WASATCH EDUCATION SYSTEMS CORP /UT/
10KSB, 1996-09-30
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: MALLON RESOURCES CORP, 8-K, 1996-09-30
Next: FIRST BANCORP /IN/, 10-K, 1996-09-30





                                   Form 10-KSB

      [X]  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934 [Fee Required]
                For the fiscal year ended June 30, 1996

      [  ] TRANSITIONAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURI-
           TIES EXCHANGE ACT OF 1934 [No Fee Required]
                For the transition period from   to

                    Commission file number 0-17190

                    WASATCH EDUCATION SYSTEMS CORPORATION
                    -------------------------------------
                (Name of small business issuer in its charter)

              UTAH                                      87-0458433
              ----                                      ----------
  (State or other jurisdiction of         (I.R.S. Employer Identification No.)
   incorporation or organization)

     5250 South 300 West, Suite 101
          Salt Lake City, Utah                                84107
          --------------------                                -----
(Address of principal executive offices)                    (Zip Code)

Issuer's telephone number (801) 261-1001

Securities registered under Section 12(b) of the Exchange Act: None

Securities registered under Section 12(g) of the Exchange Act:

                        Common Stock, no par value
                        --------------------------
                             (Title of class)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days. Yes X No

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of  Regulation  S-B  contained  in  this  form,  and no  disclosure  will be
contained,  to the  best of  registrant's  knowledge,  in  definitive  proxy  or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10-KSB. [X]

     Issuer's revenues for fiscal year ended June 30, 1996 were $3,500,251.

     The  aggregate  market  value of the voting  stock  held by  non-affiliates
computed by the average bid and asked  prices of such stock as of  September  8,
1996 was $446,154.

     The number of shares  outstanding of issuer's  common stock as of September
8, 1996 was 3,579,229.


<PAGE>

                                 FORM 10-KSB

                                    PART I

ITEM 1.  BUSINESS
         --------

General Description
- -------------------

     Wasatch  Education  Systems  Corporation (the "Company" or "Wasatch") began
operations in 1984, was  incorporated  in 1988 in the State of Utah. The Company
develops and markets  computer  instructional  systems  ("CAI  Systems") for the
pre-school,  elementary,  secondary,  adult  education and home school  markets.
Schools  utilize the  Company's  products to offer  their  students  self-paced,
individualized courses in reading, writing, science, life skills and high school
equivalency  ("GED") test  preparation  as well as phonics,  basic  skills,  job
skills and interdisciplinary, real world based projects. The CAI Systems sold by
the Company are typically  used to supplement a school's  regular  instructional
programs.

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


The Market
- ----------

      With the  introduction  of personal  computers  in the schools in the late
1970's and early 1980's,  drill and practice type courseware on diskettes became
popular.  Later,  as the  advantages  of  networking  these  personal  computers
together  and  sharing  software  and data  files  became  apparent,  integrated
learning  systems  ("ILS")  which  address  broad  curriculum  needs  became the
standard for schools throughout the country that were introducing their students
to technology based learning.  Currently,  both  comprehensive  ILS solutions as
well as individual  stand alone courseware is popular in the markets serviced by
the  Company.  The Company  offers  both  comprehensive  ILS and  individualized
courseware products for sale.


 The Company's Products
 ----------------------

     The Company provides 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 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  recordkeeping,  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.

<PAGE>


     The Company has designed its project-based multimedia Courseware to present
skills in  meaningful  and  engaging  real-world  settings.  Students  using the
Wasatch Courseware are drawn into stimulating  worlds of  problem-solving  where
they locate and use information,  identify resources,  observe different careers
in action,  and make decisions to solve problems and produce products.  Students
also have access to extensive scored learning  activities which give the support
and practice  needed to produce the  products  required  for each  project.  The
Company's  Courseware combines powerful  educational content with a rich variety
of  easy-to-use  integrated  tools  redefining  educational  courseware  for the
kindergarten through adult learner.

      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.

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

     Two new courses were  developed and introduced by the Company during fiscal
year 1996.  One course,  Basic Skills for the Real World,  is comprised of eight
units  designed for adult and  alternative  education  students.  This course is
useful with students who are beginning readers,  using over 70 hours of audio to
present a variety of life and job skills.  The second course, Job Skills for the
Real World,  helps students explore their interests and career options and learn
effective  methods  to obtain a job  utilizing  their  skills.  A third  course,
Phonics for the Real World  which was  released  in July 1996,  is designed  for
primary  grade  students.  It is a  fully-voiced  multimedia  phonics-in-context
program which is useful as a  self-contained  phonics  program or as a companion
product to the Projects for the Real World for grades K-3.

      Fiscal year 1996  development  projects also included  programming  all MS
Windows products to run with MS Windows 95 and Novell 4.x with VLM's.

      All of the Company's products run in a managed  environment which provides
reporting of data such as courseware scores and time on task. All Courseware can
be  delivered  via  local  networks  or   non-networked   CD-ROM  on  individual
workstations.


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.

<PAGE>


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 1984 to June 30, 1996,  the Company has  cumulatively
spent $16,421,000 for research and product development.  During the fiscal years
ended June 30,  1996 and 1995,  the Company  spent  approximately  $336,000  and
$309,000,  respectively,  on expensed  product  development.  In  addition,  the
Company spent  approximately  $570,000 and  $1,269,000 in the fiscal years ended
June  30,  1996  and  1995,  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 provided by continuing  operations.  The new
products will improve the  Company's  offerings in K-12  communication  arts and
adult basic education. 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.


Marketing and Sales
- -------------------

     The Company  sells its  products to a variety of customers  including  K-12
school  districts,  private schools,  universities,  adult education centers and
corporate  education centers. As of June 30, 1996, the Company had two full time
sales managers who directed 30  geographically-based  dealer  organizations  and
independent sales  representatives.  The Company has non-exclusive  arrangements
with its dealers  and  independent  representatives  that can be  terminated  by
either party at any time without cause. The Company sells its products both as a
comprehensive, bundled Integrated Learning System (ILS) and as individual units.
The MS DOS and MS Windows  based  products can run on local  network or on stand
alone PC  computers.  As of June 30, 1996,  the Company had sold its products to
over  370  school  districts  for use in 905  schools  on  approximately  20,000
individual networked workstations throughout the United States.

      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 efforts of the
sales  representatives  have been augmented this past year with catalog mailings
and follow up  telemarketing  efforts.  These  efforts not only result in direct
sales, they also identify  potential ILS customers that require the attention of
the sales representatives.


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.  These  companies
generally  distribute  their  products via  telemarketing  and catalog  sales to
individuals as well as school districts.

<PAGE>


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

      Although the Company believes that its products  compete  effectively with
its  competitors  in  term of  price,  quality  and  features,  there  can be no
assurance  that the Company will be able to remain  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  some  companies may hold a position of dominance in
certain portions of the market, no one company dominates the entire market.  The
Company competes against different  companies  depending on the type of sale and
the region of the United States.


Product Protection
- ------------------

     The  Company's  success is  dependent  to a large  extent on its ability to
protect its proprietary interest in its software products.  To achieve this end,
the Company requires its employees to enter into confidentiality  agreements and
asks all customers to sign license  agreements that prohibit the reproduction or
other unauthorized use of the Company's proprietary  software;  however, not all
customers have signed such licensing 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 not 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  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  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.

<PAGE>

     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 alternative  sources, 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 4 persons in sales,  marketing,  and
related  activities;  7 persons in product  development;  11 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.

      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.


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, 1996, a small number of
school  districts  generated a  disproportionate  amount of the Company's annual
revenues. (See Note 9 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.


<PAGE>

      At June 30, 1996, 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 $224,000. This amount will be
recognized as revenue during fiscal year 1997 as the services are completed.



ITEM 2.  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 taxes)  through  March 31, 1997 is $115,236.  The Company also entered into a
three-year  lease on property  located in Park City,  Utah through  December 31,
1998.  The annual base rent  (inclusive of taxes)  through  December 31, 1996 is
$71,016. (See Note 6 to the Financial Statements.)


ITEM 3.  LEGAL PROCEEDINGS
         -----------------

      No legal proceedings against the Company were pending as of June 30, 1996.


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

      The Company held its Annual Meeting of  Shareholders  on January 26, 1996.
The following  members of the Board of Directors were elected for one-year terms
expiring  at the meeting of  shareholders  in 1997,  or until  their  respective
successors are elected and qualified.

            Name           Shares Voted For     Shares Withheld
            ----           ----------------     ---------------
         Barbara Morris       2,902,316             4,706
         Gregory George       2,901,688             5,334
         Jeffrey Keimer       2,901,837             5,125
         Carolyn Poe          2,903,339             3,623

The shareholders  ratified the adoption of the Company's 1995 Executive  Officer
Stock Option Plan.

         Shares Voted For  Shares Voted Against    Abstentions
         ----------------  --------------------    -----------
           2,486,752            19,219              5,752

The  shareholders  ratified the adoption of the Company's  1995  Employee  Stock
Option Plan.

         Shares Voted For  Shares Voted Against    Abstentions
         ----------------  --------------------    -----------
           2,493,107            15,201              3,415

The shareholders  ratified the appointment of Arthur Andersen LLP as independent
public accountants for the Company for the fiscal year ended June 30, 1996.

         Shares Voted For  Shares Voted Against    Abstentions
         ----------------  --------------------    -----------
           2,903,065             1,115              2,842



<PAGE>


                                 FORM 10-KSB

                                   PART II

ITEM 5. 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  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, 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

Fiscal Year Ended June 30, 1996
- -------------------------------
1st Quarter ended September 30, 1995     $0.156           $0.094
2nd Quarter ended December 31, 1995       2.625            0.094
3rd Quarter ended March 31, 1996          0.750            0.500
4th Quarter ended June 30, 1996           0.500            0.500

(B) Approximate Number of Equity Security Holders
    ---------------------------------------------

      As of June 30, 1996, the Company had 497 common and preferred stockholders
of record.

(C) Dividends
    ---------

      The Company has never paid a dividend on its Preferred  Stock.  As of June
30, 1996, 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 7 to the Financial Statements).

      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>



ITEM 6.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND
         --------------------------------------------------------------------
         RESULTS OF OPERATIONS
         ---------------------

Results of Operations:
- ----------------------

Fiscal Year 1996 compared to Fiscal Year 1995:

      The following are explanations of significant period to period changes for
the fiscal year ended June 30,  1996  compared to the fiscal year ended June 30,
1995.

     Revenue  for the fiscal year ended June 30,  1996 of  $3,500,000  decreased
$1,975,000 or 36 percent,  compared to $5,475,000 for the fiscal year ended June
30, 1995.  Courseware  license  revenues  decreased 36 percent or  $1,483,000 to
$2,684,000  for the fiscal year ended June 30,  1996,  from  $4,167,000  for the
fiscal year ended June 30, 1995. This decrease is primarily  attributable to the
downtime  incurred from the  reorganization  of the Company's  sales force.  The
Company has shifted  from a  combination  of a direct sales force and dealers to
exclusively  dealers  and  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 year as  schools  with  Chapter I money  available  seemed
reluctant to commit these funds.  Services and other revenues decreased $492,000
or 38  percent  to  $816,000  for the  fiscal  year  ended  June 30,  1996  from
$1,308,000  for the fiscal year ended June 30,  1995.  Of this,  $101,000 is the
result of the Company  eliminating,  except in limited  situations,  the sale of
computer  hardware along with its Courseware.  Support renewal  revenues for the
fiscal  year ended June 30, 1996 of  $537,000  decreased  $308,000 or 36 percent
compared to $845,000 for the fiscal year ended June 30, 1995.  This  decrease is
primarily the result of delays in receiving annual contracts from customers, the
most notable of which was the Chicago area schools where  approval of the annual
contract has been delayed.

     Gross  margins  decreased  $1,678,000  to  $2,004,000 at June 30, 1996 from
$3,682,000  at June 30, 1995.  This  decrease is  primarily  the result of lower
overall sales. The gross margin as a percent of revenue  decreased 10 percent to
57 percent  for the fiscal  year  ended  June 30,  1996 from 67 percent  for the
fiscal year ended June 30,  1995.  The gross  margin as a percent of revenue for
service and other revenues increased 9 percent to 46 percent for the fiscal year
ended June 30, 1996 from 37 percent for the fiscal year ended June 30, 1995.

     Operating expenses decreased by 6 percent or $167,000 to $2,558,000 for the
fiscal year ended June 30, 1996 from  $2,725,000  for the fiscal year ended June
30, 1995. Of this, $180,000 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 increased $56,000 to $1,482,000 at
June 30, 1996 from  $1,426,000  at June 30,  1995.  The  Company's  research and
development  costs  increased  by $27,000 due to the Company  expensing a larger
percentage of courseware development costs.

     Operating  income  decreased  by  $1,511,000  to a loss of $554,000 for the
fiscal  year ended June 30,  1996 from  income of  $957,000  for the fiscal year
ended June 30, 1995.

