WASATCH EDUCATION SYSTEMS CORP /UT/
PREM14A, 1996-09-04
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: PARK AVENUE PORTFOLIO, N-30D, 1996-09-04
Next: GENTNER COMMUNICATIONS CORP, S-8, 1996-09-04




                            SCHEDULE 14A INFORMATION
Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934
                         (Amendment No.______________)
         Filed by the  Registrant [X]
         Filed by a Party other than the Registrant [ ]
         Check the  appropriate  box:
         [X]  Preliminary  Proxy  Statement
         [ ]  Definitive  Proxy  Statement
         [ ]  Definitive  Additional  Materials
         [ ]  Soliciting Material Pursuant to Sec. 240.14a-11(c) or 240.14a-12

                    WASATCH EDUCATION SYSTEMS CORPORATION
               (Name of Registrant as Specified in Its Charter)

    (Name of Person(s) Filing Proxy Statement if other than the Registrant)

      Payment of Filing Fee (Check the appropriate box):
      [ ] $125 per Exchange Act Rules 0-11(c)(1)(ii),  14a-6(i)(1),  or
      14a-6(j)(2)  or Item  22(a)(2) of Schedule 14A.
      [ ] $500 per each party to the controversy pursuant to Exchange Act Rule
      14-a-6(i)(3).
      [X] Fee computed  on the table below per  Exchange  Act Rules  14a-6(i)(4)
      and 0-11.
        1) Title of each class of securities to which transaction applies:
           N/A
        2) Aggregate number of securities to which transaction applies:
           N/A
        3) Per unit price or other underlying value of transaction computed
           pursuant to Exchange Act Rule 0-11: 1
           $1,500,000.00
        4) Proposed maximum aggregate value of transaction:
           $1,500,000.00
        5) Total fee paid.
           $300.00, calculated at 1/50 of 1% of transaction value

         [ ]     Fee paid previously with preliminary materials.
         [ ] Check box if any part of the fee is offset as  provided by Exchange
Act Rule  0-11(a)(2)  and identify the filing for which the  offsetting  fee was
paid previously.  Identify the previous filing by registration statement number,
or the Form or Schedule and the date of its filing.
                  1)    Amount Previously Paid:
                  -------------------------------------------------------------
                  2)    Form, Schedule or Registration No.:
                  -------------------------------------------------------------
                  3)    Filing Party:
                  -------------------------------------------------------------
                  4)    Date Filed:
                  -------------------------------------------------------------

<PAGE>


                  WASATCH EDUCATION SYSTEMS CORPORATION
                     5250 South 300 West, Suite 101
                       Salt Lake City, Utah  84107

                NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                       To Be Held September 1996

TO THE SHAREHOLDERS:

     Notice is  hereby  given  that a Special  Meeting  of the  Shareholders  of
Wasatch  Education  Systems  Corporation  (the  "Company")  will  be held at the
Company's  offices located at 5250 South 300 West, Salt Lake City, Utah 84107 on
September , 1996 at 1:30 p.m., Mountain Time, for the following purposes:

     1. To  consider  and vote upon:  (a) the sale of  certain of the  Company's
assets to Wasatch Interactive Learning Corporation,  a Utah corporation ("WILC")
formed  for this  transaction  by Barbara  Morris,  President,  Chief  Executive
Officer and Director of the Company,  Carol Hamil, Vice President of Development
of  the  Company,   and  Ralph  Brown, Chief Financial  Officer of  the  Company
(collectively, the "Management Group"), as described in that certain Acquisition
Commitment  dated as of July 1, 1996 by and  between  the  Company and WILC (the
"Acquisition  Agreement");  (b) the grant of certain  licenses by the Company to
WILC with respect to certain software  products;  and (c) the other transactions
contemplated  by the terms and conditions of the Acquisition  Agreement,  all as
described in the accompanying Proxy Statement.

     2. To transact such other  business as may properly come before the meeting
or any adjournment or adjournments thereof.

                  In  accordance  with  Part 13 of  Section  16-10a  of the Utah
         Revised  Business  Corporation  Act,  a copy of  which is  enclosed  as
         Exhibit 2 to the Proxy  Statement,  holders of the Company's  stock are
         entitled to dissenter's rights with respect to such stock in connection
         with the transactions contemplated by the Acquisition Agreement.



         Shareholders  of record at the close of  business on August 1, 1996 are
entitled to notice of and to vote at the meeting.

                                     BY ORDER OF THE BOARD OF DIRECTORS

                                     /s/Barbara Morris
                                     -------------------------
                                     Barbara Morris, President
Salt Lake City, Utah
September , 1996



THE VOTE OF EACH SHAREHOLDER  WILL BE IMPORTANT AT THIS MEETING.  WHETHER OR NOT
YOU PLAN TO ATTEND THE MEETING, PLEASE COMPLETE,  DATE, SIGN AND PROMPTLY RETURN
THE ACCOMPANYING PROXY CARD IN THE ENCLOSED  POSTAGE-PAID  ENVELOPE SO THAT YOUR
SHARES MAY BE REPRESENTED AT THE MEETING. SUCH ACTION WILL NOT AFFECT YOUR RIGHT
TO VOTE IN PERSON SHOULD YOU FIND IT POSSIBLE TO ATTEND THE MEETING.
<PAGE>



                    WASATCH EDUCATION SYSTEMS CORPORATION
                             5250 South 300 West
                         Salt Lake City, Utah  84107

                               PROXY STATEMENT

                        SPECIAL MEETING OF SHAREHOLDERS
                         To Be Held September 25, 1996

         This Proxy Statement is furnished in connection  with the  solicitation
of proxies by the Board of Directors of Wasatch Education Systems Corporation, a
Utah  corporation, (the  "Company")  to be  voted  at  the  Special  Meeting  of
Shareholders to be held on September  ,  1996 (the "Special  Meeting"),  and any
adjournments  thereof.  The Special Meeting of Shareholders  will be held at the
Company's executive offices located at 5250 South 300 West, Salt Lake City, Utah
on September , 1996 at 1:30 p.m., Mountain Time.

                                  THE PROXY

         A form of proxy is  enclosed  for use at the  Special  Meeting.  Unless
contrary  instructions  are indicated on the proxy,  all shares  represented  by
valid proxies  received  pursuant to this  solicitation  (and not revoked before
they are  voted),  will be voted for the  approval of (a) the sale of certain of
the  Company's  assets  to Wasatch  Interactive  Learning  Corporation,  a  Utah
corporation  formed by Barbara Morris,  President,  Chief Executive  Officer and
Director of the Company,  Carol Hamil,  Vice  President  of  Development  of the
Company and Ralph Brown, Chief Financial Officer of  the  Company  ("WILC"),  as
described in that certain Acquisition Commitment dated as of July 1, 1996 by and
between  the Company and WILC (the  "Acquisition  Agreement");  (b) the grant of
Licenses by the Company to WILC with respect to certain software  products;  and
(c) the other  transactions  contemplated  by the terms  and  conditions  of the
Acquisition   Agreement,   all  as  described  in  this  Proxy   Statement  (the
"Acquisition")..  As to any other  business  which may properly  come before the
meeting and be  submitted  to a vote of  shareholders,  proxies  received by the
Board of Directors  will be voted in  accordance  with the best  judgment of the
holders thereof.

         The Company will bear the cost of solicitation of proxies.  In addition
to the use of mails,  proxies may be solicited by personal interview,  telephone
or telegraph,  by officers,  directors and other  employees of the Company.  The
Company will also request persons,  firms and corporations holding shares in the
names of their  nominees,  which are  beneficially  owned by others,  to send or
cause to be sent proxy  material to, and obtain  proxies from,  such  beneficial
owners (and will  reimburse  such  holders for their  reasonable  expenses in so
doing).

         The  approximate  date when this Proxy  Statement and form of proxy are
being first sent to shareholders is September 5, 1996.

         A Proxy may be revoked at any time before it is  exercised,  by written
notice  mailed or delivered to the  Company's  transfer  agent,  American  Stock
Transfer  & Trust  Company,  40 Wall  Street,  New  York,  New  York  10005,  by
substitution  of a new proxy bearing a later date, by a request of return of the
Proxy at the Special Meeting or by voting in person at the Special Meeting.



<PAGE>


                   VOTING SECURITIES AND VOTE REQUIRED

     The close of  business  on  August  1, 1996 has been  fixed by the Board of
Directors  as the  record  date (the  "Record  Date") for the  determination  of
shareholders  entitled  to notice of and to vote at the  Special  Meeting or any
adjournments  thereof.  The Company has two classes of capital stock.  As of the
Record Date, 3,579,229 shares of no par value common stock ("Common Stock") were
issued and outstanding and 9,821,021 shares of no par value Preferred Stock were
issued  and  outstanding,  of  which  4,429,870  shares  designated  Series  "A"
Preferred Stock were issued and outstanding, 91,151 shares designated Series "B"
Preferred  Stock were issued and  outstanding  and 5,300,000  shares  designated
Series  "C"  Preferred  Stock  were  issued  and  outstanding.   The  number  of
outstanding  shares of Common Stock reflects the one for six reverse stock split
of the  Company's  stock which was  approved by the  Company's  shareholders  on
February  28,  1992.  Each  holder of  record  of  Common  Stock at the close of
business  on the Record  Date is  entitled  to one vote for each share of Common
Stock  held on each  matter to come  before  the  Special  Meeting.  Holders  of
Preferred Stock are not entitled to vote at the Special Meeting. The presence at
the Special Meeting,  in person or by Proxy, of a majority of shares entitled to
vote will constitute a quorum for the transaction of business. The vote required
for  Proposal 1 is the  affirmative  vote of a majority  of the shares of Common
Stock present, in person or by proxy, at the Special Meeting.

     Votes cast by proxy or in person at the Special  Meeting will be counted by
the  persons  appointed  by the Company to act as  election  inspectors  for the
meeting.  The election  inspectors will treat shares represented by proxies that
reflect abstentions as shares that are present and entitled to vote for purposes
of determining the presence of a quorum. If a broker or nominee has indicated on
a proxy that it does not have  discretionary  authority to vote  certain  shares
(i.e., "broker non-votes" ), those shares will be treated as not present and not
entitled to vote with  respect to that matter  (even  though those shares may be
entitled  to vote on other  matters).  Action may be taken on a matter only if a
quorum,  which is equal to a majority  of the votes  entitled  to be cast on the
matter, exists with respect to that matter.

     Any unmarked  proxies,  including  those  submitted by brokers or nominees,
will be voted in favor of the proposals as indicated in the  accompanying  proxy
card.

                            Dissenters' Rights

     The transactions contemplated by the Acquisition Agreement may be construed
to be a sale,  lease,  exchange or other disposition of all or substantially all
of the property of the Company for which a shareholder  vote is required.  Under
Part 13 of the Utah Revised Business Corporation Act, the Company's shareholders
are or may be  entitled to dissent  from the  proposed  Acquisition,  and obtain
payment  of the fair  value of their  shares  in the event  the  Acquisition  is
approved.  Fair  value of the shares  means the value of the shares  immediately
before  the  effective  date  of  the  Acquisition  transaction,  excluding  any
appreciation  or depreciation  in  anticipation  of the  Acquisition.  Notice of
dissenters'  rights is being  submitted  to  shareholders  with  this  Notice of
Special Shareholders'  Meeting and Proxy Statement.  A shareholder who wishes to
assert  dissenters'  rights must  deliver to the Company  written  notice of the
shareholder's  intent  to demand  payment  for the  shareholder's  shares if the
proposed  Acquisition is effected and not vote for the  Acquisition.  Within ten
(10) days after the  effective  date of  Acquisition  approval by  shareholders,
notice will be sent to  dissenting  shareholders  stating when and where written
demand  for  payment  must be sent  and when  certificates  for  shares  must be
deposited  by the  shareholder  to  effectuate  the  purchase of shares from the
dissenting  shareholder.  The rights of the dissenter to demand payment are lost
if the dissenter  fails to give written notice of intent to demand  payment,  or
fails to timely make written  demand for payment  after  receiving the Company's
notice.  A DISSENTERS'  RIGHTS AND COPY OF PART 13 OF THE UTAH REVISED  BUSINESS
CORPORATION ACT IS ATTACHED HERETO AS EXHIBIT C.


<PAGE>



                                PROPOSAL ONE
                            APPROVAL OF AGREEMENT

     The Board of Directors of the Company seeks shareholder approval of (a) the
sale of certain of the Company's assets to WILC, as described in the Acquisition
Agreement; (b) the grant of certain Licenses by the Company to WILC with respect
to certain software products; and (c) the other transactions contemplated by and
terms and  conditions  of the  Acquisition  Agreement,  all as described in this
Proxy Statement.

     The  principal  terms of the  Acquisition  Agreement  are as follows.  This
description  is  qualified  in its  entirety  by  reference  to the  Acquisition
Agreement, attached as Exhibit A to this Proxy Statement.

     Exclusive  Negotiation.  Until  the  first to occur of the  following  (the
"Expiration  Date"):  (a) three (3) months from the date  hereof;  or (b) notice
from WILC to Seller that WILC is unable to  complete  the  purchase  transaction
contemplated by this  Commitment,  Seller will deal  exclusively  with WILC with
regard to a  disposition  of the  Education  Market  Assets.  Seller  will fully
cooperate  with WILC and make  reasonable  efforts to support  WILC's efforts to
secure necessary debt or equity financing. However, Seller does not represent or
warrant,  and will not be responsible for, WILC's success in raising the desired
financing.  If WILC has made reasonable  progress  towards  consummation of this
Commitment  prior to the  Expiration  Date,  but is unable to close prior to the
Expiration  Date,  WILC  may  extend  the  Expiration  Date  in  one  (1)  month
increments, subject to The Company's consent which will not be unreasonably
withheld.

     Sale of Education  Market  Assets.  The Company agrees to sell to WILC, and
WILC agrees to purchase the Education  Market  Assets (as defined  below) of the
Company relating to or arising out of the Company's business (the "Business") of
developing,  marketing and  licensing  proprietary  and third party  educational
software and related  products and services in the Education  Market (as defined
below). The "Education Market Assets" include the following:

          (a)  All cash,  bank deposits,  and cash  equivalents  relating to the
               Education Market as of the Closing Date (as defined below);

          (b)  All accounts  receivable and other  entitlements to payment under
               all contracts,  licenses,  and other arrangements relating to the
               Education Market;

          (c)  All distributor  agreements,  customer contracts,  renewals,  and
               installed base of licensees of the Company's products relating to
               the  Education  Market,  including but not limited to the Product
               Distribution Agreements with TRO;

          (d)  All  inventory and raw  materials,  including  CD-ROM's,  printed
               instructional and training  materials,  brochures,  and marketing
               materials relating to the Education Market;

          (e)  All tangible property, including all office equipment,  computers
               and related equipment,  audio-visual  equipment,  desks,  chairs,
               leasehold  improvements,  library and reference materials,  trade
               show equipment and displays,  file  cabinets,  and other supplies
               and personal property relating to the Education Market;

          (f)  All insurance policies on persons,  property,  and risks relating
               to the Education Market;
        
          (g)  All  outstanding  bids,  proposals,  and  purchase  orders of the
               Company relating to the Education Market;
         
          (i)  All files and  records of The  Company  in hard copy or  magnetic
               format relating to the Education Market,  including  customer and
               vendor  lists  and  files,   advertising   materials  and  signs,
               correspondence,    and   equipment   warranty   information   and
               maintenance records;
<PAGE>

          (j)  All  contracts  and  agreements   with   employees,   independent
               marketing  representatives,  dealers,  and  sales  agents  of the
               Company relating to the Education Market;

          (k)  All leasehold interests in property and leased equipment relating
               to the Education Market; and

          (l)  All  third  party  software  licenses   (excluding  the  software
               licensed  by the  Company  from  third  parties  to sell into the
               Education market, "Third Party Software" ), programs, development
               tools,  and  utilities  used in the  Business  for the  Education
               Market,   including  without   limitation  all  word  processing,
               spreadsheet,  database, graphics and desktop publishing,  project
               management, product testing and authoring programs.

     For purposes of the  Acquisition  Agreement,  "Education  Market" means the
following  markets  for  standalone  products  (program  resides and runs on one
workstation  only)  and  networked  products  (program  runs  on more  than  one
workstation  concurrently,  with  multiple  workstations  connected  to a common
server): (i) preschool education  institutions,  facilities,  and programs, both
public and private; (ii) K-12 education institutions,  facilities, and programs,
both public and private; (iii) juvenile and adult basic education  institutions,
facilities,  and  programs,  both  public and  private,  including  correctional
facilities and corporate sites; (iv)  post-secondary  educational  institutions,
facilities,  and programs,  including vocational schools and community colleges;
(v) individuals (or parents of minor students) who are enrolled in the foregoing
educational institutions,  facilities, or programs,  provided the sales are made
through such institutions, facilities, or programs (as opposed to retail sales);
and  (vi)   organizations   directly   affiliated  with  the  above  educational
institutions, such as PTAs.


     The Education Market Assets will  specifically  exclude ownership rights in
The  Company's   intellectual   property,   products,  and  related  copyrights,
capitalized  development costs, tax net operating losses, and other tax benefits
which will remain with the Company.

     Grant of  Licenses;  Exclusivity  Period.  The  Company  grants to WILC the
following licenses and distribution rights with respect to all software products
including  textual  materials  currently  marketed by the Company (the "Licensed
Programs"):

          (a)  A non-exclusive,  perpetual,  fully paid-up,  worldwide right and
               license to use,  copy or  otherwise  reproduce,  modify,  correct
               defects or deficiencies in, and to prepare derivative works based
               on, all or any  portion of the  Licensed  Programs  (specifically
               including any and all lesson content);

          (b)  A perpetual,  worldwide right and license to market,  distribute,
               and sublicense the Licensed  Programs and derivative works of the
               Licensed  Programs in the Education  Market,  directly or through
               sub-distributors,  dealers, Independent Marketing Representatives
               ("IMRs")  or  other  third   parties,   subject  to  the  royalty
               obligations  described  below.  The  foregoing  license  will  be
               exclusive during the Exclusivity Period (as defined below);

          (c)  Commencing  upon  expiration  of  the   Exclusivity   Period,   a
               non-exclusive,  perpetual, worldwide right and license to market,
               distribute,  and sublicense the Licensed  Programs and derivative
               works of the  Licensed  Programs  in the Home  Market (as defined
               below), subject to the royalty obligations described below;
<PAGE>

          (d)  A non-exclusive perpetual, worldwide right and sublicense to use,
               copy  or  otherwise   reproduce,   modify,   correct  defects  or
               deficiencies in, and to prepare derivative works based on, all or
               any  portion  of  the  Third  Party  Software,   subject  to  the
               provisions and royalties,  if any, due to the original  licensors
               of the Third Party Software;

          (e)  A  perpetual,   worldwide   right  and   sublicense   to  market,
               distribute,   and   sublicense   the  Third  Party  Software  and
               derivative  works of the Third Party  Software  in the  Education
               Market, directly or through  sub-distributors,  dealers, IMRs, or
               other third parties,  subject to the provisions and royalties, if
               any, due to the original  licensors of the Third Party  Software.
               The foregoing  license will be exclusive  during the  Exclusivity
               Period;

          (f)  Commencing  upon  expiration  of  the   Exclusivity   Period,   a
               non-exclusive,  perpetual,  worldwide  right  and  sublicense  to
               market,  distribute  and  sublicense the Third Party Software and
               derivative  works of the Third Party Software in the Home Market,
               directly or through  sub-distributors,  dealers,  IMRs,  or other
               third parties,  subject to the provisions and royalties,  if any,
               due to the original licensors of the Third Party Software; and

          (g)  A  non-exclusive,  perpetual,  worldwide  right and sublicense to
               market,  distribute  and sublicense  the Licensed  Programs,  the
               Third  Party  Software,  and  derivative  works  of the  Licensed
               Programs  or  Third  Party  Software,  in  the  Internet  Market,
               directly or through  sub-distributors,  dealers,  IMRs,  or other
               third parties,  subject to the provisions and royalties,  if any,
               due to the original  licensors of the Third Party Software and to
               the Company.

     All licenses of Licensed  Programs from the Company to WILC include  source
code and object code, but all sublicenses from WILC will be object code only.

     The  Company  reserves  the  perpetual,  worldwide  right  to use,  copy or
otherwise  reproduce,  modify,  correct defects or deficiencies  in, prepare and
distribute derivative works and market,  distribute, and sublicense the Licensed
Programs, Third Party Software, and derivative works of the Licensed Programs or
Third Party Software, in the Home Market and Internet Market (as defined below),
directly or through  sub-distributors,  dealers,  IMRs or other  third  parties,
subject to the provisions and royalties,  if any, due to the original  licensors
of the Third Party Software. During the Exclusivity Period WILC will not market,
distribute,  or  sublicense  through  retail  channels  to the Home  Market  the
Licensed  Programs,  Third  Party  Software,  or WILC  derivative  works  of the
Licensed Programs, and the Company shall not market,  distribute, or sublicense
to the Education Market the Licensed Programs,  Third Party Software or Seller's
derivative  works of the Licensed  Programs.

     For  purposes  of the  Acquisition  Agreement  , "Home  Market"  means  the
following markets:  (i) retail or off-the-shelf  sales to individual  end-users;
and (ii) direct  channel  sales,  including  mail order,  directed to individual
end-users.  The Company  will  develop new product  names for the Home Market so
that products offered by The Company in the Home Market are distinguishable from
products offered by WILC in the Education Market. The Company will in all events
have the right,  where accurate and appropriate,  to refer to Wasatch  Education
Systems as the development  origin of products it offers in the Home Market.  In
the event The  Company  introduces  a  "networked"  product  for the Home Market
during the  Exclusivity  Period,  the Company will (i) provide  Buyer at least 3
months' prior written notice of the anticipated release date; and (ii) label the
"networked" product as follows: "Not Intended for School Use".

<PAGE>

     For  purposes  of the  Acquisition  Agreement  ,  "Internet  Market"  means
distribution  or delivery of the Licensed  Programs,  Third Party  Software,  or
Derivative  Works to end users over a wide area network  using  electronic  data
communications  technology  as  presently  implemented  in  the  Internet  or as
hereafter designed for use in conjunction with telephone,  cable,  wireless,  or
other types of data transmission systems.

     The "Exclusivity Period" is a period of one (1) year from the Closing Date;
provided,  however,  that the Exclusivity Period may be extended upon payment of
certain Minimum Royalties by WILC to the Company as follows:

Minimum Royalty            Due Date                       New Exclusivity Period
- ---------------            -----------------------        ----------------------
$500,000                   End of 1st License Year         Two (2) License Years

$500,000                   End of 2nd License Year       Three (3) License Years

$500,000                   End of 3rd License Year        Four (4) License Years

$500,000                   End of 4th License Year        Five (5) License Years

     Minimum  Royalties  paid will be  credited  against  royalties  due for net
revenues,  and royalties for Net Revenues will be applied to satisfy the Minimum
Royalty  obligations.  In the event the  royalties for any License Year are less
than the Minimum  Royalty  paid for that  License  Year,  an amount equal to the
Minimum  Royalty paid for that License Year minus the actual  royalties  payable
for that License  Year will be credited  against  royalties  for net revenues in
subsequent License Years. In the event royalties paid as for net revenues in any
License  Year exceed the Minimum  Royalty due for that License  Year,  an amount
equal to the  royalties  as  actually  paid minus the  Minimum  Royalty  will be
credited  against  Minimum  Royalties  next falling due for  subsequent  License
Years.

