, or convertible or exchangeable securities then being sold 
as part of such unit, provided, that in the event the Board of Directors is 
unable to make such a determination or, in the case of, and solely to the 
extent that, any issuance constitutes an Affiliated Transaction as defined in 
Section 4(f)(3) below, holders of at least fifty-one percent (51%) of the 
Series Warrant Shares issuable under outstanding Series Warrants disagree in 
writing with such determination (in the manner provided in Section 4(h) 
below), then the fair market value of such consideration shall be determined 
in the same manner as a Valuation under Section 4(h) below. 

		(3)  For purposes of this Section 4(f), an "Affiliated 
Transaction" shall mean any issuance of shares of Common  Stock, or rights, 
options, warrants or convertible or exchangeable securities containing the 
right to subscribe for or purchase shares of Common Stock, to (i) any officer 
or director of the Company or any member of the immediate family of such a 
person or (ii) any 10% or greater beneficial stockholder of the Company or any 
person who, to the Company's knowledge, is a member of the immediate family of 
such a stockholder (if such stockholder is a natural person), or to any 
partnership, corporation, limited liability company, business trust, joint 
stock company, trust, unincorporated association or joint venture which, 
directly or indirectly, is in control of, is controlled by, or is under common 
control with, (i) any officer or director of the Company or any member of the 
immediate family of such a person or (ii) any 10% or greater beneficial 
stockholder of the Company or any person who, to the Company's knowledge, is a 
member of the immediate family of such a stockholder (if such stockholder is a 
natural person).  For purposes of the preceding sentence, the term "control" 
shall mean the power, directly or indirectly, to (i) vote 51% or more of the 
voting securities of an entity, or (ii) direct or cause the direction of the 
management or policies of an entity as the trustee, general partner or 
managing member of such entity.  Notwithstanding the foregoing, no transaction 
or part thereof shall be considered an "Affiliated Transaction" if the 
securities or rights issued to any person described in the first sentence of 
this Section 4(f)(3) constitutes less than three percent (3%) of the aggregate 
securities and rights issued in such transaction.  

	g.  Adjustment of Number of Shares.  
Upon each adjustment in the Warrant Price, the number of Warrant Shares 
purchasable hereunder shall be adjusted, to the nearest whole share, to the 
product obtained by multiplying the number of Warrant Shares purchasable 
immediately prior to such adjustment in the Warrant Price by a fraction, the 
numerator of which shall be the Warrant Price immediately prior to such 
adjustment and the denominator of which shall be the Warrant Price immediately 
thereafter. 
	h.  Determination of Fair Market Value.  
For purposes of those provisions of this Warrant requiring a determination in 
accordance with this Section 4(h), "fair market value" as of a particular date 
(the "Determination Date") shall mean (i) for any security if such security is 
traded on a national securities exchange (an "Exchange"), the weighted average 
(based on daily trading volume) of the mid-point between the daily high and 
low trading prices of the security on each of the last five (5) trading days 
prior to the Determination Date reported on such Exchange, (ii) for any 
security that is not traded on an Exchange but trades in the over-the-counter 
market and such security is quoted on the Nasdaq Stock Market ("NASDAQ"), (A) 
the weighted average (based on daily trading volume) of the mid-point between 
the daily high and low trading prices reported on NASDAQ on each of the last 
five (5) trading days (or if the relevant price or quotation did not exist on 
any of such days, the relevant price or quotation on the next preceding 
business day on which there was such a price or quotation) prior to the 
Determination Date, or (iii) for any security or any other asset, if no price 
can be determined on the basis of the above methods of valuation, then the 
judgment of valuation shall be determined in good faith by the Board of 
Directors of the Company, which determination shall be described in a duly 
adopted board resolution certified by the Company's Secretary or Assistant 
Secretary.  If the Board of Directors of the Company is unable to determine 
any Valuation (as defined below), or if (except in the case of a fair market 
value determination to the extent in connection with a non-Affiliated 
Transaction under Section 4(f)(2) above), the holders of at least fifty-one 
percent (51%) of all of the Series Warrant Shares issuable under outstanding 
Series Warrants (collectively, the "Requesting Holders") disagree with the 
Board's determination of any Valuation by written notice delivered to the 
Company within five (5) business days after the determination thereof by the 
Board of Directors of the Company is communicated to holders of the Warrants 
affected thereby, which notice specifies a majority-in-interest of the 
Requesting Holders' determination of such Valuation, then, unless the Company 
accepts the Valuation so proposed and the Company and a majority-in-interest 
of the Requesting Holders agree upon a valuation within five (5) business days 
thereafter, the Company and (in the event of a disagreement by the Requesting 
Holders) a majority-in-interest of the Requesting Holders shall select a 
mutually acceptable investment banking firm of national reputation which has 
not had a material relationship with the Company or any officer of the Company 
within the preceding two (2) years, which shall determine such Valuation.  
Such investment banking firm's determination of such Valuation shall be final, 
binding and conclusive on the Company and the holders of all of the Warrants 
issued hereunder and then outstanding, to the extent of the issuance or 
distribution to which such Valuation applies.  If the Board of Directors of 
the Company was unable to determine such Valuation, all costs and fees of such 
investment banking firm shall be borne by the Company.  If the Requesting 
Holders disagreed with the Board's determination of such Valuation, the party 
whose determination of such Valuation differed from the Valuation determined 
by such investment banking firm by the greatest amount shall bear all costs 
and fees of such investment banking firm.  For purposes of this Section 4(h), 
the term "Valuation" shall mean the determination, to be made initially by the 
Board of Directors of the Company, of the fair market value of any asset 
pursuant to clause (iii) above.
5.  Notice of Adjustments.  
Whenever the Warrant Price or the number of Warrant Shares purchasable 
hereunder shall be adjusted pursuant to Section 4 hereof, the Company shall 
make a certificate signed by its chief financial officer setting forth, in 
reasonable detail, the event requiring the adjustment, the amount of the 
adjustment, the method by which such adjustment was calculated, and the 
Warrant Price and the number of Warrant Shares purchasable hereunder after 
giving effect to such adjustment, which shall be mailed (without regard to 
Section 13 hereof, by first class mail, postage prepaid) to the holder of this 
Warrant. 
6.  Fractional Shares.  
No fractional shares of Common Stock will be issued in connection with any 
exercise hereunder, but in lieu of such fractional shares the Company shall 
make a cash payment therefor based on the fair market value (as determined in 
accordance with Section 4(h) above) of a share of Common Stock on the date of 
exercise.
7.  Compliance with Securities Act; Disposition of Warrant or Warrant Shares.
	a.  Compliance with Securities Act.  
The holder of this Warrant, by acceptance hereof, agrees that this Warrant and 
the shares of Common Stock to be issued upon exercise hereof, are being 
acquired for investment and that such holder will not offer, sell or otherwise 
dispose of this Warrant, or any shares of Common Stock to be issued upon 
exercise hereof except under circumstances which will not result in a 
violation of the Securities Act of 1933, as amended (the "Act").  Upon 
exercise of this Warrant, the holder hereof shall confirm in writing, by 
executing the form attached as Schedule 1 to Exhibit A hereto, that the shares 
of Common Stock so purchased are being acquired for investment and not with a 
view toward distribution or resale.  This Warrant and all shares of Common 
Stock issued upon exercise of this Warrant (unless registered under the Act) 
shall be stamped or imprinted with a legend in substantially the following 
form: 
"THE SECURITIES EVIDENCED HEREBY HAVE NOT BEEN REGISTERED UNDER 
THE SECURITIES ACT OF 1933, AS AMENDED, OR ANY STATE SECURITIES 
LAWS.  NO SALE OR DISPOSITION MAY BE EFFECTED WITHOUT (i) AN 
EFFECTIVE REGISTRATION STATEMENT RELATED THERETO, (ii) AN OPINION 
OF COUNSEL FOR THE HOLDER, REASONABLY SATISFACTORY TO THE COMPANY, 
THAT SUCH REGISTRATION IS NOT REQUIRED, (iii) OTHERWISE COMPLYING 
WITH THE PROVISIONS OF SECTION 7 OF THE WARRANT UNDER WHICH THESE 
SECURITIES WERE ISSUED DIRECTLY OR INDIRECTLY." 
In addition, in connection with the issuance of this Warrant, the holder 
specifically represents to the Company by acceptance of this Warrant as 
follows: 
		(1)  The holder is aware of the Company's business affairs and 
financial condition, and has acquired information about the Company sufficient 
to reach an informed and knowledgeable decision to acquire this Warrant.  The 
holder is acquiring this Warrant for its own account for investment purposes 
only and not with a view to, or for resale in connection with any 
"distribution" thereof for purposes of the Act. 

		(2)  The holder understands that this Warrant and the Warrant 
Shares have not been registered under the Act in reliance upon a specific 
exemption therefrom, which exemption depends upon, among other things, the 
bona fide nature of the holder's investment intent as expressed herein.  In 
this connection, the holder understands that, in the view of the Securities 
and Exchange Commission (the "SEC"), the statutory basis for such exemption 
may be unavailable if the holder's representation was predicated solely upon a 
present intention to hold the Warrant and the Warrant Shares for the minimum 
capital gains period specified under applicable tax laws, for a deferred sale, 
for or until an increase or decrease in the market price of the Warrant and 
the Warrant Shares, or for a period of one (1) year or any other fixed period 
in the future.

		(3)  The holder further understands that this Warrant and the 
Warrant Shares must be held indefinitely unless subsequently registered under 
the Act and any applicable state securities laws, or unless exemptions from 
registration are otherwise available. 