<PAGE>


     Net interest expense  decreased by $595,000 to $161,000 for the fiscal year
ended June 30, 1996 from $756,000 for the fiscal year ended June 30, 1995.  This
increase was  primarily the result of $5,500,000 of related party debt which was
converted into a combination  of Series C  non-convertible  preferred  stock and
common stock.  Additionally,  in this  transaction  over  $1,000,000 in accrued,
unpaid interest was forgiven and recognized as an extraordinary item on the June
30, 1995 statement of operations.

     The net income for the Company  decreased  $1,934,000  to a loss of $85,000
for the fiscal year ended June 30, 1996 from income of $1,219,000 for the fiscal
year ended June 30, 1995. This decrease is the result of lower overall sales.


Liquidity and Capital Resources:
- --------------------------------

     The  Company  ended June 30,  1996 with liquid  assets  (cash and  accounts
receivable) of $988,000, a decrease of 43 percent or $756,000 from June 30, 1995
when liquid resources were $1,744,000. Accounts receivable decreased $759,000 or
46 percent to $889,000 at June 30, 1996 from  $1,648,000 at June 30, 1995.  This
decrease was the result of lower sales during the fourth  quarter of fiscal year
1996.  Cash  increased by $24,000  primarily due to a more  concerted  effort to
collect outstanding accounts receivable.

     Current  assets  decreased by $776,000 or 42 percent to  $1,092,000 at June
30, 1996 from  $1,868,000  at June 30, 1995.  This  decrease was  primarily  the
result of a $759,000 decrease in accounts  receivable  discussed above which was
partially offset by an increase of $24,000 in cash.

     Long-term  assets decreased  $521,000 or 11 percent,  to $4,212,000 at June
30, 1996 from  $4,733,000 at June 30, 1995. Of this,  $424,000 was a decrease in
courseware development costs resulting from increased levels of amortization and
lower overall  development  dollars  being  capitalized.  Fixed assets  declined
$77,000 due primarily to normal depreciation of fixed assets.

     Current  liabilities  increased by $615,000 to  $1,852,000 at June 30, 1996
from $1,237,000 at June 30, 1995. Of this increase, $1,197,000 resulted from the
classification  of the  convertible  subordinated  debentures  from long-term to
short-term   liabilitites.   Accounts  payable   decreased   $190,000.   Accrued
liabilities  decreased  $295,000  primarily  as the result of the  payment of an
accrued sales tax  liability as well as a decline in accrued  royalties to third
party software  suppliers.  Deferred revenue decreased  $143,000  primarily as a
result of the  Company  lowering  its annual  renewal fee charged in fiscal year
1996,  in  connection  with a  corresponding  decrease  in the level of services
offered.

     The Company's  working capital balance decreased by $1,391,000 to a deficit
balance of  $760,000  at June 30,  1996 from a positive  position of $631,000 at
June 30, 1995.  This  decrease  primarily  resulted from the  classification  of
$1,197,000 of convertible  subordinated  debentures from long-term to short-term
liabilities.  The  Company's  working  capital  needs  will be  provided  for by
continuing operations

<PAGE>

     Stockholders'  equity  decreased by $715,000 to $3,452,000 at June 30, 1996
from  $4,167,000 at June 30, 1995.  This decrease is the result of a net loss of
$715,000.

     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.  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.  At  June  30,  1996,  $1,197,000  of  convertible
subordinated debentures remain outstanding. The debentures,  originally due July
31, 1996,  have been extended to January 31, 1997. The extension was ratified by
the 66 2/3 percent vote required by debenture holders.

     Effective July 1, 1996 the Company  entered into an  Acquisition  agreement
with Wasatch Interactive Learning  Corporation  ("WILC").  The Company,  pending
shareholder approval, has agreed to sell WILC the Education Market net assets of
the Company relating to or arising out of the Company's  business of developing,
marketing and licensing  proprietary  and third party  educational  software and
related  products and services in the  Education  Market.  The Company,  pending
shareholder approval, also has granted an exclusive, worlwide license to WILC to
market the Company's products and develop  derivative  products in the Education
Market.  The Company will receive cash of $1,500,000  and future  royalties.  In
addition, the Company will retain all capitalized courseware costs,  convertible
subordinated debentures and tax net operating loss carryforwards.

<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,  1996 and the  related  statements  of  operations,
stockholders'  equity  and cash  flows for each of the two  years in the  period
ended June 30, 1996. 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.

As  described  in  Note  10 to the  financial  statements,  pending  shareholder
approval,  the Company  entered into an agreement,  effective July 1, 1996, with
Wasatch Interactive  Learning Corporation ("WILC") to sell to WILC the Education
Market net assets of the Company in exchange for cash of  $1,500,000  and future
royalties based on sales by WILC of Education  Market products and  subsequently
developed derivative  products.  Should this sale be consummated by the Company,
its financial position and results of operations will be substantially different
in future periods. The Company intends to pursue other markets with the proceeds
of the contemplated sale of the Education Market net assets.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Wasatch  Education  Systems
Corporation  as of June 30, 1996 and the results of its  operations and its cash
flows for each of the two years in the period ended June 30, 1996 in  conformity
with generally accepted accounting principles.





ARTHUR ANDERSEN LLP


Salt Lake City, Utah
  August 8, 1996 (except with
   respect to the matter discussed in
   Note 10 for which the date is
   September 24, 1996

<PAGE>


ITEM 7.     Financial Statements

                    Wasatch Education Systems Corporation
                                Balance Sheet
Assets                                                          June 30,
                                                                  1996
                                                             ------------
Current assets:
   Cash                                                      $     99,614
   Accounts  receivable,  net of  allowance  for doubtful
   accounts of $15,000                                            888,681
   Inventories                                                     66,682
   Other current assets                                            36,839
                                                             ------------
      Total current assets                                      1,091,816

Equipment, furniture and fixtures, net of accumulated
   depreciation of $571,683                                       206,444

Courseware development costs, net of accumulated
  amortization of $2,095,898                                    3,987,277

Other assets, net                                                  18,333
                                                             ============
      Total assets                                           $  5,303,870
                                                             ============

Liabilities and stockholders' equity

Current liabilities:
   Convertible subordinated debentures                       $ 1,197,000
   Accounts payable                                              125,733
   Accrued employee costs                                        239,334
   Other accrued liabilities                                      65,673
   Deferred revenue                                              224,241
                                                            ------------
      Total current liabilities                                1,851,981
                                                            ------------

Commitments (Note 6)

Stockholders' equity:
  Preferred stock, 20,000,000 shares authorized:
   Series A convertible  redeemable,  4,429,870 shares
    outstanding, 4,429,870 involuntary liquidation value       4,655,724
   Series B $.375 cumulative convertible redeemable,
    91,151 shares outstanding, $158,254 involuntary
     liquidation value                                           118,496
   Series C redeemable, 5,300,000 shares outstanding,
     $5,300,000 preferred liquidation value                    5,300,000
   Common  stock,  no  par  value; 200,000,000 shares
     authorized, 3,579,229 shares outstanding                 11,754,072
   Accumulated deficit                                       (18,376,403)
                                                            ------------
      Total stockholders' equity                               3,451,889
                                                            ------------
      Total liabilities and stockholders' equity            $  5,303,870
                                                            ============

      The accompanying notes are an integral part of this balance sheet.


<PAGE>


                    Wasatch Education Systems Corporation
                           Statements of Operations

                                                Fiscal year     Fiscal year
                                                ended June      ended June
                                                 30, 1996        30, 1995
                                               -------------   -------------
Revenue:
  Courseware license rights                       $2,684,488      $4,167,357
  Services and other                                 815,763       1,307,824
                                               -------------   -------------
                                                   3,500,251       5,475,181
                                               -------------   -------------
Cost of revenue:
  Courseware license rights                        1,053,028         970,986
  Services and other                                 443,363         822,202
                                               -------------   -------------
                                                   1,496,391       1,793,188
                                               -------------   -------------
Gross margin                                       2,003,860       3,681,993
                                               -------------   -------------
Operating expenses:
  General and administrative                       1,411,566       1,425,985
  Sales and marketing                                809,604         989,442
  Research and development                           336,361         309,358
                                               -------------   -------------
                                                   2,557,531       2,724,785
                                               -------------   -------------
(Loss) income from operations                       (553,671)        957,208

Interest expense, net of interest income             161,497         755,761
                                               -------------   -------------
(Loss)   income   before  income  taxes  and        (715,168)        201,447
extraordinary item

Income tax provision                                       -          (4,029)
                                               -------------   -------------
(Loss) income before extraordinary item             (715,168)        197,418

Extraordinary  item,  forgiveness of accrued
interest,  net of income tax  provision of
$20,163 in fiscal year 1995                              -        1,021,238
                                               -------------   -------------
Net (loss) income                                   (715,168)      1,218,656

Unpaid  and   undeclared   preferred   stock
dividends                                             18,184          34,182
                                               =============   =============
Net  (loss) income attributable  to common
stockholders                                      $ (733,352)     $1,184,474
                                               =============   =============

Primary (loss) income per common share:
   (Loss) income before extraordinary items      $      (.20)     $      .03
   Extraordinary item                                    .00             .16
                                               =============   =============
   Net (loss) income                             $      (.20)     $      .19
                                               =============   =============
Fully  dilutive  (loss) income per  common
share:
   (Loss) income before extraordinary item       $      (.20)     $      .04
   Extraordinary item                                    .00             .08
                                               =============   =============
   Net (loss) income                             $      (.20)     $      .12
                                               =============   =============
Weighted average common and common
   equivalent shares outstanding
     Primary                                       3,574,800       6,347,012
     Fully dilutive                                3,574,800      12,299,683
                                               =============   =============

       The accompanying notes are an integral part of these statements.


<PAGE>
<TABLE>



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


<CAPTION>

                              Series A           Series B            Series C                                           Total
                          Preferred Stock     Preferred Stock    Preferred Stock      Common Stock    Accumulated    Stockholders'
                        -------------------------------------------------------------------------------
                          Shares     Amount    Shares   Amount    Shares    Amount    Shares    Amount     Deficit  Equity/Deficit
                        -------------------------------------------------------------------------------------------------------
<S>                      <C>         <C>        <C>    <C>       <C>       <C>      <C>         <C>       <C>         <C>     
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                                            5,300,000  5,300                                       5,300
   conversion of debt
   to equity
  Issuance of common
   stock in conversion                                                              1,666,666       200                   200
   of debt to equity
  Net loss                                                                                                  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 income                                                                                                 (715)       (715)
                        =======================================================================================================
Balance at June 30, 1996 4,429,870    $4,656    91,151  $  118  5,300,000  $5,300   3,579,229  $11,754   $(18,376)    $ 3,452
                        =======================================================================================================
</TABLE>


        The accompanying notes are an integral part of these statements.


<PAGE>


                      Wasatch Education Systems Corporation
                            Statements of Cash Flows

                                                Fiscal year     Fiscal year
                                                 ended June      ended June
                                                  30, 1996       30, 1995
                                                -------------   -------------
Cash flows from operating activities:
  Net (loss) income                                $ (715,168)     $1,218,656
    Adjustments   to  reconcile   net  (loss)
   income to net cash
     provided by operating activities:
      Depreciation and amortization                 1,158,218       1,036,922
       Extraordinary  gain  from  forgiveness
       of accrued interest                                  -      (1,041,581)
      Increase (decrease) in cash from:
          Accounts and contract receivable            779,503        (341,873)
          Inventories                                   8,505          29,990
          Other current assets                         11,337          52,938
          Accounts payable                           (190,279)       (227,360)
          Accrued liabilities                        (248,806)        541,572
          Deferred revenue                           (142,993)       (119,618)
                                                -------------   -------------
            Net cash  provided  by  operating
             activities                               600,317       1,149,646
                                                -------------   -------------
Cash flows from investing activities:
  Purchase  of   equipment,   furniture   and
   fixtures                                           (86,636)        (30,346)
  Additions to courseware development costs          (570,217)     (1,269,193)
  Decrease in other assets                             20,000          20,000
                                                -------------   -------------
            Net   cash   used  in   investing
             activities                              (636,853)     (1,279,539)
                                                -------------   -------------
Increase (decrease)in cash                             23,464        (129,893)
 
Cash at beginning of year                              76,150         206,043
                                                -------------   -------------
Cash at end of year                                $   99,614      $   76,150
                                                =============   =============

Supplemental    disclosure   of   cash   flow
information:
   Cash paid for interest                          $  161,497      $  161,595
                                                =============   =============
   Cash paid for income taxes                      $   13,856      $    2,366
                                                =============   =============
Supplemental  disclosure of noncash investing
and
  financing activities:
    Conversion of Series A preferred stock
     into common stock                             $   10,000      $        -
                                                =============   =============
    Issuance of Series C  preferred  stock in
     conversion of debt to equity                  $       -       $5,300,000
                                                =============   =============
    Issuance  of common  stock in  conversion
     of debt to equity                             $       -       $  200,000
                                                =============   =============

     The  accompanying  notes are an  integral  part of these statements.