     Assumption  of  Liabilities.  On the  Closing  Date,  WILC will assume (and
indemnify  the  Company  against)  the  following  liabilities  and  obligations
(collectively the "Assumed Liabilities"):

          (a)  Liabilities  of  the  Company  relating  to its  business  in the
               Education  Market or to the  Acquisition  which  are shown on the
               most recent  balance  sheet of the Company  and/or are  otherwise
               known to the Management Group,  excepting the following which The
               Company will retain:  (i) indebtedness and obligations  evidenced
               by  certain  debentures  having a face  principal  amount of $1.2
               million;  and (ii) any and all obligations and commitments of the
               Company  to  its  shareholders  or  directors  who  are  not  the
               Company's employees;

          (b)  Obligations to the existing  installed  base of Education  Market
               customers for software support and maintenance arising before and
               after the Closing Date;

          (c)  Royalties  owed to third  party  licensors  on account of (i) The
               Company's  sublicensing  of Third Party Software to its customers
               before the Closing Date;  and (ii) WILC's  sublicensing  of Third
               Party  Software to its customers from and after the Closing Date,
               but  specifically  excluding the Company's  sublicensing of Third
               Party Software to its customers after the Closing Date.

     Cash  Purchase  Price.  In  addition  to  the  assumption  of  the  Assumed
Liabilities,   WILC  will  pay  to  the  Company   cash   consideration   ("Cash
Consideration")  in the amount of One  Million  Five  Hundred  Thousand  Dollars
($1,500,000),  payable at the Closing.  At its option,  WILC may  discharge  the
royalty  obligations  described  below  and  the  Minimum  Royalty  payments  as
described above by paying to the Company,  on the Closing Date or within one (1)
year after the Closing Date, an additional Cash  Consideration  of Three Million
Five Hundred  Thousand Dollars  ($3,500,000)  for a total Cash  Consideration of
Five  Million  Dollars  ($5,000,000),  in which  event  WILC's  licenses  in the
Education Market will be perpetually  exclusive and the Exclusivity  Period will
be deemed to be five (5) years for all other purposes.
<PAGE>

     Royalty  Payments to the  Company.  In  addition  to  assuming  the Assumed
Liabilities  and paying  the Cash  Consideration,  WILC will pay to the  Company
royalties of 2.5% to 10% of net revenues collected by WILC from the distribution
and licensing of the Licensed  Programs and certain  derivative works during the
five (5) year period  commencing on the Closing Date (each of the five (5) years
during this period is sometimes referred to as a "License Year.")


     Adjustment to Cash Consideration. In arriving at the Cash Consideration set
forth  above  and  the  royalty  payments  described  above  (collectively,  the
"Purchase  Price"),  the parties have  attempted  to make a reasonable  and good
faith  allocation  of value  between  the  assets  and  business  being  sold or
transferred to WILC under this  Agreement  (the "Sold  Business") and the assets
and business being retained by the Company (the "Retained  Business").  However,
neither party is entirely  comfortable that the Purchase Price properly reflects
the  appropriate  allocation of value between the Sold Business and the Retained
Business.  Therefore,  the Purchase Price will be adjusted as set forth below in
the event there is an acquisition,  merger,  or sale of all or substantially all
of the assets (the "Acquisition") of the Sold Business or Retained Business:

          (a)  In the event of an Acquisition of the Sold Business,  WILC or its
               successor  will  have  the  option  of  discharging  the  royalty
               obligations  described  above by paying to the  Company an amount
               equal to $3,500,000,  which royalty discharge amount will be paid
               within thirty (30) days after the closing of the Acquisition.  In
               the event WILC or its  successor  does not exercise the foregoing
               option, the royalty obligations described above will be expressly
               assumed by the successor  company in the Acquisition and continue
               in full force and effect against said successor.
         
          (b)  In the event of an  Acquisition  of the Sold Business  within two
               (2) years  after the  Closing  Date,  then,  in  addition  to the
               payment of any royalty or royalty  buyout  described in paragraph
               (a) above,  the  Purchase  Price will be  increased  by an amount
               calculated  as follows (the  "Increased  Amount")  based upon the
               "Net Sold Business Acquisition Proceeds":

                                                    Portion of Net Sold Business
        Month of Sold Business Acquisition               Acquisition Proceeds
        ----------------------------------               --------------------
           1-12 months after Closing Date                       10.00%
          13-16 months after Closing Date                        7.50%
          17-20 months after Closing Date                        5.00%
          21-24 months after Closing Date                        2.50%
          25 or more months after Closing Date                   0.00%


          For  purposes  of  the  Acquisition  Agreement,   "Net  Sold  Business
          Acquisition Proceeds" will mean (a) the total cash consideration, plus
          the fair market  value of  property or stock,  received by WILC or its
          Shareholders  as payment in the Sold  Business  Acquisition,  less all
          commissions   and   out-of-pocket   expenses  of  the  Sold   Business
          Acquisition,  minus (b) the sum of (i) the Cash  Consideration paid to
          date,  (ii) the  aggregate  royalties  paid to date , and (iii) in the
          case of an asset sale, the debts and obligations  owed to creditors of
          WILC immediately prior to the Sold Business Acquisition.  The Increase
          Amount  of the  Purchase  Price  will be  paid by WILC to the  Company
          within  thirty  (30) days after the  closing of the Net Sold  Business
          Acquisition.

          (c)  In the event of an  Acquisition of the Retained  Business  within
               two (2) years after the Closing Date,  then  notwithstanding  the
               payment of any royalty or royalty  buyout  described in paragraph
               (a) above,  the  Purchase  Price will be  decreased  by an amount
               calculated  as follows (the  "Decreased  Amount")  based upon the
               "Net Retained Business Acquisition Proceeds":


<PAGE>
                                                Portion of Net Retained Business
    Month of Retained Business Acquisition             Acquisition Proceeds
    --------------------------------------             --------------------
        1-12 months after Closing Date                        10.00%
       13-16 months after Closing Date                         7.50%
       17-20 months after Closing Date                         5.00%
       21-24 months after Closing Date                         2.50%
       25 or more months after Closing Date                    0.00%

          For purposes of the  Acquisition  Agreement,  "Net  Retained  Business
     Acquisition Proceeds" means (a) the total cash consideration, plus the fair
     market  value  of  property  or  stock,  received  by  the  Company  or its
     Shareholders  as payment in the  Retained  Business  Acquisition,  less all
     commissions   and   out-of-pocket   expenses  of  the   Retained   Business
     Acquisition,   minus  (b)  the  sum  of  (i)  the   Company's   shareholder
     indebtedness and Preferred Stock liquidation  preferences as of the Closing
     Date, and (ii) in the case of an asset sale, the debts and obligations owed
     to creditors  of the Company  immediately  prior to the  Retained  Business
     Acquisition.


     For a period of six (6) months after the Closing Date, WILC will provide to
the Company  technical  assistance on a "best  efforts,  as available"  basis to
support the  Company's  use of the  Licensed  Programs  and  development  of the
Company Derivative Works of the Licensed Programs.

     WILC will also  provide to the  Company  accounting  assistance  on a "best
efforts,  as available" basis to support the Company's  ownership and use of the
capitalized  development,  net operating  losses,  and other tax benefits  which
remain with the Company.


     Conditions to Closing.  WILC's obligations under the Acquisition  Agreement
are contingent upon satisfaction of the following conditions:

          (a)  Approval of the  Acquisition  Agreement by the Board of Directors
               of the Company on or before July 1, 1996 which  approval has been
               obtained;

          (b)  WILC's obtaining the necessary cash or other financing to pay the
               Cash Consideration;

          (c)  WILC's obtaining the required consents,  if any, of third parties
               to an outright assignment or transfer of Education Market Assets;
               and

          (d)  WILC's obtaining the required consents,  if any, of third parties
               to a license of the  Licensed  Programs and  sublicense  of Third
               Party Software, on terms acceptable to WILC.

          (e)  The Company's obtaining the approval or forbearance, if required,
               of its shareholders  and debenture  holders prior to consummation
               of the Acquisition;  provided that: (i) the Company shall use its
               best efforts to obtain  prior to July 31,  1996,  any approval or
               forbearance of debenture holders required for the consummation of
               this  Acquisition  which  approval  has been  obtained;  (ii) the
               Company's  Board  of  Directors  will  prior  to July  15,  1996,
               determine  whether  shareholder  approval  is  required  for  the
               Acquisition,  and, if  required,  use its best  efforts to obtain
               prior to July 31, 1996, the shareholder commitment to approve the
               consummation of this Acquisition from those shareholders,  or the
               shareholder's parent,  subsidiary or related entity, in which one
               of the  disinterested  directors  of the  Company is an  officer,
               director,  corporate  agent,  or general  partner;  and (iii) the
               Company's  Board of Directors will recommend the approval of this
               Acquisition  to all other  shareholders  in  connection  with the
               notice of shareholders' meeting.
<PAGE>

     Technology  Funding,  Inc., which through affiliated entities owns 67.1% of
the  Company's  voting stock as of August 1, 1996,  has  indicated its intent to
approve the transactions  contemplated by the Acquisition Agreement. The Company
therefore  believes that the approval of this Proposal is assured,  and that the
transactions  contemplated by this Proposal are likely to occur, subject to WILC
obtaining the required  funding and consents to assign or transfer the Education
Market  Assets and to license the  Licensed  programs and  sublicense  the Third
Party Software. However, there can be no assurance that such funding or consents
will be obtained or that such transactions will in fact be consumated.

     Finders  Fees.  The Company and WILC each  warrant to the other that it has
incurred no obligation to pay any finders fees or commissions in connection with
WILC's  acquisition  of the  Education  Market  Assets.

     Transferred  Employees.  WILC  will  offer  all  employees  of the  Company
employment with WILC at the same title,  salary,  and  responsibility,  and WILC
will assume all  liabilities  of the Company  with  respect to such  transferred
employees,  including but not limited to accrued wages,  accrued vacation,  sick
leave,  employee  reimbursements,  and severance,  if any; and WILC will defend,
indemnify,  and  hold the  Company  harmless  from and  against  any  claims  or
liability for such employee obligations.

     Expenses.  Each  of the  parties  hereto  will  pay  its  own  expenses  in
connection  with the  Acquisition  Agreement and the  transactions  contemplated
hereby, including, without limitation, any legal and accounting fees, whether or
not the transactions contemplated hereby are consummated.


     Closing Date. For purposes of the Acquisition Agreement, the "Closing Date"
will be the sooner of: (a) the  Expiration  Date; or (b) ten (10) days after the
date on which WILC advises the Company that WILC is ready,  willing, and able to
consummate  the purchase of the Education  Market  Assets and  assumption of the
Assumed  Liabilities on the terms and  provisions  set forth in the  Acquisition
Agreement.  On the Closing Date, all Education Market Assets will be transferred
to WILC and WILC  will  assume  all  Assumed  Liabilities  and  responsibilities
relating to the Licensed  Programs and Third Party  Software as set forth in the
Acquisition Agreement.


REASONS FOR THE TRANSACTIONS

     The Company needed  significant  new capital to provide the funds necessary
to exploit the home and retail  markets.  The Company  believes  that the retail
distribution  channel  offers the greatest  opportunity  to build value with its
Windows  and  DOS  based  educational  software.  This  agreement  provides  the
necessary  immediate  funding to the  Company to prepare  its  products  for the
retail market.  Additionally,  the on-going royalties on software sales into the
Education  Market will provide  additional  profitability  in future  years.  By
retaining  the Company's  substantial  tax net operating  loss  carryforward,  a
significant  amount of future net taxable  income can largely be sheltered  from
federal taxes for many years to come.

     In  reaching  its  decision  to  approve  the  Acquisition  Agreement,  the
Company's Board of Directors considered the following information and factors:

          (a)  The desire of the  Company's  management  to pursue the Education
               Market.

          (b)  The  Bopard's  determination  that the home  and  retail  markets
               present  opportunities  for the  Company's  Windows and DOS based
               education  software  products that are not  currently  able to be
               addressed  with the  Company's  current  personnel  and financial
               resources.

          (c)  The  difficulty of pursuing  both the  Education  Markets and the
               home and retail markets given the Company's current personnel and
               financial resources.
<PAGE>

          (d)  The need for funding to prepare the  Company's  products  for the
               home and retail markets and the  consideration  to be paid to the
               Company under the Acquisition Agreement.

          (e)  The  on-going  royalties  on  software  sales into the  Education
               market to be paid by WILC under the Acquisition Agreement.

          (f)  The ability of the Company to utilize its tax net operating  loss
               carryforwards  to  offset  any  potential  gain  from the sale of
               assets from the Acquisition as well as future net taxable income.

     The Board also  considered the terms of the  Acquisition  Agreement and the
affect on the Acquisition of the Company's net tax operating loss carryforwards.

     The Board  also  considered  the  following  potentially  negative  factors
relating to the Acquisition: (i) the risks associated with attracting, retaining
and training an entire team of  management,  development,  marketing,  sales and
support  for  the  Company;  (ii)  the  risks  associated  with  managing  a new
organization  with new  personnel and a new market  strategy;  (iii) the risk of
WILC's  inability  to procure  funding and  necessary  consents  to  assignment,
license  and  sublicense  necessary  to  consumate  the  Acquisition;  (iv)  the
uncertainty  of the  royalties  to be paid by WILC;  (v) the risks  inherent  in
modifying and enhancing  the Company's  products and in developing  new products
for the retail and home markets;  and (vi) the need to develop new  distribution
channels for the Company's products in the home and retail markets.

     In view of the  wide  variety  of  factors,  both  positive  and  negative,
considered  by the Board,  the Board did not find it practical  to, and did not,
quantify  or  otherwise   assign  relative   weights  to  the  specific  factors
considered.  After taking into consideration all of the factors set forth above,
the Board concluded that the Acquisition was in the best interest of the Company
and its stockholders and that the Company should proceed with the Acquisition.

ACCOUNTING TREATMENT

     At closing,  this  transaction  will be accounted  for under the  "Purchase
Method" in accordance with Generally Accepted Accounting Principles. This method
could  result  in a gain from the sale of  certain  of the  Company's  assets as
described above.

FEDERAL INCOME TAX CONSEQUENCES

     A taxable gain may result from this  transaction if the initial License Fee
received by the Company is greater than the assets sold to WILC. The Company has
more than enough Tax Net  Operating  Loss  Carryforward  remaining to offset the
potential  gain. The  transaction  will be accounted for under the provisions of
Statement of Financial Accounting Standards No. 109 ("SFAS 109").

     WILC will pay all state and local sales,  transfer,  value-added,  or other
similar  taxes,  and all recording and filing fees that may be imposed by reason
of the sale, transfer, assignment, and delivery of the Education Market Assets.

REGULATORY APPROVALS

     The Company  believes  that it has complied with all  applicable  state and
federal  regulations in connection with the  Acquisition  Agreement and does not
believe that any  regulatory  approvals of the  Acquisition  are required by any
state or federal government entity. See "Dissenters Rights" above.

STOCK PRICE PERFORMANCE

     The high and low sales  prices of the  Company's  Common  Stock on June 30,
1996, the day prior to the signing of the Acquisition Agreement were $0.6875 and
$0.50,  respectively.  On August 14,  1996,  the day prior to the press  release
anouncing the Acquisition Agreement, the sales price high and low was $0.156 and
$0.125, respectively.
<PAGE>

ACCOUNTANTS

     The  Company's  independent  public  accountants  are Arthur  Andersen LLP.
Representatives  of  Arthur  Andersen  LLP are  expected  to be  present  at the
shareholders'  meeting,  will have the  opportunity  to make a statement if they
desire to do so and are  expected  to be  available  to respond  to  appropriate
questions.


INTERESTS OF CERTAIN PERSONS

     Barbara Morris,  the Company's  President,  Chief  Executive  Officer and a
director,  Carol Hamil,  the Company's Vice President of Development,  and Ralph
Brown, the Company's Chief Financial  Officer are the only shareholders of WILC.
The Acquisition was approved by a disinterested  majority of the Company's Board
of Directors by vote with Ms.  Morris  abstaining.  Following the closing of the
Acquisition,  Ms.  Morris,  Ms.  Hamil and Mr.  Brown are  expected to resign as
officers and director,  as applicable,  of the Company.  The Company's  Board of
Directors  intends to conduct a nationwide  search for new  executives to manage
the  Company.  Options held by Ms.  Morris,  Ms. Hamil and Mr. Brown to purchase
740,000, 370,000 and 180,000 shares of the Company's Common Stock, respectively,
will terminate effective upon the closing of the Acquisition Agreement.

     The Company's  Board of Directors  unanimously  recommends a vote "FOR" the
approval  of  the  Acquisition   Agreement  with  Wasatch  Interactive  Learning
Corporation.


                   PRINCIPAL AND MANAGEMENT SHAREHOLDERS

     The following tables set forth the number of shares  beneficially  owned as
of July 31, 1996 by (i) each  Director of the Company,  (ii) each Named  Officer
(as defined below),  (iii) all executive officers and nominees for director as a
group and (iv) all persons known to the Company to be beneficial  owners of more
than five  percent  of the  Company's  outstanding  shares  of Common  Stock and
Preferred Stock, respectively:

Common Stock
                                         Number
                                        of Shares               Percentage of
                                       Beneficially           Outstanding Shares
Name of Beneficial Owner                Owned (1)            of Common Stock (2)
- ------------------------               ------------          -------------------

Technology Funding, Inc.(3)             7,465,517                    86.5
2000 Alameda de las Pulgas
San Mateo, CA 94403

Loyalhanna Venture Fund (formerly         313,240                     8.7
Trivest Venture Fund) (4)
223 4th Avenue, 17th Floor
Pittsburgh, Pa.

Barbara Morris (5)                        713,333                    16.7
5250 South 300 West
Salt Lake City, Utah  84107




<PAGE>


                                          Number
                                        of Shares                Percentage of
                                       Beneficially           Outstanding Shares
Name of Beneficial Owner                Owned (1)            of Common Stock (2)
- ------------------------               ------------          -------------------

Jeffrey Keimer (6)                        299,433                    7.7
702 Marshall Road
Redwood City, California 94063

Carol Hamil (7)                           356,666                    9.1
5250 South 300 West
Salt Lake City, Utah 84107

Ralph Brown (8)                           175,555                    4.8
5250 South 300 West
Salt Lake City, Utah 84107

Directors and Executive Officers        1,544,987                   30.2
as a group (6 persons) (8)

                  Preferred Stock

                                                               Percentage of
                                   Number  of Shares        Outstanding  Shares
Name of Beneficial Owner           Beneficially Owned(1)   of Preferred Stock(2)
- ------------------------           --------------------      -------------------
Technology Funding, Inc.(3)             7,300,000                   74.3
2000 Alameda de las Pulgas
San Mateo, CA 94403

Jeffrey Keimer(6)                           9,629                      *

Directors  and  Executive  Officers         9,629                      *
as a group (6 persons) (9)
* Less than 1%

     (1) Unless otherwise noted, each person or group identified  possesses sole
voting and  investment  power with respect to all shares  shown as  beneficially
owned,  subject to community property laws where applicable.  A person is deemed
to be the  beneficial  owner of Common Stock or Preferred  Stock,  respectively,
that can be  acquired  by such  person  within 60 days of July 31, 1996 upon the
exercise of options or warrants.

     (2) Each beneficial owner's percentage  ownership is determined by assuming
options  and  warrants  that are held by such  person (but not those held by any
other  person) and which are  exercisable  for Common Stock or Preferred  Stock,
respectively, within 60 days of July 31, 1996 have been exercised.

     (3) Ms.  Carolyn Poe and Mr.  Gregory T. George,  directors of the Company,
are  employees  of  Technology  Funding,  Inc.,  which is a managing  partner of
Software Fund II, Technology Funding Partners I, Technology Funding Partners II,
Technology Funding Private Reserve Fund and Technology Funding Secured Investors
III.  Together,  these funds own 2,400,486 shares of Common Stock, hold warrants
to purchase an  additional  3,065,031  shares of Common Stock and own  2,000,000
shares of Series A  Preferred  Stock  that is  convertible  on a share for share
basis into  Common  Stock.  Additionally,  these funds own  5,300,000  shares of
Series C Preferred Stock which is not convertible into common stock.

     (4) Includes  7,822 shares of Common Stock subject to warrants  exercisable
within 60 days of July 31, 1996.

     (5)   Represents   713,333  shares  of  Common  Stock  subject  to  options
exercisable  within 60 days of July 31, 1996.  These  options will be terminated
upon closing of the Acquisition.
<PAGE>

     (6)  Represents   289,804  shares  of  Common  Stock  subject  to  warrants
exercisable  and 9,629 shares of Series "A" Preferred  Stock that is convertible
into Common Stock within 60 days of July 31, 1996.

     (7)   Represents   356,666  shares  of  Common  Stock  subject  to  options
exercisable  within 60 days of July 31, 1996.  These  options will be terminated
upon closing of the Acquisition.

     (8)   Represents   175,555  shares  of  Common  Stock  subject  to  options
exercisable  within 60 days of July 31, 1996.  These  options will be terminated
upon closing of the Acquisition.

     (9) Includes  9,629  shares of Series A Preferred  Stock  convertible  into
Common  Stock  within 60 days of July 31,  1996 and  1,245,554  shares of Common
Stock subject to options and 289,804  shares of Common Stock subject to warrants
exercisable within 60 days of July 31, 1996.

               PROPOSALS OF SHAREHOLDERS FOR NEXT ANNUAL MEETING

         The Company  must  receive  proposals  from  Shareholders  on or before
January 15, 1997, in order to have such proposals evaluated for inclusion in the
proxy statement relating to the Company's next Annual Meeting of Shareholders.

                               OTHER MATTERS

         The management knows of no other matters which are likely to be brought
before  the  Special  Meeting.  If any other  business  requiring  a vote of the
Shareholders  should properly come before the Special Meeting,  the proxies will
be voted by the persons named therein in accordance  with their judgment in such
matters.


                                         By Order of the Board of Directors

                                         /s/Barbara Morris
                                         --------------------------
                                         Barbara Morris, President


<PAGE>

                                OTHER INFORMATION

General Description of Business

     Wasatch  Education  Systems   Corporation  (the  "Company"  or  "Wasatch"),
incorporated in 1988 in the State of Utah,  develops and markets  computer-aided
instructional systems ("CAI Systems") for the pre-school, elementary, secondary,
adult  education and home school markets.  The Company's  products are primarily
used by students enrolled in United States schools between  kindergarten and the
twelfth grade ("K-12"), as well as by adult students enrolled in basic education
programs and students receiving schooling at home. Schools utilize the Company's
products  to offer  students  self-paced,  individualized  courses  in  reading,
writing,  science,  mathematics,  life skills and high school  equivalency (GED)
test preparation. The CAI Systems furnished by the Company are typically used by
students to supplement their regular instructional programs.

     The Company currently markets and sells its products through a direct sales
force,   independent   marketing   representatives,   and   two   dealers.   See
"Business--Marketing  and Sales". In addition to receiving revenues from initial
product  license fees and sales  (including  software  licenses,  training,  and
printed  materials),  the Company also  receives  fees in  subsequent  years for
customer support, software upgrades, teacher training, and printed materials.

     The  Company  intends  to  pursue a new  strategy  in new  markets  for its
products and will be prohibited  for a significant  period of time from engaging
in  its  traditional   business  in  the  Education   Market.  In  pursuing  the
Acquisition,  the Company will retain its core products and  technology  and the
funds  received  from the  proceeds of the  Acquisition.  The Company will still
receive royalties from the revenue generated by the business as described in the
Proxy  Statement;  however,  the business  conducted in the Education  Market as
described above will be performed by WILC. The Company will focus its efforts in
the home and retail markets.  Channels are expected to be developed  through the
Internet, retail distribution and direct sales.