		(4)  The holder is aware of the provisions of Rule 144 and 144A, 
promulgated under the Act, which, in substance, permit limited public resale 
of "restricted securities" acquired, directly or indirectly, from the issuer 
thereof (or from an affiliate of such issuer), in a non-public offering 
subject to the satisfaction of certain conditions, if applicable, including, 
among other things:  the availability of certain public information about the 
Company, the resale occurring not less than one (1) year after the party has 
purchased and paid for the securities to be sold; the sale being made through 
a broker in an unsolicited "broker's transaction" or in transactions directly 
with a market maker (as said term is defined under the Securities Exchange Act 
of 1934, as amended) and the amount of securities being sold during any three-
month period not exceeding the specified limitations stated therein. 

		(5)  The holder further understands that at the time it wishes to 
sell this Warrant and the Warrant Shares there may be no public market upon 
which to make such a sale, and that, even if such a public market then exists, 
the Company may not be satisfying the current public information requirements 
of Rule 144 and 144A, and that, in such event, the holder may be precluded 
from selling this Warrant and the Warrant Shares under Rule 144 and 144A even 
if the one (1)-year minimum holding period had been satisfied. 

		(6)  The holder further understands that in the event all of the 
requirements of Rule 144 and 144A are not satisfied, registration under the 
Act, compliance with Regulation A, or some other registration exemption will 
be required; and that, notwithstanding the fact that Rule 144 and 144A is not 
exclusive, the Staff of the SEC has expressed its opinion that persons 
proposing to sell private placement securities other than in a registered 
offering and otherwise than pursuant to Rule 144 and 144A will have a 
substantial burden of proof in establishing that an exemption from 
registration is available for such offers or sales, and that such persons and 
their respective brokers who participate in such transactions do so at their 
own risk.

	b.  Disposition of Warrant or Warrant Shares.  This Warrant and the 
Warrant Shares may be detached and transferred, in whole or in part, 
separately from the Loan Agreement.  With respect to any offer, sale or other 
disposition of this Warrant, or any Warrant Shares acquired pursuant to the 
exercise of this Warrant prior to the sale or disposition of such Warrant or 
Warrant Shares, the holder hereof and each subsequent holder of this Warrant 
agrees to give written notice to the Company prior thereto, describing briefly 
the manner thereof, together with a written opinion of such holder's counsel, 
if reasonably requested by the Company, to the effect that such offer, sale or 
other disposition may be effected without registration or qualification (under 
the Act as then in effect or any federal or state law then in effect) of this 
Warrant or such Warrant Shares and indicating whether or not under the Act 
certificates for this Warrant or such Warrant Shares to be sold or otherwise 
disposed of require any restrictive legend as to applicable restrictions on 
transferability in order to ensure compliance with applicable law.  Promptly 
upon receiving such written notice and reasonably satisfactory opinion, if so 
requested, the Company, as promptly as practicable, shall notify such holder 
that such holder may sell or otherwise dispose of this Warrant or such Warrant 
Shares, all in accordance with the terms of the notice delivered to the 
Company.  If a determination has been made pursuant to this Section 7(b) that 
the opinion of counsel for the holder is not reasonably satisfactory to the 
Company, the Company shall so notify the holder promptly after such 
determination has been made.  The foregoing notwithstanding, this Warrant or 
such Warrant Shares may, as to such federal laws, be offered, sold or 
otherwise disposed of in accordance with Rule 144 and 144A under the Act, 
provided that the Company shall have been furnished with such information as 
the Company may reasonably request to provide a reasonable assurance, 
including, where reasonably required, an opinion of counsel, that the 
provisions of Rule 144 and 144A have been satisfied.  Each certificate 
representing this Warrant or the Warrant Shares thus transferred (except a 
transfer pursuant to Rule 144) shall bear a legend as to the applicable 
restrictions on transferability in order to ensure compliance with such laws, 
unless in the aforesaid opinion of counsel for the holder, such legend is not 
required in order to ensure compliance with such laws.  The Company may issue 
stop transfer instructions to its transfer agent or, if acting as its own 
transfer agent, the Company may stop transfer on its corporate books, in 
connection with such restrictions.

8.  Rights as Stockholders; Information.  
Except as provided in Section 10.2 below, no holder of this Warrant, as such, 
shall be entitled to vote or receive dividends or be deemed the holder of 
Common Stock or any other securities of the Company which may at any time be 
issuable on the exercise hereof for any purpose, nor shall anything contained 
herein be construed to confer upon the holder of this Warrant, as such, any of 
the rights of a stockholder of the Company or any right to vote for the 
election of the directors or upon any matter submitted to stockholders at any 
meeting thereof, or to receive notice of meetings, or to receive dividends or 
subscription rights or otherwise, until this Warrant shall have been exercised 
and the Warrant Shares purchasable upon the exercise hereof shall have become 
deliverable, as provided herein.  The foregoing notwithstanding, the Company 
will transmit to the holder of this Warrant such information, documents and 
reports as are generally distributed to the holders of any class or series of 
the securities of the Company concurrently with the distribution thereof to 
the stockholders. 
9. Registration Rights.  
9.1  Demand Registration Rights.
	a.  Shelf Registration.  
The Company covenants and agrees that at any time after receipt of a 
written request (a "Shelf Registration Request") from the holder(s) of the 
Series Warrants and/or the Series Warrant Shares (collectively, the 
"Securityholders") constituting at least thirty percent (30%) of the Series 
Warrant Shares (determined on an as-exercised basis) not already sold pursuant 
to Section 9 of any Series Warrant or Rule 144 under the Act, to have the 
Company register the Series Warrant Shares for sale on a continuous basis 
pursuant to Rule 415 under the Act, then the Company shall: (i) promptly 
deliver written notice (the "Shelf Registration Notice") to all other 
Securityholders of the Company's receipt of the Shelf Registration Request; 
(ii) file with the SEC a registration statement on Form S-3 or any successor 
form or registration to such form, or, if the Company is ineligible for Form 
S-3, Form S-1 or any successor form of registration to such form, for an 
offering to be made on a continuous basis pursuant to Rule 415 (the "Shelf 
Registration Statement"), covering all of the outstanding Series Warrant 
Shares (determined on an as-exercised basis) (the "Registrable Securities"), 
within forty-five (45) days of delivery of the Shelf Registration Request, 
(iii) shall use its best efforts to cause such registration statement to be 
declared effective within one hundred and twenty (120) days of delivery of the 
Shelf Registration Notice and (iv) shall use its best efforts, including but 
not limited to the filing of any and all supplements and amendments to the 
Shelf Registration Statement required under applicable rules, regulations or 
instructions or reasonably requested by the holders of a majority of the 
shares then registered under the Shelf Registration Statement, to keep the 
Shelf Registration Statement continuously effective under the Act for 12 
months or such shorter period as may be requested by Securityholders 
representing a majority of the shares included in such registration.  The 
Company shall be obligated to effect only one registration under Section 
9.1(a) of the Series Warrants.  Notwithstanding the foregoing, the Company 
shall not be obligated to effect any registration pursuant to Section 9.1(a) 
of any Series Warrant if it has already effected two registrations under 
Section 9.1(b) of the Series Warrants.
	b.  Other Demand Registrations.  
The Company covenants and agrees that at any time after receipt of a written 
request (a "Demand Registration Request") from Securityholders holding at 
least thirty percent (30%) of the Registrable Securities not already sold 
pursuant to Section 9 of any Series Warrant or Rule 144 under the Act, stating 
that such Securityholders desire and intend to have the Company register all 
or a portion of the Registrable Securities held by them on Form S-3, or any 
successor form of registration to such form, or, if the Company is ineligible 
therefore, Form S-1, or any successor form of registration to such form, the 
Company shall give notice (the "Registration Notice") to all of the 
Securityholders within thirty (30) days of the Company's receipt of such 
registration request, the Company shall cause to be included in such 
registration all Registrable Securities requested to be included therein by 
any such Securityholder within fifteen (15) days after such Registration 
Notice is effective (subject to the provisions of the final sentence of this 
Section 9.1(b)).   After such fifteen (15)-day period, the Company shall file 
as promptly as practicable a registration statement and use its reasonable 
best efforts to cause such registration statement to become effective under 
the Act and remain effective for six (6) months or such shorter period as may 
be required if all such Registrable Securities covered by such registration 
statement are sold prior to the expiration of such six (6)-month period; 
provided, however, that the Company shall not be obligated to effect any such 
registration pursuant to this Section 9.1(b) after the Company has effected 
(i) two (2) registrations pursuant to Section 9.1(b) of the Series Warrants or 
(ii) one (1) registration pursuant to Section 9.1(a) of any Series Warrant and 
one (1) registration pursuant to Section 9.1(b) of any Series Warrant.  For 
purposes of this Section 9, a registration shall not be deemed to have been 
effected unless a requested registration statement has been declared effective 
and, subject to Section 9.3(b) hereof, remained effective for a period of six 
(6) months (or such shorter period as is permitted in the second sentence of 
this Section 9.1(b)).  The foregoing notwithstanding, in the event of an 
underwritten offering pursuant to this Section 9.1(b), if the managing 
underwriter of such offering shall advise the Securityholders in writing that, 
in its opinion, the distribution of a specified portion of the securities 
requested to be included in the registration would materially adversely affect 
the distribution of such securities by increasing the aggregate amount of the 
offering in excess of the maximum amount of securities which such managing 
underwriter believes can reasonably be sold in the contemplated distribution, 
then the securities to be included in the registration shall be reduced in the 
following order:  (i) first, securities proposed to be included by the Company 
and securities that are not Registrable Securities shall be excluded as 
determined by the Company and (ii) second, Registrable Securities will be 
excluded pro rata among all of the Registrable Securities requested to be 
included therein.  For purposes of this Section 9.1(b), the Securityholders 
who have requested registration of Common Stock to be acquired upon the 
exercise of Warrants not theretofore exercised shall furnish the Company with 
an undertaking that they or the underwriters or other persons to whom such 
Warrants will be transferred have undertaken to exercise such Warrants and to 
sell, transfer or otherwise dispose of the Shares received upon exercise of 
such Warrants in such registration.
9.2  Incidental Registration
	a.  Subject to Section 9.2(b) below, the Company covenants and agrees 
that in the event the Company proposes after the Date of Grant to file a 
registration statement under the Act with respect to any of its equity 
securities (other than pursuant to registration statements on Form S-4 or 
Form S-8 or any successor or similar forms and other than registrations 
pursuant to Section 9.1), whether or not for its own account, then the Company 
shall give written notice of such proposed filing to all Securityholders 
promptly (and in any event at least twenty (20) days before the anticipated 
filing date).  Such notice shall offer to such Securityholders, together with 
others who have similar rights, the opportunity to include in such 
registration statement such number of Registrable Securities as they may 
request (other than Registrable Securities already registered pursuant to a 
Shelf Registration Statement).  The Company shall direct and use its 
reasonable best efforts to cause the managing underwriter of a proposed 
underwritten offering (unless the offering is an underwritten offering of a 
class of the Company's equity securities other than Common Stock and the 
managing underwriter has advised the Company in writing that, in its opinion, 
the inclusion in such offering of Common Stock would materially adversely 
affect the distribution of such offering) to permit the holders of Registrable 
Securities requested to be included in the registration to include such 
Registrable Securities in the proposed offering and the Company shall use its 
reasonable best efforts to include such Registrable Securities in such 
proposed offering on the same terms and conditions as any similar securities 
of the Company included therein.  If the offering of which the Company gives 
notice is a public offering involving an underwriter, the right of a 
Securityholder to registration pursuant to this Section 9.2 shall be 
conditioned upon (i) such Securityholder's participation in such underwriting 
and the inclusion of the Registrable Securities to be sold by such 
Securityholder in the underwriting and (ii) such Securityholder executing the 
underwriting agreement entered into by the Company which includes customary 
terms and conditions relating to sales by shareholders.  The foregoing 
notwithstanding, in the case of an underwritten offering, if the managing 
underwriter of such offering shall advise the Company in writing that, in its 
opinion, the distribution of all or a specified portion of the Registrable 
Securities requested to be included in the registration concurrently with the 
securities being registered by the Company would materially adversely affect 
the distribution of such securities, then the securities to be included in a 
registration which is a primary underwritten offering on behalf of the Company 
shall be reduced in the following order:  (i) first, Registrable Securities 
and such other securities requested to be included by holders of such other 
securities shall be excluded pro rata and (ii) second the securities the 
Company proposes to include therein shall be excluded.