<PAGE>


                      Wasatch Education Systems Corporation
                          Notes to Financial Statements


Note 1  NATURE OF OPERATIONS
        --------------------

     Wasatch Education Systems Corporation (the "Company" or "Wasatch") develops
and markets computer  instructional  systems ("CAI Systems") for the pre-school,
elementary,  secondary, adult education and home school markets. Schools utilize
the  Company's  products  to offer  their  students  self-paced,  individualized
courses in reading,  writing,  science,  life skills and high school equivalency
("GED")  test  preparation  as well as  phonics,  basic  skills,  job skills and
interdisciplinary,  real  world  based  projects.  The CAI  Systems  sold by the
Company  are  typically  used to  supplement  a school's  regular  instructional
programs. 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  $5,500,000  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 is taking 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.

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

     Pending  shareholder  approval,  the Company has entered  into an agreement
with Wasatch  Interactive  Learning  Corporation to sell the Company's Education
Market net assets (see Note 10). If this sale is consummated,  the operations of
the Company will change substantially in fiscal year 1997.


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."
 
<PAGE>

Note 2  SIGNIFICANT ACCOUNTING POLICIES (continued)
        -------------------------------------------

     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,  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.


Cash and Cash Equivalents
- -------------------------

     As of June 30,  1996,  the Company  had demand  deposits  and money  market
accounts totaling approximately $100,000 with First Interstate Bank 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 sheet.
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.  It is reasonably  possible
that those  estimates  of  anticipated  future  gross  revenues,  the  remaining
estimated economic life of the product, or both will be reduced significantly in
the near term.  For the fiscal  years ended June 30, 1996 and 1995,  the Company
invested approximately $570,000 and $1,269,000, respectively, in the development
of several new product  lines,  some of which began  shipping  during the fiscal
year ended June 30, 1996. The Company has approximately  $559,000 of unamortized
costs related to current year products.  No interest was capitalized  during the
fiscal years ended June 30, 1996 and 1995.
<PAGE>


Note 2  SIGNIFICANT ACCOUNTING POLICIES (continued)
        -------------------------------------------

      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, 1996 and 1995 was approximately $994,000 and
$834,000, respectively.


Income (Loss) Per Common Share
- ------------------------------

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

     Primary and fully diluted loss per common share is computed by dividing net
loss by the weighted  average  number of common  shares  outstanding  during the
year.


Recent Accounting Pronouncement
- -------------------------------

     In March 1995, the Financial Accounting Standards Board issued Statement of
Financial  Accounting  Standards  No. 121.  "Accounting  for the  Impairment  of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of" ("SFAS No. 121").
SFAS No. 121 is effective for fiscal years  beginning  after  December 15, 1995.
Management  does not  expect  that the  adoption  of SFAS  No.  121 will  have a
material impact on the Company's financial position or results of opreations.

     In October 1995, the Financial  Accounting Standards Board issued Statement
of  Financial   Accounting   Standards  No.  123.  "Accounting  for  Stock-Based
Compensation"  ("SFAS No.  123").  SFAS No. 123 is  effective  for fiscal  years
beginning after December 15, 1995.  Management does not expect that the adoption
of SFAS No. 123 will have a material impact on the Company's  financial position
or results of opreations.


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, 1996,  $1,197,000 of the debentures
remain  outstanding.  The maturity date of the  debentures  has been extended to
January 31, 1997. The extension was ratified by the 66 2/3 percent majority vote
required by debenture holders.

     Effective  June 30,  1995,  an  agreement  with  certain  of the  Company's
principal  stockholders  was finalized  wherein  $5,500,000  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 an extraordinary gain for the fiscal
year ended June 30, 1995.




<PAGE>


Note 4  INCOME TAXES
        ------------

     The Company  accounts for income taxes using ther  parameteres og Statement
of Financial  Accounting  Standards  ("SFAS") No. 109. SFAS No. 109 requires the
use of the  liability  method for  financial  reporting  purposes.  The  Company
provides a valuation allowance against all deferred tax assets.

     The components of the Company's deferred tax assets as of June 30, 1996 and
June 30, 1995 are as follows:

                                June 30,       June 30,
                                  1995           1996
                              ----------     ----------
Tax net operating losses      $5,324,000     $4,372,000
Deferred software costs          363,000              -
Revenue deferred for
financial reporting               85,000        140,000
Reserves and accrued
liabilities                       24,000         41,000
                              ----------     ----------
Total deferred tax assets      5,796,000      4,553,000

Valuation allowance           (5,796,000)    (4,553,000)
                              ----------     ----------
Net deferred tax assets       $      --      $      --
                              ==========     ==========


      As of June 30, 1996,  the Company has available  net operating  losses for
Federal income tax purposes and financial  reporting  purposes of  approximately
$14,009,000 and  $14,397,000,  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     $ 1,872,000      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       1,706,000       6/30/2009
                                  6/30/1994       1,956,000       6/30/2011
                                                -----------
Total tax net operating loss carryforwards      $14,009,000
                                                ===========

     Utilization  of some of these net  operating  losses  may be  limited by an
ownership  change  which  occurred  on June 30, 1993 based on Section 382 of the
Internal Revenue Code.




<PAGE>


Note 5  LICENSE AGREEMENT
        -----------------

     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  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.


Note 6  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 amount to $211,000, $203,000, $136,000, 8,000 and
$2,000  for  the  years  ending  June  30,  1997,  1998,  1999,  2000  and  2001
respectively.  The Company's  facilities  lease expires on March 31, 1996.  Rent
expense was  $130,000 and  $142,000 for the fiscal years ended June 30, 1996 and
1995, respectively.

     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 $53,000 and $127,000  during the fiscal
years ended June 30, 1996 and 1995, respectively.


Note 7  STOCKHOLDERS' EQUITY
        --------------------

Series A Preferred Stock
- ------------------------

     Pursuant to a private  offering  memorandum,  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.



<PAGE>


Note 7 STOCKHOLDERS' EQUITY (continued)
       --------------------------------

      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.


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,  1996,  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, 1996, 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, 1996, no dividends have been declared or paid as the
Company had an accumulated deficit of $18,376,403.

      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.



<PAGE>


Note 7 STOCKHOLDERS' EQUITY (continued)
       --------------------------------

Series C Preferred Stock
- ------------------------

     The Series C Redeemable  Preferred Stock ("Series C Preferred Stock") has a
par value of $1.00 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  were 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.

     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 $1.00 per share.


Stock Warrants
- --------------

      The following table summarizes warrants outstanding at June 30, 1996.


        Warrants
     Outstanding at                                 Exercise
     June 30, 1996        Expiration Dates           Price
     -------------       -------------------     -------------
         94,942               12/31/96               $4.50
        381,679               6/30/2000              $1.31
        226,000               12/31/96               $.50
        549,714                6/30/98               $.50
      3,773,092               6/30/2000              $.50
     -------------
      5,025,427
     =============




<PAGE>


Note 7 STOCKHOLDERS' EQUITY (continued)
       --------------------------------

      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.


Stock Options
- -------------

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

                                 Fiscal          Fiscal
                               Year ended      Year ended
                                June 30,        June 30,
                                  1996            1995
                             -------------    ------------
Number of options:
  Outstanding at the
   beginning                     1,398,518       1,791,428
   of the year
  Granted                          100,000            -
  Canceled or expired              (35,022)       (392,910)
                             =============   =============
   Outstanding at the end
    of the year                  1,463,496       1,398,518
                             =============   =============

Option price range per
  share:
  Outstanding at the
   beginning of the year        $.50-$3.00      $.50-$3.00
  Granted                          $.12             -
  Canceled or expired              $3.00        $.50-$3.00

Outstanding at the end of
  the year                      $.12-$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.



<PAGE>


Note 7 STOCKHOLDERS' EQUITY (continued)
       --------------------------------

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 September 30, 1995, the Company adopted the 1995 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:

      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,  1996,  1,290,000  options had been  granted to officers and
directors. Of these, 1,020,000 options were granted at an exercise price of $.50
per share,  170,000  options were granted at an exercise price of $.60 per share
and 100,000  options were granted at an exercise price of $.12 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 were fully vested on January 1, 1996. The options expire ten
years from the date of grant.

     On  September  30,  1995,  the  Company  adopted  the 1995  Employee  Stock
OptionPlan  (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  exercise  price for each NQSO
option is determined by the Committee at the time of grant.

      As of June 30, 1996,  48,000 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 66 1/2 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 the 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.



<PAGE>


Note 7 STOCKHOLDERS' EQUITY (continued)
       --------------------------------

     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  October  1,  1995  were  identical  to those  listed as
outstanding  on June 30, 1995.  Options  granted to employees on October 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 48,000  compared to
56,000  options  outstanding  as of June 30,  1995,  due to the  termination  of
certain employees.



Note 8  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, 1996 and
1995.  The Company  paid  expenses on behalf of the Plan for 1996 and 1995 which
were nominal and included only administration costs.



Note 9  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,
                                    1996                 1995
                                  --------             --------
Sales to Customer A               $347,000             $721,000
Percentage of Total Revenues         10%                  13%

Sales to Customer B               $555,000             $   -
Percentage of Total Revenues         16%

<PAGE>


Note 10  SUBSEQUENT EVENTS
         -----------------

     Pending  shareholder  approval,  the  Company  entered  into an  agreement,
effective July 1, 1996, with Wasatch Interactive Learning Corporation  ("WILC"),
to sell to WILC the  Education  Market net assets of the Company  relating to or
arising out of the  Company's  business of  developing,  marketing and licensing
proprietary  and third  party  educational  software  and related  products  and
services in the Education Market.  The Company,  pending  shareholder  approval,
also has granted an exclusive, worldwide license to WILC to market the Company's
products and develop  derivative  products in the Education Market.  The Company
will receive cash of $1,500,000 and future  royalties  based on sales by WILC of
Education Market products and subsequently  developed derivative  products.  The
Company will retain all capitalized courseware costs,  convertible  subordinated
debentures and tax net operating loss carryforwards.



ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
         FINANCIAL DISCLOSURE

   None.


<PAGE>


                                   FORM 10-KSB

                                    PART III

ITEM     9:  DIRECTORS,  EXECUTIVE  OFFICERS,  PROMOTERS AND CONTROL  PERSONS OF
         REGISTRANT; Compliance with Section 16(a) of the Exchange Act.

      The  following  table lists  certain  information  regarding the executive
officers and directors of the Company as of June 30, 1996.

Name                     Age                  Position
- ----                     ---                  --------
Barbara Morris            48          Chairman of the Board of Directors
                                      President and Chief Executive Officer

Gregory George            47          Director

Jeffrey Keimer            53          Director, Secretary

Carolyn Poe               56          Director

Carol Hamil               48          Vice President of Development

Ralph Brown               46          Chief Financial Officer

      Barbara Morris has been President,  Chief Executive Officer and a director
of the  Company  since  February  1992 and was  elected to the  position  of the
Chairman  of the Board of  Directors  in February  1995.  She was  President  of
Tapestry Learning,  a wholly-owned  subsidiary of Jostens Learning  Corporation,
both educational  software companies,  from March 1990 to October 1991. From May
1986 to March 1990,  Ms.  Morris was Vice  President of Sales and  Marketing for
Prescription Learning Corporation,  an educational company, and Jostens Learning
Corporation.

      Gregory  George has been a Vice President of TFI since August 1985 and has
been a general partner of Technology Funding Limited since July 1987. Mr. George
is a director of ViewLogic, Inc., a public corporation.

      Jeffrey Keimer has been the Company's  Corporate  Secretary since February
1992 and a director  since August 1991.  Mr. Keimer has been President and Chief
Executive  Officer of Unison  Capital Group, a broker dealer and a member of the
National Association of Securities Dealers, Inc. (the "NASD"), since 1987.

     Carolyn Poe has been a Vice  President of TFI since August 1993.  She was a
senior Vice President of the Boston Company,  an investment  management company,
from January 1990 to December 1992.  From September 1988 to January 1990 Ms. Poe
was a Vice President of Silicon Valley Bank.

      Carol Hamil has been the Company's  Vice  President of  Development  since
January  1992.  Previously,  she served as Vice  President  of  Development  for
Tapestry Learning,  a wholly-owned  subsidiary of Jostens Learning  Corporation,
from March 1990 to January 1992. From 1984 to 1990, Ms. Hamil served as Director
of Language Arts and software designer for Prescription Learning Corporation.

      Ralph Brown has been the  Company's  Chief  Financial  Officer since April
1993.  Prior to joining the Company,  Mr. Brown was Chief Financial  Officer for
Conpack Inc., a packaging company, from January 1986 until March 1993.


<PAGE>

ITEM 10:           EXECUTIVE COMPENSATION
                   ----------------------

       The following table sets forth all compensation awarded to, earned by, or
paid for services  rendered in all capacities to the Company for the fiscal year
ended June 30, 1996 by (i) the Company's  Chief  Executive  Officer and (ii) the
Company's  other  executive  officers  whose  annual  salary and bonus  exceeded
$100,000 (the "Named Officers").