The Market

     With the  introduction  of personal  computers in the late 1970's and early
1980's, schools began utilizing  drill-and-practice,  diskette-based educational
software.  In the Company's  view, the networking  capability of  MS-DOS/Windows
compatible  equipment  created a market for  courseware  which  addresses  broad
curriculum  needs.  These  networked  products  contrast  with earlier  software
designed for stand-alone (non-networked) computers.

     After the  Acquisition  is  completed,  the  Company  will be  selling  the
Company's  products into the home and retail  markets.  Individuals and families
with MS-DOS and Windows compatible  equipment can utilize the Company's software
for their children  directly in their homes.  The market for retail  educational
products is  extremely  large in relation  to the  current  sales  levels of the
Company and  therefore  represents  a  significant  opportunity  to increase the
Company's sales volumes.

     The home and retail  markets  are new  markets for the Company in which the
Company  has no  experience.  The  Company  has no  customers  or sales in these
markets.  There can be no  assurance  that such markets will be receptive to the
Company's  products,  that the  Company  will be able to adapt and  enhance  its
products  for such  markets,  that the  Company  will be able to compete in such
markets  against  competitors  with  significantly  greater  resources  than the
Company  or  that  the  Company  will  be able to  develop  direct  or  indirect
distribution channels in such markets.  Failure of these markets to be receptive
to the  Company's  products or of the Company to adapt and enhance its  products
for such  markets  or to  develop  distribution  channels  would have a material
adverse effect on the Company and its business.

<PAGE>

The Company's Products

     The Company  provides what it  characterizes  as a "learning"  system.  The
system provides each student with self-paced,  individualized  lessons.  Using a
personal  computer as a fileserver,  the system stores course software (known as
"Courseware") and student data and transmits programs to student workstations as
needed.  The fileserver can be connected to as many as 100 student  workstations
equipped  with  color  monitors.  A printer  is also  attached  to the system to
service the needs of the users.  Individual  workstations  can be located in one
place,  such as a home or a school  computer  laboratory,  or the network can be
arranged to  distribute  workstations  in different  classrooms  throughout  the
school.

     The Company believes that its Courseware offers several features which make
it attractive to customers.  These include automatic  record-keeping,  automatic
re-entry at the  appropriate  point in the lesson,  the capability to store work
for later use and the emphasis on workplace  knowledge in real world  scenarios.
The  networked,  MS-DOS/Windows  software  also allows more  elaborate  lessons,
including  such features as graphics,  audio and  animation.  These features are
expected to provide the Company  with a  competitive  advantage  in the home and
retail markets. However, there can be no assurance that the Company will be able
to leverage such  features for the home and retail  markets or that such markets
will be receptive to such products.

     The Company has designed its  Courseware  to emphasize  content  knowledge,
strategies, problem solving skills, critical thinking skills and process skills,
which  distinguish  it  from  educational  software  systems  offered  by  other
companies.  For example, the Company's science program focuses on developing the
student's content  knowledge of physical,  earth and life sciences as well as on
developing  process  skills such as  observing  phenomena  and  recording  data.
Process  skills  are  taught  using  computer  tools such as data bases and word
processors,  and other tools which are unique to individual courses. Because the
Courseware uses the computer as a  problem-solving  tool and as an instructional
vehicle,  the Company believes that the Courseware  serves to integrate  process
skills and computer literacy into the traditional  curriculum.  This permits the
teacher to use the computer to evaluate  student mastery of knowledge,  computer
literacy and process skill development.

     The Company  developed new Courseware  called Projects for the Real WorldTM
that was  introduced  into the market during the fiscal year ended June 30, 1994
to address  concerns  about the need for "real  world"  based  teaching  methods
emphasizing work place knowledge,  as advocated by the U.S.  Department of Labor
in its report  "Secretary's  Commission on Achieving Necessary Skills" or SCANS.
The  Company's  new  software is designed for K-8 and provides a new approach to
student  interactive  learning.  The  Company's  Projects  for the Real  WorldTM
features  highly  interactive  Courseware  that  requires an  elevated  level of
critical thinking in real world, work place scenarios.

     On  February  25,  1991,  the Company  entered  into a joint  research  and
software development project in mathematics with Rutgers University's Center for
Mathematics,   Science  and  Computer  Education.  The  project,  to  develop  a
tool-based  elementary  mathematics product, was headed by Dr. Warren Crown. The
Company began  marketing  these  products  during the fiscal year ended June 30,
1994 and will pay a royalty to Rutgers on all sales.

     In the spring of 1995, the Company  developed and began selling  individual
units of its Courseware on CD-ROM.
<PAGE>

     All  of  the  Company's   products  can  be  delivered  in  both  networked
environment and  non-networked  individual  workstation  environments via CD-ROM
technology.

     The Company  expects to modify and  enhance its  products to make them more
desirable to home and retail users by adding more game  capabilities  and higher
order graphics such as 3D capabilities. The Company intends to adapt and enhance
its products for the home and retail markets. However, there can be no assurance
that the Company will be successful  in such efforts.

Services

     In  addition  to  licensing   Courseware,   the  Company  provides  on-site
Courseware  installation,  ongoing  training,  and telephone  customer  support.
Training consists of multiple in-service sessions throughout the school year and
a multi-year  training plan.  Company  consultants work with teachers and school
principals  in order to develop  curriculum  focus and  integrate  the Company's
Courseware  into classroom  instruction.  Customer  support is available  during
extended  working  hours to  Company  customers  via a  toll-free  number.  Many
installations  are sold with a modem  which  provides a  telecommunication  link
between  the school and the  Company's  customer  service  personnel  for remote
diagnostics.

     The Company will no longer provide the services  described  above after the
Acquisition.  These  services  will be performed by WILC.  The Company  expects,
however,  to continue to provide  customer  support to its new  customers in the
Home and retail markets. The Company is in the process of recruiting appropriate
personnel to perform such services.  However, there can be no assurance that the
Company will be able to attract or retain appropriate personnel.

Research and Product Development

     As in most of the software industry,  rapid technological change and market
demands  require  the Company to  continually  enhance  its  existing  products.
Although  school  curricula  has remained  relatively  standard from location to
location and from year to year (and the Company  believes it will continue to do
so), the need to add additional  products to the Company's  current product line
requires  the  Company  to  continually  broaden  its  product  line  to  remain
competitive.

     From its inception in 1985 to June 30, 1995,  the Company has  cumulatively
spent $15,515,000 for research and product development.  During the fiscal years
ended June 30,  1995 and 1994,  the Company  spent  approximately  $309,000  and
$227,000,  respectively,  on expensed  product  development.  In  addition,  the
Company spent approximately  $1,269,000 and $2,455,000 in the fiscal years ended
June  30,  1995  and  1994,  respectively,   on  product  development  that  was
capitalized.  Within a given curriculum area, the Company's development strategy
typically  focuses  on early  completion  of a core of  software  modules.  As a
result,  products in a given  curriculum  area are  typically  brought to market
after 12 to 15 months of development.

     The Company intends to continue making  significant  investments in product
development activities with funds produced through continuing operations.  There
can be no  assurance,  however,  that  the  Company  will  be  able  to  respond
adequately to technological  advances in its marketplace or that it will be able
to develop or market successfully any new products.

     All of the Company's development personnel are expected to become employees
of WILC and will cease providing services to the Company.  The Company will need
to train new  personnel  to develop and enhance the  Company's  products for the
home and retail markets.  These personnel are not likely to be familiar with the
Company's products and will require significant training.
<PAGE>


Marketing and Sales

     The  Company's  early  marketing  strategy  targeted the major urban school
districts  as its core  business.  In April  1985,  the  Company  installed  its
products at three pilot  sites in Chicago.  By the end of 1985,  the Company had
installations in 19 school districts  serving a total of 26 schools.  As of June
30, 1995, the Company had sold its products to over 360 school districts for use
in  870  schools  on  approximately  18,000  individual  networked  workstations
throughout the United States. (See Note 8 to the Financial Statements.)

     As of June 30, 1995 the Company sells its products through a geographically
based direct sales force consisting of two full-time sales  representatives with
an additional nine independent  marketing  representatives  and two dealers.  In
addition to qualifying  prospects  and calling on both existing and  prospective
customers,  the Company's  sales  representatives  host users'  conferences  and
attend national trade shows and conferences. The Company markets its products to
a variety  of  customers  including  K-12  school  districts,  private  schools,
universities,  adult education centers,  the home market and corporate education
centers.  The Company is expanding its school marketing  efforts through catalog
mailings and follow up telemarketing efforts.

     The  Company  has  recently   organized  a  catalog  sales   division  that
incorporates  a published  catalog of all the Company's  modular  products and a
telemarketing group. Catalog mailings to key school districts are followed up by
the direct sales efforts of the telemarketers.  This marketing strategy attempts
to capitalize on the trend of some school  districts to buy modular  products at
the school level rather than the district level.

     The Company will be required to develop new sales  channels  oriented  into
the retail and home markets.  These  channels may include the  Internet,  retail
distribution and direct sales.  However, the Company has not yet established any
such  channels.  Failure of the Company to  successfully  develop  channels  for
distributing  its products to the home and retail markets would have a material,
adverse effect on the Company's business.

Competition

     The K-12  computer-aided  instruction  market  is highly  competitive.  The
Company categorizes its competitors into two types. The first type of competitor
is the  diskette or CD-ROM based  educational  software  publisher.  While these
companies serve a growing market,  they generally  distribute their products via
telemarketing and catalog sales to individuals as well as school districts.

     The  second  category  of  competitor  is the  growing  group of  companies
producing  comprehensive  courseware  primarily  for  networked  systems.  These
companies  generally  market to school  districts with direct sales forces.  The
Company believes that its major  competitors in this second category are Jostens
Learning Corporation, Computer Curriculum Corporation and IBM. These competitors
have far greater resources than those of the Company.  Some of these competitors
have entrenched market positions and established trade names, trademarks and
intellectual property rights.

     Some   of   the   products   of   the   Company's   competitors   emphasize
drill-and-practice  skills as  opposed  to the  reasoning  and  thinking  skills
emphasized by the Company's  courseware.  Although the Company  believes that it
has  priced  its  products  competitively,  there can be no  assurance  that the
Company will be able to remain  price-competitive  in the future or with respect
to  new  products.  The  Company  believes  that  each  of its  competitors  has
approached  the market from a different  standpoint  and has  targeted  specific
market segments.  Although  Jostens  Learning  Corporation is believed to have a
dominant share of the K-8 market, no single company dominates the entire market,
and the Company competes against different companies with respect to different
products.

     The Company will be facing new  competitors  in the home and retail market.
The  industry  has seen larger  competitors  such as Softkey and CUC  purchase a
number of smaller competitors.  This could provide the Company an opportunity to
capture shelf space at retail stores but it also may make it more  difficult for
smaller companies to compete in the industry.
<PAGE>

Product Protection

         The Company's  success is dependent to a large extent on its ability to
protect its  proprietary  interest in its software  products.  In addition,  the
Company requires its employees to enter into confidentiality agreements with it,
and its license  agreements with school  districts  prohibit the reproduction or
other unauthorized use of the Company's proprietary  software;  however, not all
school districts have entered into such license agreements.

         Several  circuits of the United  States  Court of  Appeals,  as well as
federal district courts, have held that governmental entities may be immune from
suit for copyright infringement. Such immunity protection would extend to states
and their alter egos but not to other political subdivisions. If school district
customers  were to be  viewed  as alter  egos of their  respective  states,  the
Company  could be denied  protection  from  copyright  infringement  as to these
customers,  even if such protection would otherwise be available.  However,  the
Company  should still be entitled to contractual  protections  under any license
agreements it has executed with such districts.

         The Company believes that the rapid pace of technological change in the
computer   software   industry  renders  patent,   trade  secret  and  copyright
protections less significant than the knowledge,  ability, and experience of the
Company's personnel, name recognition and on-going maintenance.


Suppliers

         The  objective  of the  Company  is to  sell  proprietary  software  to
customers  without  accompanying  of computer  equipment and supplies,  or third
party software except where the addition of the third party software compliments
or  augments  the  Company's  software.  However,  at  times  the  Company  must
coordinate  the sale of its  products  with third party  computer  hardware  and
peripherals  as well as  third  party  software  in  order  to  satisfy  the bid
specifications of certain customers.  In these instances,  the Company must rely
upon the  delivery of products  and  services  from  various  suppliers  and has
established certain  relationships with these suppliers to provide continuity of
supply.

         Computer  Hardware:   The  Company  has  non-binding,   non-contractual
relationships   with  several   manufacturers   of  computers  used  as  student
workstations and fileservers. These vendors install and provide on-going support
for their hardware.  Wasatch does not provide on-going hardware support nor does
it offer  hardware as "Wasatch  approved".  The Company  does  however,  provide
standardized  computer  configurations  to achieve  uniformity of all suppliers'
products sold.

         Third Party  Software:  The Company  purchases  software  products from
third  parties to fill gaps in the Company's  proprietary  product  lines.  Such
software  products  constitute a small percentage of the Company's  business but
nevertheless,  provide  both  necessary  and  appropriate  products for specific
market needs.  In the event such software  sources were to cease to be available
to the Company,  the Company would be required to find  alternatives,  and there
can be no assurance  that it would be  successful  in doing so. The Company also
purchases and resells books from several publishers.


Employees

         As of June 30,  1996,  the Company  employed 26 persons on the basis of
full-time  equivalent  employment including 3 persons in sales,  marketing,  and
related  activities;  6 persons in product  development;  9  persons in customer
support and operations; 4 persons in servicing and consulting;  and 4 persons in
general administration and finance.

         The Company  believes that its future success will depend,  in part, on
its ability to recruit and retain highly  skilled sales and technical  personnel
(including senior management as the Company expands its marketing efforts).
<PAGE>

         None of the Company's  employees is represented  by a labor union.  The
Company  has  experienced  no work  stoppage  and  believes  that  its  employee
relations are good.

         All of the employees  currently working for the Company are expected to
resign and begin working for WILC after the Acquisition.


Significant Customers

     The Company's  products are marketed  primarily to public school districts,
adult education  facilities,  corporations  and recently to school districts and
adult education sites through telemarketing and catalog sales.

     For all periods  from  inception  through  June 30, 1995, a small number of
school  districts  generated a  disproportionate  amount of the Company's annual
revenues. (See Note 8 to the Financial Statements.)

     The Company must  continually  seek new customers for its products  because
most of the Company's revenue is from  non-recurring  initial sales of software,
not  from  recurring  annual  license  fees.  Accordingly,  the  Company  is not
particularly dependent on any individual customer(s) for future revenues.


Backlog

     On June 30, 1996, the Company's  backlog was  immaterial,  all of which was
shipped  during the first  quarter of fiscal  year 1997.  The  Company  does not
generally have a significant backlog as a result of the following factors.  Even
though the sales cycle is lengthy,  when a customer  actively places an order it
is  generally  important  that  delivery be made  quickly.  The Company does not
manufacture or maintain  significant  inventory of computer hardware;  it merely
installs its software on hardware  manufactured,  and often delivered,  by third
parties. The Company's backlog was immaterial on June 30, 1995 and June 30, 1994
and the nine months ended March 31, 1996.  All of the Company's  backlog will be
transfered to WILC in the Acquisition.

     At June 30, 1995, the Company had recorded deferred revenue with respect to
cash receipts for services, which consist primarily of training and maintenance,
yet to be  performed in the amount of $367,000.  This amount was  recognized  as
revenue during fiscal year 1996 as the services are completed.



PROPERTIES

     The Company's  headquarters and its research and development facilities are
located at the same facility in Salt Lake City,  Utah.  Effective  April 1, 1996
the Company entered into a three year lease agreement with its current  landlord
on a variable term lease through March 31, 1999. The annual base rent (inclusive
of payment of taxes) through March 31, 1997 is $115,239.  The Company also has a
three lease on property  located in Park City,  Utah through  December 31, 1998.
The annual base rent  (inclusive of payment of taxes) through  December 31, 1996
is $71,016. (See Note 6 to the financial statements.)


<PAGE>


MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

(A) Market Price Data

         The Company's Common Stock began trading in the over-the-counter market
in October  1988.  Prices were quoted in the  National  Association  of Security
Dealers Automated  Quotation System ("NASDAQ") under the symbol WESC. On January
31, 1991, the Company was granted by NASDAQ a conditional  continued  listing on
NASDAQ,  and the Company's  symbol was temporarily  changed to WESCC. On July 8,
1991,  the  Company's  symbol was  changed  back to WESC as the  company met the
minimum equity  requirement of NASDAQ. The Company was delisted on June 16, 1992
for failure to meet certain requirements for inclusion in the NASDAQ system. The
Company is currently  reviewing  the  requirements  to be relisted on the NASDAQ
exchange. The Company's Common Stock is now traded on the NASDAQ Bulletin Board.
The following  table sets forth the range of the high and low bid quotations for
the stock for the fiscal year quarters indicated,  as reported by the applicable
NASDAQ trading market.  The quotations  represent  prices between dealers and do
not include retail  markups,  markdowns or commissions  and may not  necessarily
reflect actual transactions.


                                              HIGH             LOW
Fiscal Year Ended June 30, 1994
1st Quarter ended September 30, 1993         $1.000          $0.750
2nd Quarter ended December 31, 1993           1.000           0.625
3rd Quarter ended March 31, 1994              0.500           0.125
4th Quarter ended June 30, 1994               0.313           0.125

Fiscal Year Ended June 30, 1995
1st Quarter ended September 30, 1994         $0.313          $0.125
2nd Quarter ended December 31, 1994           0.219           0.094
3rd Quarter ended March 31, 1995              0.156           0.094
4th Quarter ended June 30, 1995               0.156           0.094

(B) Approximate Number of Equity Security Holders

         As of  June  30,  1995,  the  Company  had  427  common  and  preferred
stockholders of record.

(C) Dividends

         The  Company has never paid a dividend on its  Preferred  Stock.  As of
June 30, 1995,  the Preferred  Stock  dividends in arrears  amounted to $90,866.
Under Utah corporate law, the Company is restricted from paying dividends on its
Common Stock until the accumulated dividends on its Preferred Stock are paid and
the Company has achieved positive retained earnings. Only the Series B Preferred
Stock is entitled to dividends.  The Series A Preferred Stock is not entitled to
dividends.  The Series C Preferred  Stock is entitled to dividends under certain
circumstances (see Note 6).

         The Company has never paid a cash  dividend  on its Common  Stock.  The
current policy of the Company is to retain any earnings for the operation of its
business. The Company intends for the foreseeable future to continue this policy
of retaining earnings achieved to finance the development of its business.
<PAGE>

Overview:

     The Company currently  develops and markets  computer-aided CAI Systems for
the pre-school,  elementary, secondary, adult education and home school markets.
The Acquisition will significantly change the Company's business.  Following the
Acquisition,  WILC will have the exclusive  rights for a  significant  period of
time to  develop  such  markets.  The  Company  expects  to direct  its  efforts
exclusively  on developing and marketing its CAI Systems for the home and retail
markets.

     In pursuing the Acquisition,  the Company will retain its core products and
technology  and the funds  received  from the proceeds of the  Acquisition.  The
Company's  prospects  must be  considered  in light of the risks,  expenses  and
difficulties  encountered  by  companies  in the  early  stage  of  development,
particularly  companies in new and rapidly  evolving  markets.  To address these
risks,  the  Company  must,   among  other  things,   continue  to  upgrade  its
technologies  and  commercialize   products  and  services   incorporating  such
technologies.  There can be no assurance  that the Company will be successful in
addressing such risks.

     The home and retail  markets  are new  markets for the Company in which the
Company has no  experience.  The Company  currently has no customers or sales in
these markets.  There can be no assurance that such markets will be receptive to
the Company's  products,  that the Company will be able to adapt and enhance its
products  for such  markets,  that the  Company  will be able to compete in such
markets  against  competitors  with  significantly  greater  resources  than the
Company  or  that  the  Company  will  be able to  develop  direct  or  indirect
distribution channels in such markets.  Failure of these markets to be receptive
to the  Company's  products or of the Company to adapt and enhance its  products
for such  markets  or to  develop  distribution  channels  would have a material
adverse effect on the Company's business and results of operations.

     The Company's current employees, including all of the Company's management,
development, marketing and sales personnel, are all expected to become employees
of WILC. The Company is in the process of recruiting personnel to pursue the new
business  of the  Company.  Competition  for such  personnel  is  intense in the
software  industry.  There can be no assurance  that the Company will be able to
attract and retain sufficient  qualified  personnel to operate the Company's new
business.  failure of the Company to attract or retain such personnel would have
a material  adverse effect on the Company's  business,  financial  condition and
results of operations.

     The Company's  future  results of  operations  are uncertain and subject to
flucuation.  Following  the  Acquisition,  the  Company's  revenues will consist
exclusively of royalties received from WILC until the Company is able to develop
channels  for its  products  in the home and  retail  markets.  There  can be no
assurance that the Company will develop such channels or achieve  revenue growth
or profitability.  Because of such factors and others,  the Company's  operating
history is not an indicator of future  performance since it will pursue entirely
new markets  for its  products.  Additional  factors  that may affect  operating
results include the timing of customer orders,  the timing of expenses  incurred
by the Company in anticipation of hiring personnel and modifying,  enhancing and
releasing products for the home and retail markets,  changes in pricing policies
of the Company and its competitors,  variation in the mix of Compamny's products
licensed,  the mix of direct and indirect sales,  personnel  changes and general
economic factors. Any unfavorable changes in these or other factors could have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operation.

<PAGE>



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


Results of Operations:

Fiscal Year 1995 compared to Fiscal Year 1994:

     The following are explanations of significant  period to period changes for
the fiscal year ended June 30,  1995  compared to the fiscal year ended June 30,
1994.

         Revenue for the fiscal year ended June 30, 1995 of $5,475,000 decreased
$460,000 or 8 percent, compared to $5,935,000 for the fiscal year ended June 30,
1994. Courseware license revenues increased 26 percent or $851,000 to $4,167,000
for the fiscal year ended June 30,  1995,  from  $3,316,000  for the fiscal year
ended June 30, 1994.  This  increase is primarily  the result of more  effective
marketing of the  Company's new  MS-Windows  based  software,  including the new
"Projects  for  the  Real  WorldTM"   courseware.   Additionally,   the  Company
experienced  success  with  proprietary   Courseware  sales  through  its  newly
introduced  catalog  sales  division.  Services  and  other  revenues  decreased
$1,311,000 or 50 percent to  $1,308,000  for the fiscal year ended June 30, 1995
from  $2,619,000  for the fiscal year ended June 30, 1994. Of this,  $761,000 is
the result of the Company  eliminating,  except in limited situations,  computer
hardware for sale along with its Courseware.  Support renewal revenues decreased
$385,000  to  $845,000 at June 30, 1995 from  $1,230,000  in fiscal  1994.  This
decrease is primarily  the result of the Company  lowering  its annual  customer
support renewal fee.