	b.  In the event that a holder or holders of the Company's securities 
(other than a Securityholder or Securityholders) requests, pursuant to rights 
granted to such holder or holders, that the Company file a registration 
statement for the public offering of securities and the Company and the other 
holders of the Company's securities (including the Securityholders) who have 
rights to be included in such registration, request to be included in such 
registration and the managing underwriter of such offering shall advise the 
Company and the holders requesting inclusion in the offering that, in its 
opinion, the distribution of a specified portion of the securities requested 
to be included in the registration would materially adversely affect the 
distribution of such securities then, the securities to be included in the 
registration shall be reduced in the following order:  (i) first, any 
securities requested to be included therein by the holders of such other 
securities in such a manner as determined by the Company, (ii) second 
Registrable Securities shall be excluded pro rata, (iii) securities proposed 
to be included by the Company shall be excluded and, (iv) fourth, securities 
requested to be included therein by the holder or holders making the initial 
request for the registration. 

9.3  Company's Obligations

	a.  In connection with the registration of Registrable Securities on 
behalf of the holders thereof (such Securityholders being referred to herein 
as "Sellers") in accordance with Section 9.1 or Section 9.2 above, and in 
addition to its other obligations under this Section 9, the Company agrees to:
(i) with respect to any registration pursuant to 
Section 9.1(a) or Section 9.1(b), prepare and file with the SEC a registration 
statement on the form specified in such section, with respect to the 
Registrable Securities to be registered pursuant to such section, and to use 
its best efforts to cause such registration statement to become and remain 
effective as provided in such section;
(ii) enter into a cross-indemnity agreement, in 
customary form, with each underwriter, if any, and each Seller;
(iii) subject to the provisions of Section 9.1 
and Section 9.2 regarding reductions in Registrable Securities to be included 
in a registration, include in the registration statement filed with the SEC, 
the Registrable Securities for which requests for registration have been made 
(or, in the case of a registration under Section 9.1(a), all such Registrable 
Securities), promptly after filing of such a registration statement or 
prospectus or any amendments or supplements thereto, furnish to each Seller 
copies of all such documents filed including, if requested, documents 
incorporated by reference in the registration statement, and notify each 
Seller of any stop order issued or threatened by the SEC and use its best 
efforts to prevent the entry of such stop order or to remove it if entered;
(iv) subject to Section 9.3(b), prepare and file 
with the SEC such amendments of and supplements to such registration statement 
and the prospectus used in connection therewith as may be necessary to keep 
such registration statement effective (A) with respect to a registration 
statement under Section 9.1(b) or Section 9.2, for a period of six (6) months 
or such shorter period as may be required if all such Registrable Securities 
covered by such registration statement are sold prior to the expiration of 
such period or (B) with respect to a Shelf Registration Statement, until all 
the Registrable Securities covered by such registration statement are sold, 
and to otherwise comply with the provisions of the Act with respect to the 
disposition of all securities covered by such registration statement during 
such period in accordance with the intended methods of disposition by the 
Sellers set forth in such registration statement;
(v) furnish to each Seller and each underwriter, 
if any, without charge, such number of copies of the registration statement, 
each amendment and supplement thereto (in each case including all exhibits 
thereto), the prospectus included in such registration statement (including 
each preliminary prospectus) and such other documents as such Seller may 
reasonably request in order to facilitate the disposition of the Registrable 
Securities proposed to be sold by such Seller;
(vi) use its reasonable best efforts to register 
or qualify such Registrable Securities under such other securities or Blue Sky 
laws of such jurisdictions as any Seller or any such underwriter reasonably 
requests in writing and keep such registrations or qualifications in effect 
for so long as such registration statement remains in effect and do any and 
all acts and things which may be reasonably necessary or advisable to enable 
such Seller to consummate the disposition in such jurisdictions of the 
Registrable Securities owned by such Seller; provided, however, that the 
Company shall not be required to (A) qualify generally to do business in any 
jurisdiction where it would not otherwise be required to qualify but for this 
Subsection 9.3(a)(vi), or (B) consent to general service of process in any 
such jurisdiction;
(vii) notify each Seller, at any time when the 
Company becomes aware that a prospectus relating to such Seller's Registrable 
Securities is required to be delivered under the Act, of the occurrence of any 
event as a result of which the prospectus included in such registration 
statement contains an untrue statement of a material fact or omits to state 
any material fact necessary to make the statements therein not misleading, and 
as soon as practicable prepare a supplement or amendment to such prospectus so 
that, as thereafter delivered to the purchasers of such Registrable 
Securities, such prospectus will not contain an untrue statement of a material 
fact or omit to state any material fact necessary to make the statements 
therein not misleading;
(viii) cause all such Registrable Securities to 
be listed on any Exchange or NASDAQ on which similar securities issued by the 
Company are then listed;
(ix) provide a transfer agent, registrar and 
CUSIP number for all such Registrable Securities not later than the effective 
date of such registration statement;
(x) enter into such customary agreements 
(including an underwriting agreement in customary form) and take all such 
other customary actions that a majority in interest of the Sellers or the 
underwriters, if any, reasonably request in order to expedite or facilitate 
the disposition of such Registrable Securities;
(xi) with respect to any underwritten offering, 
use its reasonable best efforts to obtain a "cold comfort" letter from the 
Company's independent public accountants in customary form and covering such 
matters of the type customarily covered by "cold comfort" letters as a 
majority in interest of the Sellers or any underwriter may reasonably request;
(xii) with respect to an underwritten offering, 
use its reasonable best efforts to obtain an opinion of counsel to the 
Company, addressed to the Sellers and any underwriter, in customary form and 
including such matters as are customarily covered by such opinions in 
underwritten registered offerings of equity securities as a majority in 
interest of the Sellers or any underwriter may reasonably request, such 
opinion to be in form and substance reasonably satisfactory to a majority in 
interest of the Sellers; and
(xiii) otherwise use its best efforts to comply 
with all applicable rules and regulations of the SEC, and make available to 
its securityholders, as soon as reasonably practicable, an earnings statement 
covering the period of at least twelve (12) months subsequent to the effective 
date of the registration statement, which earnings statement shall satisfy the 
provisions of Section 11(a) of the Act and Rule 158 thereunder.
	b. Any other provisions of this Section 9 notwithstanding, upon receipt 
by the Securityholders of a written notice signed by the chief executive 
officer or chief financial officer of the Company to the effect set forth 
below, the Company shall not be obligated during a reasonable period of time 
(not to exceed ninety (90) days) thereafter (i) to effect any registrations 
pursuant to this Section 9 or (ii) with respect to an effective Shelf 
Registration Statement, may suspend the effectiveness of such registration 
statement, at any time at which, in the Company's reasonable judgment, 
(i) there is a development involving the Company or any of its affiliates 
which is material but which has not yet been publicly disclosed or (ii) sales 
pursuant to the registration statement would materially and adversely affect 
an underwritten public offering for the account of the Company or any other 
financing project or a proposed or pending merger or other acquisition or 
business combination or disposition of the Company's assets, to which the 
Company or any of its affiliates is, or is expected to be, a party.  In the 
event a registration is postponed in accordance with this Section 9.3(b), (x) 
the Company must (unless otherwise instructed by those holders who requested 
such registration) file the requested registration within nine (9) months from 
the date the Company first received the request of the holders, (y) the 
Company may not suspend the effectiveness of a Shelf Registration Statement 
pursuant to this Section 9.3(b) more than ninety days in the aggregate during 
in any eighteen (18)-month period, and (z) there shall be added to any period 
during which the Company is obligated to keep a registration effective the 
number of days for which the effectiveness thereof was suspended pursuant to 
this Section 9.3(b).