                              Summary Compensation Table

   Name and          Annual Compensation(1)     Long-Term Compensation Awards
   Principal         ----------------------     -----------------------------
   Position          Year  Salary($) Bonus($)           Options(#)
   --------          ----  --------  --------           ----------

Barbara Morris       1996  175,000       -0-             60,000
President and Chief  1995  175,000   120,000            680,000(2)
Executive Officer    1994  175,000    25,000                -0-

Carol Hamil          1996  120,000       -0-             30,000
Vice President of    1995  120,000    50,000            340,000(2)
Development          1994  115,000    50,000                -0-


 (1)  The salary and bonus  amounts  (i) include  all  amounts  attributable  to
      services  performed in each fiscal year even if payment for such  services
      was in the next fiscal year, and (ii) excludes all amounts attributable to
      services  performed  in years other than  specified  fiscal year that were
      paid in the indicated fiscal year.

(2)   These  options were issued in January 1994 to replace  options  granted in
      the fiscal year ended June 30, 1993.  These options lapsed in January 1995
      due  to  the  lack  of  shareholder  ratification.  On  October 1,  1995 ,
      replacement options in the same amount and terms were issued under the new
      1995 EOSO plan; however, based on the original Board of Directors grant of
      these  options,  they  survived  the  lapse  of  the  1994  EOSO  plan  as
      Non-Qualified Stock Options with similar terms.




<PAGE>


       The  following  table sets forth  certain  information  concerning  stock
options  granted  during  the  fiscal  year  ended  June 30,  1996 to the  Named
Officers:

                        Option Grants in Last Fiscal Year

                    Individual Grants
                    -----------------
                                    Percent of
                                      Total
                                     Options
                                    Granted to
                     Options        Employees       Exercise        Expiration
 Name               Granted(#)    in Fiscal Year   Price($/share)      Date
 ----               ----------    --------------   --------------      ----
Barbara Morris        60,000            60%             $.12        9/30/2005

Carol Hamil           30,000            30%             $.12        9/30/2005


     The following  table sets forth  information  regarding  exercises of stock
options  during the fiscal  year ended June 30, 1996 by the Named  Officers  and
presents  certain  information  with respect to the number of shares  covered by
both exercisable and nonexercisable  stock options held on June 30, 1996 by each
of the Named Officers. Also reported are values for "in-the-money" stock options
that represent the positive  spread between the  respective  exercise  prices of
outstanding  stock  options and the fair market  value of the Common Stock as of
June 30, 1996 ($0.50) based upon the average bid price  reported by the National
Quotation Bureau, Inc.
<TABLE>


Aggregated Option Exercises in Last Fiscal Year and Fiscal Year-End Option Values
<CAPTION>
                                                                                    Value of
                                                   Number of                      Unexercised
                Number                            Unexercised                    In-the-Money
                  of                                Options                         Options
                Shares                             at Fiscal                       at Fiscal
               Acquired        Value               Year-end(#)                    Year-end($)
 Name        on Exercise      Realized       Exercisable/Nonexercisable     Exercisable/Nonexercisable
 ----        -----------      --------       --------------------------     --------------------------
<S>          <C>              <C>              <C>            <C>            <C>          <C>
Barbara          -              -              713,333        26,667         12,667        10,113
 Morris

 Carol           -              -              356,666        13,334          6,333         5,067
 Hamil 

</TABLE>





<PAGE>



ITEM 11:      SECURITY OWNERSHIP OF CERTAIN OWNERS AND MANAGEMENT

      The following tables set forth the number of shares  beneficially owned as
of June 30, 1996 by (i) each Director of the Company, (ii) each Named Officer(as
defined below),  (iii) all executive  officers and directors 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

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) (9)




<PAGE>




             Preferred Stock
             ---------------
                                        Number
                                      of Shares              Percentage of
                                     Beneficially             Outstanding
 Name of Beneficial Owner             Owned (1)          Shares of Outstanding
 ------------------------             ---------          ---------------------
 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                9,629                      *
 Officers 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 June 30, 1995 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 June 30, 1995 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  (collectively  referred  to as the "TFI
       Funds"). 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 June 30, 1995.

(5)    Represents 713,333 shares of Common Stock subject to options exercisable
       within 60 days of June 30, 1995.

(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 June 30, 1995.

(7)   Represents 356,666 shares of Common Stock subject to options exercisable 
      within 60 days of June 30, 1995.

(8)   Represents 175,555 shares of Common Stock subject to options exercisable 
      within 60 days of June 30, 1995.

<PAGE>

(9)   Includes  9,629  shares of Series "A"  Preferred  Stock  convertible  into
      Common  Stock  within  60 days of June 30,  1995 and  1,190,000  shares of
      Common Stock subject to options and 289,804 shares of Common Stock subject
      to warrants exercisable within 60 days of June 30, 1995.



ITEM 12:      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
              ----------------------------------------------



       During April 1992,  Technology Funding Secured Investors III ("TFSI III")
extended  to the Company a  $1,000,000  term loan,  bearing  interest at 12% per
annum and having an initial  maturity date of October 1, 1992. In April of 1993,
the Maturity  Date of the loan was  extended to April 1, 1994 and warrants  were
issued allowing TFSI III to purchase 150,000 shares of Common stock at $0.50 per
share. In addition, existing warrants held by various TFI funds were restated to
allow TFSI III to purchase  2,000,000 shares of Common Stock at $0.50 per share.
In April of 1993,  the Company  borrowed an  additional  $300,000 from TFSI III,
bringing the loan principal balance to $1,300,000. On April 14, 1994 the Company
borrowed an additional  $200,000 from TFSI III on a secured  promissory note. On
April 29, 1994 and again on May 17, 1994 an additional  $250,000 was borrowed by
issuing secured promissory notes.

       On December  31,  1991,  TFSI III  extended  to the Company a  $2,000,000
revolving  line of credit  (limited to 95% of "eligible"  accounts  receivable),
bearing  interest  at 12% per  annum  and  having an  initial  maturity  date of
November  30, 1992.  The maturity  date of the loan was extended to December 31,
1993 in April  1993.  In  connection  with this  revolving  line of credit,  the
Company granted  warrants to TFSI III for 166,667 shares of the Company's Common
Stock at $3.00 per share.  In April 1993,  these warrants were repriced to $0.50
per share, and additional warrants were issued to TFSI III for 166,666 shares of
Common  Stock at $0.50 per share.  In July 1993,  the total  amount the  Company
could borrow under this  revolving line of credit  increased from  $2,000,000 to
$3,000,000  for which the Company  issued  warrants  for the  purchase of 50,000
shares of Common  Stock at an  exercise  price of $0.50 per share.  In  February
1994,  the credit limit under the revolving  line of credit was again  increased
from  $3,000,000  to  $3,500,000  and the maturity date was extended to June 30,
1994, for which the Company  issued  warrants for the purchase of 550,000 shares
of Common Stock at a price of $0.50 per share.  Under the new agreement,  if net
borrowings  exceed 95% of  eligible  receivables  a higher  interest  rate would
result to the Company.

     On June 30, 1995,  the Company  converted  all related  party debt totaling
$5,500,000  into a combination of Series C  non-convertible  preferred stock and
common stock. 5,300,000 shares of Series C non-convertible  preferred stock were
issued with a $1.00 per share face value and a $1.23 preferred liquidation value
and  1,666,666  shares of common  stock  were  issued  at $0.12  per  share.  No
additional warrants were issued in connection with the conversion.





<PAGE>



                                  FORM 10-KSB

                                    PART III


ITEM 13. EXHIBITS AND REPORTS ON FORM 8-K
         --------------------------------


(A) Exhibits

   3.1   Articles of Incorporation*
   3.2   Bylaws*
   10.5  Agreement dated October 14, 1987, between Wasatch Education Systems, 
         Inc. and Grant Von Harrison*
   10.6  Agreement  dated April 30,  1987,  between Dr.  Dale  Johnson,  Bonne 
         vonHoff  Johnson and Wasatch  Education
         Systems, Inc.*
   10.7  License Agreement between Harvard Associates, Inc. and Wasatch 
         Education Systems*
   10.11 Letter Agreement dated May 21, 1987,  between  Computerware  
         Consultants,  Inc., and Wasatch Education Systems for marketing 
         Kinderlogo product*
   10.15 Preferred Stock Purchase Agreement between Wasatch Education  Systems,
         Inc. and Purchasers (Ronald E. Berger, et al.)*
   10.30 Licensing Agreement effective March 31, 1991 between the Company and 
         Computer Curriculum Corporation**
   10.34 Licensing agreement dated January 8, 1993 between the Company and 
         Rutgers University.
   10.35 Licensing agreement dated June 1, 1993 between the Company and Science
         Research Associates.
   10.36 Software development agreement dated May 20, 1993 between the Company 
         and Learningways Inc.
   10.41 Private Placement Memorandum for up to $1,000,000 in new cash sales of
         Series "A" preferred stock.
   10.50 Wasatch Education Systems Corporation 1994 Executive Officer Stock 
         Option Plan, adopted August 31, 1995.
   10.51 Wasatch Education Systems Corporation 1994 Employee Stock Option Plan,
         adopted August 31, 1995.
   10.52 Wasatch Education Systems Corporation Executive Officer Stock Option 
         Plan of 1994 form.
   10.53 Wasatch Education Systems Corporation Employee Stock Option Plan of 
         1994 form.
   10.54 Agreement  dated  January 3, 1990 between  Wasatch  Education  Systems
         Corporation and Educational Testing
         Service ("ETS").
   10.55 Software development agreement dated October 6, 1994 between the 
         Company and Integrated  Information Systems, Inc.
   10.56 Systems  integration  alliance  agreement dated May 18, 1995 between 
         BDM Federal,  Inc. and Wasatch  Education Systems Corporation.
   10.57 Debt to Equity  conversion  agreement  dated June 30, 1995 between the 
         Company and Technology  Funding Secured Investors III.
   10.58 Product Distibution Agreement dated September 30, 1995 between the
         Company and TRO Learning, Inc.
   10.59 Office Space Lease agreement dated April 1, 1996 between the Company
         and the Dr. W.C. Swanson Foundation.
   10.60 Office   Space Lease   agreement  dated  October 20, 1996 between the
         Company and William J. Wirthlin, Jr.
   10.61 Acquisition agreement dated July 1, 1996 between the Company and
         Wasatch Interactive Learning Corporation.

<PAGE>


ITEM 13. EXHIBITS AND REPORTS ON FORM 8-KSB  (continued)
         -----------------------------------------------

   11    Earnings per share calculation
   11.1  Earnings per share calculation
   16    Letter on change in certifying accountant.

         *Previously  filed as Exhibits to Registration  Statement No. 33-23885
         which became effective October 4, 1988, which are incorporated herein 
         by reference.
         **Previously filed as exhibits to report on Form 10-K for the year 
         ended December 31, 1990.


 (B) Reports on Form 8-K
     -------------------

   None.


<PAGE>



SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

WASATCH EDUCATION SYSTEMS CORPORATION




By: /s/  Barbara Morris
    -------------------------
    Barbara Morris, President


<PAGE>



SIGNATURES
- ----------

Pursuant to the  requirements  of the Securities and Exchange Act of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.




/s/      Barbara Morris      Chairman of the       Date: September   30  , 1996
- -----------------------      Board of Director,          ----------------------
Barbara Morris               President and CEO



 /s/     Ralph J. Brown    Chief Financial Officer Date: September   30  , 1996
- -----------------------                                  ----------------------
Ralph J. Brown




 /s/  Jeffrey W. Keimer         Director           Date: September   30  , 1996
- -----------------------                                  ----------------------
Jeffrey W. Keimer




 /s/  Gregory T. George         Director           Date: September   30  , 1996
- -----------------------                                  ----------------------
Gregory T. George




/s/      Carolyn Poe            Director           Date: September   30  , 1996
- -----------------------                                  ----------------------
Carolyn Poe



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule contains summary financial information extracted from the
Balance sheet and Income Statement dated June 30, 1996 on Form 10-KSB, and is
qualified in its entirety by reference to such Form 10-KSB dated June 30, 1996.
</LEGEND>
<MULTIPLIER>                                   1
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              JUN-30-1996
<PERIOD-END>                                   JUN-30-1996
<CASH>                                              99,614
<SECURITIES>                                             0
<RECEIVABLES>                                      903,681
<ALLOWANCES>                                        15,000
<INVENTORY>                                         66,682
<CURRENT-ASSETS>                                 1,091,816
<PP&E>                                             778,127
<DEPRECIATION>                                     571,683
<TOTAL-ASSETS>                                   5,303,870
<CURRENT-LIABILITIES>                            1,851,981
<BONDS>                                                  0
                                    0
                                     10,074,220
<COMMON>                                        11,754,072
<OTHER-SE>                                     (18,376,403)
<TOTAL-LIABILITY-AND-EQUITY>                     5,303,870
<SALES>                                          3,500,251
<TOTAL-REVENUES>                                 3,500,251
<CGS>                                            1,496,391
<TOTAL-COSTS>                                    1,496,391
<OTHER-EXPENSES>                                   336,361
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                 161,497
<INCOME-PRETAX>                                   (715,168)
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                               (715,168)
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                      (715,168)
<EPS-PRIMARY>                                         (.09)
<EPS-DILUTED>                                         (.09)
        

</TABLE>

                    WASATCH EDUCATION SYSTEMS CORPORATION

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

EXHIBIT INDEX:

   10.58 Product Distibution Agreement dated September 30, 1995 between the
         Company and TRO Learning, Inc.
   10.59 Office Space Lease agreement dated April 1, 1996 between the Company
         and the Dr. W.C. Swanson Foundation.
   10.60 Office   Space Lease   agreement  dated  October 20, 1996 between the
         Company and William J. Wirthlin, Jr.
   10.61 Acquisition agreement dated July 1, 1996 between the Company and
         Wasatch Interactive Learning Corporation.
    