         Gross margins increased  $3,631,000 to $3,682,000 at June 30, 1995 from
$51,000 at June 30, 1994.  This  increase is  primarily  the result of increased
software sales,  significantly reduced low margin hardware sales, lower training
costs and reduced amortization of courseware  development costs as result of the
Company  writing  off  a  substantial  portion  of  its  deferred  MS-DOS  based
courseware  costs  during  fiscal  year 1994.  The gross  margin as a percent of
revenue  increased  66 percent to 67 percent  for the fiscal year ended June 30,
1995 from 1 percent for the fiscal year ended June 30, 1994. The gross margin as
a percent  of  revenue  for  service  and other  revenues  increased  $81,000 to
$486,000 or 37 percent for the fiscal year ended June 30, 1995 from  $405,000 or
15 percent for the fiscal year ended June 30, 1994.  This  increase was due to a
reduction in training costs and significantly reduced low margin hardware sales.

         Operating  expenses  decreased by 15 percent or $501,000 to  $2,749,000
for the fiscal  year ended June 30,  1995 from  $3,251,000  for the fiscal  year
ended June 30,  1994.  Of this,  $382,000 is a decrease  in sales and  marketing
expenses.  This  decrease  is  primarily  the  result  of the  reduction  of the
Company's internal sales representatives and lower selling costs associated with
direct  sales.  The  Company's  sales  effort has shifted to  independent  sales
representatives  and  dealers.  General and  administrative  expenses  decreased
$202,000 to $1,450,000 at June 30, 1995 from  $1,652,000 at June 30, 1994.  This
decrease is due primarily to reduced personnel in finance and  administration as
well  as  technical  support.  The  Company's  research  and  development  costs
increased  by  $82,000  due to the  Company  expensing  a larger  percentage  of
courseware development costs.

     Operating  income  increased  by  $4,133,000  to income of $933,000 for the
fiscal  year ended June 30, 1995 from a loss of  $3,200,000  for the fiscal year
ended June 30, 1994.



<PAGE>


     Net interest  expense  increased by $11,000 to $756,000 for the fiscal year
ended June 30, 1995 from $745,000 for the fiscal year ended June 30, 1994.  This
increase was primarily  the result of interest on higher debt levels,  including
interest  accrued  on  convertible   subordinated  debentures  and  interest  on
$5,500,000 of related  party debt.  Effective  June 30, 1995,  all related party
debt was converted  into a  combination  of Series C  non-convertible  preferred
stock and common stock.  Additionally,  in this transaction over $1.0 million in
accrued,  unpaid interest,  was forgiven and recognized as an extraordinary gain
on the fiscal year ended June 30, 1995 income statement.

     The net income for the Company increased  $4,575,000 during the fiscal year
ended June 30, 1995 to income of $1,219,000 from a loss of ($3,356,000)  for the
fiscal year ended June 30, 1994.

     The following are explanations of significant  period to period changes for
the nine months ended March 31, 1996 and 1995.

     Revenue for the nine months  ended March 31, 1996 of  $2,498,000  decreased
$1,222,000  or 33 percent,  compared to the nine  months  ended March 31,  1995.
Revenue from  courseware  license rights  decreased by $843,000 or 31 percent to
$1,874,000 for the nine months ended March 31, 1996 from $2,717,000 for the nine
months ended March 31, 1995.

     This  decrease  is  primarily   attributable  to  the   reorganization  and
enlargement  of the  Company's  sales  force.  The Company  has  shifted  from a
combination of a direct sales force and dealers to  exclusively  dealers and has
built a network  comprised  of over 30 dealers  with  approximately  80-90 total
representatives  marketing  the  Company's  products.  During  the first half of
fiscal year 1996,  the Company  focused on putting into place and training these
dealer  organizations.  Due to the time involved in training the dealers and the
relatively  long sales lead times in the  industry  (6-9  months),  sales levels
declined.  Additionally,  the overall  market was very sluggish  during the nine
months as schools  with  Chapter I money  available  seemed  reluctant to commit
these funds.  Services and other  revenues  decreased  $378,000 or 38 percent to
$624,000 for the nine months ended March 31, 1996 from  $1,002,000  for the nine
months ended March 31, 1995. Of this  decrease,  $101,000 is the result of lower
text and  consumable  sales  which  resulted  from the lower  courseware  sales.
Customer  support renewal revenues  decreased  $284,000 to $398,000 at March 31,
1996 from  $682,000 at March 31, 1995.  This decrease is primarily the result of
the  Company   lowering  its  annual  customer   support  renewal  fee,  with  a
corresponding  reduction in the support  requirements for the renewal contracts.
This  decrease  was  partially  offset by an increase in other  related  service
revenues.

     Gross  margins  decreased by $566,000 or 31 percent to  $1,264,000  for the
nine months ended March 31, 1996 from $1,830,000 for the nine months ended March
31, 1995. This decrease is primarily the result of lower overall sales.

     Operating  expenses  increased by 37 percent or $488,000 to $1,815,000  for
the nine months ended March 31, 1996 from  $1,327,000  for the nine months ended
March 31, 1995.  General and  administrative  expenses  increased $378,000 or 59
percent to $1,024,000  for the nine months ended March 31, 1996 from $646,000 at
March 31, 1995. This increase was primarily due to an increase in legal fees due
to  litigation  as discussed  below and  accruals  made for certain key employee
incentive  programs.  Sales and  marketing  expenses  increased  $135,000  or 32
percent to $563,000 for the nine months  ended March 31, 1996 from  $428,000 for
the nine months ended March 31, 1995.  This  increase is primarily the result of
the  increased  effort  during  the first  nine  months  of fiscal  year 1996 to
establish and train the dealer network.  Additionally,  dealer  commissions were
reclassified from cost of good sold to sales and marketing expense.

     Operating  income  decreased by $1,054,000 to a deficit of $551,000 for the
nine months ended March 31, 1996  compared to  operating  income of $503,000 for
the nine months ended March 31, 1995.

     During the nine months  ended March 31, 1996 the Company  recognized  other
income of $70,000  relating  to a  litigation  settlement  involving  an outside
development  firm which was under  contract  to port  certain  of the  Company's
windows products to certain Microsoft and a Macintosh  platforms,  the latter of
which was not performed.
<PAGE>

     Net interest expense  decreased by $607,000 to $122,000 for the nine months
ended March 31, 1996 from  $729,000  for the nine months  ended March 31,  1995.
This decrease is primarily the result of the debt to equity conversion which was
effective  on June 30,  1995,  wherein,  $5,500,000  in  related  party debt was
exchanged  for a  combination  of 5,300,000  shares of Series C  Non-convertible
Redeemable Preferred Stock and 1,666,666 shares of common stock.

Liquidity and Capital Resources:

         The  Company  ended June 30, 1995 with liquid  assets  (cash,  accounts
receivable and contract receivable) of $1,744,000,  an increase of 14 percent or
$212,000  from June 30, 1994 when liquid  resources  were  $1,532,000.  Accounts
receivable  increased $362,000 or 28 percent to $1,648,000 at June 30, 1995 from
$1,286,000 at June 30, 1994.  This increase was the result of increased sales in
the fourth  quarter of the fiscal year ended June 30,  1995.  Cash  decreased by
$130,000  primarily  due to the more  timely  payments  of  commissions  made to
independent  sales  representatives  during this fiscal year, versus the delayed
payments made last fiscal year to direct sales representatives.

         At March 31, 1996, the Company had liquid  resources (cash and accounts
receivable)  of  $1,133,000,  a decrease of 35 percent or $611,000 from June 30,
1995 when liquid resources were $1,744,000.  Cash increased $92,000 primarily as
a result of efforts to collect  outstanding  accounts  receivable.  Accounts and
contract receivables  decreased $704,000 or 42 percent to $964,000 primarily due
to the lower overall sales level.

         Current assets increased by $129,000 or 7 percent to $1,868,000 at June
30, 1995 from  $1,739,000  at June 30, 1994.  This  increase was the result of a
$362,000  increase in accounts  receivable  discussed  above which was partially
offset by a decrease of $233,000 in cash, inventory and other current assets.

         Current  assets  decreased by $632,000 or 34 percent to  $1,236,000  at
March 31, 1996 from $1,868,000 at June 30, 1995. This decrease was primarily the
result  of a  $704,000  decrease  in  accounts  receivable,  with an  offsetting
increase in cash of $92,000.

         The  increase  in  long-term  assets  of  $242,000  or  5  percent,  to
$4,733,000  at June 30, 1995 from  $4,491,000 at June 30, 1994 was due primarily
to an increase in courseware  development costs of $436,000 net of amortization.
Fixed assets declined of $173,000 due primarily to normal  depreciation of fixed
assets.

         Long-term  assets as of March  31,  1996 were  $4,368,000  compared  to
$4,733,000 at June 30, 1995. This decrease was primarily the result of increased
amortization   and  a  lower  level  of  courseware   development   costs  being
capitalized.

         Current  liabilities  decreased by $6,347,000 to $1,237,000 at June 30,
1995 from  $7,584,000 at June 30, 1994. Of this  decrease,  $5,500,000  resulted
from  the  conversion  of  related  party  debt to a  combination  of  Series  C
non-convertible  preferred  stock  and  common  stock.  Additionally,   in  this
transaction  over $1.0  million in accrued,  unpaid  interest,  was forgiven and
recognized  as an  extraordinary  gain in the fiscal  year  ended June 30,  1995
income  statement.  This transaction was the primary reason for the net decrease
in both  accounts  payable and accrued  interest  payable to related  parties of
$687,000.  Deferred  revenue  decreased  primarily  as a result  of the  Company
lowering its annual renewal fee charged in fiscal year 1995.

         Current  liabilities of the Company increased by $803,000 to $2,040,000
at March 31, 1996 from 1,237,000 at June 30, 1995. Of this increase,  $1,197,000
is the change in classification of the convertible  subordinated debentures from
long-term to short-term  liabilities.  Accounts payable decreased  $115,000 as a
result of an effort to pay  vendors  within  the  agreed  payment  terms.  Other
accrued  liabilities  decreased  $213,000  primarily  as a result of the payment
during the nine months of commissions and tax  liabilities  that were accrued as
of June 30, 1995.
<PAGE>

     Effective  June 30,  1995,  the Company  converted  all related  party debt
totaling   $5,500,000  as  discussed  above.   (See  Note  3  to  the  Financial
Statements.)

     The Company's working capital balance increased by $6,476,000 to a positive
position of $631,000 at June 30, 1995 from a deficit  balance of  $5,845,000  at
June 30,  1994.  This  increase is  primarily  the result of the  conversion  of
$5,500,000  related party debt into equity and a  corresponding  net decrease in
accounts  payable and accrued  interest  payable to related parties of $687,000.
Liquid assets (cash, accounts receivable and contract receivable) of the Company
increased by $212,000 during the fiscal year ended June 30, 1995.

     The Company's working capital decreased by $1,435,000 from $631,000 at June
30, 1995 to a deficit of $804,000 at March 31, 1996.  This decrease is primarily
the  result of the  change in  classification  of the  convertible  subordinated
debentures   from  long-term  to  short-term   liabilities  and  lower  accounts
receivable.

     Stockholders'  equity increased by $6,719,000 to a positive equity position
of  $4,167,000  at June 30, 1995 from a deficit of  $2,552,000 at June 30, 1994.
This increase is primarily the result of the conversion of $5,500,000 of related
party debt to a  combination  of Series C  non-convertible  preferred  stock and
common stock, and net income of $1,219,000.

     Stockholders'  equity decreased by $602,000 to $3,565,000 at March 31, 1996
from $4,167,000 at June 30, 1995 due to the $602,000 net loss for the nine month
period.

     In the opinion of management,  debt and equity capital  resources should be
increased  for the Company to fully pursue its goals in the next twelve  months.
The Company is addressing  the need for  longer-term  growth capital by pursuing
new  sources of  investment  funding.  Additionally,  the  Company has secured a
source for its short-term  working capital needs through an accounts  receivable
financing  arrangement.  While management believes that the Company can continue
its  current  operating  strategy  without  additional  funding,  cash flows are
difficult to forecast  accurately.  Therefore,  there can be no  assurance  that
additional capital will not be required,  nor that it will be available on terms
which are  acceptable to the Company.  The Company has $1,197,000 of convertible
subordinated debentures that are due on July 31, 1997. Funds from operations may
not be adequate to repay these debentures. Should the Company not have available
funds to repay these debentures it will pursue an extension of the due date.



<PAGE>

                  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Wasatch Education Systems Corporation:

We have audited the  accompanying  balance  sheet of Wasatch  Education  Systems
Corporation  as of June  30,  1995 and the  related  statements  of  operations,
stockholders'  equity  and cash  flows for each of the two  years in the  period
ended June 30, 1995. These financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Wasatch  Education  Systems
Corporation  at June 30,  1995 and the  results of its  operations  and its cash
flows for each of the two years in the periods ended June 30, 1995 in conformity
with generally accepted accounting principles.




/s/ARTHUR ANDERSEN LLP
ARTHUR ANDERSEN LLP


Salt Lake City, Utah
   August 4, 1995



<PAGE>
<TABLE>
<CAPTION>


Financial Statements
                              Wasatch Education Systems Corporation
                                       Balance Sheet
Assets                                                                                      June 30,          March 31,
                                                                                              1995              1996
                                                                                                            (Unaudited)
                                                                                     ------------------- -----------------
<S>                                                                                  <C>                 <C>
Current assets:
   Cash                                                                                   $      76,151      $    168,481
   Accounts receivable, net of allowance for doubtful accounts of $15,000                     1,648,105           964,295
   Contract receivable                                                                           20,079                 -
   Inventories                                                                                   75,187            68,238
   Other current assets                                                                          48,176            35,293
                                                                                      ------------------ -----------------
      Total current assets                                                                    1,867,698         1,236,307

Equipment, furniture and fixtures, net of accumulated
   depreciation of $659,211 and $629,129, respectively                                          283,696           243,438

Courseware development costs, net of accumulated
  amortization of $1,101,567 and $1,836,407, respectively                                     4,411,391         4,086,471

Other assets, net                                                                                38,333            38,333
                                                                                     =================== =================
      Total assets                                                                           $6,601,118        $5,604,549
                                                                                     =================== =================

Liabilities and stockholders' equity Current liabilities:
   Convertible subordinated debentures                                                 $              -        $1,197,000
   Accounts payable                                                                             316,012           201,077
   Accrued employee costs                                                                       193,190           299,268
   Other accrued liabilities                                                                    360,625            55,273
   Deferred revenue                                                                             367,234           287,202
                                                                                     ------------------- -----------------
      Total current liabilities                                                               1,237,061         2,039,820
                                                                                     ------------------- -----------------

Convertible subordinated debentures                                                           1,197,000                 -
                                                                                     ------------------- -----------------

Commitments (Note 5)

Stockholders' equity:
   Preferred stock, 20,000,000 shares authorized:
      Series A convertible redeemable, 4,439,870 and $4,429,870 shares outstanding,
        $4,439,870 and $4,429,870 involuntary liquidation value, respectively                 4,665,724         4,665,724
      Series B $.375 cumulative convertible redeemable, 91,151 shares
         outstanding, $158,254 involuntary liquidation value                                    118,496           118,496
      Series C redeemable, 5,300,000 shares outstanding,
         $5,300,000 preferred liquidation value                                               5,300,000         5,300,000
   Common stock, no par value; 200,000,000 shares authorized,
      3,569,229 and 3,579,229shares outstanding, respectively                                11,744,072        11,754,072
  Accumulated deficit                                                                       (17,661,235)      (18,263,563)
                                                                                     ------------------- -----------------
      Total stockholders' equity                                                              4,167,057         3,564,729
                                                                                     ------------------- -----------------
        Total liabilities and stockholders' equity                                        $   6,601,118      $  5,604,549
                                                                                     =================== =================
                       The accompanying  notes are an integral part of these balance sheets.
</TABLE>


<PAGE>
<TABLE>
<CAPTION>


                                               Wasatch Education Systems Corporation
                                                      Statements of Operations

                                                                 Nine months       Nine months       Fiscal year       Fiscal year
                                                                ended March 31,  ended March 31,    ended June 30,    ended June 30,
                                                                     1996            1995               1995              1994
                                                                 (Unaudited)      (Unaudited)
                                                               ----------------- --------------- ------------------ ----------------
<S>                                                            <C>               <C>             <C>                <C>
Revenue:
  Courseware license rights                                       $  1,873,516    $  2,717,406       $  4,167,357      $  3,316,997
  Services and other                                                   624,194       1,002,286          1,307,824         2,618,997
                                                               ----------------- --------------- ------------------ ----------------
                                                                     2,497,710       3,719,692          5,475,181         5,935,092
                                                               ----------------- --------------- ------------------ ----------------
Cost of revenue:
  Courseware license rights                                            771,132         654,802            970,986         3,670,111
  Services and other                                                   462,939       1,235,026            822,202         2,214,154
                                                               ----------------- --------------- ------------------ ----------------
                                                                     1,234,071       1,889,828          1,793,188         5,884,265
                                                               ----------------- --------------- ------------------ ----------------
Gross margin                                                         1,263,639       1,829,864          3,681,993            50,827
                                                               ----------------- --------------- ------------------ ----------------

Operating expenses:
  General and administrative                                         1,023,588         654,943          1,425,985         1,652,185
  Sales and marketing                                                  563,054         427,978            989,442         1,371,874
  Research and development                                             228,116         252,965            309,358           227,266
                                                               ----------------- --------------- ------------------ ----------------
                                                                     1,814,758       1,326,886          2,724,785         3,251,325
                                                               ----------------- --------------- ------------------ ----------------
Income (loss) from operations                                         (551,119)        502,978            957,208        (3,200,498)

Other income                                                            70,000               -                  -                 -
Interest expense, net of interest income                              (121,209)       (728,514)          (755,761)         (744,988)
                                                               ----------------- --------------- ------------------ ----------------
Income (loss) before income taxes and extraordinary items             (602,328)       (225,536)           201,447        (3,945,486)

Income tax benefit (provision)                                               -               -             (4,029)          189,176
                                                               ----------------- --------------- ------------------ ----------------
Income (loss) before extraordinary items                              (602,328)       (225,536)           197,418        (3,756,310)

Extraordinary  items,  forgiveness  of accrued  interest  and
forgiveness  of debt, net of income tax  (provision)  benefit
of ($20,163) and $189,176, respectively                                      -               -          1,021,238           400,182
                                                               ----------------- --------------- ------------------ ----------------
Net income (loss)                                                     (602,628)       (225,536)         1,218,656        (3,356,128)

Unpaid and undeclared preferred stock dividends                        (13,368)        (13,368)           (34,182)          (56,684)
                                                               ================= =============== ================== ================
Net income (loss) attributable to common stockholders             $   (615,966)    $  (239,174)      $  1,184,474      $ (3,412,812)
                                                               ================= =============== ================== ================

Primary income (loss) per common share:
   Income (loss) before extraordinary items                                (.17)          (.13)      $      .03        $      (2.00)
   Extraordinary items                                                        -              -              .16                 .21
                                                               ================= =============== ================== ================
   Net income (loss)                                              $        (.17)  $       (.13)      $      .19        $      (1,79)
                                                               ================= =============== ================== ================
Fully dilutive income (loss) per common share:
   Income (loss) before extraordinary items                       $        (.17)  $       (.13)      $      .04        $      (2.00)
   Extraordinary items                                                        -              -              .08                 .21
                                                               ================= =============== ================== ================
   Net income (loss)                                              $        (.17)  $       (.13)      $      .12        $      (1.79)
                                                               ================= =============== ================== ================
Weighted average common and common
   equivalent shares outstanding
     Primary                                                         3,573,323       1,907,563          6,347,012         1,902,563
     Fully dilutive                                                  3,573,323       1,907,563         12,299,683         1,902,563
                                                               ================= =============== ================== ================

                    The accompanying notes are an integral part of these statements.
</TABLE>


<PAGE>

<TABLE>
<CAPTION>


                                                 Wasatch Education Systems Corporation
                                                  Statements of Stockholders' Equity
                                          For the Fiscal Years Ended June 30, 1994 and 1995,
                                               And the Nine Months Ended March 31, 1996
                                                        (Dollars in thousands)


                  
                                        Series A           Series B            Series C                                      Total
                                     Preferred Stock    Preferred Stock    Preferred Stock     Common Stock                  Stock-
                                   ---------------------------------------------------------------------------   Accumulated holders
                                    Shares      Amount  Shares     Amount  Shares    Amount   Shares    Amount   Deficit     Equity
                                   -------------------------------------------------------------------------------------------------
                                   -------------------------------------------------------------------------------------------------
<S>                                <C>         <C>      <C>        <C>     <C>      <C>       <C>       <C>      <C>         <C>
Balance at June 30, 1993           2,875,546   $2,814   1,592,521  $1,460    -       $  -     1,902,563  $11,544  $(15,524)  $  295
 Issuance of Series A convertible
  preferred stock, net of            659,980      510                                                                  509
   issuance costs of $152,634
 Conversion of Series B to Series
  A convertible preferred stock      904,344    1,342 (1,501,370) (1,342)
 Net loss                                                                                                           (3,356)  (3,356)
                                   -------------------------------------------------------------------------------------------------
Balance at June 30, 1994           4,439,870    4,666     91,151     118    -          -     1,902,563   11,544    (18,880)  (2,552)
 Issuance of Series C preferred
  stock in conversion of debt to                                          5,300,000   5,300                                   5,300
  equity
 Issuance of common stock in
  conversion of debt to equity                                                               1,666,666     200                  200
 Net income                                                                                                         1,219     1,219
                                   -------------------------------------------------------------------------------------------------
Balance at June 30, 1995           4,439,870   $4,666      91,151 $  118  5,300,000  $5,300 3,569,229  $11,744   $(17,661)   $4,167
 Conversion of Series A preferred
  stock into common stock            (10,000)     (10)                                         10,000       10                  -0-
 Net Loss                                                                                                             (15)      (15)
                                   =================================================================================================
Balance at March 31, 1996          4,429,870   $4,656      91,151 $  118  5,300,000  $5,300 3,579,229  $11,754   $(17,676)  $ 4,182
                                   =================================================================================================

                         The  accompanying  notes are an integral part of these statements.