	c.  The holder agrees, if so reasonably required by the managing 
underwriter in  a registration pursuant to this Section 9, not to effect any 
public sale or distribution of Registrable Securities or sales of such 
Registrable Securities pursuant to Rule 144 or Rule 144A under the Securities 
Act, during the seven (7) days prior to and 180 days after any firm commitment 
underwritten registration pursuant to Section 9 has become effective (except 
as part of such underwritten registration) or, if the managing underwriter 
advises the Company that, in its opinion, no such public sale or distribution 
should be effected for a period of not more than 180 days after such 
underwritten registration in order to complete the sale and distribution of 
securities included in such registration and the Company gives notice to such 
effect to the Holders of such advice, the holder shall not effect any public 
sale or distribution of Registrable Securities or sales of such Registrable 
Securities pursuant to Rule 144 or Rule 144A under the Securities Act during 
such period after such underwritten registration, except as part of such 
underwritten registration, whether or not such holder participates in such 
registration.

	d.  The Company may require that each Seller, as a condition to 
registering his, her or its Registrable Securities pursuant hereto, furnish 
the Company with such information regarding such Seller and the distribution 
of the Registrable Securities proposed to be sold by such Seller as the 
Company may from time to time reasonably request in writing.

	e.  Each Seller agrees that, upon receipt of any notice from the Company 
of the occurrence of any event of the kind described in Section 9.3(a)(vii) 
above, such Seller shall forthwith discontinue disposition of Registrable 
Securities pursuant to the registration statement covering such Registrable 
Securities until such Seller's receipt of copies of the supplemented or 
amended prospectus contemplated by Section 9.3(a)(vii) above and, if so 
directed by the Company, such Seller will deliver to the Company (at the 
Company's expense) all copies, other than permanent file copies in such 
Seller's possession, of the prospectus covering such Registrable Securities 
current at the time of receipt of such notice.  In the event the Company shall 
give any such notice, the period mentioned in Section 9.3(a)(iv) above shall 
be extended by the number of days during the period from and including the 
date of giving of such notice to and including the date when each Seller shall 
have received the copies of the supplemented or amended prospectus 
contemplated by Section 9.3(a)(vii) above.

	f.  The Company shall not file or permit the filing of any registration 
or comparable statement which refers to any Seller by name or otherwise as the 
Seller of any securities of the Company unless such reference to such Seller 
is agreed to by the Seller or is specifically required by the Act or any 
similar federal statute then in force.

9.4  All expenses incident to the Company's performance of or compliance with 
this Warrant, including without limitation all registration and filing fees, 
fees and expenses relating to filings with any Exchange, fees and expenses of 
compliance with securities or Blue Sky laws in jurisdictions reasonably 
requested by any Seller or underwriter pursuant to Section 9.3(a)(vi) 
(including reasonable fees and disbursements of counsel in connection with 
Blue Sky qualifications of the Registrable Securities), all word processing, 
duplicating and printing expenses, messenger and delivery expenses, fees and 
disbursements of counsel for the Company and one (1) counsel for the Sellers 
(selected by those Sellers owning a majority of the Registrable Securities), 
independent public accountants (including the expenses of any special audit or 
"cold comfort" letters required by or incident to such performance), all the 
Company's internal expenses (including, without limitation, all salaries and 
expenses of its officers and employees performing legal or accounting duties), 
the expense of any annual audit, the expense of any liability insurance (if 
the Company determines to obtain such insurance) and the fees and expenses 
incurred in connection with the listing of the securities to be registered on 
any Exchange and/or NASDAQ on which such securities issued by the Company are 
then listed, the reasonable fees and expenses of any special experts 
(including attorneys) retained by the Company (if it so desires) in connection 
with such registration and fees and expenses of other persons retained by the 
Company (all such expenses being herein called "Registration Expenses"), shall 
be borne by the Company.  In no event shall the Company be obligated for any 
discounts, commissions or fees of underwriters, selling brokers, dealer 
managers or similar securities industry professionals attributable to the 
securities being registered (which discounts, commissions or fees with respect 
to any Seller's respective shares shall be paid by such Seller) and legal 
expenses of any person other than the Company and the Sellers.

9.5  Participation
	a.  In connection with the preparation and filing of each registration 
statement under the Act pursuant to this Section 9 in connection with an 
underwritten offering, the Company shall give the underwriters under such 
registration statement and such underwriters' counsel and their respective 
accountants, the opportunity to participate in the preparation of such 
registration statement, each prospectus included therein or filed with the 
SEC, and each amendment thereof or supplement thereto, and will give each of 
them such access to its books and records and such opportunities to discuss 
the business of the Company with its officers and the independent public 
accountants who have certified its financial statements as shall be necessary, 
in the opinion of such underwriters' counsel, to conduct a reasonable 
investigation within the meaning of the Act.

	b.  In connection with the preparation and filing of each registration 
statement under the Act pursuant to this Section 9 not involving an 
underwritten offering, the Company shall give the Sellers under such 
registration statement and such Sellers' counsel and their respective 
accountants, the opportunity to participate in the preparation of such 
registration statement, each prospectus included therein or filed with the 
SEC, and each amendment thereof or supplement thereto, and will give each of 
them such access to its books and records and such opportunities to discuss 
the business of the Company with its officers and the independent public 
accountants who have certified its financial statements as shall be necessary, 
in the opinion of such Sellers' counsel, to conduct a reasonable investigation 
within the meaning of the Act.  Each Seller agrees to keep confidential and 
not use, and to ensure that its representatives keep confidential and not use, 
any non-public information of the Company made available in such 
investigation.

9.6  Indemnification
	a.  In the event of any registration of any securities of the Company 
under the Act, the Company shall, and hereby does, indemnify and hold harmless 
in the case of any registration statement filed pursuant to Section 9.1 or 
Section 9.2 above, the Seller of any Registrable Securities covered by such 
registration statement, its directors, officers, employees and agents, each 
other person who participates as an underwriter in the offering or sale of 
such Registrable Securities and each other person, if any, who controls such 
Seller or any such underwriter within the meaning of the Act against any 
losses, claims, damages, or liabilities (or actions or proceedings whether 
commenced or threatened in respect thereof), joint or several, to which such 
Seller or any such director or officer or employee or agent or underwriter or 
controlling person may become subject under the Act or otherwise, insofar as 
such losses, claims, damages, or liabilities (or actions or proceedings, 
whether commenced or threatened, in respect thereof) arise out of or are based 
upon any untrue statement or alleged untrue statement of any material fact 
contained in any registration statement under which such Registrable 
Securities were registered under the Act, any preliminary prospectus, final 
prospectus or summary prospectus contained therein, or any amendment or 
supplement thereto, or any omission or alleged omission to state therein a 
material fact required to be stated therein or necessary to make the 
statements therein not misleading, and the Company shall reimburse such Seller 
and each such director, officer, employee, agent, underwriter and controlling 
person for any legal or any other expenses reasonably incurred by them in 
connection with investigating or defending any such loss, claim, liability, 
action, or proceeding; provided, however, that the Company shall not be liable 
in any such case to the extent that any such loss, claim, damage, liability 
(or action or proceeding, whether commenced or threatened in respect thereof), 
or expense arises out of or is based upon an untrue statement or alleged 
untrue statement or omission or alleged omission made in such registration 
statement, any such preliminary prospectus, final prospectus, summary 
prospectus, amendment, or supplement in reliance upon and in conformity with 
written information furnished to the Company by such Seller for the express 
purpose of use in the preparation thereof and, provided, further, that the 
Company shall not be liable in any such case to the extent that any such loss, 
claim, damage, liability (or action or proceeding, whether commenced or 
threatened, in respect thereof), or expense arises out of such person's 
failure to send or give a copy of the final prospectus, as the same may be 
then supplemented or amended, within the time required by the Act to the 
person asserting an untrue statement or alleged untrue statement or omission 
or alleged omission if such statement or omission was corrected in such final 
prospectus.  Such indemnity shall remain in full force and effect regardless 
of any investigation made by or on behalf of such Seller or any such director, 
officer, employee, agent, underwriter or controlling person and shall survive 
the transfer of such Registrable Securities by such Seller.