   

                                 

                         PRODUCT DISTRIBUTION AGREEMENT

      This  Product  Distribution  Agreement  (the  "Agreement")  is made by and
between Wasatch Education Systems ("Wasatch"), a Utah corporation, and The Roach
Organization,  Inc., d.b.a. TRO Learning,  Inc. ("TRO"), a Delaware corporation,
effective as of September 30, 1995 (the "Effective Date").

                                    RECITALS

      A.    Wasatch has rights to those certain software products more fully 
            described on Exhibit A hereto.

      B.    TRO desires to have certain exclusive rights to market and 
            distribute such products bundled with TRO's PLATO(R) products.

      C.    Wasatch desires to grant TRO such rights pursuant to the terms and 
            conditions of this Agreement.

      NOW, THEREFORE, in consideration of the promises, conditions and covenants
set forth below, Wasatch and TRO hereby agree as follows:

      1.    DEFINITIONS.

            1.1 "Bundled  Products" means TRO's PLATO(R) Learning System product
bundled with any or all of the Wasatch Products.

            1.2  "Education  Market"  means  the  middle  school,  high  school,
alternative education, and adult education markets (including community colleges
and workplaces as well as other specialized post-secondary markets).

            1.3 "End User"  means a direct or  indirect  customer  of TRO who is
authorized  by an End User  Agreement  to use a TRO  Product  solely for the End
User's internal business purposes.

            1.4 "End User Agreement" means an end user license agreement meeting
the requirements of Section 4.1 below.

            1.5  "Intellectual  Property Rights" means patent rights,  copyright
rights  (including,  but not limited to, rights in  audiovisual  works and moral
rights),  trade  secret  rights,  and any  other  intellectual  property  rights
recognized by the law of each applicable jurisdiction.

            1.6  "Wasatch  Affiliate"  means  any  entity  who owns or  controls
Wasatch  (e.g.,  a parent  company),  or which is owned or controlled by Wasatch
(e.g.,  a  subsidiary)  or by an entity who owns or controls  Wasatch  (e.g.,  a
"sister" company). For purposes of this definition, "control" means ownership of
at least fifty percent (50%) of the voting interest of an entity.

            1.7 "Wasatch  Products" means the Wasatch Windows products listed on
Exhibit A, including but not limited to any  modifications or additions  thereto
provided to TRO by Wasatch, together with all accompanying documentation.
<PAGE>

      2.    LICENSES.

            2.1   Use.   Wasatch   hereby   grants   to  TRO  a   non-exclusive,
non-transferable  license to use the Wasatch Products for internal purposes only
during the term of this Agreement.

            2.2 Reproduction.  Subject to Section 10.1(b) below,  Wasatch hereby
grants to TRO a non-exclusive, non-transferable license to reproduce the Wasatch
Products,  in object code format only,  as well as  accompanying  documentation,
solely for the purpose of creating the Bundled Products.

            2.3  Distribution.  Wasatch  hereby  grants to TRO a  non-exclusive,
worldwide, non-transferable license during the term of this Agreement to market,
distribute  and  sublicense  the Bundled  Products,  together with  accompanying
documentation, to End Users in the Education Market.

            2.4   Bundling.  TRO is not authorized to market,  distribute or 
                  sublicense the Wasatch Products apart from the Bundled 
                  Products.

      3.    LICENSE RESTRICTIONS.

            3.1  Reverse-Engineering.   TRO  will  not  disassemble,  decompile,
reverse-engineer  or translate  the Wasatch  Products,  or otherwise  attempt to
derive the source code of the Wasatch Products.

            3.2 Copying.  Except as expressly  authorized  in Section 2.2 above,
TRO will not copy or otherwise  reproduce the Wasatch  Products,  in whole or in
part, except for making a back-up or archival copy.

            3.3  Modification.  TRO will not modify the Wasatch  Products in any
manner  without  Wasatch's  prior written  consent.  Wasatch will consider TRO's
recommendations  for  modifications  or  extensions  to  the  Wasatch  Products;
provided, however, that if such modifications and/or extensions are implemented,
Wasatch shall own all right,  title,  and interest  thereto,  including  without
limitation  all  Intellectual  Property  Rights  therein,  and TRO  shall not be
entitled to compensation therefor.

            3.4 Sale of Services.  TRO will not use the Wasatch  Products in any
manner to provide service bureau,  time-sharing,  or other computer  services to
third parties.

            3.5 Limited Rights. TRO's rights in the Wasatch Products are limited
to those expressly  granted in this Agreement,  and otherwise  Wasatch expressly
reserves all right, title and interest in and to the Wasatch Products.

            3.6   Distribution by Wasatch.

                  (a) Wasatch will not grant a license nor  authorize  any third
party to grant a sublicense with respect to distribution of the Wasatch Products
during  the  term of the  Agreement  to the  following  organizations:  Computer
Curriculum Corporation,  New Century, INVEST, Jostens, Centec, Mergent, Glencoe,
Skills Bank, IBM, Ideal Learning,  or any other  organization  which publishes a
comprehensive   adult  software   curriculum  as  of  the  Effective  Date  (the
"Competitor Companies"). Furthermore, Wasatch shall not participate in any joint
marketing  efforts  using  the  Wasatch  Products  with  any of  the  Competitor
Companies through any established dealer networks that such Competitor Companies
may have.

                  (b) Notwithstanding  Section 3.6(a), nothing in this Agreement
shall prevent Wasatch, any current or future Wasatch Affiliate,  or its or their
marketing representatives and independent dealers from marketing or distributing
the Wasatch Products without restriction.
<PAGE>


      4.    END USER AGREEMENTS.

            4.1 End User Agreement.  TRO may not distribute any Wasatch Products
to any End User unless  such End User is subject to a written end user  software
license agreement (an "End User Agreement") with TRO that is no less restrictive
than the form of the end-user  agreement  attached hereto as Exhibit C. TRO will
promptly provide Wasatch with reasonable access to such End User Agreements upon
Wasatch's request.

            4.2  Enforcement.  TRO shall make reasonable  efforts to enforce the
End User Agreements with its End Users.

      5.    DELIVERY.

            5.1 Master Copies.  Wasatch will deliver to TRO a master copy of the
Wasatch Products and copies of the related  documentation when requested by TRO.
All  shipping  or other  transportation  charges  for  delivery  of the  Wasatch
Products to TRO,  including  insurance and special  packaging,  shall be paid by
TRO.

            5.2 Windows 95. Wasatch will make  reasonable  efforts to deliver to
TRO versions of the Wasatch  Products which are fully  compatible with Microsoft
Windows 95 and Novell NetWare 4.1 by March 31, 1996.

      6.    PAYMENTS.

            6.1   License  Fee.  The  license fee for the Wasatch  Products is 
                  set forth on  Exhibit B  (the "License Fee").

            6.2 Royalties.  TRO shall pay royalties (the "Royalties") to Wasatch
as  described  in  Exhibit  B.  Royalty  payments  shall be  submitted  with the
quarterly reports described in Section 7.2.

            6.3 Late Payments.  Payments made under this  Agreement  after their
due date will incur  interest  at a rate equal to 1.0% per month or the  highest
rate permitted by applicable law, whichever is lower.

            6.4 Taxes. All amounts payable under this Agreement are exclusive of
all sales, use, value-added, withholding, and other taxes and duties.

            6.5  Acceleration  on  Termination.  Upon  any  termination  of this
Agreement,  any unpaid balance of the License Fee shall become  immediately  due
and payable.

            6.6 Costs and  Expenses.  Unless  otherwise  mutually  agreed by the
parties in writing, each party shall bear its own costs and expenses incurred in
the performance of this Agreement.  In particular,  TRO shall bear all costs and
expenses associated with support service, marketing,  packaging and distribution
of the Bundled Products.

      7.    RECORDS AND REPORTS.

            7.1 TRO's Records.  TRO will maintain  accurate and complete records
and books of  account  during the term of this  Agreement  and for two (2) years
thereafter regarding the number of copies of the Wasatch Products distributed by
TRO and compliance with the terms and conditions of this Agreement.
<PAGE>

                  7.2 Reports. On or before the twentieth (20th) day immediately
following each of Wasatch's fiscal quarters, ending March 31, June 30, September
30, and December 31, TRO shall provide Wasatch with a report detailing all sales
of the Bundled Products made during the prior quarter. The report shall include:

                  (i)  Total retail price for all Bundled Products shipped 
                       during the quarter by TRO;

                  (ii) Names and the city and state of residence for all End 
                       Users of the Bundled Products;

                  (iii) Total units shipped to End Users for each of the Wasatch
                        Products;

                  (iv) Royalty calculation, if applicable; and

                  (v)  A check for Royalties due, if any.

            7.3 Audit. An independent  certified public  accountant  selected by
Wasatch may, upon reasonable  notice and during normal  business hours,  inspect
the  books  and  records  of TRO upon  which  its  reports  are  based.  If upon
performing  such audit,  it is determined  that TRO has underpaid  Wasatch by an
amount  greater  than seven and  one-half  percent  (7.5%) of the  payments  due
Wasatch in the period  being  audited,  TRO will bear all  reasonable  costs and
expenses of such audit in addition to its  obligation to make full payment under
Section 6 including, without limitation, any interest due under Section 6.3.

      8.    TECHNICAL SUPPORT.

            8.1   By TRO.  TRO will be solely  responsible  for  providing  
                  support to its End Users for the Bundled Products.

            8.2 By Wasatch.  During the term of this  Agreement,  Wasatch  shall
provide TRO with (i) the most current versions of the Products, (ii) corrections
and updates as they become available,  and (iii) reasonable  technical  support.
Wasatch agrees to maintain  compatibility  with successor  versions of Microsoft
Windows  95  within  a  reasonable  period  of time  following  release  of such
versions.  Except as  otherwise  provided  in this  Agreement  or in a  separate
written agreement, Wasatch shall have no responsibility whatsoever for providing
support to TRO's End Users.

      9.    CONFIDENTIALITY.

     9.1 Confidential  Information.  "Confidential  Information"  means: (i) the
source code of the Wasatch Products;  (ii) the business or technical information
of either  party,  including  but not  limited to any  information  relating  to
product plans,  designs,  costs, product prices and names,  finances,  marketing
plans,  business  opportunities,   personnel,  research,   development,   ideas,
algorithms,   verification   techniques  or  know-how;   (iii)  any  information
designated by the disclosing party as  "confidential"  or "proprietary"  and, if
orally disclosed,  reduced to writing by the disclosing party within thirty (30)
days of such disclosure or, which under the  circumstances,  would be reasonably
considered  to be  confidential;  and  (iv) the  terms  and  conditions  of this
Agreement.

            9.2  Exclusions of  Confidential  Information.  Notwithstanding  the
foregoing,  "Confidential Information" will not include information that: (i) is
or becomes  generally  known or  available  by  publication,  commercial  use or
otherwise  through  no  fault  of the  receiving  party;  (ii) is  known  to the
receiving   party  at  the  time  of   disclosure   without   violation  of  any
confidentiality restriction and without any restriction on the receiving party's
further use or disclosure;  or (iii) is independently developed by the receiving
party without use of the disclosing party's Confidential Information.
<PAGE>

            9.3  Use  and  Disclosure  Restrictions.  During  the  term  of this
Agreement and thereafter,  neither party will use the other party's Confidential
Information except as permitted herein or disclose such Confidential Information
to any third party except to employees or contractors as is reasonably  required
in  connection  with the  exercise  of its  rights  and  obligations  under this
Agreement (and only subject to binding use and disclosure  restrictions at least
as protective as those set forth herein executed in writing by such employees or
contractors).  However,  the  receiving  party may  disclose  the other  party's
Confidential Information:  (i) pursuant to the order or requirements of a court,
administrative  agency or other governmental  body,  provided that the receiving
party give  reasonable  notice to the disclosing  party to contest such order or
requirement; and (ii) on a confidential basis to legal or financial advisors.

            9.4 Injunctive Relief. Each party acknowledges that the Confidential
Information of the other party  contains trade secrets of such other party,  the
disclosure of which would cause  irreparable  harm to such other party for which
monetary  damages  would be  inadequate.  Accordingly,  each  party  agrees  and
acknowledges  that the other  party will be  entitled  to seek  preliminary  and
permanent injunctive relief and other equitable relief, in addition to any other
available remedies, for any breach of this Section 9.