</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                               Wasatch Education Systems Corporation
                                                      Statements of Cash Flows

                                                                      Nine months         Nine months    Fiscal year    Fiscal year
                                                                     ended March 31,    ended March 31,  ended June     ended June
                                                                         1996               1995          30, 1995       30, 1994
                                                                      (Unaudited)        (Unaudited)
                                                                    ----------------    --------------  -------------- -------------
<S>                                                                 <C>                 <C>             <C>            <C>
Cash flows from operating activities:
  Net income (loss)                                                     $ (602,328)      $  (225,536)    $ 1,218,656    $(3,356,128)
    Adjustments  to  reconcile  net  income  (loss)  to  net  cash
    provided by (used in) operating activities:
      Depreciation and amortization                                        873,973           752,735       1,036,922      1,482,963
      Write-off of courseware development costs                                  -                 -              -       2,116,562
      Extraordinary  gains from  forgiveness  of debt and  accrued
       interest                                                                  -                 -      (1,041,581)      (589,359)
      Increase (decrease) in cash from:
          Accounts and contract receivable                                 703,889           438,428        (341,873)      (159,006)
          Inventories                                                       (6,950)            8,686          29,990         62,360
          Other current assets                                              12,844            68,054          52,938         61,616
          Accounts payable                                                (114,935)         (216,480)       (227,360)       315,140
          Accrued interest payable to related parties                            -           608,990               -              -
          Accrued liabilities                                             (199,274)         (234,790)        541,572       (185,839)
          Deferred revenue                                                 (80,032)         (155,247)       (119,618)        55,674
                                                                    ---------------- ----------------- --------------- -------------
            Net cash provided by (used in) operating activities            587,227         1,044,842       1,149,646       (196,017)
                                                                    ---------------- ----------------- --------------- -------------

Cash flows from investing activities:
  Purchase of equipment, furniture and fixtures                            (84,976)          (19,405)        (30,346)       (95,307)
  Additions to courseware development costs                               (409,920)       (1,137,664)     (1,269,193)    (2,455,070)
  Decrease in other assets                                                       -                 -          20,000        108,270
                                                                    ---------------- ----------------- --------------- -------------
            Net cash used in investing activities                         (494,896)       (1,157,069)     (1,279,539)    (2,442,107)
                                                                    ---------------- ----------------- --------------- -------------

Cash flows from financing activities:
  Net borrowings under notes payable to related parties                          -                 -               -      2,207,284
  Proceeds  from  issuance  of Series A  preferred  stock,  net of
    issuance costs of $152,634                                                   -                 -               -        509,665
                                                                    ---------------- ----------------- --------------- -------------
            Net cash provided by financing activities                            -                 -               -      2,716,949
                                                                    ---------------- ----------------- --------------- -------------
(Decrease) increase in cash                                                 92,331          (112,227)       (129,893)        78,825

Cash at beginning of year                                                   76,150           206,043         206,043        127,218
                                                                    ================ ================= =============== =============
Cash at end of year                                                     $  168,481     $      93,816     $    76,150    $   206,043
                                                                    ================ ================= =============== =============

Supplemental disclosure of cash flow information:
   Cash paid for interest                                               $  121,715     $     121,706     $   161,595    $   658,054
                                                                    ================ ================= =============== =============
   Cash paid for income taxes                                           $   13,856     $           -     $     2,326    $    11,131
                                                                    ================ ================= =============== =============
Supplemental disclosure of noncash investing and
  financing activities:
    Conversion of Series B preferred stock to series A
       preferred stock                                                  $        -     $           -     $        -     $ 1,342,097
                                                                    ================ ================= =============== =============
    Issuance of Series C preferred  stock in conversion of debt to
equity                                                                  $        -     $           -     $5,380,000     $         -
                                                                    ================ ================= =============== =============
    Issuance of common stock in conversion of debt to equity            $        -     $           -     $  200,000     $         -
                                                                    ================ ================= =============== =============

                The accompanying notes are an integral part of these statements.
</TABLE>


<PAGE>


                    Wasatch Education Systems Corporation
                        Notes to Financial Statements


Note 1  DESCRIPTION OF BUSINESS

         Wasatch  Education  Systems  Corporation  (the "Company")  develops and
markets  computer-aided  instructional  systems for the pre-school,  elementary,
high school,  secondary adult education and home school markets. Schools utilize
the Company's products to offer students self-paced,  individualized  courses in
reading, writing, science,  mathematics, life skills and high school equivalency
("GED") test preparation. The Company grants credit to customers,  substantially
all of whom are school districts located within the United States.

         Effective June 30, 1995 an agreement with one of the Company's founding
investors  was  finalized,  wherein  $5.5  million in debt was  exchanged  for a
combination of Series C non-convertible preferred stock and common stock.

         In addition to these financing arrangements,  the Company has taken and
will continue to take action to improve profitability.  Since June 30, 1992, the
Company's new management team has substantially  revised the Company's strategic
direction.  The Company has  restructured  its sales and  training  departments,
established  relationships  with outside dealer  organizations  and has plans to
expand more  rapidly  into the catalog  and adult  education  markets as well as
continuing  to  emphasize  the  school  market.  Management  has taken  steps to
significantly  reduce operating costs by reducing  headcount,  revising software
development  plans to reduce  development  costs and the time to market  for new
products, and renegotiating  development contracts with outside developers.  The
Company is subject to a number of risks  associated  with companies in a similar
stage  of  operations  including   dependence  on  key  individuals,   potential
competition from larger and more established  companies and the need to maintain
adequate sources of financing.


Note 2  SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition

     The  Company  recognizes  revenue  in  accordance  with the  provisions  of
Statement of Position No. 91-1, "Software Revenue Recognition."

     The Company  sells  computer  educational  software  systems  consisting of
license   rights   to   proprietary   courseware,    instructional    materials,
nonproprietary  software and third party vendor software.  Customer training and
support  and  software  updates are usually  included  with  licenses of initial
systems. In addition to selling computer education systems to new customers, the
Company  receives  revenue  from annual  fees for  customer  training,  support,
maintenance, and software updates, as well as from ongoing sales of consumables.
Revenue  from the initial  sale of computer  education  systems to  customers is
recognized  on the date of shipment  while  revenue  relating  to  training  and
support,  which is based on the fair value of such  services,  is  deferred  and
recognized when post contract  support  services have been performed,  generally
within one year.

     Revenue related to customer  support and software  maintenance  renewals is
recognized  over the period such services are provided.  Revenue  related to the
sale of instructional material is recognized when the material is shipped.



<PAGE>


Note 2  SIGNIFICANT ACCOUNTING POLICIES (continued)

Cash and Cash Equivalents

     As of June 30, 1995 and March 31, 1996, the Company had demand deposits and
money market accounts  totaling  $138,000 and $168,000,  respectively with First
Interstate  Bank  Corporation.  These  balances  exceed the  $100,000  limit for
insurance by the Federal Deposit Insurance
          Corporation.

Inventories

     Inventories,  consisting  primarily of finished goods,  are recorded at the
lower  of  cost  (first-in,  first-out  method)  or  market  value  and  include
courseware, textual materials and third party computer software.

Equipment, Furniture and Fixtures

     Equipment, furniture and fixtures are recorded at cost. Major additions and
improvements are capitalized, while minor replacements,  maintenance and repairs
that do not increase the useful lives of the property are expensed as incurred.

     Depreciation is provided using the straight-line method over the
estimated useful lives of the property, which range from three to five years.

Courseware Development Costs

     Courseware  development  costs  incurred  subsequent  to  establishment  of
technological  feasibility are capitalized in the  accompanying  balance sheets.
Technological  feasibility  for the Company's  computer  courseware  products is
based  upon   achievement  of  a  detailed  program  design  free  of  high-risk
development  issues.  The  establishment  of  technological  feasibility and the
ongoing assessment of recoverability of capitalized courseware development costs
require  considerable  judgment by management  with respect to certain  external
factors,  including,  but not limited to,  anticipated  future  gross  revenues,
estimated  economic  life and changes in  technology.  For the fiscal year ended
June 30, 1995 and the nine months  ended March 31,  1996,  the Company  invested
approximately  $2,455,000  and $410,000,  respectively,  in the  development  of
several new product lines,  some of which began shipping  during the fiscal year
ended June 30, 1995.  The Company has  approximately  $1,224,000 of  unamortized
costs related to current year products.  No interest was capitalized  during the
fiscal years ended June 30, 1995 and the nine months ended March 31, 1996.

     Amortization of capitalized  courseware  development  costs begins when the
courseware is first sold and is calculated using the  straight-line  method over
five years, the estimated economic lives of the products.  Amortization  expense
for the fiscal  years ended June 30,  1995 and the nine  months  ended March 31,
1996 was approximately $834,000 and $735,000,  respectively.  As of September 1,
1993, the Company  determined that the appropriate  economic useful life for its
products was five years as opposed to three years previously used.  Accordingly,
the Company prospectively revised the remaining lives of its products from three
to five years. This revision caused the reported loss for fiscal year ended June
30, 1994 to be less than it otherwise would have been by approximately $240,000,
after the effects of income taxes.


<PAGE>


Note 2  SIGNIFICANT ACCOUNTING POLICIES (continued)

Income (Loss) Per Common Share

     Primary  income per common share is computed by dividing net income  (loss)
by the  weighted  average  number of shares of  common  stock and  common  stock
equivalents  outstanding  during the year. For purposes of primary income (loss)
per  common  share,  common  stock  equivalents  include  shares  issuable  upon
conversion of the Company's  convertible preferred stock but exclude outstanding
stock,  warrants and options.  Fully  diluted  income (loss) per common share is
computed  based on the  weighted  average  number of shares of common  stock and
common  stock  equivalents  outstanding  during the year and  include the shares
issuable upon  conversion of the Company's  convertible  preferred stock and the
exercise of all dilutive warrants and options outstanding.

Interim Results (Unaudited)

     The  accompanying  balance  sheet at March  31,  1996,  the  statements  of
operations  and cash  flows for the nine  months  ended  March 31,  1996 and the
statement of  stockholders'  equity for the nine months ended march 31, 1996 are
unaudited. In the opinion of management,  these statements have been prepared on
the same basis as the audited financial  statements and include all adjustments,
consisting  only  of  normal  recurring  adjustments,  necessary  for  the  fair
statement of the results of the interim periods. The data disclosed in the notes
to financial  statements for these periods are also  unaudited.  Results for the
unaudited nine month period ended March 31, 1996 are not necessarily  indicative
of the results to be expected for the Company's full fiscal year.

Note 3  DEBT

     The Company  completed two private  placements of convertible  subordinated
debentures  during 1990 and received a total of $3,670,000.  Such debentures are
redeemable  by the  Company  upon  not less  than 30 days nor more  than 60 days
written notice.  Interest is payable each March,  June,  September and December.
The debentures  were  convertible  into Common Stock of the Company during April
1993 and 1994 at conversion prices of either $19.50 or $21.60 per share, however
no such  conversions  took place. The debentures are subordinated to all present
and future debt of the Company. At June 30, 1995 and March 31, 1996 (Unaudited),
$1,197,000 of the debentures remain outstanding. The debentures,  originally due
July 1, 1995, have been extended to July 31, 1996. The extension was ratified by
the 66 2/3 percent majority vote required by debenture holders.

     On July 1, 1993, the Company  negotiated  settlement with a vendor for full
discharge of an  outstanding  obligation  of  $533,228.  Under the terms of this
agreement,  the Company was required to pay $50,000 in five monthly installments
of $10,000 each beginning  August 1, 1993. The $483,228  difference  between the
liability  discharge  and the  settlement  (net of $155,000 of income taxes) was
recognized  as  an  extraordinary   gain  in  the  fiscal  year  1994  financial
statements.

     On January 12, 1994, the Company  negotiated a settlement with a vendor for
full discharge of an outstanding  obligation totaling $106,130. The discharge of
the outstanding obligation (net of $34,068 of income taxes) was recognized as an
extraordinary gain in the fiscal year 1994 financial statements.

     Effective  June 30,  1995,  an  agreement  with  certain  of the  Company's
principal  stockholders was finalized wherein $5.5 million in debt was exchanged
for a combination of 5,300,000 shares of Series C redeemable Preferred Stock and
1,666,666  shares of Common Stock.  The Series C Redeemable  Preferred Stock was
exchanged  at a price of $1 per share and the Common  Stock was  exchanged  at a
price of $.12 per share.  Certain warrants were issued and amended in connection
with the conversion (see Note 6).  Additionally,  $1,041,401 of accrued interest
was forgiven  resulting in  extraordinary  income for the fiscal year ended June
30, 1995.

<PAGE>


Note 4  INCOME TAXES

         Effective  July 1, 1993,  the Company  adopted  Statement  of Financial
Accounting  Standards ("SFAS") No. 109,  "Accounting for Income Taxes." SFAS No.
109 requires the use of the liability  method for financial  reporting  purposes
which differs from the deferred method previously required by generally accepted
accounting  principles.  The  adoption  of SFAS  No.  109 had no  effect  on the
Company's  financial  statements  since a valuation  allowance has been provided
against all deferred  tax assets.  The  provision  for income taxes for the year
ended June 30, 1995 includes the following components:

Current tax provision:
Federal                                $371,000
State                                    69,000
                                      ------------
                                        440,000
                                      ------------
Deferred tax provision:
Federal                                  22,000
State                                     4,000
                                      ------------
                                         26,000
                                      ------------
                                        466,000
Less benefit from utilization of
net operating loss carryforward        (442,000)
                                      ------------
                                         24,000
Less provision related to
extraordinary items                     (20,000)
                                      ------------
Provision for income taxes           $    4,000
                                      ============


<PAGE>



     The  components  of  deferred  tax assets as of June 30, 1995 and March 31,
1996 are as follows:
  
                                    June 30,    March 31,
                                     1995         1996
                               ----------------------------
Tax net operating loss          $4,372,000      $4,581,000
Revenue deferred for
  financial reporting              140,000         109,000
Reserves and accrued
  liabilities                       41,000          85,000
                               ----------------------------
Total deferred tax assets        4,553,000       4,775,000

Valuation allowance             (4,553,000)     (4,775,000)
                               ----------------------------
Net deferred tax assets        $      -         $    -
                               ============================

         As of June 30, 1995, the Company has available net operating losses for
Federal income tax purposes and financial  reporting  purposes of  approximately
$11,506,000 and  $13,681,000,  respectively.  The tax net operating  losses will
begin  expiring in 2004. Net operating  losses for tax purposes  differ from net
operating losses for financial  reporting  purposes primarily as a result of the
accounting treatment for accrued liabilities and deferred revenue.


         The following table  summarizes the  appropriate  net operating  losses
available to the Company for Federal income tax purposes.
 
                            Year                                 Expiration
                            of Loss            Amount               Date
                           ----------       -----------         -----------
                           12/31/1989       $ 2,488,000         12/31/2004
                           12/31/1990         1,428,000         12/31/2005
                           12/31/1991         3,857,000         12/31/2006
                            6/30/1992         2,849,000          6/30/2007
                            6/30/1993           341,000          6/30/2008
                            6/30/1994           543,000          6/30/2009
                                            -----------
Total tax net operating loss carryforwards  $11,506,000

         Certain of these net  operating  losses  may be  limited  by  ownership
changes  which  occurred on August 17, 1988,  and June 30, 1993 based on Section
382 of the Internal Revenue Code.




<PAGE>


Note 5  COMMITMENTS

     The Company leases its facilities and certain equipment under noncancelable
operating  leases.  As of June 30, 1995,  the minimum  future rentals to be paid
under the leasing arrangements amounted to $93,000,  $15,000, and $4,000 for the
years  ending  June  30,  1996,  1997  and  1998,  respectively.  The  Company's
facilities  lease  expires on March 31,  1996.  Rent  expense was  $142,000  and
$166,000 for the fiscal years ended June 30, 1995 and 1994, respectively.

     During 1990, the Company signed a contract with Education  Testing  Service
("ETS") which required the Company to develop  curricula to help  facilitate the
passing of the National  Teachers Exam. The contract  required ETS to fully fund
up to $2,000,000 of the  development  costs for the program.  Costs in excess of
$2,000,000 and less than $3,669,000 would be partially funded by the Company and
costs exceeding  $3,669,000 would be totally funded by the Company.  The Company
will owe ETS a royalty for all of the product sold by the  Company.  The Company
will  receive  a  royalty  for  all of the  product  sold by ETS  after  ETS has
recovered its advance against royalties.

     The Company has entered into several  agreements  which provide for royalty
payments by the Company  based on net sales of certain  software  products.  The
Company  recognized  royalty  expense of $127,000 and $195,000 during the fiscal
years ended June 30, 1995 and 1994, respectively.



Note 6  STOCKHOLDERS' EQUITY

Series A Preferred Stock

     Pursuant to a private  offering  memorandum  dated May 5, 1993, the Company
issued  4,439,870  shares of Series A  Convertible  Redeemable  Preferred  Stock
("Series A Preferred  Stock") to accredited  investors  and a limited  number of
non-accredited  investors  at $1.00 per share;  of which  1,121,500  shares were
issued for cash,  2,000,000  shares  were issued for the  conversion  of related
party debt and  1,318,370  shares  were  issued for the  conversion  of Series B
Preferred Stock.

     The Series A Preferred  Stock is  convertible at any time into Common Stock
at the  conversion  ratio of one Common Share for one Series A Preferred  Share.
The  Series  A holder  is not  entitled  to any  dividends.  Series B  Preferred
Stockholders who converted to Series A waived their rights to any dividends upon
conversion.  Series A  Preferred  Stock has no voting  rights  except in matters
directly related to the Series A Preferred Stock.

     The Series A Preferred Stock is redeemable at any time or from time to time
by the Company  upon 90 days prior  written  notice and payment to the holder of
$1.00 per share.  Shareholders are entitled,  at their option,  to convert their
shares of Series A Preferred Stock into Common Stock of the Company prior to the
stated redemption date.

     Upon  the   dissolution  or  liquidation  of  the  Company,   or  upon  any
distribution  of its  assets by way of return of  capital,  the  holders  of the
Series A Preferred  Stock are entitled to receive and be paid an amount equal to
$1.00 per share  before  any sum  shall be paid to,  or any  assets  distributed
among, holders of Common Stock.



<PAGE>


Note 6. STOCKHOLDERS' EQUITY (continued)

Series B Preferred Stock

         The Series B $.375 Cumulative  Convertible  Redeemable  Preferred Stock
("Series B Preferred  Stock") is convertible at any time into restricted  Common
Stock of the  Company at the  conversion  rate of one common  share for each six
shares of Series B Preferred  Stock.  However,  each share of Series B Preferred
Stock issued in exchange for the debentures which had a conversion  privilege to
Common  Stock at the rate of $19.50 per share  (instead  of the $21.60 per share
conversion  rate which pertains to all other  debentures) is entitled to convert
such shares of Series B Preferred Stock into Common Shares of the Company at the
rate of one Common Share for each five shares of Series B Preferred Stock. As of
June 30,  1995,  only  91,151  shares of the Series B Preferred  Stock  remained
outstanding  after the  conversion  of  1,866,534  shares to Series A  Preferred
Stock.  The  Series B  Preferred  Stock has no voting  rights  except in matters
directly related to the Series B Preferred Stock.

         The Series B Preferred  Stock is redeemable at any time or from time to
time by the Company upon 90 days prior written  notice and payment to the holder
of $1.30 per share, together with the amount of accrued dividends accumulated on
such shares on the redemption date.  Shareholders are entitled, at their option,
to convert  their Series B Preferred  Stock to Common Stock of the Company prior
to the stated redemption date.

         The  holders of the Series B Preferred  Stock were  entitled to receive
cumulative  dividends  thereon at the rate of $.2025  per annum for each  share,
which rate  increased to $.375 per annum per share  effective  June 1, 1994, for
all Series B Preferred Stock then outstanding, as and when declared by the Board
of Directors.  The Company has the option to pay these dividends to shareholders
who elect to convert their Series B Preferred Shares to Common Shares,  in cash,
Common Stock or any combination of cash and Common Stock.

         At June 30, 1995,  accumulated  unpaid  dividends on Series B Preferred
Stock were $90,866.  In accordance with the Company's Articles of Incorporation,
the  Company  may  only  declare  and  pay  dividends  out  of  unreserved   and
unrestricted  surplus.  Surplus is the excess of the net assets of a corporation
over its stated  capital.  At June 30, 1995, no dividends  have been declared or
paid as the Company had an accumulated deficit of $17,661,235.

         Upon  the  dissolution  or  liquidation  of the  Company,  or upon  any
distribution  of its  assets by way of return of  capital,  the  holders  of the
Series B  Preferred  Stock  shall be  entitled  to receive and be paid an amount
equal to $1.30 per share, plus all unpaid accumulated dividends thereon, without
interest,  before any sum shall be paid to or any assets  distributed  among the
holders of the Common Stock.


Series C Preferred Stock

     The Series C Redeemable  Preferred Stock ("Series C Preferred Stock") has a
par value of $1 per  share,  has no voting  rights and is not  convertible  into
shares  of  Common  Stock or other  preferred  stock.  Effective  June 30,  1995
5,300,000  shares of Series C  Preferred  Stock are  reflected  as  outstanding,
although the physical  certificates  will be issued subsequent to that date. The
holders of Series C Preferred  Stock are  entitled to receive  dividends  at the
rate of $.10 per annum for the first five  years  subsequent  to June 30,  1995.
However,  during this first five year period,  dividends shall not be cumulative
and shall be payable when and if declared by the Board of  Directors.  After the
expiration of five years,  dividends shall accrue on a cumulative basis and must
be  declared,  set apart and paid in each  ensuing  year  before  payment of any
dividends on Series A Preferred Stock, Series B Preferred Stock or Common Stock.


<PAGE>


Note 6 STOCKHOLDERS' EQUITY (continued)

     The dividends  that accrue on a cumulative  basis will do so at a rate that
increases  from the initial $.10 per annum by the sum of (1) $.02 per share plus
(2) $.02 per share  multiplied by the difference  between the number of one year
periods  elapsed  since June 30, 1995 and the number of annual  dividends  of at
least $.10 per share  which were in fact paid  during the first five years after
June 30, 1995.

     The  Company  has the right to redeem its Series C  Preferred  Stock at any
time by paying the redemption price as defined in the stock purchase  agreement,
which is $1.10 per share  during the first  year  subsequent  to June 30,  1995.
Thereafter,  this  redemption  price is  adjusted  each  year by  adding  to the
previous  redemption  price an amount  equal to (1) $.10 per share plus (2) $.01
per share multiplied by the difference between the number of years elapsed since
June 30, 1995 and the number of annual  dividends  paid in an amount of at least
$.10 per share  during  the first five years  after June 30,  1995,  plus (3) an
amount equal to all accrued and unpaid dividends.

     Upon the  dissolution  or merger of the  Company,  holders  of the Series C
Preferred Stock are entitled to receive an amount equal to the redemption  price
which was in effect  prior to the  commencement  of the current  year before any
amounts are paid to the holders of Series A Preferred Stock,  Series B Preferred
Stock or Common  Stock.  For the first year  subsequent  to June 30,  1995,  the
liquidation preference is $1 per share.


Stock Warrants

         The following table summarizes warrants outstanding at June 30, 1995.


 Warrants Outstanding at
      June 30, 1995           Expiration Dates        Exercise Price
- ------------------------     -------------------      --------------
          103,173           12/31/94 - 12/31/96       $4.20 - $9.00
          381,680                6/30/2000                $1.31
          775,714                 8/31/98                 $.50
        3,773,092                6/30/2000                $.50
- -------------------------
        5,033,659
=========================


         During the fiscal year ended June 30, 1994, the Company issued warrants
to  purchase  600,000  shares  of  Common  Stock at a price of $.50 per share in
connection  with the extension of due dates on related party debt. In connection
with the  exchange  of debt for  Series  C  Preferred  Stock  and  Common  Stock
discussed in Note 3, 489,490 additional  warrants with an exercise price of $.50
per share were issued.  Existing  warrants  totaling  3,665,082 with  expiration
dates  ranging from April 1997 through  February 1999 were amended to extend the
expiration  dates to June 30, 2000.  The exercise price of all of these warrants
exceeded the fair market value of the  Company's  Common Stock as of their grant
dates.


<PAGE>


Note 6 STOCKHOLDERS' EQUITY (continued)

Stock Options

The following table  summarizes stock option activity for all stock option plans
combined.