	b.  In the event that the Company includes any Registrable Securities of 
a prospective Seller in any registration statement filed pursuant to Section 
9.1 or Section 9.2 above, such prospective Seller shall, and hereby does, 
indemnify and hold harmless the Company, its directors, officers, employees 
and agents, each other person who participates as an underwriter in the 
offering or sale of such Registrable Securities and each other person, if any, 
who controls the Company or any such underwriter within the meaning of the Act 
against any losses, claims, damages, or liabilities (or actions or proceedings 
whether commenced or threatened in respect thereof), joint or several, to 
which the Company or any such director or officer or employee or underwriter 
or controlling person may become subject under the Act or otherwise, insofar 
as such losses, claims, damages, or liabilities (or actions or proceedings, 
whether commenced or threatened, in respect thereof) arise out of or are based 
upon any untrue statement or alleged untrue statement of any material fact 
contained in any registration statement under which such Registrable 
Securities were registered under the Act, any preliminary prospectus, final 
prospectus or summary prospectus contained therein, or any amendment or 
supplement thereto, or any omission or alleged omission to state therein a 
material fact required to be stated therein or necessary to make the 
statements therein not misleading, and such prospective Seller shall reimburse 
the Company and any such director, officer, employee, agent, underwriter or 
controlling person for any legal or any other expenses reasonably incurred by 
them in connection with investigating or defending any such loss, claim, 
liability, action, or proceeding if, and only if, such statement or alleged 
statement or omission or alleged omission was made in reliance upon and in 
conformity with written information furnished to the Company through an 
instrument duly executed by such Seller specifically stating that it is for 
use in the preparation of such registration statement, preliminary prospectus, 
final prospectus, summary prospectus, amendment, or supplement.  In no event 
shall the liability of any Seller hereunder be greater in amount than the 
dollar amount of the proceeds received by such Seller upon the sale of the 
Registrable Securities giving rise to such indemnification obligation.  Such 
indemnity shall remain in full force and effect regardless of any 
investigation made by or on behalf of the Company or any such director, 
officer, employee, agent, underwriter or controlling person and shall survive 
the transfer of such Registrable Securities by such Seller.

	c.  The Company shall be entitled to receive indemnities from 
underwriters, selling brokers, dealer managers, and similar securities 
industry professionals participating in the distribution to the same extent as 
provided above with respect to information so furnished in writing by such 
persons specifically for inclusion in any prospectus or registration 
statement.

	d.  Promptly after receipt by an indemnified party of notice of the 
commencement of any action or proceeding involving a claim referred to in this 
Section 9.6, such indemnified party shall, if a claim in respect thereof is to 
be made against an indemnifying party, give written notice to the latter of 
the commencement of such action; provided, however, that the failure of any 
indemnified party to give notice as provided herein shall not relieve the 
indemnifying party of its obligations under the preceding subdivisions of this 
Section 9.6, except to the extent that the indemnifying party is actually 
prejudiced by such failure to give notice.  In case any such action is brought 
against an indemnified party, unless in such indemnified party's reasonable 
judgment a conflict of interest between such indemnified and indemnifying 
parties may exist in respect of such claim, the indemnifying party shall be 
entitled to participate in and to assume the defense thereof, jointly with any 
other indemnifying party similarly notified, to the extent that the 
indemnifying party may wish, with counsel reasonably satisfactory to such 
indemnified party, and after notice from the indemnifying party to such 
indemnified party of its election so to assume the defense thereof, the 
indemnifying party shall not be liable to such indemnified party for any legal 
or other expenses subsequently incurred by the latter in connection with the 
defense thereof.  If, in the indemnified party's reasonable judgment a 
conflict of interest between such indemnified and indemnifying parties may 
exist in respect of such claim, the indemnified party may assume the defense 
of such claim, jointly with any other indemnified party that reasonably 
determines such conflict of interest to exist, and the indemnifying party 
shall be liable to such indemnified parties for the reasonable legal fees and 
expenses of one counsel for all such indemnified parties and for other 
expenses reasonably incurred in connection with the defense thereof incurred 
by the indemnified party.  No indemnifying party shall, without the consent of 
the indemnified party, consent to entry of any judgment or enter into any 
settlement of any such action which does not include as an unconditional term 
thereof the giving by the claimant or plaintiff to such indemnified party of a 
release from all liability, or a covenant not to sue, in respect of such claim 
or litigation.  No indemnified party shall consent to entry of any judgment or 
enter into any settlement of any such action the defense of which has been 
assumed by an indemnifying party without the consent of such indemnifying 
party.

	e.  Indemnification and contribution similar to that specified in this 
Section 9.6 (with appropriate modifications) shall be given by the Company and 
each Seller with respect to any required registration or other qualification 
of Registrable Securities under any Federal or state law or regulation of any 
governmental authority, other than the Act.

	f.  The indemnification required by this Section 9.6 shall be made by 
periodic payments of the amount thereof during the course of the investigation 
or defense, as and when bills are received or expense, loss, damage or 
liability is incurred.

	g.  If the indemnification provided for in this Section 9.6 from the 
indemnifying party is unavailable to an indemnified party hereunder in respect 
of any losses, claims, damages, liabilities, or expenses referred to herein, 
then the indemnifying party, in lieu of indemnifying such indemnified party, 
shall contribute to the amount paid or payable by such indemnified party as a 
result of losses, claims, damages, liabilities, or expenses in such proportion 
as is appropriate to reflect the relative fault of the indemnifying party and 
indemnified party in connection with the actions which resulted in such 
losses, claims, damages, liabilities, or expenses, as well as any other 
relevant equitable considerations.  The relative fault of such indemnifying 
party and indemnified party shall be determined by reference to, among other 
things, whether any action in question, including any untrue or alleged untrue 
statement of a material fact or omission or alleged omission to state a 
material fact, has been made by, or relates to information supplied by, such 
indemnifying party or indemnified party, and the parties' relative intent, 
knowledge, access to information, and opportunity to correct or prevent such 
action.  The amount paid or payable by a party as a result of the losses, 
claims, damages, liabilities, and expenses referred to above shall be deemed 
to include any legal or other fees or expenses reasonably incurred by such 
party in connection with any investigation or proceeding.  In no event shall 
the liability of any Seller hereunder be greater in amount than the dollar 
amount of the proceeds received by such Seller upon the sale of the 
Registrable Securities giving rise to such contribution obligation.  The 
parties hereto agree that it would not be just and equitable if contribution 
pursuant to this Section 9.6(g) were determined by pro rata allocation or by 
any other method of allocation which does not take into account the equitable 
considerations referred to in this Section 9.6(g).  No person guilty of 
fraudulent misrepresentation (within the meaning of Section 11(f) of the Act) 
shall be entitled to contribution from any person or entity who was not guilty 
of such fraudulent misrepresentation.

9.7  Assignment of Rights; Termination.  
The rights granted under this Section 9 may be assigned to any transferee of 
at least 50,000 Series Warrants, Series Warrant Shares or any combination 
thereof, and upon (a) prior written notice to the Company of the assignment, 
and (b) the transferee's agreement to be bound by the relevant terms and 
conditions of this Section 9 and the Warrant.  The rights of the holder and 
any transferee under this Section 9 will terminate on the five (5) year 
anniversary of the Expiration Date.
10.  Additional Rights.
10.1  Notice of Sale.  
In the event that the Company undertakes to effect a Sale, the Company will 
use its best efforts to provide to the holder at least thirty (30) days notice 
of the terms and conditions of the proposed transaction.  The Company will 
cooperate with the holder in consummating the sale of this Warrant in 
connection with any such transaction. 
11.  Representations and Warranties.  
The Company represents and warrants to the holder of this Warrant as follows:
	a.  This Warrant has been duly authorized and executed by the Company 
and is a valid and binding obligation of the Company enforceable in accordance 
with its terms, subject to laws of general application relating to bankruptcy, 
insolvency and the relief of debtors and the rules of law or principles at 
equity governing specific performance, injunctive relief and other equitable 
remedies; 

	b. The Warrant Shares have been duly authorized and reserved for 
issuance by the Company and, when issued in accordance with the terms hereof, 
will be validly issued, fully paid and nonassessable; 

	c.  The rights, preferences, privileges and restrictions granted to or 
imposed upon the Common Stock and the holders thereof are as set forth in the 
Articles of Organization of the Company, as amended to the Date of Grant (as 
so amended, the "Charter"), a true and complete copy of which has been 
delivered to the original holder of this Warrant; 

	d.  The execution and delivery of this Warrant are not, and the issuance 
of the Warrant Shares upon exercise of this Warrant in accordance with the 
terms hereof will not be, inconsistent with the Charter or by-laws of the 
Company, do not and will not contravene, in any material respect, any 
governmental rule or regulation, judgment or order applicable to the Company, 
and do not and will not conflict with or contravene any provision of, or 
constitute a default under, any indenture, mortgage, contract or other 
instrument of which the Company is a party or by which it is bound or require 
the consent or approval of, the giving of notice to, the registration or 
filing with or the taking of any action in respect of or by, any Federal, 
state or local government authority or agency or other person, except for the 
filing of notices pursuant to federal and state securities laws, which filings 
will be effected by the time required thereby; 

	e.  There are no actions, suits, audits, investigations or proceedings 
pending or, to the knowledge of the Company, threatened against the Company in 
any court or before any governmental commission, board or authority which, if 
adversely determined, will have a material adverse effect on the ability of 
the Company to perform its obligations under this Warrant; 

	f.  The authorized capital stock of the Company and the capital stock 
issued and outstanding, or reserved for issuance, are as set forth on Schedule 
5.8 to the Loan Agreement.  All of the outstanding shares of the Company have 
been validly issued and are fully paid, nonassessable shares and have not been 
issued in violation of any applicable preemptive rights;

	g.  Except as set forth on Schedule 5.8 to the Loan Agreement, there are 
no subscriptions, rights, options, warrants, or calls relating to any shares 
of the Company's capital stock, including any right of conversion or exchange 
under any outstanding security or other instrument; and