      10.   PROPRIETARY RIGHTS.

            10.1  Wasatch's Ownership.

                  (a) The  Wasatch  Products  are and shall  remain the sole and
exclusive  property of Wasatch and its  suppliers,  if any,  whether the Wasatch
Products are separate or bundled into a TRO Product. Wasatch's rights under this
subsection  will  include,  but not be limited to: (i) all copies of the Wasatch
Products,  in whole or in part;  (ii) all  Intellectual  Property  Rights in the
Wasatch  Products;  and (iii) all  modifications  to, and derivative works based
upon, the Wasatch Products.

                  (b)  TRO  will  not  delete  or  in  any   manner   alter  the
Intellectual  Property  Rights  notices of Wasatch  and its  suppliers,  if any,
appearing  on the Wasatch  Products as  delivered  to TRO. As a condition of the
license  rights  granted  to TRO in this  Agreement,  TRO  shall  reproduce  all
copyright and proprietary rights notices which appear on the Wasatch Products.

            10.2  TRO's  Duties.  TRO  will  use its  best  efforts  to  protect
Wasatch's  Intellectual  Property Rights in the Wasatch  Products and to prevent
foreign piracy,  and will promptly report to Wasatch any  infringement or piracy
of which TRO becomes aware.

            10.3  Third  Party  Infringement.  Wasatch  reserves  the  sole  and
exclusive  right at its  discretion to assert  claims  against third parties for
infringement  or  misappropriation  of its  Intellectual  Property Rights in the
Wasatch Products.

            10.4  Trademarks.

                  (a) If any  advertisement or other marketing  material used by
TRO makes any  statement as to the  technical  features or  capabilities  of the
Wasatch Products beyond the written information  provided to TRO by Wasatch, TRO
will first  obtain the written  approval  of Wasatch  prior to  publishing  such
advertisement or material.
<PAGE>

                  (b)  Subject to the terms and  conditions  of this  Agreement,
Wasatch grants to TRO a non-exclusive,  non-transferable license for the term of
this Agreement to use Wasatch's  trademarks,  trade names and service marks (the
"Trademarks") in TRO's marketing of the Bundled Products, provided that such use
is in accordance with Wasatch's  trademark usage guidelines then in effect. Such
use must  attribute  ownership of the  Trademarks  to Wasatch and all use of the
Trademarks  by TRO  shall  inure to the  benefit  of  Wasatch.  Nothing  in this
Agreement  grants TRO ownership or any other rights in or to use the Trademarks,
except in  accordance  with this  license.  The  rights  granted  to TRO in this
license will automatically  terminate upon any termination or expiration of this
Agreement.  Upon such termination or expiration,  TRO will no longer make use of
any of the Trademarks.  Wasatch will have the exclusive right to own, use, hold,
apply for registration  for, and register the Trademarks during the term of, and
after the expiration or termination  of, this  Agreement;  TRO will neither take
nor authorize any activity  inconsistent with Wasatch's  exclusive rights to the
Trademarks.

      11.   WARRANTY.

            11.1  Limited  Warranty.  Wasatch  warrants  to TRO that  during the
ninety (90) days following  delivery of the Wasatch  Products to TRO the storage
media containing the Wasatch Products will be free from defects in materials and
workmanship. In the event the storage media fail to conform to such warranty, as
TRO's sole and exclusive remedy for such failure Wasatch will, at its option and
without charge to TRO,  repair or replace the storage  media,  provided that the
nonconforming item is returned to Wasatch within the 90-day warranty period.

            11.2 Disclaimer of Other Warranties.  THE WARRANTY CONTAINED IN THIS
SECTION 11 IS IN LIEU OF ALL OTHER  WARRANTIES.  WASATCH  HEREBY  DISCLAIMS  ALL
OTHER WARRANTIES,  EXPRESS OR IMPLIED,  INCLUDING BUT NOT LIMITED TO ANY IMPLIED
WARRANTIES  OF   MERCHANTABILITY,   FITNESS  FOR  A  PARTICULAR   PURPOSE,   AND
NONINFRINGEMENT.

      12.   INDEMNIFICATION.

            12.1 By TRO.  TRO agrees to  indemnify  Wasatch  for any third party
claims against Wasatch for loss,  damage,  liability,  or expense (including but
not limited to reasonable  attorneys' fees) arising out of any acts or omissions
of TRO or any of its End Users in connection  with their  activities  under this
Agreement,   including,  without  limitation,  any  claims  of  infringement  or
misappropriation of the Intellectual Property Rights or other proprietary rights
of any third  party  arising  out of or related to the  Bundled  Products to the
extent that such claims are not covered under Section 12.2 below.

            12.2  By Wasatch.

                  (a)   Infringement Indemnity.

     (i)  Wasatch  will  indemnify  TRO  against,  and will  defend or settle at
Wasatch's own expense, any action or other proceeding brought against TRO to the
extent  that it is based  on a claim  that the use of the  Wasatch  Products  as
licensed in this  Agreement  infringes any U.S.  copyright,  or that the Wasatch
Products incorporate any misappropriated trade secrets.
<PAGE>
                       
     (ii) Wasatch will pay any and all costs,  damages,  and expenses (including
but not limited to reasonable  attorneys'  fees) awarded against TRO in any such
action or proceeding attributable to any such claim.

     (iii) Wasatch will have no obligation  under this section as to any action,
proceeding,  or claim unless: (A) Wasatch is notified within ten (10) days after
TRO  becomes  aware of it;  (B)  Wasatch  has sole  control of its  defense  and
settlement;  and (C) TRO provides  Wasatch  with  reasonable  assistance  in its
defense and settlement.

                  (b)  Injunctions.  If TRO's use of any Wasatch  Products under
the  terms of this  Agreement  is,  or in  Wasatch's  opinion  is  likely to be,
enjoined  due to the  type of  infringement  or  misappropriation  specified  in
subsection (a) above, then Wasatch may, at its sole option and expense,  either:
(A) procure for TRO the right to continue  using the Wasatch  Products under the
terms of this  Agreement;  or (B) replace or modify such Wasatch Product so that
it is  noninfringing  and  substantially  equivalent in function to the enjoined
Wasatch  Products;  or (C) if options (A) and (B) above  cannot be  accomplished
despite the reasonable efforts of Wasatch,  then Wasatch may both: (1) terminate
TRO's rights and Wasatch's  obligations under this Agreement with respect to the
Wasatch  Products,  and (2)  refund  to TRO the  License  Fee less a  reasonable
royalty for TRO's use and distribution prior to such termination.

     (c)  Sole  Remedy.   THE  FOREGOING   ARE  WASATCH'S   SOLE  AND  EXCLUSIVE
OBLIGATIONS, AND TRO'S SOLE AND EXCLUSIVE REMEDIES, WITH RESPECT TO INFRINGEMENT
OR MISAPPROPRIATION OF INTELLECTUAL PROPERTY RIGHTS.

                  (d) Exclusions.  Notwithstanding  the foregoing,  Wasatch will
have no  obligation  under this  Section 12.2 with  respect to  infringement  or
misappropriation  arising from (i)  modifications  to the Wasatch  Products that
were not  authorized  by  Wasatch,  or (ii) the use of the  Wasatch  Products in
combination  with  products  not  provided by  Wasatch,  to the extent that such
infringement  or   misappropriation   would  not  have  resulted  but  for  such
modification or combination.

      13.   LIMITATIONS OF LIABILITY.

            13.1 Total  Liability.  WASATCH'S  TOTAL LIABILITY TO TRO UNDER THIS
AGREEMENT WILL BE LIMITED TO THE LICENSE FEE SPECIFIED ON EXHIBIT B AND RECEIVED
FROM TRO HEREUNDER.

            13.2 Exclusion of Damages.  IN NO EVENT SHALL EITHER PARTY BE LIABLE
TO THE OTHER FOR ANY SPECIAL, INDIRECT,  INCIDENTAL,  EXEMPLARY OR CONSEQUENTIAL
DAMAGES,  WHETHER  BASED ON BREACH OF  CONTRACT,  TORT  (INCLUDING  NEGLIGENCE),
PRODUCT LIABILITY, OR OTHERWISE,  WHETHER OR NOT WASATCH HAS BEEN ADVISED OF THE
POSSIBILITY  OF SUCH  DAMAGES AND WHETHER OR NOT ANY REMEDY  PROVIDED  HEREUNDER
FAILS OF ITS ESSENTIAL PURPOSE.
<PAGE>

      14.   TERM AND TERMINATION.

            14.1 Term.  The term of this  Agreement  will begin on the Effective
Date and will continue until October 31, 1997 unless it is terminated earlier in
accordance  with the  provisions  hereof.  This  Agreement  may be  renewed  for
additional  periods upon the mutual written  agreement of the parties,  although
each party acknowledges that the other is not under any obligation to do so.

     14.2 Events of  Termination.  Either party will have the right to terminate
this Agreement if:
                  (a) the other party breaches any material term or condition of
this  Agreement  and fails to cure such  breach  within  thirty  (30) days after
written notice from the non-breaching party;

                  (b)  the  other  party  becomes  the  subject  of a  voluntary
petition in  bankruptcy  or any  voluntary  proceeding  relating to  insolvency,
receivership, liquidation, or composition for the benefit of creditors; or

                  (c) the other  party  becomes  the  subject of an  involuntary
petition in bankruptcy or any  involuntary  proceeding  relating to  insolvency,
receivership,  liquidation, or composition for the benefit of creditors, if such
petition or proceeding is not dismissed within sixty (60) days of filing.

            14.3  Effect of Termination.

                  (a) Except as  specified  in  subsection  (b) below,  upon any
termination  or expiration of this  Agreement,  the licenses  granted  hereunder
shall  automatically   terminate,  and  TRO  will:  (i)  immediately  cease  all
marketing,  licensing and  distribution of the Bundled  Products  containing the
Wasatch  Products,  and ( ii)  immediately  return to Wasatch  or (at  Wasatch's
request)  destroy  all copies of the  Wasatch  Products  and other  Confidential
Information in its possession or control,  and an officer of TRO will certify to
Wasatch in writing that TRO has done so.

                  (b) Except in the event of a termination under Section 14.2(a)
for TRO's breach, upon termination or expiration of this Agreement, TRO may fill
valid  purchase  orders  received  prior  to the  date  of such  termination  or
expiration,  provided  that such  orders  are  filled  within  ninety  (90) days
following such termination or expiration.

            14.4 No Damages for Termination. NEITHER PARTY WILL BE LIABLE TO THE
OTHER FOR DAMAGES OF ANY KIND, INCLUDING INCIDENTAL OR CONSEQUENTIAL DAMAGES, ON
ACCOUNT OF ANY TERMINATION OR EXPIRATION OF THIS AGREEMENT. TRO WAIVES ANY RIGHT
IT MAY HAVE TO  RECEIVE  ANY  COMPENSATION  OR  REPARATIONS  ON  TERMINATION  OR
EXPIRATION OF THIS  AGREEMENT  UNDER THE LAW OF ANY  JURISDICTION  OR OTHERWISE,
OTHER THAN AS EXPRESSLY PROVIDED IN THIS AGREEMENT. Neither party will be liable
to the other on account of  termination  or  expiration  of this  Agreement  for
reimbursement  or  damages  for the loss of  goodwill,  prospective  profits  or
anticipated  income, or on account of any expenditures,  investments,  leases or
commitments  made by either party or for any other reason  whatsoever based upon
or growing out of any such termination or expiration.
<PAGE>

            14.5  Non-Exclusive  Remedy.  The  exercise  by either  party of any
remedy under this Agreement  will be without  prejudice to any other remedies it
may have under this Agreement or otherwise.

            14.6 Survival.  The following sections shall survive any termination
or  expiration  of  this  Agreement:   Section  1  (Definitions),   Section  6.5
(Acceleration  on  Termination),   Section  9   (Confidentiality),   Section  10
(Proprietary Rights),  Section 12 (Indemnification),  Section 13 (Limitations of
Liability),  Section 14.3 (Effect of Termination),  Section 14.4 (No Damages for
Termination), Section 14.6 (Survival), and Section 16 (General).

      15.   COMPLIANCE WITH LAW.

     15.1 Applicable Law. TRO agrees to comply with all applicable laws,  rules,
and regulations in connection with its activities under this Agreement.

            15.2 Export  Controls.  This Agreement is subject to and conditioned
upon  compliance  with the U.S.  Export  Administration  Act and the  applicable
regulations  thereunder  (collectively,  the "U.S. Export Laws"), as well as any
other laws of the U.S. affecting the export of technology.  TRO agrees to comply
fully with the U.S. Export Laws and to provide Wasatch with such  documentation,
assurances and access to records as may be required to obtain licenses under the
U.S. Export Laws. TRO certifies that neither the Bundled Products, the technical
data  relating to the Bundled  Products,  nor any direct  product of the Bundled
Products:  (a) are intended to be used for any purposes  prohibited  by the U.S.
Export Laws,  including  but not limited to nuclear  proliferation;  nor (b) are
intended  to be shipped or  exported  either  directly  or  indirectly  into any
country prohibited by the U.S. Export Laws.