                                             Fiscal                 Fiscal
                                           Year ended              Year ended
                                         June 30, 1995           June 30, 1994
                                        ------------------     -----------------
Number of options:
   Outstanding at the beginning
     of the year                            1,791,428             1,505,198
   Granted                                     -                  1,661,000
   Exercised                                   -                      -
   Canceled or expired                       (392,910)           (1,374,770)
                                        =================     ==================
      Outstanding at the end
      of the year                           1,398,518             1,791,428
                                       ==================     ==================

Option price range per share:
   Outstanding at the beginning
      of the year                           $.50-$3.00             $.50-$3.00
   Granted                                      -                  $.50-$0.60
   Exercised                                    -                       -
   Canceled or expired                      $.50-$3.00             $.50-$3.00

Outstanding at the end of the year          $.50-$3.00             $.50-$3.00


         The Company  has granted  nonqualified  stock  options to officers  and
employees  under the 1989 Stock  Option Plan.  On March 14,  1991,  the Board of
Directors  approved a repricing of all  non-performance  based options issued to
officers and employees with exercise prices in excess of $3.00 to be repriced to
$3.00,  that all three part performance  based options issued prior to March 14,
1991 be repriced to $3.00 and that the option agreement be amended to reflect an
eight year vesting  schedule with one-eighth of the options vested at the end of
the first year and the remainder  vesting monthly on a proportional  basis.  For
each  profitable  quarter,  one-third  of the options  subject to the eight year
vesting will  accelerate to a four year vesting  beginning with the first day of
the profitable quarter. Certain performance options issued in 1988 were repriced
to $3.00 and  amended to reflect an eight year  vesting  effective  on the issue
date with one-sixth of the total  accelerated to four years when any consecutive
three quarter period  results in a 50% increase in cumulative  gross profit over
the same three quarter period twelve months earlier.

         On March 14, 1991,  the Company issued 33,689 options to employees at a
price of $3.00 per share,  with vesting  according to the three part performance
plan discussed  above.  On the same date, the Company also issued 25,000 options
to an officer of the Company at a price of $3.00 per share,  which is subject to
an eight year vesting with six performance triggers related to gross profit also
discussed above.

         On January 12, 1994,  the Company  adopted the 1994  Executive  Officer
Stock  Option Plan (the "EOSO  Plan") and  reserved  1,750,000  shares of Common
Stock for issuance thereunder. A summary of the EOSO Plan is as follows:


<PAGE>

Note 6 STOCKHOLDERS' EQUITY (continued)


         The EOSO Plan  permits  the  granting of options  that are  intended to
qualify either as Incentive Stock Options ("ISOs") or Nonqualified Stock Options
("NQSOs").  The option  exercise price for each ISO must be no less than 100% of
the "fair market value" (as defined in the EOSO Plan) of a share of Common Stock
at the time such option is granted (except in the case of a 10% stockholder,  in
which  case the  exercise  price  must be no less than  110% of the fair  market
value).  The exercise  price for each NQSO option is determined by the Committee
at the time of grant.

         As of June 30, 1995, 1,190,000 options had been granted to officers and
directors. Of these, 1,020,000 options were granted at an exercise price of $.50
per share and 170,000  options  were  granted at an  exercise  price of $.60 per
share,  which was the fair market value on the  respective  dates of grant.  The
options for 1,020,000 shares of Common Stock were fully vested as of March 1994.
The options for 170,000  shares become  exercisable  as to 33 1/3 percent of the
total option  shares at option  grant date,  and shall be  exercisable  as to an
additional  1/36th  of the  total  option  shares  at each  one  month  interval
thereafter  until the option is  exercisable  with  respect to 100% of the total
option shares. The option shall expire ten years from date of grant.

         On January 12, 1994, the Company adopted the 1994 Employee Stock Option
Plan (the "ESOP Plan") and reserved  300,000 shares of Common Stock for issuance
thereunder.  The ESOP Plan  permits the granting of options that are intended to
qualify either as ISOs or NQSOs.  The exercise price for each ISO option must be
no less than 100% of the "fair market  value"(as  defined in the ESOP Plan) of a
share of Common Stock at the time such option is granted  (except in the case of
a 10% stockholder, in which case the exercise price must be no less than 110% of
the fair  market  value).  The stock  exercise  price  for each  NQSO  option is
determined by the Committee at the time of grant.

         As of June 30,  1995,  81,000  options had been granted to employees at
$.60 per  share,  which  was the fair  market  value at the date of  grant.  The
options  become  exercisable as to 25 percent of the total option shares at date
of  grant,  and shall be  exercisable  as to an  additional  1/48th of the total
option  shares  at each one  month  interval  thereafter  until  the  option  is
exercisable with respect to 100% of the total option shares.  The options expire
ten years from date of grant.

     The EOSO and ESOP Plans are  administered  by a committee of the Board (the
"Committee")   consisting  of  at  least  two  members  of  the  Board  who  are
"disinterested  persons"  as that  term is  defined  under  the  Securities  and
Exchange  Act.  Subject to the terms of the EOSO and ESOP Plans,  the  Committee
determines the persons who are to receive options,  the number of shares subject
to each option and the terms and  conditions of such option.  The Committee also
has the authority to construe and interpret any  provisions of the EOSO and ESOP
Plans or any options granted thereunder.

     Due to the lack of  stockholder  ratification,  both the 1994 EOSO plan and
the 1994 ESOP plan lapsed. New EOSO and ESOP plans were adopted on September 30,
1995.  These 1995 plans are  identical  to the 1994 plans in all  respects.  All
options  granted  under the 1994 plans were granted  again under the 1995 plans,
with identical terms including a vesting  schedule based on the original January
12, 1994 issuance date.  Options were not granted to any employees who have left
the employment of the Company.  Options  granted to Officers and Directors under
the 1995  EOSO plan on  September  1, 1995  were  identical  to those  listed as
outstanding on June 30, 1995.  Options granted to employees on September 1, 1995
were identical in terms as those outstanding as of June 30, 1995;  however,  the
number of options  granted under the 1995 plan numbered only 56,000  compared to
81,000  options  outstanding  as of June 30,  1995,  due to the  termination  of
certain employees.


<PAGE>


Note 7  401(k) PLAN

         The Company  adopted a 401(k) salary  deferral plan (the "Plan") during
1990,  covering  substantially all employees.  While the plan allows for Company
contributions,  none were made  during the fiscal  years ended June 30, 1995 and
1994.  The Company  paid  expenses on behalf of the Plan for 1995 and 1994 which
were nominal and included only administration costs.


Note 8  SIGNIFICANT CUSTOMERS

         The Company  sells its  products  and services  almost  exclusively  to
school  districts  and  other  governmental  organizations  located  across  the
continental  United  States,  principally  in  California,   Illinois,  Indiana,
Missouri and Texas.  Historically,  the Company has  experienced  a low level of
uncollectible  accounts  receivable  and  expects  this trend to continue in the
future.  During the fiscal  years ended June 30,  1995 and 1994,  ten percent or
more of the  Company's  revenues were  generated  from  individual  customers as
follows:

                                    Fiscal year ended         Fiscal year ended
                                          June 30,                  June 30,
                                            1995                     1994


Sales to Customer A                      $291,000                  $978,000
Percentage of Total Revenues                 5%                       18%

Sales to Customer B                      $721,000                  $    -0-
Percentage of Total Revenues                 13%


Note 9  SUBSEQUENT LICENSE AGREEMENT (UNAUDITED)

Effective  September 30, 1995,  the Company  entered into a licensing  agreement
with The Roach Organization,  Inc., doing business as TRO Learning ("TRO").  The
license agreement grants TRO a world-wide,  non-transferable,  exclusive license
to distribute certain of the Company's products as part of the courseware system
marketed by TRO. The term of the  agreement and the license is two years and one
month  commencing  September 30, 1995 and ending  October 31, 1997.  The Company
recognized  income from a one-time  licensing fee of $550,000 upon  execution of
the  agreement  which is  non-refundable.  Additionally,  TRO has  guaranteed  a
minimum  royalty  revenue to the  Company of $800,000  for the period  beginning
November 1, 1996 through June 30,  1997.  The Company has no future  obligations
with respect to service, support or product.



                     WASATCH EDUCATION SYSTEMS CORPORATION

                                  87-0458433
                       (I.R.S. Employer Identification No.)

EXHIBIT INDEX:

     10.61  Acquisition  Agreement  dated July 1, 1996  between  the Company and
            Wasatch Interactive Learning Corporation
     99.B4  Notice of Dissenters' Rights.
     99.B4  Dissenter's Rights Under Section 16-10a-1301 et seq. Utah Revised
            Business Corporation Act.
     

                             Acquisition Commitment

         This Acquisition  Commitment (the  "Commitment") is dated as of July 1,
1996,  (the  "Effective   Date")  by  and  between  WASATCH   EDUCATION  SYSTEMS
CORPORATION,  a Utah corporation (the "Seller"), and a new corporation ("Newco")
to be formed by BARBARA MORRIS, RALPH BROWN, and CAROL HAMIL (collectively,  the
"Management Group").

                                    RECITALS:

          A.   The Management Group are presently employed as senior officers of
               Seller with responsibility for managing the business of Seller.

          B.   Newco is interested in licensing  certain  intellectual  property
               from Seller and in  acquiring  certain  tangible  and  intangible
               assets  of  the  Seller   (collectively   the  "Education  Market
               Assets"),  to engage in the development,  marketing,  and sale of
               education  products in the Education  Market (as defined  below).
               Seller will retain ownership rights in its intellectual  property
               (including   existing   products)   to  engage  in   development,
               marketing,  and sale of education products in the Home Market (as
               defined below).

          C.   Seller and Newco intend that this Commitment  shall  constitute a
               binding agreement subject only to the conditions specifically set
               forth below.

         NOW,  THEREFORE,  in  consideration of the foregoing and the respective
covenants and agreements hereinafter contained,  the parties hereto hereby agree
as follows:

         1. Consent and Waiver;  Exclusive  Negotiation.  Seller hereby ratifies
and confirms the Consent and Waiver of Conflicts of Interests  (the "Consent and
Waiver")  attached hereto as Exhibit A to this Commitment and Seller agrees that
the Consent and Waiver  shall remain in full force and effect until the first to
occur of the following (the  "Expiration  Date"):  (a) three (3) months from the
date hereof; or (b) notice from Newco to Seller that Newco is unable to complete
the purchase  transaction  contemplated  by this  Commitment.  If Newco has made
reasonable  progress  towards  consummation  of  this  Commitment  prior  to the
Expiration  Date, but is unable to close prior to the Expiration Date, Newco may
extend the  Expiration  Date in one (1) month  increments,  subject to  Seller's
consent which shall not be  unreasonably  withheld.  Until the Expiration  Date,
Seller shall deal  exclusively  with Newco with regard to a  disposition  of the
Education  Market  Assets.  Seller  shall  fully  cooperate  with Newco and make
reasonable efforts to support Newco's efforts to secure necessary debt or equity
financing.  However,  Seller does not  represent  or  warrant,  and shall not be
responsible for, Newco's success in raising the desired financing.

         2. Description of Education Market Assets. Seller hereby agrees to sell
to Newco,  and Newco agrees to purchase the  Education  Market  Assets of Seller
relating to or arising out of Seller's  business (the "Business") of developing,
marketing and licensing  proprietary  and third party  educational  software and
related  products and services in the Education  Market.  The  Education  Market
Assets shall include the following:

          (a)  All cash,  bank deposits,  and cash  equivalents  relating to the
               Education Market as of the Closing Date;

          (b)  All accounts  receivable and other  entitlements to payment under
               all contracts,  licenses,  and other arrangements relating to the
               Education Market;

          (c)  All distributor  agreements,  customer contracts,  renewals,  and
               installed base of licensees of the Seller's  products relating to
               the  Education  Market,  including but not limited to the Product
               Distribution Agreements with TRO;
<PAGE>

          (d)  All  inventory  and raw  materials,  including  CD-ROMs,  printed
               instructional and training  materials,  brochures,  and marketing
               materials relating to the Education Market;

          (e)  All tangible property, including all office equipment,  computers
               and related equipment,  audio-visual  equipment,  desks,  chairs,
               leasehold  improvements,  library and reference materials,  trade
               show equipment and displays,  file  cabinets,  and other supplies
               and personal property relating to the Education Market;

          (f)  All insurance policies on persons,  property,  and risks relating
               to the Education Market;

          (g)  All outstanding  bids,  proposals,  and purchase orders of Seller
               relating to the Education Market;

          (i)  All files and records of Seller in hard copy or  magnetic  format
               relating to the Education Market,  including  customer and vendor
               lists and files, advertising materials and signs, correspondence,
               and equipment warranty information and maintenance records;

          (j)  All  contracts  and  agreements   with   employees,   independent
               marketing  representatives,  dealers,  and sales agents of Seller
               relating to the Education Market;

          (k)  All leasehold interests in property and leased equipment relating
               to the Education Market; and

          (l)  All third  party  software  licenses  (excluding  the Third Party
               Software identified on Schedule II), programs, development tools,
               and  utilities  used in the  Business for the  Education  Market,
               including  without  limitation all word processing,  spreadsheet,
               database,  graphics and desktop  publishing,  project management,
               product testing and authoring programs.

Newco  shall  pay all state and local  sales,  transfer,  value-added,  or other
similar  taxes,  and all recording and filing fees that may be imposed by reason
of the sale, transfer,  assignment, and delivery of the Education Market Assets.
Risk of loss to the Education  Market Assets shall pass from the Seller to Newco
at the  Closing.  All  Assets  shall be sold  free and  clear of all  liens  and
encumbrances  except those  expressly  assumed by Newco.  The  Education  Market
Assets shall  specifically  exclude  ownership  rights in Seller's  intellectual
property,  products, and related copyrights,  capitalized development costs, net
operating losses, and other tax benefits which shall remain with Seller.

         3. Grant of Licenses;  Exclusivity Period.  Seller shall grant to Newco
the  following  licenses  and  distribution  rights with respect to the Licensed
Programs (as described on Schedule I attached  hereto) and Third Party  Software
(as described on Schedule II attached hereto):

(a)      A non-exclusive,  perpetual, fully paid-up, worldwide right and license
         to  use,  copy or  otherwise  reproduce,  modify,  correct  defects  or
         deficiencies  in, and to prepare  Newco  Derivative  Works (as  defined
         below)  based  on,  all  or  any  portion  of  the  Licensed   Programs
         (specifically including any and all lesson content);

(b)      A perpetual,  worldwide  right and license to market,  distribute,  and
         sublicense  the  Licensed  Programs and Newco  Derivative  Works of the
         Licensed  Programs  in  the  Education  Market,   directly  or  through
         sub-distributors,   dealers,   Independent  Marketing   Representatives
         ("IMRs") or other third parties, subject to the royalty obligations set
         forth in Section 6 below.  The  foregoing  license  shall be  exclusive
         during the Exclusivity Period (as defined below);
<PAGE>

(c)      Commencing upon expiration of the Exclusivity  Period, a non-exclusive,
         perpetual,  worldwide  right and  license  to market,  distribute,  and
         sublicense  the  Licensed  Programs and Newco  Derivative  Works of the
         Licensed   Programs  in  the  Home  Market,   subject  to  the  royalty
         obligations set forth in Section 6 below;

(d)      A non-exclusive perpetual,  worldwide right and sublicense to use, copy
         or otherwise reproduce, modify, correct defects or deficiencies in, and
         to prepare Newco  Derivative  Works based on, all or any portion of the
         Third Party Software,  subject to the provisions and royalties, if any,
         due to the original licensors of the Third Party Software;

(e)      A perpetual,  worldwide right and sublicense to market, distribute, and
         sublicense the Third Party Software and Newco  Derivative  Works of the
         Third  Party  Software  in the  Education  Market,  directly or through
         sub-distributors, dealers, IMRs, or other third parties, subject to the
         provisions and royalties,  if any, due to the original licensors of the
         Third Party Software.  The foregoing  license shall be exclusive during
         the Exclusivity Period;

(f)      Commencing upon expiration of the Exclusivity  Period, a non-exclusive,
         perpetual,  worldwide  right and  sublicense to market,  distribute and
         sublicense the Third Party Software and Newco  Derivative  Works of the
         Third  Party   Software  in  the  Home  Market,   directly  or  through
         sub-distributors, dealers, IMRs, or other third parties, subject to the
         provisions and royalties,  if any, due to the original licensors of the
         Third Party Software; and

(g)      A non-exclusive,  perpetual,  worldwide right and sublicense to market,
         distribute  and  sublicense  the  Licensed  Programs,  the Third  Party
         Software,  and Newco Derivative Works of the Licensed Programs or Third
         Party   Software,   in  the  Internet   Market,   directly  or  through
         sub-distributors, dealers, IMRs, or other third parties, subject to the
         provisions and royalties,  if any, due to the original licensors of the
         Third Party Software and the royalty provisions of Section 6 below.

All licenses of Licensed Programs from Seller to Newco shall include source code
and object code, but all sublicenses from Newco shall be object code only.

Notwithstanding  the  foregoing  grants of licenses  and  sublicenses  to Newco,
Seller  reserves  all  rights  not  explicitly  granted  herein,  including  the
perpetual,  worldwide right to use, copy or otherwise reproduce, modify, correct
defects or deficiencies in, prepare and distribute Seller Derivative Works based
upon, and market,  distribute, and sublicense the Licensed Programs, Third Party
Software,  and Seller  Derivative Works of the Licensed  Programs or Third Party
Software,  in  the  Home  Market  and  Internet  Market,   directly  or  through
sub-distributors,   dealers,  IMRs  or  other  third  parties,  subject  to  the
provisions  and  royalties,  if any, due to the original  licensors of the Third
Party Software. The foregoing reservation of rights shall be exclusive to Seller
for the Home Market during the Exclusivity Period,  i.e., during the Exclusivity
Period Newco shall not market, distribute, or sublicense through retail channels
to the Home  Market  the  Licensed  Programs,  Third  Party  Software,  or Newco
Derivative Works of the Licensed Programs.

Notwithstanding  any of the foregoing  provisions  to the  contrary,  during the
Exclusivity  Period  Seller shall not market,  distribute,  or sublicense to the
Education  Market  the  Licensed  Programs,   Third  Party  Software  or  Seller
Derivative  Works of the Licensed  Programs.  The  provisions  of the  foregoing
sentence  shall not apply to  inadvertent  or  incidental  sales of the Licensed
Programs,  Third Party Software or Derivative Works of the Licensed  Programs to
education  institutions  in the  Education  Market  so long as the  sales  occur
through  a  retail  distribution  channel  and  result  from  general  marketing
activities  or  catalogs  that are not  substantially  directed  or  targeted at
educators or educational institutions in the Education Market.
<PAGE>

For purposes of this Commitment,  "Education Market" means the following markets
for standalone  products  (program resides and runs on one workstation only) and
networked products (program runs on more than one workstation concurrently, with
multiple  workstations  connected to a common server):  (i) preschool  education
institutions,  facilities,  and  programs,  both public and  private;  (ii) K-12
education institutions, facilities, and programs, both public and private; (iii)
juvenile and adult basic education institutions,  facilities, and programs, both
public and private,  including correctional facilities and corporate sites; (iv)
post-secondary  educational institutions,  facilities,  and programs,  including
vocational schools and community colleges;  (v) individuals (or parents of minor
students)   who  are  enrolled  in  the  foregoing   educational   institutions,
facilities, or programs,  provided the sales are made through such institutions,
facilities,  or programs (as opposed to retail  sales);  and (vi)  organizations
directly affiliated with the above education institutions, such as PTAs.

For purposes of this Commitment,  "Home Market" means the following markets: (i)
retail or off-the-shelf sales to individual  end-users;  and (ii) direct channel
sales,  including  mail order,  directed to individual  end-users.  Seller shall
develop new product names for the Home Market so that products offered by Seller
in the Home Market are  distinguishable  from  products  offered by Buyer in the
Education Market.  Seller shall in all events have the right, where accurate and
appropriate,  to refer to Wasatch Education Systems as the development origin of
products  it  offers  in the Home  Market.  In the  event  Seller  introduces  a
"networked"  product for the Home Market during the Exclusivity  Period,  Seller
shall  (i)  provide  Buyer  at  least 3  months'  prior  written  notice  of the
anticipated  release date;  and (ii) label the  "networked"  product as follows:
"Not Intended for School Use".

For purposes of this Commitment,  "Internet  Market" shall mean  distribution or
delivery of the Licensed Programs,  Third Party Software, or Derivative Works to
end  users  over  a wide  area  network  using  electronic  data  communications
technology as presently implemented in the Internet or as hereafter designed for
use in  conjunction  with  telephone,  cable,  wireless,  or other types of data
transmission systems.

The  "Exclusivity  Period"  shall be a period of one (1) year  from the  Closing
Date;  provided,  however,  that the  Exclusivity  Period may be  extended  upon
payment of certain Minimum Royalties by Newco to Seller as follows:

Minimum Royalty           Due Date                     New Exclusivity Period
- ---------------     -----------------------            -----------------------
$    500,000        End of 1st License Year            Two (2) License Years

$    500,000        End of 2nd License Year            Three (3) License Years

$    500,000        End of 3rd License Year            Four (4) License Years

 $   500,000        End of 4th License Year            Five (5) License Years

Minimum  Royalties paid under this Section 3 shall be credited against royalties
due under Section 6 below for Net Revenues,  and royalties  paid under Section 6
below  for Net  Revenues  shall  be  applied  to  satisfy  the  Minimum  Royalty
obligations.  In the  event  the  royalties  due  under  Section 6 below for any
License Year are less than the Minimum  Royalty paid for that License  Year,  an
amount equal to the Minimum  Royalty paid for that License Year minus the actual
royalties  payable for that License Year under Section 6 below shall be credited
against  royalties  due under  Section 6 below for Net  Revenues  in  subsequent
License  Years.  In the  event  royalties  paid  under  Section  6 below for Net
Revenues in any License  Year  exceed the Minimum  Royalty due for that  License
Year, an amount equal to the Section 6 royalties actually paid minus the Minimum
Royalty shall be credited against Minimum  Royalties next falling due under this
Section 3 for subsequent License Years.
<PAGE>

     4. Assumption of Liabilities.  On the Closing Date, Newco shall assume (and
indemnify   Seller   against)  the   following   liabilities   and   obligations
(collectively the "Assumed Liabilities"):

          (a)  Liabilities  of  the  Seller  relating  to  its  business  in the
               Education  Market or to this  Acquisition  which are shown on the
               most recent balance sheet of Seller and/or are otherwise known to
               the Management Group,  excepting the following which Seller shall
               retain:  (i)  indebtedness  and obligations  evidenced by certain
               debentures  having a face principal  amount of $1.2 million;  and
               (ii) any and all  obligations  and  commitments  of Seller to its
               shareholders or directors who are not Seller's employees;

          (b)  Obligations to the existing  installed  base of Education  Market
               customers for software support and maintenance arising before and
               after the Closing Date;

          (c)  Royalties  owed  to  third  party  licensors  on  account  of (i)
               Seller's  sublicensing  of Third Party  Software to its customers
               before the Closing Date; and (ii) Newco's  sublicensing  of Third
               Party  Software to its customers from and after the Closing Date,
               but specifically  excluding Seller's  sublicensing of Third Party
               Software to its customers after the Closing Date.

     5. Cash  Purchase  Price.  In  addition  to the  assumption  of the Assumed
Liabilities, Newco shall pay to Seller cash consideration ("Cash Consideration")
in the amount of One Million Five Hundred Thousand Dollars ($1,500,000), payable
at the Closing.  At its option,  Newco may discharge the royalty obligations set
forth in Section 6 below and the Minimum Royalty  payments under Section 3 above
by paying to  Seller,  on the  Closing  Date or  within  one (1) year  after the
Closing  Date, an additional  Cash  Consideration  of Three Million Five Hundred
Thousand  Dollars  ($3,500,000)  for a total Cash  Consideration of Five Million
Dollars  ($5,000,000),  in which event Newco's  licenses in the Education Market
shall be perpetually  exclusive and the Exclusivity Period shall be deemed to be
5 years for all other purposes.