12. Modification and Waiver.  
This Warrant and any provision hereof may be changed, waived, discharged or 
terminated only by an instrument in writing signed by the party against which 
enforcement of the same is sought. 
13. Notices.  
Unless otherwise specifically provided herein, all communications under this 
Warrant shall be in writing and shall be deemed to have been duly given (i) on 
the date of service if served personally on the party to whom notice is to be 
given, (ii) on the day of transmission if sent by facsimile transmission to a 
telephone number provided by a party for such purposes, and telephonic 
confirmation of receipt is obtained promptly after completion of transmission, 
(iii) on the day after delivery to Federal Express or similar overnight 
courier, or (iv) on the fifth day after mailing, if mailed to the party to 
whom notice is to be given, by first class mail, registered or certified, 
postage prepaid, and properly addressed, return receipt requested, to each 
such holder at its address as shown on the books of the Company or to the 
Company at the address indicated therefor on the signature page of this 
Warrant.  Any party hereto may change its address for purposes of this Section 
13 by giving the other party written notice of the new address in the manner 
set forth herein.
14  Binding Effect on Successors.  
This Warrant shall be binding upon any corporation succeeding the Company by 
merger, consolidation or acquisition of all or substantially all of the 
Company's assets, and all of the obligations of the Company relating to the 
Common Stock issuable upon the exercise or conversion of this Warrant shall 
survive the exercise, conversion and termination of this Warrant and all of 
the covenants and agreements of the Company shall inure to the benefit of the 
successors and assigns of the holder hereof.  The Company will, at the time of 
the exercise or conversion of this Warrant, in whole or in part, upon request 
of the holder hereof but at the Company's expense, acknowledge in writing its 
continuing obligation to the holder hereof in respect of any rights to which 
the holder hereof shall continue to be entitled after such exercise or 
conversion in accordance with this Warrant; provided, that the failure of the 
holder hereof to make any such request shall not affect the continuing 
obligation of the Company to the holder hereof in respect of such rights. 
15.  Lost Warrants or Stock Certificates.  
The Company covenants to the holder hereof that, upon receipt of evidence 
reasonably satisfactory to the Company of the loss, theft, destruction or 
mutilation of this Warrant or any stock certificate and, in the case of any 
loss, theft or destruction, upon receipt of an executed lost securities bond 
or indemnity reasonably satisfactory to the Company, or in the case of any 
such mutilation upon surrender and cancellation of such Warrant or stock 
certificate, the Company will make and deliver a new Warrant or stock 
certificate, of like tenor, in lieu of the lost, stolen, destroyed or 
mutilated Warrant or stock certificate. 
16.  Descriptive Headings.  
The descriptive headings of the several paragraphs of this Warrant are 
inserted for convenience only and do not constitute a part of this Warrant. 
17.  Governing Law.  
This Warrant shall be construed and enforced in accordance with, and the 
rights of the parties shall be governed by, the laws of the State of New York.
18.  Survival of Representations, Warranties and Agreements.  Each 
of the respective representations and warranties of the Company and the holder 
hereof contained herein shall survive the Date of Grant, the exercise or 
conversion of this Warrant (or any part hereof) and the termination or 
expiration of any rights hereunder.  Each of the respective agreements of each 
of the Company and the holder hereof contained herein shall survive 
indefinitely until, by their respective terms, they are no longer operative.  
Without limiting the generality of the foregoing sentence, the registration 
rights contained in Section 9 above and the board representation rights 
contained in Section 10.2 above shall survive the exercise or conversion of 
this Warrant (or any part hereof) and the termination or expiration of any 
other rights hereunder.
19.  Remedies.  
In case any one (1) or more of the covenants and agreements contained in this 
Warrant shall have been breached, the holders hereof (in the case of a breach 
by the Company), or the Company (in the case of a breach by a holder), may 
proceed to protect and enforce their or its rights either by suit in equity 
and/or by action at law, including, but not limited to, an action for damages 
as a result of any such breach and/or an action for specific performance of 
any such covenant or agreement contained in this Warrant.
20.  Acceptance.  
Receipt of this Warrant by the holder hereof shall constitute acceptance of 
and agreement to the foregoing terms and conditions. 
21.  No Impairment of Rights.  
The Company will not, by amendment of its Charter or through any other means, 
avoid or seek to avoid the observance or performance of any of the terms of 
this Warrant, but will at all times in good faith assist in the carrying out 
of all such terms and in the taking of all such action as may be necessary or 
appropriate in order to protect the rights of the holder of this Warrant 
against material impairment.
22.  Amendment.  This Warrant may be amended by written agreement of the 
Company and holders of 65% of the Series Warrant Shares, collectively on an 
as-exercised basis, and such amendment shall be binding on all holders of this 
Warrant or Warrant Shares. 
[Signature page follows.]


IN WITNESS WHEREOF, the Company has caused this Warrant to be executed on its 
behalf by one of its officers thereunto duly authorized.
CTC COMMUNICATIONS CORP.
	By:						
	Name: 						
	Title: 						
Address:	360 Second Avenue
Waltham, Massachusetts  02154
Dated: as of September 1, 1998

EXHIBIT A
NOTICE OF EXERCISE
To:	CTC COMMUNICATIONS CORP.
2. The undersigned hereby elects to purchase _____ shares of 
Common Stock of CTC COMMUNICATIONS CORP. pursuant to the terms of the 
attached Warrant, and tenders herewith payment of the purchase price of 
such shares in full. 
Please issue a certificate or certificates representing said shares in the 
name of the undersigned or in such other name or names as are specified 
below: 
	
	(Name)
	
	
	(Address)
The undersigned represents that the aforesaid shares are being acquired for 
the account of the undersigned for investment and not with a view to, or 
for resale in connection with, the distribution thereof and that the 
undersigned has no present intention of distributing or reselling such 
shares.  In support thereof, the undersigned has executed an Investment 
Representation Statement attached hereto as Schedule 1. 
	
(Signature)
	
	(Date)

Schedule 1
INVESTMENT REPRESENTATION STATEMENT
Purchaser:
Company:	CTC COMMUNICATIONS CORP.
Security:	Common Stock
Amount:
Date:
In connection with the purchase of the above-listed securities (the 
"Registrable Securities"), the undersigned (the "Purchaser") represents to 
the Company as follows: 
(g) The Purchaser is aware of the Company's business affairs 
and financial condition, and has acquired sufficient information about the 
Company to reach an informed and knowledgeable decision to acquire the 
Registrable Securities.  The Purchaser is purchasing the Registrable 
Securities for its own account for investment purposes only and not with a 
view to, or for the resale in connection with, any "distribution" thereof 
for purposes of the Registrable Securities Act of 1933, as amended (the 
"Act"). 
(h) The Purchaser understands that the Registrable Securities 
have not been registered under the Act in reliance upon a specific 
exemption therefrom, which exemption depends upon, among other things, the 
bona fide nature of the Purchaser's investment intent as expressed herein. 
 In this connection, the Purchaser understands that, in the view of the 
Registrable Securities and Exchange Commission ("SEC"), the statutory basis 
for such exemption may be unavailable if the Purchaser's representation was 
predicated solely upon a present intention to hold these Registrable 
Securities for the minimum capital gains period specified under applicable 
tax laws, for a deferred sale, for or until an increase or decrease in the 
market price of the Registrable Securities, or for a period of one year or 
any other fixed period in the future. 
(i) The Purchaser further understands that the Registrable 
Securities must be held indefinitely unless subsequently registered under 
the Act or unless an exemption from registration is otherwise available.  
In addition, the Purchaser understands that the certificate evidencing the 
Registrable Securities will be imprinted with the legend referred to in the 
Warrant under which the Registrable Securities are being purchased.
(j) The Purchaser is aware of the provisions of Rule 144 and 
144A, promulgated under the Act, which, in substance, permit limited public 
resale of "restricted securities" acquired, directly or indirectly, from 
the issuer thereof (or from an affiliate of such issuer), in a non-public 
offering subject to the satisfaction of certain conditions, if applicable, 
including, among other things:  The availability of certain public 
information about the Company, the resale occurring not less than one (1) 
year after the party has purchased and paid for the securities to be sold; 
the sale being made through a broker in an unsolicited "broker's 
transaction" or in transactions directly with a market maker (as said term 
is defined under the Registrable Securities Exchange Act of 1934, as 
amended) and the amount of securities being sold during any three-month 
period not exceeding the specified limitations stated therein. 
(k) The Purchaser further understands that at the time it 
wishes to sell the Registrable Securities there may be no public market 
upon which to make such a sale, and that, even if such a public market then 
exists, the Company may not be satisfying the current public information 
requirements of Rule 144 and 144A, and that, in such event, the Purchaser 
may be precluded from selling the Registrable Securities under Rule 144 and 
144A even if the one-year minimum holding period had been satisfied. 
(l) The Purchaser further understands that in the event all 
of the requirements of Rule 144 and 144A are not satisfied, registration 
under the Act, compliance with Regulation A, or some other registration 
exemption will be required; and that, notwithstanding the fact that Rule 
144 is not exclusive, the Staff of the SEC has expressed its opinion that 
persons proposing to sell private placement securities other than in a 
registered offering and otherwise than pursuant to Rule 144 will have a 
substantial burden or proof in establishing that an exemption from 
registration is available for such offers or sales, and that such persons 
and their respective brokers who participate in such transactions do so at 
their own risk. 
Purchaser:___________________

EXHIBIT B


Analysis Based on Closing Stock Price on 8/4/98 of:	$6.75

    Shares Outstanding - public	6,175,798
    Shares Outstanding - Bob Fabricatore	2,715,974
    Shares Outstanding - all other officers	1,096,725
Total Primary Shares Outstanding	9,988,497