      16.   GENERAL.

            16.1  Assignment.  This Agreement will bind and inure to the benefit
of each party's successors and permitted assigns.  TRO may not assign its rights
or delegate its duties under this  Agreement  without  Wasatch's  prior  written
consent.  Wasatch  may  assign its rights  and  delegate  its duties  under this
Agreement to any third party without  TRO's consent and in its sole  discretion.
Any assignment or delegation in violation of this section will be null and void.

            16.2 Governing Law. This Agreement will be governed by and construed
in  accordance  with the laws of the State of California  without  regard to, or
application of, conflict of law principles.

            16.3 Severability. If any provision of this Agreement is found to be
invalid or unenforceable,  that provision will be enforced to the maximum extent
permissible,  and the other  provisions  of this  Agreement  will remain in full
force and effect.

            16.4 Force  Majeure.  Except for payments due under this  Agreement,
neither  party will be  responsible  for any  failure  to perform  due to causes
beyond its  reasonable  control  (each a "Force  Majeure"),  including,  but not
limited  to,  acts of God,  war,  riot,  embargoes,  acts of civil  or  military
authorities,  denial of or delays in processing of export license  applications,
fire, floods,  earthquakes,  accidents,  strikes, or fuel crises,  provided that
such party gives prompt written notice thereof to the other party.  The time for
performance  will be extended  for a period  equal to the  duration of the Force
Majeure, but in no event longer than sixty (60) days.
<PAGE>

            16.5 Notices.  All notices under this Agreement will be deemed given
when (i) delivered  personally,  (ii) sent by confirmed facsimile  transmission,
(iii)  sent  by   certified  or   registered   U.S.   mail,   or  (iv)  sent  by
nationally-recognized  express  courier,  to the  address  shown below or as may
otherwise  be specified  by either  party to the other in  accordance  with this
section.

            16.6  Independent  Contractors.  The parties to this  Agreement  are
independent contractors. There is no relationship of partnership, joint venture,
employment,  franchise,  or agency between the parties.  Neither party will have
the  power to bind the other  party or incur  obligations  on the other  party's
behalf without such party's prior written consent.

            16.7  Waiver.  No failure of either party to exercise or enforce any
of its rights under this  Agreement  will act as a waiver of such rights.  To be
enforceable, a waiver must be in writing and signed by the waiving party.

            16.8 Entire  Agreement.  This Agreement,  together with the exhibits
hereto, is the complete and exclusive agreement between the parties with respect
to the subject  matter  hereof,  and  supersedes  and replaces any and all prior
agreements,  negotiations,  communications, and understandings (both written and
oral) regarding such subject matter including, specifically, that certain letter
of intent between the parties dated October 9, 1995.  This Agreement may only be
modified or amended by a written document executed by both parties.

            16.9  Publicity.  Neither  party  may  disclose  the  terms  of this
Agreement or issue any press release  without the prior  written  consent of the
other party.

      IN WITNESS WHEREOF,  the parties have caused this Agreement to be executed
by their duly authorized representatives as of the Effective Date.


                                       THE ROACH ORGANIZATION, INC. d.b.a.
WASATCH EDUCATION SYSTEMS              TRO LEARNING, INC.

By: /s/Barbara Morris                   By: /s/Sharon Fierro
Name:  Barbara Morris                   Name:  Sharon Fierro
Title: CEO                              Title: Sr. VP & CFO
Date:  4/10/96                          Date:  3/8/96

Address:                                Address:
5250 South 300 West                     4660 West 77th Street
Salt Lake City, UT  84107               Edina, MN  55435
Fax:  (801) 269-1509                    Fax:  (847) 781-7828

EXHIBITS
A   - Description of Wasatch Products
B   - Fee Schedule
C   - End User License Agreement


<PAGE>



EXHIBIT A

DESCRIPTION OF WASATCH PRODUCTS


      1.    Projects for the Real World, Levels E-I, 20 units.

      2.    Basic Skills for the Real World, 8 units.

      3.    Job Skills, 3 units.

      4.    Wasatch  management  system  associated  with the  above,  until  
            TRO has  provided  replacement management system.










<PAGE>


EXHIBIT B

FEE SCHEDULE

      1. Accounting Periods. For accounting purposes, the term of this Agreement
will be separated  into two periods;  the first will  commence on September  30,
1995 and end on October 31, 1996 (the "First Accounting Period"), and the second
will  commence on  November  1, 1996 and end on October  31,  1997 (the  "Second
Accounting Period").

     2.  License  Fee.  During  the First  Accounting  Period,  TRO shall pay to
Wasatch a  one-time  licensing  fee (the  "License  Fee") in the  amount of Five
Hundred and Fifty Thousand Dollars ($550,000) as follows:
           
     (a)___One  Hundred Thousand Dollars  ($100,000) shall be due and payable on
or before November 1, 1995.

            (b)___Nine  (9) payments of Fifty  Thousand  Dollars  ($50,000) each
shall be due and payable on the  fifteenth  of each month  beginning on November
15, 1995 and ending July 15, 1996.

      3.    First Accounting Period Royalties.

            (a)___The  License Fee shall  entitle TRO to  distribute  the retail
equivalent (using the imputed pricing structure attached hereto as Schedule B-1)
of One  Million  Five  Hundred  Thousand  Dollars  ($1,500,000)  of the  Bundled
Products  during the First  Accounting  Period  without  payment of Royalties to
Wasatch.

            (b)___Sales  during the First  Accounting  Period over and above the
$1,500,000  limit will be  subject  to a Royalty in the amount of fifty  percent
(50%) of the imputed  retail price (as set forth on Schedule B-1) of all Bundled
Products distributed by TRO.

            (c)___If during the final month of the First Accounting  Period, TRO
is unable  to ship all of the valid  purchase  orders it has  received  from its
customers,  TRO may carryover these orders and these orders only into the Second
Accounting  Period and still credit such backlog orders to the First  Accounting
Period.

      4. Second Accounting Period Royalties.  For the Second Accounting  Period,
TRO shall pay  Royalties to Wasatch in the amount of fifty  percent (50%) of the
imputed  retail  price (as set forth on Schedule  B-1) of all  Bundled  Products
distributed  by TRO.  Such  Royalties  shall be  payable  whether or not TRO has
distributed the retail  equivalent of $1,500,000 of the Bundled  Products during
the First Accounting Period, except as provided in Paragraph 3(c) above.

      5.    Minimum Royalty Revenue.

            (a)___TRO  guarantees  a minimum  royalty  revenue to Wasatch in the
amount of Eight Hundred  Thousand  Dollars  ($800,000) for the period  beginning
November 1, 1996  through  June 30, 1997 (the  "Minimum  Royalty").  The Minimum
Royalty is the  equivalent of the imputed retail price (as set forth on Schedule
B-1) of One Million Six Hundred  Thousand  Dollars  ($1,6000,000) of the Bundled
Products.

            (b)___If  on June  30,  1997,  TRO has not sold  sufficient  Bundled
Products  to pay  Wasatch  the  Minimum  Royalty,  TRO will owe to  Wasatch  the
difference  between  the  royalties  paid and the Minimum  Royalty.  The balance
required  to make up the  Minimum  Royalty  shall be due and payable by July 15,
1997.

            (c)___TRO will have until the end of the Second Accounting Period to
sell Bundled  Products and credit  Royalties from such sales to any balance paid
by TRO pursuant to Paragraph 5(b) above.

            (d)___If, during the final month of this Agreement, TRO is unable to
ship all of the valid  purchase  orders  received  from its  customers,  TRO may
carryover  these orders,  and these orders only, into TRO's next fiscal year and
still credit these backlog  orders to the Minimum  Royalty.  TRO shall  promptly
provide Wasatch with a detailed written report of all such backlog orders.



<PAGE>



SCHEDULE B-1

Volume Pricing, 100+ Workstations, Multi Building License

A Multi Building  License is a single  purchase  volume  discount for single and
multi building  licenses.  It only applies for purchases of 100  workstations or
larger,  in increments of 50 workstations over 100, and only for a single school
district  purchase.  For purposes of calculating  Royalties due to Wasatch,  the
imputed  retail price for each Wasatch  Product  licensed  pursuant to the Multi
Building License model is equal to the imputed retail price calculated under the
Agreement for the applicable  number of workstations  (in increments of 50) plus
an additional 33% of the total imputed retail price (the "MBL Imputed Price").

TRO and Wasatch agree that this pricing is for a single school district purchase
and  does  not  apply  to  other  purchasing  entities  such as a  state  entity
purchasing  for  multiple  sites  across  the state or a  national  organization
purchasing  for multiple  sites across the country.  The parties also agree that
for quotes over 500  workstations  either TRO must use the agreed to MBL Imputed
Price or Wasatch must approve a non-standard imputed retail price quote.

No credits are allowed for previous purchases.

Pricing is as depicted for quantity breaks, no incremental breaks are permitted.

#                             of workstations MBL Imputed Price = Imputed retail
                              price per  product per # of  workstations  (as set
                              forth below) + 33% premium

100                           # of workstations - 100
101-150                       # of workstations - 150
151-200                       # of workstations - 200
201-250                       # of workstations - 250
251-300                       # of workstations - 300
301-350                       # of workstations - 350
351-400                       # of workstations - 400
401-450                       # of workstations - 450
451-500                       # of workstations - 500





<PAGE>



EXHIBIT C

END USER LICENSE AGREEMENT




<PAGE>


Software User License

End User Warranty and License Agreement for Wasatch Education Systems Software

BY  OPENING  THIS  PACKAGE  YOU  ACCEPT  ALL THE  TERMS AND  CONDITIONS  OF THIS
AGREEMENT.  IF YOU DO NOT AGREE  WITH  THESE  TERMS AND  CONDITIONS,  RETURN THE
UNUSED SOFTWARE AND ALL ACCOMPANYING ITEMS TO THE PLACE WHERE YOU OBTAINED THEM.

1.  License.  In this  Agreement  "Licensed  Software"  means the  demonstration
software  programmed and any other software  program  contained on this disc for
which you have paid the applicable  fee. You may use the Licensed  Software on a
single  central  processing  unit.  You may not use the  Licensed  Software on a
system  accessible  to multiple  users  unless your disc has  "Network  Version"
clearly  labeled  on it and you have paid the  Networked  license  fee.  Wasatch
Education  Systems  retains all rights,  title,  and  ownership  to the Licensed
Software.

2.  Restrictions.  You may not distribute,  or transfer the Licensed Software or
the  Documentation  to  others.   You  may  not  reverse  engineer,   decompile,
disassemble,  modify, adapt,  translate, or create derivative works based on the
Licensed Software or documentation  without the prior written consent of Wasatch
Education  Systems.  You may not copy the  Licensed  Software  or  documentation
except to make a single  copy of the  Licensed  Software  for backup or archival
purposes only.

     3. No Other Rights.  Except as stated above,  this Agreement does not grant
you any rights to patent,  copyrights,  trade secrets,  trademarks, or any other
rights in respect to the Licensed Software.

     4.  Termination.  The  license  is  effective  until  terminated.   Wasatch
Education  Systems has the right to terminate  your licensee  immediately if you
fail to comply with any terms of this Agreement.  Upon such termination you must
destroy the original and any copies of the Licensed Software.

5. Limited Warranty.  Wasatch  Education Systems  guarantees any of its products
free from  defect or damage  for  thirty  calendar  days from date of  shipment.
Wasatch  Education  Systems will replace any CDs,  diskettes,  books, or manuals
within thirty  calendar days of shipment at no cost, as long as the defective or
damaged materials are sent by to Wasatch Education Systems by regristrared mail.
After thirty calendar days from original  shipment,  Wasatch  Education  Systems
will  replace  lost,  stolen,  defective,  or damaged CDs for $100 per CD title,
diskettes for $20 per diskette.