     6.  Royalty  Payments  to Seller.  In  addition  to  assuming  the  Assumed
Liabilities  and  paying  the Cash  Consideration,  Newco  shall  pay to  Seller
royalties based upon Net Revenues  collected by Newco from the  distribution and
licensing of the Licensed  Programs and Newco  Derivative  Works during the five
(5) year  period  commencing  on the  Closing  Date  (each of the five (5) years
during this period is sometimes  referred to as a "License Year.") The royalties
shall be calculated as follows:

         (a)      On Net Revenues derived from licenses of the Licensed Programs
                  (existing code and educational content),  the royalty shall be
                  ten percent (10%) of said Net Revenues;

         (b)      On  Net  Revenues  from  Newco   Derivative  Works  which  are
                  modifications  or enhancements of the Licensed  Programs (code
                  and  content),  the royalty shall be five percent (5%) of said
                  Net Revenues until aggregate  royalties paid to Seller on said
                  Net  Revenues  are  equal  to  the  fully   burdened  cost  of
                  developing such Newco Derivative Works; thereafter the royalty
                  shall be ten percent (10%) of said Net Revenues;

         (c)      On Net Revenues from Newco  Derivative Works which are all new
                  code, but which are based  substantially  upon the educational
                  content of the Licensed Programs, the royalty shall be two and
                  one-half  percent (2.5%) of said Net Revenues until  aggregate
                  royalties paid to Seller on said Net Revenues are equal to the
                  fully  burdened  costs of  developing  such  Newco  Derivative
                  Works;  thereafter  the royalty  shall be five percent (5%) of
                  said Net Revenues.
<PAGE>

For purposes of this Commitment, "Net Revenues" shall mean gross monies actually
received by Newco from the distribution or sublicensing of the Licensed Programs
or Newco Derivative  Works,  less the following:  sales,  use, and excise taxes,
tariff  duties,  packing,  insurance,  shipping and similar  charges  separately
invoiced and reimbursed by customers,  reasonable  amounts of credits or refunds
for returns, and credits,  discounts,  rebates and promotional allowances.  "Net
Revenues" shall not include monies received by Newco for installation  services,
consulting or training  services,  maintenance and upgrade  services and support
purchased separately from the initial sublicense, sales or leases of hardware or
peripheral devices, sales or licenses of Third Party Software (as to which Newco
makes  payment  directly  to the  original  licensor  thereof),  sales  of print
materials, or sales, licenses or sublicenses or software products or works other
than the Licensed  Programs or Newco Derivative Works of the Licensed  Programs.
Royalties  owed under this  Section 6 shall be due and payable  annually  within
forty five (45) days after the end of Newco's  fiscal year. For purposes of this
Commitment, "Newco Derivative Works" shall mean any software programs offered by
Newco an  integral  part of which  includes  substantial  code or  instructional
content of the Licensed  Programs;  and "Seller Derivative Works" shall mean any
software  programs  offered  by  Seller  an  integral  part  of  which  includes
substantial code or instructional  content of the Licensed Programs.  Except for
the  royalty  obligations  owed by Newco to  Seller on Newco  Derivative  Works,
neither  Seller nor Newco shall  acquire  any  intellectual  property  rights or
licenses in the Derivative Works of the other.

     7. Adjustment to Cash Consideration.  In arriving at the Cash Consideration
set forth in  Section 5 above and the  royalty  payments  set forth in Section 6
above (collectively, the "Purchase Price"), the parties have attempted to make a
reasonable  and good faith  allocation  of value between the assets and business
being sold or transferred  to Newco under this  Agreement (the "Sold  Business")
and the assets and business being retained by Seller (the "Retained  Business").
However,  neither party is entirely comfortable that the Purchase Price properly
reflects the  appropriate  allocation of value between the Sold Business and the
Retained  Business.  Therefore,  Seller and Newco hereby agree that the Purchase
Price shall be adjusted as set forth below in the event there is an acquisition,
merger, or sale of all or substantially all of the assets (the "Acquisition") of
the Sold Business or Retained Business:

          (a)  In the event of an Acquisition of the Sold Business, Newco or its
               successor  shall  have the  option  of  discharging  the  royalty
               obligations  set forth in  Section 6 above by paying to Seller an
               amount equal to $3,500,000,  which royalty discharge amount shall
               be  paid  within  thirty  (30)  days  after  the  closing  of the
               Acquisition.  In the  event  Newco  or  its  successor  does  not
               exercise the foregoing option, the royalty  obligations set forth
               in Section 6 above shall be  expressly  assumed by the  successor
               company in the  Acquisition and continue in full force and effect
               against said successor.

          (b)  In the event of an  Acquisition  of the Sold Business  within two
               (2) years  after the  Closing  Date,  then,  in  addition  to the
               payment of any royalty or royalty  buyout  under  subsection  (a)
               above,  the  Purchase  Price  shall  be  increased  by an  amount
               calculated  as follows (the  "Increased  Amount")  based upon the
               "Net Sold Business Acquisition Proceeds":

                                                               Portion of
                                                           Net Sold Business
                  Month of Sold Business Acquisition      AcquisitionProceeds
                  ----------------------------------      -------------------
                  1-12 months after Closing Date                 10.00%
                  13-16 months after Closing Date                 7.50%
                  17-20 months after Closing Date                 5.00%
                  21-24 months after Closing Date                 2.50%
                  25 or more months after Closing Date            0.00%
<PAGE>

                  For   purposes  of  this   Commitment,   "Net  Sold   Business
                  Acquisition   Proceeds"   shall   mean  (a)  the  total   cash
                  consideration,  plus the Fair  Market  Value  of  property  or
                  stock, received by Newco or its Shareholders as payment in the
                  Sold   Business   Acquisition,   less  all   commissions   and
                  out-of-pocket expenses of the Sold Business Acquisition, minus
                  (b) the sum of (i) the Cash  Consideration  paid to date, (ii)
                  the aggregate  royalties paid to date under Section 6 above or
                  subsection 7(a) above, and (iii) in the case of an asset sale,
                  the  debts  and   obligations   owed  to  creditors  of  Newco
                  immediately  prior  to  the  Sold  Business  Acquisition.  The
                  Increase  Amount of the Purchase  Price shall be paid by Newco
                  to Seller within thirty (30) days after the closing of the Net
                  Sold Business Acquisition.

          (c)  In the event of an  Acquisition of the Retained  Business  within
               two (2) years after the Closing Date,  then  notwithstanding  the
               payment of any royalty or royalty  buyout  under  subsection  (a)
               above,  the  Purchase  Price  shall  be  decreased  by an  amount
               calculated  as follows (the  "Decreased  Amount")  based upon the
               "Net Retained Business Acquisition Proceeds":

                                                                Portion of
                           Month of                        Net Retained Business
                  Retained Business Acquisition            Acquisition Proceeds
                  -----------------------------            ---------------------
                  1-12 months after Closing Date                  10.00%
                  13-16 months after Closing Date                  7.50%
                  17-20 months after Closing Date                  5.00%
                  21-24 months after Closing Date                  2.50%
                  25 or more months after Closing Date             0.00%


                  For  purposes  of  this  Commitment,  "Net  Retained  Business
                  Acquisition   Proceeds"   shall   mean  (a)  the  total   cash
                  consideration,  plus the Fair  Market  Value  of  property  or
                  stock,  received by Seller or its  Shareholders  as payment in
                  the Retained  Business  Acquisition,  less all commissions and
                  out-of-pocket  expenses of the Retained Business  Acquisition,
                  minus (b) the sum of (i) Seller's shareholder indebtedness and
                  Preferred  Stock  liquidation  preferences  as of the  Closing
                  Date,  and (ii) in the case of an asset  sale,  the  debts and
                  obligations owed to creditors of Seller  immediately  prior to
                  the Retained Business Acquisition.

          (d)  For  purposes  of  subsections  (b) and (c) above,  "Fair  Market
               Value" shall be determined by agreement between Newco and Seller;
               provided,  however,  that if Newco and Seller  cannot  agree upon
               Fair Market  Value by the closing  date,  Newco and Seller  shall
               each  appoint an  appraiser  qualified  to value the  property or
               stock  received,  and if the two  appraisers so appointed  cannot
               agree upon Fair Market  Value  within  twenty (20) days after the
               Acquisition closing date, the two appraisers shall jointly select
               a third  appraiser and the Fair Market Value shall be the average
               of the three  appraisals.  The  Decreased  Amount of the Purchase
               Price shall be offset  against the next royalties due by Newco to
               Seller under Section 6 above.
<PAGE>

         8. Transition Support and Services. At the Closing, Newco shall deliver
to Seller copies of all source code and object code with respect to the Licensed
Programs and Third Party Software,  together with copies of scripts,  functional
specifications,  design  documents,  story boards,  programming  notes and other
documentation  relating  to  the  foregoing;   provided  however,  that  Newco's
obligations  shall be limited to materials  which presently exist and are within
the  possession  or control of Newco.  For a period of six (6) months  after the
Closing  Date,  Newco shall  provide to Seller  technical  assistance on a "best
efforts,  as available" basis to support  Seller's use of the Licensed  Programs
and  development  of Seller  Derivative  Works of the  Licensed  Programs.  This
support shall consist of timely telephone,  fax, or e-mail responses to specific
questions  of  Seller  relating  to the code or  documentation  of the  Licensed
Programs that can be readily  answered by Newco without the need for substantial
research or analysis on the part of Newco.

At the Closing, the Management Group shall deliver to Seller copies of all files
and records of Seller in hard copy or magnetic  format relating to the Education
Market and/or the Licensed Products and Third Party Software (including, without
limitation, those assets listed above in Sections 2 (c, d, f, i, j, and l) which
might  assist  Seller in  continuing  its  business in an orderly and  efficient
manner. In particular,  Newco shall provide to Seller accounting assistance on a
"best efforts,  as available" basis to support Seller's ownership and use of the
capitalized  development,  net operating  losses,  and other tax benefits  which
remain  with  Seller.  Seller  shall  hold all  such  material  and  information
confidential,  not disclose it to third  parties,  and use it solely for its own
internal purposes in connection with its business in the Home Market.

     9.  Conditions to Closing.  Newco's  obligations  under this Commitment are
contingent upon satisfaction of the following conditions:

          (a)  Approval of this  Commitment  by the Board of Directors of Seller
               on or before July 1, 1996;

          (b)  Newco's  obtaining the necessary  cash or other  financing to pay
               the Cash Consideration;

          (c)  Newco's obtaining the required consents, if any, of third parties
               to an outright assignment or transfer of Education Market Assets;
               and

          (d)  Newco's obtaining the required consents, if any, of third parties
               to a license of the  Licensed  Programs and  sublicense  of Third
               Party Software, on terms acceptable to Newco.

          (e)  Seller's obtaining the approval or forbearance,  if required,  of
               its shareholders  and debenture  holders prior to consummation of
               the  Acquisition;  provided  that:  (i) Seller shall use its best
               efforts  to  obtain  prior  to July 31,  1996,  any  approval  or
               forbearance of debenture holders required for the consummation of
               this Acquisition; (ii) Seller's Board of Directors shall prior to
               July 15, 1996, determine whether shareholder approval is required
               for the Acquisition,  and, if required,  (A) use its best efforts
               to obtain prior to July 31, 1996, the  shareholder  commitment to
               approve  the   consummation  of  this   Acquisition   from  those
               shareholders,  or the shareholder's parent, subsidiary or related
               entity, in which one of the disinterested  directors of Seller is
               an officer,  director,  corporate agent, or general partner;  and
               (iii) Seller's Board of Directors shall recommend the approval of
               this Acquisition to all other shareholders in connection with the
               notice of shareholders' meeting.
<PAGE>

     10. Limited Warranty. Seller warrants that it has good and marketable title
to all  Education  Market  Assets and that its  conveyance  of the same to Newco
shall vest in Newco good,  marketable  and  unencumbered  title to all Education
Market  Assets.  SELLER  MAKES  NO  WARRANTY,  EXPRESS  OR  IMPLIED,  EXCEPT  AS
SPECIFICALLY SET FORTH IN THIS COMMITMENT, AND HEREBY DISCLAIMS AND EXCLUDES ALL
WARRANTIES,  WHETHER  EXPRESS OR IMPLIED,  INCLUDING  ANY AND ALL  WARRANTIES OF
MERCHANTABILITY,   SUITABILITY   OR  FITNESS  FOR  A  PARTICULAR   PURPOSE,   OR
NONINFRINGEMENT,  OR QUALITY, WITH RESPECT TO THE EDUCATION MARKET ASSETS OR ANY
PART THEREOF,  OR THE BUSINESS,  OR THE ABSENCE OF ANY DEFECTS THEREIN,  WHETHER
LATENT OR PATENT, IT BEING UNDERSTOOD THAT EXCEPT AS EXPRESSLY SET FORTH IN THIS
COMMITMENT,  THE  EDUCATION  MARKET  ASSETS AND THE  BUSINESS ARE TO BE CONVEYED
THEREUNDER  "AS IS, WHERE IS" ON THE CLOSING DATE, AND NEWCO SHALL RELY UPON ITS
OWN EXAMINATION THEREOF.

     11.  Cooperation of Seller to Effect Closing.  Seller and Newco covenant to
cooperate in good faith to permit  Closing of the  transaction  contemplated  by
this Commitment, including the following:

          (a)  Continue to maintain,  in all material  respects,  the  Education
               Market  Assets in accordance  with present  practices of Seller's
               Business; and

          (b)  With  respect to  Seller's  Business,  keep its books of account,
               records,  and files in accordance with existing  practices of the
               Business;

          (c)  Use  commercially  reasonable  efforts  to  obtain  all  material
               consents,  waivers,  authorizations,  and  approvals of all other
               persons required in connection with the execution,  delivery, and
               performance by of this Commitment;

          (d)  Diligently  cooperate  in  preparing  and  filing  all  documents
               required  to be  submitted  by  Seller  or Newco to  governmental
               entities in connection  with such  transactions  and in obtaining
               any  consents,  waivers,   authorizations  or  approvals  of  the
               governmental  entities  which may be  required  to be obtained by
               Newco in connection  with such  transactions  (which  cooperation
               shall include, without limitation, timely furnishing to Newco all
               information  concerning  the  Business  which  counsel  to  Newco
               reasonably   determines  is  required  to  be  included  in  such
               documents);

          (e)  Use  commercially  reasonable  efforts  to  take,  or cause to be
               taken,  all actions,  and to do, or cause to be done,  all things
               necessary, proper, or advisable consistent with applicable law to
               consummate  and make  effective  in the most  expeditious  manner
               practicable the transactions contemplated hereby.

     12.  Finders  Fees.  Seller and Newco each warrant to the other that it has
incurred no obligation to pay any finders fees or commissions in connection with
Newco's  acquisition  of the  Education  Market Assets and each agree to defend,
indemnify,  and hold the other  harmless  from and against any and all liability
for any such  commission,  fee,  or other  compensation  asserted  by any person
claiming by, through, or under Seller or Newco, respectively, in
connection with these transactions.

     13.  Transferred  Employees.  Newco  shall  offer all  employees  of Seller
employment with Newco at the same title,  salary, and responsibility,  and Newco
shall  assume  all  liabilities  of  Seller  with  respect  to such  transferred
employees,  including but not limited to accrued wages,  accrued vacation,  sick
leave, employee  reimbursements,  and severance, if any; and Newco shall defend,
indemnify, and hold Seller harmless from and against any claims or liability for
such employee obligations.

     14.  Expenses.  Each of the parties  hereto  shall pay its own  expenses in
connection  with  this  Commitment  and the  transactions  contemplated  hereby,
including, without limitation, any legal and accounting fees, whether or not the
transactions contemplated hereby are consummated.
<PAGE>

     15.  Bulk  Sales  Waiver.  Newco  waives  compliance  by  Seller  with  any
applicable  bulk sales laws that may apply to the  transactions  contemplated by
this Agreement.

     16.  Notices.  Any notice or  communication  required or  permitted by this
Commitment  shall be in  writing  and  shall be  delivered  as  follows:  (i) by
personal  delivery  to the  party to whom the  notice  is to be  given,  (ii) by
overnight  delivery  service,  (iii) by prepaid  registered  or certified  mail,
return receipt requested,  or (iv) by facsimile.  Except for notice of a party's
change of address,  which shall be effective only upon actual receipt,  a notice
or communication  shall be effective (a) in the case of personal  service,  upon
receipt by the party, (b) by overnight  delivery,  one (1) day after placing the
notice of  communication in the care of the delivery service as confirmed by the
receipt provided by such service,  (c) by registered or certified mail, five (5)
days after  mailing,  as  confirmed  by the date on the receipt  provided by the
postal  service,  and  (d)  by  facsimile  transmission,  upon  transmission  as
confirmed by telephone  that such notice or  communication  has been received in
legible form. All notices or other communications shall be sent to the recipient
at the address listed below (or such other address that the receiving  party may
have provided for the purpose of receiving  notices and other  communications in
accordance with this Section 16.8):

If to the Seller:

Wasatch Education Systems Corporation
c/o Technology Funding, Inc.
2000 Alameda de las Pulgas
San Mateo, CA  94403
Attention:  Greg George

Fax: (415) 345-1797

         Copy to:
         Carolyn Poe
         c/o Technology Funding, Inc.
         2000 Alameda de las Pulgas
         San Mateo, CA  94403

         Jeff Keimer
         Unison Capital Group
         702 Marshall Street, Suite 401
         Redwood City, CA 94063

If to Newco:

         Wasatch Education Systems
         5250 South 300 West, Suite 101
         Salt Lake City, Utah 84107
         Attention:  Ralph Brown


         Fax: (801) 269-1509

with copy to:

         Neal B. Christensen, Esq.
         20853 S. E. 123rd Street
         Issaquah, Washington 98027

         Fax:     (206) 235-9170
<PAGE>

     17. Public Announcements.  The parties agree that after the signing of this
Commitment,   neither  party  shall  make  any  press  release  or  announcement
concerning  this  transaction  without the prior  written  approval of the other
party;  provided however, that the parties shall negotiate in good faith a joint
press release or  announcement  to be released  after the Closing.  Such release
shall not reveal the material terms of the consummated transactions. If any such
announcement or other disclosure is required by law, the disclosing party agrees
to provide  the  nondisclosing  party with prior  notice and an  opportunity  to
comment on the proposed disclosure.

     18. Parties in Interest.  Nothing in this  Commitment is intended to confer
any rights or  remedies  under or by reason of this  Commitment  on any  persons
other than the Seller and Newco and their  respective  successors  and permitted
assigns.  Nothing in this  Commitment  is intended to relieve or  discharge  the
obligations  or  liability  of any third  persons  to the  Seller  or Newco.  No
provision  of this  Commitment  shall  give  any  third  persons  any  right  of
subrogation or action over or against the Seller or Newco.

     19. Counterparts.  This Commitment may be executed in counterparts, each of
which shall be deemed an original,  but all of which shall  constitute  the same
instrument.

     20. Closing Date. For purposes of this Commitment, the "Closing Date" shall
be the sooner of: (a) the  Expiration  Date (as defined in Section 1 above);  or
(b) ten (10) days after the date on which  Newco  advises  Seller  that Newco is
ready,  willing,  and able to consummate  the purchase of the  Education  Market
Assets and assumption of the Assumed Liabilities on the terms and provisions set
forth in this Commitment. On the Closing Date, all Education Market Assets shall
be  transferred  to Newco and Newco  shall  assume all Assumed  Liabilities  and
responsibilities  relating to the Licensed  Programs and Third Party Software as
set forth in this Commitment.

     21. Entire  Agreement.  This Commitment  contains the entire  understanding
between the parties hereto with respect to the transactions  contemplated hereby
and  supersedes  and  replaces  all prior  and  contemporaneous  agreements  and
understandings, oral or written, with regard to such transactions. All schedules
hereto and any documents  and  instruments  delivered  pursuant to any provision
hereof are expressly  made a part of this  Commitment as if completely set forth
herein.  Seller  acknowledges that Newco has not yet been formed,  and agrees to
look solely to Newco,  and not to any of the Management Group for performance or
satisfaction of any obligations undertaken for or on behalf of Newco.

IN WITNESS  WHEREOF,  the parties hereto have executed this  Commitment by their
respective officers thereunto duly authorized on the date first written above.


SELLER:                                    NEWCO:

WASATCH EDUCATION SYSTEMS                  WASATCH NEWCO,
CORPORATION, a Utah corporation            a Utah Corporation to be formed



By /s/Gregory T. George                    By  /s/Barbara Morris
   ---------------------                       -----------------
   Gregory T. George, Director                 Barbara Morris, President   






                         NOTICE OF DISSENTERS' RIGHTS
   (Under Section 16-10a-1301 et seq. Utah Revised Business Corporation Act)



Sale of Education Market Assets:

The Board of Directors of Wasatch  Education  Systems  Corporation  ("WESC") has
adopted an Acquisition  Commitment  (the  "Acquisition  Agreement"),  subject to
Shareholder  approval. A copy of the Acquisition Agreement is being furnished to
you  contemporaneously  with the delivery of this Notice. The Board of Directors
has recommended that Shareholders approve the Acquisition Agreement, pursuant to
which  certain  assets  of  WESC  relating  to  the  education  market  will  be
transferred to Wasatch Interactive  Learning Corporation ("WILC"), a corporation
organized and controlled by  individuals  who have  previously  served as senior
management of WESC.

Shareholder Approval:

Under Section  16-10a-1202  of the Utah Revised  Business  Corporation  Act (the
"Act"), the Acquisition Agreement requires the affirmative vote of a majority of
the shares  entitled to vote to approve  the  acquisition  (the  "Acquisition").
Attached hereto is a Notice of Special  Shareholders Meeting and Proxy Statement
relating  to  the  shareholders   meeting  for  the  purpose  of  approving  the
Acquisition.

Dissenters' Rights:

Under Part 13 of the Act,  Shareholders of WESC are or may be entitled to assert
"dissenters  rights" in connection with the proposed  Acquisition by WIL. A copy
of Part 13 of the Act is attached hereto.

Generally,  a Shareholder may dissent from the proposed Acquisition  transaction
and obtain  cash  payment  of the fair value of his/her  shares in the event the
Acquisition transaction is effectuated. Fair value of the shares means the value
of the  shares  immediately  before  the  effective  date  of  the  Acquisition,
excluding any appreciation or depreciation in anticipation of the Acquisition.

A Shareholder who desires to exercise his or her dissenters' right, must:

          1.   Cause  WESC to  receive,  before the  Shareholder  vote is taken,
               written  notice of his/her intent to demand payment for shares if
               the proposed Acquisition is effectuated; and

          2.   Not  vote  any  of  his/her  shares  in  favor  of  the  proposed
               Acquisition.

     Notice  must be sent in  writing,  postage  prepaid,  and  adressed  to the
Secretary of the Company at the  Company's  offices  located at 5250 S. Commerce
Dr., Suite 101, Salt Lake City Utah 84107.
<PAGE>


     RIGHTS  OF A  DISSENTING  SHAREHOLDER  TO  DEMAND  PAYMENT  ARE LOST IF THE
DISSENTERVOTES  IN FAVOR OF THE  PROPOSAL  OR FAILS TO GIVE  WRITTEN  NOTICE  OF
INTENT TO DEMAND PAYMENT AS ABOVE DESCRIBED.

If the  Acquisition is effectuated  over the dissent of a Shareholder,  a notice
will be sent to the Shareholder within ten (10) days after the effective date of
Acquisition  approval  by  Shareholders.  That  notice will state when and where
written demand for payment must be sent and when certificates for shares must be
deposited  by the  Shareholder  to  effectuate  the  purchase of shares from the
dissenting Shareholder.