Outstanding Options:
Options in the Money	1,462,507

Proceeds from Options	$5,494,058

Average exercise price	$3.76

Shares to be purchased	813,935

Incremental Shares	648,572

Total Shares outstanding pre Spectrum	10,637,070

Spectrum Convertible Preferred Stock	1,333,333
Spectrum warrants in the money	0
Spectrum shares from 9% dividend accreted to 8/31/98 	47,342
Total shares due to Spectrum	1,380,675

Total Shares outstanding Pre Series Warrants (on a Fully Diluted Basis)
	12,017,745

Series Warrants % of Fully Diluted Shares	7.50%

New Fully Diluted Shares Outstanding	12,992,157

Incremental Series Warrant Shares	974,412

	Goldman's participation (68%)	662,600

	Fleet's participation (32%)	311,812


                                               Exhibit 99.1

Limited History as an ICP; Risks Relating to Implementation of New Strategy 

	Although the Company has sold integrated telecommunications services for 
over 14 years, it sold local telephone services as an agent for Bell 
Atlantic Corp. ("Bell Atlantic") until December 1997 and only began 
offering such services as an integrated communications provider ("ICP") 
under its own brand name after that time. As a result of the Company 
terminating its agency relationship with Bell Atlantic, agency revenues, 
which accounted for approximately 73% of the Company's revenues for the six 
month period ended September 30, 1998 are no longer material. For the six 
month period ended September 30, 1998, total revenues increased from 
approximately $23,500,000 to approximately $27,351,000. There can be no 
assurance that the Company's prior experience in the sale of 
telecommunications services as a sales agent will result in the Company 
generating sufficient cash flow to service its debt obligations or to 
compete successfully under its new strategy. 

	The Company plans to deploy its own Integrated Communications Network 
(''ICN''). The Company has no experience in deploying, operating and 
maintaining a telecommunications network. The Company's ability to 
successfully deploy its ICN will require the negotiation of interconnection 
agreements with incumbent local exchange carriers (''ILECs''), which can 
take considerable time, effort and expense and which are subject to 
federal, state and local regulation. There can be no assurance that the 
Company will be able to successfully negotiate such agreements or to 
effectively deploy, operate or maintain its facilities or increase or 
maintain its cash flow from operations by deploying a network. Further, 
there can be no assurance that the packet-switched design of the network 
will provide the expected functionality in serving its target market or 
that customers will be willing to migrate the provision of their services 
onto the Company's network. The Company has engaged a network services 
integrator to design, engineer and manage the buildout of the ICN in the 
Company's existing markets. Any failure or inability by the network 
integrator to perform these functions could cause delays or additional 
costs in providing services to customers and building out the Company's ICN 
in specific markets. Any such failure could materially and adversely affect 
the Company's business and results of operations. 

	If the Company fails to effectively transition to an ICP platform, fails 
to obtain or retain a significant number of customers or is unable to 
effectively deploy, operate or maintain its network, such failure could 
have an adverse effect on the Company's business, results of operations and 
financial condition. In addition, the implementation of its new strategy 
and the deployment of its network has increased and will continue to 
increase the Company's expenses significantly. Accordingly, the Company 
expects to incur significant negative cash flow during the next several 
years as it implements its business strategy, penetrates its existing 
markets as an ICP, enters new markets, deploys its ICN and expands its 
service offerings. There can be no assurance that the Company will achieve 
and sustain profitability or positive net cash flow. 


Capital Requirements

The timing and amount of the Company's actual capital requirements may be 
materially affected by many factors, including the timing and actual cost 
of expansion into new markets and deployment of the ICN, the extent of 
competition and pricing of telecommunications services in its markets, 
acceptance of the Company's services, technological change and potential 
acquisitions. Additional sources of funding the Company's capital 
requirements may include public offerings or private placements of equity 
or debt securities, vendor financing and bank loans. There can be no 
assurance that future financing will be available to the Company or, if 
available, that it can be obtained on a timely basis and on terms 
acceptable to the Company. Failure to obtain financing when required could 
result in the delay or abandonment of the Company's business plans which 
could have a material adverse effect on the Company. 


High Leverage; Possible Inability to Service Indebtedness 

As a result of obtaining both the Fleet/Goldman Sachs credit facility and 
the Cisco vendor financing facility, the Company is highly leveraged. The 
degree to which the Company is leveraged could have important consequences 
to the Company's future prospects, including the following: (i) limiting 
the ability of the Company to obtain any necessary financing in the future 
for working capital, capital expenditures, debt service requirements or 
other purposes; (ii) limiting the flexibility of the Company in planning 
for, or reacting to, changes in its business; (iii) leveraging the Company 
more highly than some of its competitors, which may place it at a 
competitive disadvantage; (iv) increasing its vulnerability in the event of 
a downturn in its business or the economy generally; and (v) requiring that 
a substantial portion of the Company's cash flow from operations be 
dedicated to the payment of principal and interest on its debt and not be 
available for other purposes. 

	The Company's ability to make scheduled payments of principal of, or to 
pay the interest on, or to refinance, its indebtedness, or to fund planned 
capital expenditures will depend on its future performance, which, to a 
certain extent, is subject to general economic, financial, competitive, 
legislative, regulatory and other factors that are beyond its control. 
There can be no assurance that the Company's business will generate 
sufficient cash flow from operations or that anticipated revenue growth and 
operating improvements will be realized or will be sufficient to enable the 
Company to service its indebtedness, or to fund its other liquidity needs. 
There can be no assurance that the Company will be able to refinance all or 
a portion of its indebtedness on commercially reasonable terms or at all. 
If the Company does not generate sufficient cash flow to meet its debt 
service and working capital requirements, the Company may need to examine 
alternative strategies that may include actions such as reducing or 
delaying capital expenditures, restructuring or refinancing its 
indebtedness, the sale of assets or seeking additional equity and/or debt 
financing. There can be no assurance that any of these strategies could be 
effected on satisfactory terms, if at all. 


Dependence on In-House Billing and Information System 

	The accurate and prompt billing of the Company's customers is essential 
to the Company's operations and future profitability. The Company's 
expected growth and deployment of its ICN could give rise to additional 
demands on the CTC Information System, and there can be no assurance that 
it will perform as expected. The failure of the Company to adequately 
identify all of its information and processing needs (including Year 2000 
compliance), the failure of the CTC Information System or the failure of 
the Company to upgrade the CTC Information System as necessary could have a 
material adverse effect on the Company and its results of operations. 


Dependence on Supplier Provided Timely and Accurate Call Data Records; 
Billing and Invoice Disputes 

	In its reseller business, the Company is dependent upon the timely 
receipt and accuracy of call data records provided to it by its suppliers. 
There can be no assurance that accurate information will consistently be 
provided by suppliers or that such information will be provided on a timely 
basis. Failure by suppliers to provide timely and accurate detail would 
increase the length of the Company's billing and collection cycles and 
adversely effect its operating results. The Company pays its suppliers 
according to the Company's calculation of the charges applicable to the 
Company based on supplier invoices and computer tape records of all such 
calls provided by suppliers which may not always reflect current rates and 
volumes. Accordingly, a supplier may consider the Company to be in arrears 
in its payments until the amount in dispute is resolved. There can be no 
assurance that disputes with suppliers will not arise or that such disputes 
will be resolved in a manner favorable to the Company. In addition, the 
Company is required to maintain sophisticated billing and reporting systems 
to service the large volume of services placed over its networks. As resale 
volumes increase, there can be no assurance that the Company's billing and 
management systems will be sufficient to provide the Company with accurate 
and efficient billing and order processing capabilities. 


Dependence on Network Infrastructure and Products and Services of Others 

	The Company does not currently own any part of a local exchange or long 
distance network and depends entirely on facilities-based carriers for the 
transmission of customer traffic. After the deployment of the ICN, it will 
still rely, at least initially, on others for circuit switching of local 
voice calls and on fiber optic backbone transmission facilities. There can 
be no assurance that such switching or transmission facilities will be 
available to the Company on a timely basis or on terms acceptable to the 
Company. The Company's success in marketing its services requires that the 
Company provide superior reliability, capacity and service. Although the 
Company can exercise direct control of the customer care and support it 
provides, most of the services that it currently offers are provided by 
others. Such services are subject to physical damage, power loss, capacity 
limitations, software defects, breaches of security (by computer virus, 
break-ins or otherwise) and other factors, certain of which have caused, 
and will continue to cause, interruptions in service or reduced capacity 
for the Company's customers. Such problems, although not the result of 
failures by the Company, can result in dissatisfaction among its customers. 

	In addition, the Company's ability to provide complete 
telecommunications services to its customers will be dependent to a large 
extent upon the availability of telecommunications services from others on 
terms and conditions that are acceptable to the Company and its customers. 
There can be no assurance that government regulations will continue to 
mandate the availability of some or all of such services or that the 
quality or terms on which such services are available will be acceptable to 
the Company or its customers. 


Customer Attrition 

	The Company's operating results may be significantly affected by its 
customer attrition rates. There can be no assurance that customers will 
continue to purchase long distance or other services through the Company in 
the future or that the Company will not be subject to increased customer 
attrition rates. The Company believes that the high level of customer 
attrition in the industry is primarily a result of national advertising 
campaigns, telemarketing programs and customer incentives provided by major 
competitors. There can be no assurance that customer attrition rates will 
not increase in the future, which could have a material adverse effect on 
the Company's operating results. 


Ability to Manage Growth; Rapid Expansion of Operations 

	The Company is pursuing a new business plan that, if successfully 
implemented, will result in rapid growth and expansion of its operations, 
which will place significant additional demands upon the Company's current 
management. If this growth is achieved, the Company's success will depend, 
in part, on its ability to manage this growth and enhance its information, 
management, operational and financial systems. There can be no assurance 
that the Company will be able to manage expanding its operations. The 
Company's failure to manage growth effectively could have a material 
adverse effect on the Company's business, operating results and financial 
condition. 