RIGHTS OF THE  DISSENTER  TO DEMAND  PAYMENT  MAY ALSO BE LOST IF THE  DISSENTER
FAILS TO TIMELY MAKE WRITTEN  DEMAND FOR PAYMENT AFTER  RECEIVING THE SUBSEQUENT
NOTICE OF HOW TO MAKE WRITTEN DEMAND AND TENDER CERTIFICATES.



                                     PART 13

                               DISSENTERS' RIGHTS

16-10a-1301.  Definitions.

For purposes of Part 13:
  (1)  "Beneficial  shareholder"  means the person who is a beneficial  owner of
shares held in a voting trust or by a nominee as the record shareholder.
  (2) "Corporation means the issuer of the shares held by a dissenter before the
corporate action,  or the surviving or acquiring  corporation by merger or share
exchange of that issuer.
  (3) "Dissenter"  means a shareholder who is entitled to dissent from corporate
action under Section  16-10a-1302  and who exercises  that right when and in the
manner required by Sections 16-10a-1320 through 16-10a-1328.
  (4) "Fair value" with respect to a dissenter's shares,  means the value of the
shares  immediately before the effectuation of the corporate action to which the
dissenter objects, excluding any appreciation or depreciation in anticipation of
the corporate action.
  (5) "Interest"  means interest from the effective date of the corporate action
until the date of payment,  at the statutory  rate set forth in Section  15-1-1,
compounded annually.
  (6) "Record  shareholder" means the person in whose name shares are registered
in the  records of a  corporation  or the  beneficial  owner of shares  that are
registered  in the name of a  nominee  to the  extent  the  beneficial  owner is
recognized  by the  corporation  as  the  shareholder  as  provided  in  Section
16-10a-723.
  (7)  "Shareholder" means the record shareholder or the beneficial shareholder.

  History:C.1953, 16-10a-1301,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277,138.            249 makes the act effective on July 
                                           1, 1992.

                              COLLATERAL REFERENCES

  Am. Jur 2d. - 18A Am. Jur 2d Corporations 836;      A.L.R.-"Golden parachute"
19 Am. Jur 2d Corporations 2574, 2582 to 2586         defense to hostile
C.J.S. - 19 C.J.S. Corporations 799 to 801            corporate  takeover,  66
                                                      A.L.R.4th 138.
                                                      Lockup option defense to 
                                                      hostile corporate takeover
                                                      , 66 A.L.R.4th 180.
                                                      Key Numbers. - 
                                                      Corporations  584.

16-10a-1302.  Right to dissent.

  (1) A  Shareholder,  whether or not  entitled to vote,  is entitled to dissent
from,  and obtain  payment of the fair value of shares  held by him in the event
of, any of the following corporate actions:
     (a)  consummation  of a plan of merger to which the  corporation is a party
if:
          (I)  shareholder  approval  is  required  for the  merger  by  Section
               16-10a-1103 or the articles of incorporation; or
          (ii) the  corporation  is a subsidiary  that is merged with its parent
               under Section 16-10a-1104;
     (b)  consummation of a plan of share exchange to which the corporation is a
party as the corporation whose shares will be acquired.
     (C) consummation of a sales, lease,  exchange, or other disposition of all,
or substantially all, of the property of the corporation for which a shareholder
vote is required under Subsection  16-10a-1202(1),  but not including a sale for
cash pursuant to a plan by which all or substantially all of the net proceeds of
the sale will be distributed to the shareholders  within one year after the date
of sale; and
     (d) consummation of a sale, lease,  exchange,  or other disposition of all,
or substantially all, of the property of an entity controlled by the corporation

<PAGE>

if the shareholders of the corporation were entitled to vote upon the consent of
the corporation to the disposition pursuant to Subsection 16-10a-1202(2).
 
 (2) A shareholder  is entitled to dissent and obtain payment of the fair value
of his  shares in the  event of any other  corporate  action to the  extent  the
articles of incorporation,  bylaws, or a resolution of the board of directors so
provides.
  (3)  Notwithstanding  the other provisions of this part,  except to the extent
otherwise provided in the articles of incorporation,  bylaws, or a resolution of
the board of directors,  and subject to the  limitations set forth in Subsection
(4),  a  shareholder  is not  entitled  to  dissent  and  obtain  payment  under
Subsection  (1) of the fair value of the shares of any class or series of shares
which either were listed on a national  securities exchange registered under the
federal Securities  Exchange Act of 1934, as amended,  or on the National Market
System of the National  Association of Securities  Dealers  Automated  Quotation
System, or were held of record by more than 2,000 shareholders, at the time of:
           (a) the record date fixed under  Section  16-10a-707 to determine the
         shareholders entitled to receive notice of the shareholders' meeting at
         which the corporate action is submitted to a vote;
           (b) the record  date fixed  under  Section  16-10a-704  to  determine
         shareholders  entitled  to sign  writings  consenting  to the  proposed
         corporate action; or
           (c) the  effective  date of the  corporate  action  if the  corporate
         action is authorized other than by a vote of shareholders.
  (4) The  limitation  set  forth  in  Subsection  (3)  does  not  apply  if the
shareholder  will  receive for his shares,  pursuant  to the  corporate  action,
anything except:
           (a) shares of the corporation  surviving the consummation of the plan
           of merger or share exchange; (b) shares of a corporation which at the
           effective date of the plan of merger or share exchange
         either  will be listed on a  national  securities  exchange  registered
         under the federal  Securities  Exchange Act of 1934, as amended,  or on
         the National  Market System of the National  Association  of Securities
         Dealers  Automated  Quotation System, or will be held of record by more
         than 2,000 shareholders;
           (c)  cash in lieu of fractional shares; or
           (d)  any  combination of the shares  described in Subsection (4), or 
                cash in lieu of fractional shares.
     (5) A  shareholder  entitled to dissent  and obtain  payment for his shares
under this part may not challenge the corporate  action creating the entitlement
unless  the  action is  unlawful  or  fraudulent  with  respect to him or to the
corporation.


  History:C.1953, 16-10a-1302,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 139.           249 makes the act effective on July 1
                                           , 1992.

                              COLLATERAL REFERENCES

A.L.R. - Propriety of applying              or its  shareholders  from minority
minority discount shareholders,to           13 A.L.R.5th 840
value of shares purchased by 
corporation or

16-10a-1303.  Dissent by nominees and beneficial owners.

  (1) A record  shareholder may assert  dissenters'  rights as to fewer than all
the shares registered in his name only if the shareholder  dissents with respect
to all shares beneficially owned by any one person and causes the corporation to
receive written notice which states the dissent and the name and address of each
person on whose behalf  dissenters'  rights are being asserted.  The rights of a
partial  dissenter  under this  subsection are determined as if the shares as to
which the  shareholder  dissents and the other shares held of record by him were
registered in the names of different shareholders.

<PAGE>

     (2) A beneficial  shareholder  may assert  dissenters'  rights as to shares
held on his behalf only if:
          (a)  the beneficial  shareholder causes the corporation to receive the
               record  shareholder's  written  consent  tot he dissent not later
               than the  time the  beneficial  shareholder  asserts  dissenters'
               rights; and
          (b)  the beneficial shareholder dissents with respect to all shares of
               which he is the beneficial shareholder.
  (3) The corporation may require that, when a record shareholder  dissents with
respect  to the shares  held by any one or more  beneficial  shareholders,  each
beneficial  shareholder  must  certify to the  corporation  that both he and the
record  shareholders of all shares owned  beneficially by him have asserted,  or
will timely  assert,  dissenters'  rights as to all the shares  unlimited on the
ability to exercise  dissenters'  rights. The certification  requirement must be
stated in the dissenters' notice given pursuant to Section 16-10a-1322.

  History:C.1953, 16-10a-1303,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch.277, 140.            249 makes the act effective on July 1
                                           , 1992.

16-10a-1320.  Notice of dissenters' rights.

  (1) If a proposed  corporate action creating  dissenters' rights under Section
16-10a-1302  is  submitted  to a vote at a  shareholders'  meeting,  the meeting
notice must be sent to all  shareholders of the corporation as of the applicable
record date, whether or not they are entitled to vote at the meeting. The notice
shall  state that  shareholders  are or may be  entitled  to assert  dissenters'
rights under this part.  The notice must be  accompanied  by a copy of this part
and the materials,  if any, that under this chapter are required to be given the
shareholders entitled to vote on the proposed action at the meeting.  Failure to
give notice as required by this  subsection  does not affect any action taken at
the shareholders' meeting for which the notice was to have been given.
  (2) If a proposed  corporate action creating  dissenters' rights under Section
16-10a-1302 is authorized without a meeting of shareholders  pursuant to Section
16-10a-704,  any  written or oral  solicitation  of a  shareholder  to execute a
written  consent  to the  action  contemplated  by  Section  16-10a-704  must be
accompanied or preceded by a written notice stating that shareholders are or may
be  entitled to assert  dissenters'  rights  under this part,  by a copy of this
part,  and by the  materials,  if any,  that under this chapter  would have been
required to be given to shareholders  entitled to vote on the proposed action if
the proposed action were submitted to a vote at a shareholders' meeting. Failure
to give written notice as provided by this subsection does not affect any action
taken  pursuant  to  Section  16-10a-704  for which the  notice was to have been
given.

  History:C.1953, 16-10a-1320,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 141.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1321.  Demand for payment - Eligibility and notice of intent.

  (1) If a proposed  corporate action creating  dissenters' rights under Section
16-10a-1302 is submitted to a vote at a shareholders' meeting, a shareholder who
wishes to assert dissenters' rights:
           (a) must cause the corporation to receive,  before the vote is taken,
         written  notice  of his  intent  to demand  payment  for  shares if the
         proposed action is effectuated; and
           (b)  may not vote any of his shares in favor of the proposed action.
  (2) If a proposed  corporate action creating  dissenters' rights under Section
16-10a-1302 is authorized without a meeting of shareholders  pursuant to Section
16-10a-704,  a  shareholder  who  wishes to assert  dissenters'  rights  may not
execute a writing consenting to the proposed corporate action.
  (3) In order to be  entitled  to payment  for shares  under this part,  unless
otherwise  provided in the articles of  incorporation,  bylaws,  or a resolution
adopted by the board of directors,  a  shareholder  must have been a shareholder
with  respect  to the shares for which  payment is  demanded  as of the date the

<PAGE>

proposed corporate action creating  dissenters' rights under Section 16-10a-1302
is approved by the shareholders,  if shareholder approval is required,  or as of
the effective date of the corporate action if the corporate action is authorized
other than by a vote of shareholders.
     (4) A shareholder who does not satisfy the  requirements of Subsections (1)
through (3) is not entitled to payment for shares under this part.

  History:C.1953, 16-10a-1321,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 142.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1322.  Dissenters' notice.

  (1) If proposed  corporate  action creating  dissenters'  rights under Section
16-10a-1302  is authorized,  the  corporation  shall give a written  dissenters'
notice to all  shareholders  who are entitled to demand payment for their shares
under this part.
  (2) The  dissenters'  notice  required by Subsection (1) must be sent no later
than  ten  days  after  the  effective  date of the  corporate  action  creating
dissenters' rights under Section 16-10a-1302, and shall:
          (a)  state that the corporate  action was authorized and the effective
               date or proposed effective date of the corporate action;
          (b)  state an address at which the  corporation  will receive  payment
               demands  and an address at which  certificates  for  certificated
               shares must be deposited;
          (c)  inform holders of  uncertificated  shares to what extent transfer
               of the shares  will be  restricted  after the  payment  demand is
               received;
          (d)  supply  a form for  demanding  payment,  which  form  requests  a
               dissenter to state an address to which payment is to be made;
          (e)  set a date by which the  corporation  must  receive  the  payment
               demand and by which certificates for certificated  shares must be
               deposited  at the address  indicated in the  dissenters'  notice,
               which  dates may not be fewer than 30 nor more than 70 days after
               the date the  dissenters'  notice  required by Subsection  (1) is
               given;
          (f)  state the requirement contemplated by Subsection  16-10a-1303(3),
               if the requirement is imposed; and
          (g)  be accompanied by a copy of this part.

  History:C.1953, 16-10a-1322,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 143.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1323.  Procedure to demand payment.

  (1) A  shareholder  who is given a  dissenters'  notice  described  in Section
16-10a-1322,  who meets the requirements of Section  16-10a-1321,  and wishes to
assert  dissenters' rights must, in accordance with the terms of the dissenters'
notice:
          (a)  cause the corporation to receive a payment  demand,  which may be
               the payment demand form  contemplated in Section  16-10a-1322 (2)
               (d), duly completed, or may be stated in another writing;
          (b)  deposit  certificates for his  certificated  shares in accordance
               with the terms of the dissenters' notice; and
          (c)  if  required  by  the  corporation  in  the  dissenters'   notice
               described  in Section  16-10a-1322,  as  contemplated  by Section
               16-10a-1327,  certify in writing,  in or with the payment demand,
               whether  or not he or the  person  on  whose  behalf  he  asserts
               dissenters'  rights acquired  beneficial  ownership of the shares
               before  the date of the first  announcement  to news  media or to
               shareholders  of the  terms  of  the  proposed  corporate  action
               creating dissenters' rights under Section 16-10a-1302.
  (2) A  shareholder  who demands  payment in  accordance  with  Subsection  (1)
retains  all rights of a  shareholder  except the right to  transfer  the shares

<PAGE>

until the  effective  date of the proposed  corporate  action giving rise to the
exercise of dissenters' rights and has only the right to receive payment for the
shares after the effective date of the corporate action.
  (3) A shareholder  who does not demand payment and deposit share  certificates
as required, by the date or dates set in the dissenters' notice, is not entitled
to payment for shares under this part.

  History:C.1953, 16-10a-1323,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 144.           249 makes the act effective on July 1
                                           , 1992.

                              COLLATERAL REFERENCES

A.L.R. - Timeliness and sufficiency of       tion or  merger  and of his  demand
dissenting stockholder's notice of his       for his shares, 40 A.L.R. 3d 260.
objection to consolida- 

16-10a-1324.  Uncertificated shares.

  (1) Upon  receipt of a demand for payment  under  Section  16-10a-1323  from a
shareholder  holding  uncertificated  shares,  and in  lieu  of the  deposit  of
certificates  representing the shares, the corporation may restrict the transfer
of the shares until the proposed  corporate  action is taken or the restrictions
are released under Section 16-10a-1326.
  (2) In all other  respects,  the  provisions of Section  16-10a-1323  apply to
shareholders who own uncertificated shares.

  History:C.1953, 16-10a-1324,             Effective Dates. - Laws 1992, ch 277,
enacted by, L.1992 ch. 277, 145.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1325.  Payment.

  (1) Except as provided in Section 16-10a-1327, upon the later of the effective
date  of  the  corporate  action  creating   dissenters'  rights  under  Section
16-10a-1302,  and receipt by the  corporation of each payment demand pursuant to
Section  16-10a-1323,  the  corporation  shall pay the  amount  the  corporation
estimates to be the fair value of the dissenter's  shares, plus interest to each
dissenter  who  has  complied  with  Section  16-10a-1323,  and  who  meets  the
requirements of Section 16-10a-1321, and who has not yet received payment.
  (2)  Each payment made pursuant to Subsection (1) must be accompanied by:
           (a) (I) (A) the corporation's balance sheet as of the end of its most
         recent fiscal year, or if not available,  a fiscal year ending not more
         than 16 months before the date of payment;
                 (B)  an income statement for that year;
                 (C) a statement of changes in shareholders'  equity for that
                year  and a  statement  of cash  flow for  that  year,  if the
                corporation    customarily   provides   such   statements   to
                shareholders; and
                 (D)  the latest available interim financial statements, if any;
                (ii) the balance sheet and statements  referred to in Subsection
         (I) must be audited if the  corporation  customarily  provides  audited
         financial statements to shareholders;
     (b) a  statement  of the  corporation's  estimate  of the fair value of the
shares and the amount of interest payable with respect to the shares;
     (c) a statement of the  dissenter's  right to demand  payment under Section
16-10a-1328; and
     (d) a copy of this part.

  History:C.1953, 16-10a-1325,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 146.           249 makes the act effective on July 1
                                           , 1992.

<PAGE>


16-10a-1326.  Failure to take action.

  (1) If the effective date of the corporate action creating  dissenters' rights
under  Section  16-10a-1302  does not occur within 60 days after the date set by
the  corporation  as the date by which  the  corporation  must  receive  payment
demands as provided in Section  16-10a-1322,  the  corporation  shall return all
deposited   certificates  and  release  the  transfer  restrictions  imposed  on
uncertificated  shares,  and all shareholders who submitted a demand for payment
pursuant  to  Section   16-10a-1323  shall  thereafter  have  all  rights  of  a
shareholder as if no demand for payment had been made.
  (2) If the effective date of the corporate action creating  dissenters' rights
under  Section  16-10a-1302  occurs  more than 60 days after the date set by the
corporation as the date by which the corporation must receive payment demands as
provided  in  Section  16-10a-1322,  then  the  corporation  shall  send  a  new
dissenters'  notice, as provided in Section  16-10a-1322,  and the provisions of
Sections 16-10a-1323 through 16-10a-1328 shall again be applicable.

  History:C.1953, 16-10a-1326,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 147.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1327.  Special provisions relating to shares acquired after announcement
of proposed corporate action.

  (1) A corporation  may, with the dissenters'  notice given pursuant to Section
16-10a-1322,  state  the  date of the  first  announcement  to news  media or to
shareholders of the terms of the proposed corporate action creating  dissenters'
rights  under  Section  16-10a-1302  and state that a  shareholder  who  asserts
dissenters'  rights  must  certify in writing,  in or with the  payment  demand,
whether or not he or the person on whose  behalf he asserts  dissenters'  rights
acquired  beneficial  ownership of the shares before that date.  With respect to
any  dissenter  who does not certify in writing,  in or with the payment  demand
that he or the person on whose behalf the dissenters' rights are being asserted,
acquired  beneficial  ownership of the shares before that date, the  corporation
may, in lieu of making the payment  provided  in Section  16-10a-1325,  offer to
make payment if the dissenter  agrees to accept it in full  satisfaction  of his
demand.
  (2) An  offer  to make  payment  under  Subsection  (1)  shall  include  or be
accompanied by the information required by Subsection 16-10a-1325(2).

  History:C.1953, 16-10a-1327,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 148.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1328.  Procedure for shareholder dissatisfied with payment or offer.

  (1) A  dissenter  who has not  accepted an offer made by a  corporation  under
Section 16-10a-1327 may notify the corporation in writing of his own estimate of
the fair value of his shares and demand  payment of the estimated  amount,  plus
interest, less any payment made under Section 16-10a-1325, if:
           (a) the  dissenter  believes  that  the  amount  paid  under  Section
         16-10a-1325 or offered under Section  16-10a-1327 is less than the fair
         value of the shares;
           (b) the corporation  fails to make payment under Section  16-10a-1325
         within  60 days  after the date set by the  corporation  as the date by
         which it must receive the payment demand; or
           (c) the  corporation,  having failing to take the proposed  corporate
         action  creating  dissenter's  rights,  does not return  the  deposited
         certificates   or  release  the   transfer   restrictions   imposed  on
         uncertificated shares as required by Section 16-10a-1326.
  (2) A dissenter  waives the right to demand  payment under this section unless
he causes the  corporation  to receive  the notice  required by  Subsection  (1)
within 30 days after the corporation made or offered payment for his shares.
<PAGE>

  History:C.1953, 16-10a-1328,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 149.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1330.  Judicial appraisal of shares - Court action.

  (1) If a demand for payment under Section 16-10a-1328 remains unresolved,  the
corporation  shall  commence a  proceeding  within 60 days after  receiving  the
payment demand  contemplated by Section  16-10a-1328,  and petition the court to
determine  the fair  value of the  shares  and the  amount of  interest.  If the
corporation does not commence the proceeding  within the 60-day period, it shall
pay each dissenter whose demand remains unresolved the amount demanded.
  (2) The corporation shall commence the proceeding  described in Subsection (1)
in the  district  court of the  county in this  state  where  the  corporation's
principal  office,  or if it has no principal  office in this state,  the county
where  its  registered  office  is  located.  If the  corporation  is a  foreign
corporation  without a registered  office in this state,  it shall  commence the
proceeding  in the  county  in this  state  where the  registered  office of the
domestic  corporation merged with, or whose shares were acquired by, the foreign
corporation was located.
  (3)  The  corporation  shall  make  all  dissenters  who  have  satisfied  the
requirements of Sections 16-10a-1321,  16-10a-1323, and 16-10a-1328,  whether or
not they are residents of this state whose demands remain unresolved, parties to
the proceeding commenced under Subsection (2) as an action against their shares.
All such  dissenters  who are named as parties must be served with a copy of the
petition.  Service on each  dissenter may be by registered or certified  mail to
the address stated in his payment  demand made pursuant to Section  16-10a-1328.
If no  address  is  stated in the  payment  demand,  service  may be made at the
address stated in the payment demand given pursuant to Section  16-10a-1323.  If
no address is stated in the payment  demand,  service may be made at the address
shown  on the  corporation's  current  record  of  shareholders  for the  record
shareholder holding the dissenter's  shares.  Service may also be made otherwise
as provided by law.
  (4) The  jurisdiction of the court in which the proceedings is commenced under
Subsection  (2) is plenary  and  exclusive.  The court may  appoint  one or more
persons as appraisers to receive evidence and recommend decision on the question
of fair value.  The appraisers have the powers described in the order appointing
them,  or in any  amendment  to it.  The  dissenters  are  entitled  to the same
discovery rights as parties in other civil proceedings.
  (5)  Each  dissenter  made  a  party  to  the  proceeding  commenced  under
Subsection (2) is entitled to judgment:
          (a)  for the  amount,  if any,  by which the court finds that the fair
               value of his shares,  plus  interest,  exceeds the amount paid by
               the corporation pursuant to Section 16-10a-1325; or
          (b)  for  the  fair  value,   plus   interest,   of  the   dissenter's
               after-acquired  shares  for  which  the  corporation  elected  to
               withhold payment under Section 16-10a-1327.

  History:C.1953, 16-10a-1330,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 150.           249 makes the act effective on July 1
                                           , 1992.

16-10a-1331.  Court costs and counsel fees.

  (1) The court in an appraisal  proceedings commenced under Section 16-10a-1330
shall  determine  all  costs  of  the  proceedings,   including  the  reasonable
compensation and expenses of appraisers  appointed by the court. The court shall
assess the costs against the corporation, except that the court may assess costs
against all or some of the dissenters,  in amounts the court finds equitable, to
the extent the court finds that the dissenters acted  arbitrarily,  vexatiously,
or not in good faith in demanding payment under Section 16-10a-1328.
  (2) The court may also assess the fees and expenses of counsel and experts for
the respective parties, in amounts the court finds equitable:

<PAGE>

           (a) against the  corporation and in favor of any or all dissenters if
         the court finds the corporation did not  substantially  comply with the
         requirements of Sections 16-10a-1320 through 16-10a-1328; or
           (b) against  either the  corporation  or one or more  dissenters,  in
         favor of any other  party,  if the court  finds that the party  against
         whom the fees and expenses are assessed acted arbitrarily, vexatiously,
         or not in good faith with respect to the rights provided by this part.
  (3) If the court finds that the services of counsel for any dissenter  were of
substantial benefit to other dissenters  similarly  situated,  and that the fees
for those services should not be assessed against the corporation, the court may
award to those counsel reasonable fees to be paid out of the amounts awarded the
dissenters who were benefited.

  History:C.1953, 16-10a-1331,             Effective Dates. - Laws 1992, ch 277,
enacted by L.1992, ch. 277, 151.           249 makes the act effective on July 1
                                           , 1992.



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