Potential Impact of the Bell Atlantic Litigation

In December 1997, the Company filed suit against Bell Atlantic for breaches 
of its agency contract, including the failure of Bell Atlantic's retail 
division to pay $14 million in agency commissions (approximately $11.5 
million as of November 10, 1998) owed to the Company. The Company is 
vigorously pursuing this suit.  Although the Company believes the 
collection of the agency commissions sought in the suit is probable, there 
can be no assurance that the Company will be successful in collecting these 
commissions. If the Company fails to collect any of the amounts sought or 
if their collection becomes less than probable, the Company would be 
required to write off the amounts reflected in its financial statements 
that it is unable to collect or for which collection becomes less than 
probable. Delay in the collection or write-off of the agency commissions 
sought may also adversely affect the Company. 

In addition, the Company must use Bell Atlantic infrastructure for nearly 
all of the local telephony services that it currently provides and, 
although Bell Atlantic is prohibited by federal law from discriminating 
against the Company, there can be no assurance that the litigation with 
Bell Atlantic will not negatively affect the Company's relationships with 
Bell Atlantic's wholesale division. 

Dependence on Key Personnel 

	The Company believes that its continued success will depend to a 
significant extent upon the abilities and continued efforts of its 
management, particularly members of its senior management team. The loss of 
the services of any of such individuals could have a material adverse 
effect on the Company's results of operations. The success of the Company 
will also depend, in part, upon the Company's ability to identify, hire and 
retain additional key management as well as highly skilled and qualified 
sales, service and technical personnel. Competition for qualified personnel 
in the telecommunications industry is intense, and there can be no 
assurance that the Company will be able to attract and retain additional 
employees and retain its current key employees. The inability to hire and 
retain such personnel could have a material adverse effect on the Company's 
business. 


Competition 

	The Company operates in a highly competitive environment and has no 
significant market share in any market in which it operates. The Company 
expects that it will face substantial and growing competition from a 
variety of data transport, data networking and telephony service providers 
due to regulatory changes, including the continued implementation of the 
Telecommunications Act of 1996 (the ''Telecommunications Act''), and the 
increase in the size, resources and number of such participants as well as 
a continuing trend toward business combinations and alliances in the 
industry. The Company faces competition for the provision of integrated 
telecommunications services as well as competition in each of the 
individual market segments that comprise the Company's integrated approach. 
In each of these market segments, the Company faces competition from 
larger, better capitalized incumbent providers, which have long standing 
relationships with their customers and greater name recognition than the 
Company. 


Regulation 

	The Company's local and long distance telephony service, and to a lesser 
extent its data services, are subject to federal, state, and, to some 
extent, local regulation. 

	The Federal Communications Commission (the ''FCC'') exercises 
jurisdiction over all telecommunications common carriers, including the 
Company, to the extent that they provide interstate or international 
communications. Each state regulatory commission retains jurisdiction over 
the same carriers with respect to the provision of intrastate 
communications. Local governments sometimes impose franchise or licensing 
requirements on telecommunications carriers and regulate construction 
activities involving public right-of-way. Changes to the regulations 
imposed by any of these regulators could affect the Company. 

	While the Company believes that the current trend toward relaxed 
regulatory oversight and competition will benefit the Company, the Company 
cannot predict the manner in which all aspects of the Telecommunications 
Act will be implemented by the FCC and by state regulators or the impact 
that such regulation will have on its business. The Company is subject to 
FCC and state proceedings, rulemakings, and regulations, and judicial 
appeal of such proceedings, rulemaking and regulations, which address, 
among other things, access charges, fees for universal service 
contributions, ILEC resale obligations, wholesale rates, and prices and 
terms of interconnection and unbundling. The outcome of these rulemakings, 
judicial appeals, and subsequent FCC or state actions may make it more 
difficult or expensive for the Company or its competitors to do business. 
Such developments could have a material effect on the Company. The Company 
also cannot predict whether other regulatory decisions and changes will 
enhance or lessen the competitiveness of the Company relative to other 
providers of the products and services offered by the Company. In addition, 
the Company cannot predict what other costs or requirements might be 
imposed on the Company by state or local governmental authorities and 
whether or not any additional costs or requirements will have a material 
adverse effect on the Company. 


Risks Associated With Possible Acquisitions 

	As it expands, the Company may pursue strategic acquisitions. 
Acquisitions commonly involve certain risks, including, among others: 
difficulties in assimilating the acquired operations and personnel; 
potential disruption of the Company's ongoing business and diversion of 
resources and management time; possible inability of management to maintain 
uniform standards, controls, procedures and policies; entering markets or 
businesses in which the Company has little or no direct prior experience; 
and potential impairment of relationships with employees or customers as a 
result of changes in management. There can be no assurance that any 
acquisition will be made, that the Company will be able to obtain any 
additional financing needed to finance such acquisitions and, if any 
acquisitions are so made, that the acquired business will be successfully 
integrated into the Company's operations or that the acquired business will 
perform as expected. The Company has no definitive agreement with respect 
to any acquisition, although from time to time it has discussions with 
other companies and assesses opportunities on an ongoing basis. 


Year 2000 Compliance 

	The Company has assessed its systems and expects all of them to be year 
2000 compliant by the end of 1998. However, there can be no assurance that 
all systems will function adequately until the occurrence of year 2000. In 
addition, if the systems of other companies on whose services the Company 
depends or with whom the Company's systems interface are not year 2000 
compliant, there could be a material adverse effect on the Company. 


Control By Principal Shareholders; Voting Agreement 

	As of November 9, 1998, the officers and directors and parties 
affiliated with or related to such officers and directors controlled 
approximately 48.5% of the outstanding voting power of the Common Stock. 
Robert J. Fabbricatore, the Chairman and Chief Executive Officer of the 
Company, beneficially owns approximately 27.5% of the outstanding shares of 
Common Stock. Consequently, the officers and directors will have the 
ability to exert significant influence over the election of all the members 
of the Company's Board, and the outcome of all corporate actions requiring 
stockholder approval. In addition, Mr. Fabbricatore has agreed to vote the 
shares beneficially owned by him in favor of the election to the Company's 
Board of Directors of up to two persons designated by the holders of a 
majority of the Series A Convertible Preferred Stock. 


Impact Of Technological Change 

	The telecommunications industry has been characterized by rapid 
technological change, frequent new service introductions and evolving 
industry standards. The Company believes that its long-term success will 
increasingly depend on its ability to offer integrated telecommunications 
services that exploit advanced technologies and anticipate or adapt to 
evolving industry standards. There can be no assurance that (i) the Company 
will be able to offer new services required by its customers, (ii) the 
Company's services will not be economically or technically outmoded by 
current or future competitive technologies, (iii) the Company will have 
sufficient resources to develop or acquire new technologies or introduce 
new services capable of competing with future technologies or service 
offerings (iv) all or part of the ICN or the CTC Information System will 
not be rendered obsolete, (v) the cost of the ICN will decline as rapidly 
as that of competitive alternatives, or (vi) lower retail rates for 
telecommunications services will not result from technological change. In 
addition, increases in technological capabilities or efficiencies could 
create an incentive for more entities to become facilities-based ICPs. 
Although the effect of technological change on the future business of the 
Company cannot be predicted, it could have a material adverse effect on the 
Company's business, results of operations and financial condition. 


Possible Volatility Of Stock Price 

	The stock market historically has experienced volatility which has 
affected the market price of securities of many companies and which has 
sometimes been unrelated to the operating performance of such companies. In 
addition, factors such as announcements of developments related to the 
Company's business, or that of its competitors, its industry group or its 
customers, fluctuations in the Company's results of operations, a shortfall 
in results of operations compared to analysts' expectations and changes in 
analysts' recommendations or projections, sales of substantial amounts of 
securities of the Company into the marketplace, regulatory developments 
affecting the telecommunications industry or data services or general 
conditions in the telecommunications industry or the worldwide economy, 
could cause the market price of the Common Stock to fluctuate 
substantially. 


Absence Of Dividends 

	The Company has not paid and does not anticipate paying any cash 
dividends on its Common Stock in the foreseeable future. The Company 
intends to retain its earnings, if any, for use in the Company's growth and 
ongoing operations. In addition, the Goldman Sachs/Fleet Loan and Security 
Agreement provides that without the Lenders' prior written consent, the 
Company may not make any distribution or declare any dividends in cash or 
property other than stock during the three-year term of the Loan and 
Security Agreement.  In addition, the terms of the Series A Convertible 
Preferred Stock restrict, and the terms of future debt financings are 
expected to restrict, the ability of the Company to pay dividends on the 
Common Stock. 

Potential Effect Of Anti-takeover Provisions And Issuances Of Preferred 
Stock 

	Certain provisions of the Company's Articles of Organization and Bylaws 
and the Massachusetts Business Corporation Law may have the effect of 
delaying, deterring or preventing a change in control of the Company or 
preventing the removal of incumbent directors. The existence of these 
provisions may have a negative impact on the price of the Common Stock and 
may discourage third party bidders from making a bid for the Company or may 
reduce any premiums paid to stockholders for their Common Stock. In 
addition, the Company's Board of Directors has the authority without action 
by the Company's stockholders to issue shares of the Company's Preferred 
Stock and to fix the rights, privileges and preferences of such stock, 
which may have the effect of delaying, deterring or preventing a change in 
control. Certain provisions of the Company's outstanding Series A 
Convertible Preferred Stock which provide for payment of the liquidation 
preference in cash upon the consummation of certain transactions may have 
the effect of discouraging third parties from entering into such 
transactions. 
 


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