6. Warranty  Disclaimer.  THE LICENSED SOFTWARE IS PROVIDED "AS IS". THE COMPANY
DOES NOT WARRANT THAT THE LICENSED  SOFTWARE WILL MEET YOUR REQUIREMENTS OR THAT
THE OPERATION OF THE LICENSED SOFTWARE WILL BE UNINTERRUPTED OR ERROR-FREE.  THE
COMPANY  DISCLAIMS  ALL  WARRANTIES,  EXPRESS  OR  IMPLIED,  INCLUDING,  WITHOUT
LIMITATION,  THE  IMPLIED  WARRANTIES  OR  MERCHANTABILITY  AND  FITNESS  FOR  A
PARTICULAR  PURPOSE.  THE  COMPANY  DOES  NOT  WARRANT,  GUARANTEE  OR MAKE  ANY
REPRESENTATION  REGARDING  THE USE OR THE RESULTS OF THE USE OF THE  SOFTWARE IN
TERMS OF ITS CORRECTNESS,  ACCURACY, RELIABILITY,  CURRENTNESS, OR OTHERWISE. IN
NO EVENT SHALL WASATCH EDUCATION SYSTEMS OR ITS EMPLOYEES,  AGENTS, SUPPLIERS OR
CONTRACTORS BE LIABLE FOR ANY  INCIDENTAL,  INDIRECT,  SPECIAL OR  CONSEQUENTIAL
DAMAGES  ARISING OUT OF OR IN  CONNECTION  WITH THE LICENSE  GRANTED  UNDER THIS
AGREEMENT,  INCLUDING  WITHOUT  LIMITATION,  LOSS OF USE, LOSS OF DATA,  LOSS OF
INCOME OR PROFIT, OR OTHER LOSSES SUSTAINED AS A RESULT OF INJURY TO ANY PERSON,
OR LOSS OF OR DAMAGE TO THE PROPERTY,  OR CLAIMS OF THIRD  PARTIES,  EVEN IF THE
COMPANY OR AN AUTHORIZED  REPRESENTATIVE  HAS BEEN ADVISED OF THE POSSIBILITY OF
SUCH DAMAGES.  WASATCH  EDUCATION  SYSTEMS DOES NOT GUARANTEE  THAT OUR SOFTWARE
WILL OPERATE ON YOUR PARTICULAR  HARDWARE PLATFORM OR NETWORKED SYSTEM.  WASATCH
EDUCATION  SYSTEMS WILL NOT REIMBURSE  YOU FOR SOFTWARE  PURCHASED FOR THE WRONG
TYPE OF  HARDWARE  CONFIGURATION.  MAKE SURE YOUR  PARTICULAR  SYSTEM  MEETS OUR
MINIMUM  HARDWARE  REQUIREMENTS.  THE  WARRANTIES  IN THIS  AGREEMENT  GIVE  YOU
SPECIFIC  LEGAL  RIGHTS,  AND YOU MAY  ALSO  HAVE  OTHER  RIGHTS  WHICH  VARY IN
ACCORDANCE WITH LOCAL LAW.

7. General. You acknowledge that you have read this agreement, understand it and
agree to be  bound by its  terms  and  conditions.  You  also  agree  that  this
agreement is the complete and exclusive  statement of the agreement  between you
and Wasatch  Education Systems and supersedes all proposals or prior agreements,
oral or written, and any other communications  between you and Wasatch Education
Systems or any  representative  of Wasatch  Education  Systems  relating  to the
subject matter of this agreement.



  
                                 BUILDING LEASE


     THIS  BUILDING  LEASE (this  "Lease") is entered  into as of the 1st day of
April, 1996, between Lew Costley and his successors,  as trustee of the Dr. W.C.
Swanson Foundation  ("Landlord"),  whose address is 1104 Country Hills Dr. #411,
Ogden,  Utah 84403, and Wasatch  Education  Systems,  Inc.  ("Tenant"),  with an
address of 5250 South 300 West, Suite 101, Salt Lake City, Utah 84107.

      FOR THE SUM OF TEN DOLLARS and other valuable  consideration,  the receipt
and sufficiency of which are acknowledged, Landlord and Tenant agree as follows:

     1.  Definitions.  Each of the  following  words and phrases  shall have the
meaning set forth:
     
       "Basic  Monthly Rent" means the amount set forth below  opposite the
period of this Lease to which such amount applies:

                 Period             Basic Monthly Rent
             4/1/96 to 3/31/97         $ 9,603.22
             4/1/97 to 3/31/98         $ 9,875.61
             4/1/98 to 3/31/99         $10,154.97

            "Operating  Expenses"  means  all  operating  expenses,   costs  and
disbursements of the building in which the Premises are located, computed on the
accrual  basis and  consisting of all  expenditures  by Landlord to maintain all
facilities  in  operation  as may be  reasonably  determined  by  Landlord to be
necessary.  Such  expenses  shall  include but shall not be limited to costs for
snow  removal,  wages and  salaries for  operating  and  maintenance  personnel,
supplies and materials used in operating and  maintaining  such building,  costs
for all utilities for such building,  costs for janitorial,  window cleaning and
other services required to maintain such building,  the cost of insurance of all
kinds  carried  by  Landlord  on  such  building,   all  taxes  and  assessments
attributable to such building (except Landlord's income taxes), costs of repairs
and general  maintenance,  legal fees and management costs. Such terms shall not
include  costs for capital  improvements  made to such  building,  principal and
interest payments on loans secured by such building,  depreciation  attributable
to such  building,  brokerage  commissions  paid with  respect to  leasing  such
building,  and legal  expenses  incurred in enforcing the terms of this Lease or
any other lease for space within such building.

            "Building"  means the building  known as the "Atrium  Building" with
the  street  address  of 5250  South 300 West,  in Salt Lake  City,  Utah.  (The
Building  consists of rentable  commercial  office space, and includes,  without
limitation, all heating, air conditioning,  mechanical, electrical, elevator and
plumbing systems, the roof and all walls,  foundations and fixtures constituting
a part of the Building.)

            "Commencement Date" means April 1, 1996.

            "Expiration Date" means March 31, 1999.

            "Occupants" means, collectively,  any assignee, subtenant, employee,
agent, licensee or invitee of Tenant.

            "Permitted Use" means general business and office use.

            "Premises"  means,  approximately  8,381  rentable  square  feet  of
commercial office space located in the Building and identified as 5250 South 300
West, Suite 101, Salt Lake City, Utah 84107.
<PAGE>

            "Tax,  Utility and  Maintenance  Costs" means,  collectively,  those
expenses  incurred by Landlord  pursuant  to  paragraphs  5, 7.2 and 8.3 of this
Lease.

            "Term" means the period commencing on 12:01 a.m. at the Commencement
Date and expiring on midnight of the Expiration  Date,  together with the period
of  extension  of this Lease that occurs by reason of  Tenant's  exercise of its
option to extend this Lease pursuant to paragraph 16.4 of this Lease.

      2.    Agreement of Lease; Modification.

            2.1 Lease.  Landlord leases the Premises to Tenant and Tenant leases
the Premises from Landlord for the term, in accordance  with the  provisions set
forth in this Lease.

            2.2  Modification.  Landlord  will modify the Premises in accordance
with the attached bids for painting,  carpet and window coverings, in the amount
of $19,044.09. Tenant acknoledges that any expense incurred by Tenant over these
bids will be at the Tenant s sole expense.

     3. Lease  Payment  Obligation.  Tenant's  obligation to pay rent under this
Lease shall commence on the Commencement Date and shall be for the Term.

      4.    Basic Monthly Rent.

            4.1 Amount and Penalty.  Tenant covenants to pay to Landlord without
abatement,  deduction,  offset, prior notice or demand the Basic Monthly Rent in
lawful money of the United States in consecutive  monthly  installments  at such
place as Landlord may  designate,  in advance on or before the first day of each
calendar  month during the Term,  commencing  on the  Commencement  Date. If the
Termination  Date  occurs on a day other than the last day of a calendar  month,
the Basic  Monthly Rent for that  fractional  month shall be prorated on a daily
basis.

            4.2 Additional Rent. Beginning on the first anniversary date of this
Lease  (April 1, 1997),  and on each  subsequent  anniversary  date  thereafter,
Tenant  shall pay to  Landlord,  on a monthly  basis,  in  addition to the Basic
Monthly Rent,  additional rent equal to the excess of Landlord's total Operating
Expenses  for the  calendar  year ending  within the twelve  month Lease  period
immediately  preceding the twelve month Lease term for which  additional rent is
calculated,  over Landlord's total Operating  Expenses for such building for the
calendar year of 1996, multiplied by a fraction,  the numerator of which is 8539
(the total rentable  square feet of the Premises),  and the denominator of which
is 61,299 (the total rentable square feet of the Building) ("Additional Rent").

            4.3 Net Rent. It is the intent of Landlord and Tenant that the Basic
Monthly Rent and Additional Rent be, except for Tenant's telephone  installation
and usage  charges,  as provided in paragraph 7.2 of this Lease,  and subject to
the Additional Rent required to be paid pursuant to paragraph 4.2 of this Lease,
net to Tenant.
<PAGE>

      5. Property Taxes.  Landlord shall pay all real property taxes  applicable
to the Premises  during the Term. As used herein the term "real property  taxes"
shall include any form of general or special assessment, license fee, commercial
rental or gross receipts tax, levy, penalty,  duty, charge or tax imposed by any
authority  having  the  direct  or  indirect  power  to  tax.  Tenant  shall  be
responsible  for, and shall pay in a timely manner,  all taxes  attributable  to
trade  fixtures  and  personal  property  belonging to Tenant and located at the
Premises.

      6. Use.  Tenant  shall not use or occupy or permit the Premises to be used
or occupied for any purpose other than for the  Permitted  Use, and shall not do
or permit  anything to be done by Tenant's  Occupants  that may (a) increase the
existing rate or violate the provisions of any insurance carried with respect to
the Premises; (b) create a public or private nuisance, commit waste or interfere
with,  annoy or disturb any other tenant or occupant of the Building or Landlord
in the  operation of the Building;  (c) overload the floors or otherwise  damage
the  structure  of  the  Building;  (d)  constitute  an  improper,   immoral  or
objectionable  purpose;  (e)  violate  any  present  or future  governmental  or
quasigovernmental   laws,   ordinances,   regulations  or  requirements  or  any
covenants,  conditions and  restrictions  existing with respect to the Premises;
(f) subject Landlord or any other tenant to any liability to any third party; or
(g) lower the first-class  character of the Building.  Tenant shall, at Tenant's
sole cost, (h) use the Premises in a careful,  safe and proper  manner;  (i) use
the Premises in a manner that  complies  with all  ordinances,  regulations  and
requirements  and any  covenants,  conditions  and  restrictions  existing  with
respect to the  Premises,  including,  without  limitation,  those  relating  to
hazardous substances,  hazardous wastes, pollutants or contaminants;  (j) comply
with the  requirements  of any board of fire  underwriters or other similar body
relating to the Premises; (k) keep the Premises free of objectionable noises and
odors;  (l) not store,  use or dispose of any  hazardous  substances,  hazardous
wastes,  pollutants or contaminants on the Premises;  and (m) not place any sign
on the Premises,  unless  Landlord  consents to such sign in advance in writing.
Except as set forth in this Lease, no  representation  or warranty has been made
to,  or  relied  on by,  Tenant  concerning  the  Premises,  including,  without
limitation,  the  fitness or  suitability  of the  Premises  for the  conduct of
Tenant's  business,  nor has  Landlord  agreed to  undertake  any  modification,
alteration or improvement of the Premises.

      7.    Utilities and Maintenance Costs.  As of the Commencement Date:

     7.1  Telephone  and  Janitorial  Costs.  Tenant agrees that it will pay all
charges  attributable  to the  installation  and  use of any  telephone  service
installed by Tenant at the Premises, and janitorial services to the Premises.

            7.2 Utilities.  Landlord shall pay all costs, expenses,  charges and
amounts, of whatever kind or character,  for all water, gas, electricity,  sewer
service,  trash  disposal  and other  utilities  and  services  supplied  to the
Premises, together with any taxes on such utilities and services.

      8.  Maintenance and Repairs; Alterations; Signage; and Access to Premises.

            8.1 Maintenance of Premises by Tenant. Tenant, at Tenant's sole cost
and expense,  shall  maintain the Premises in good order,  condition  and repair
(reasonable wear and tear excepted),  and shall keep the Premises in a clean and
sanitary condition.
<PAGE>

            8.2 Access to Premises.  Landlord and Landlord's  agents,  employees
and contractors may enter the Premises at reasonable times on reasonable  notice
to Tenant for the purpose of inspecting the Premises and ascertaining compliance
with the provisions of this Lease by Tenant.  Landlord shall have free access to
the Premises in an emergency. Landlord may also show the Premises to prospective
purchasers,  tenants or mortgagees at reasonable  times.  Landlord shall use its
best efforts to minimize  interference  with Tenant or with  Tenant's  business.
Tenant  waives  any  claim  for any  damages,  injury  or  inconvenience  to, or
interference with,  Tenant's  business,  loss of occupancy or quiet enjoyment of
the  Premises  and  other  loss  occasioned  by such  entry,  unless  caused  by
Landlord's willful misconduct or gross negligence.

            8.3 Maintenance and Repairs by Landlord. Landlord shall maintain the
common  areas of the  Building  and the  adjacent  parking  area in good  order,
condition  and repair,  and in a clean and sanitary  condition,  including  both
structural  and  nonstructural  portions,  including,  without  limitation,  all
plumbing,  heating,  air  conditioning,  ventilating,  electrical  and  lighting
facilities and equipment, fixtures, walls (interior and exterior),  foundations,
ceilings, roofs (interior and exterior), columns, beams, floors, windows, window
sashes and frames, doors and door frames, glass, landscaping, driveways, parking
lots, fences, signs (except those installed by Tenant), and furnishings.

            8.4  Alterations.  Tenant  shall not make any  change,  addition  or
improvement to the Premises  (including,  without limitation,  the attachment of
any fixture or equipment),  without the prior written consent of Landlord, which
consent shall not be unreasonably withheld or delayed.
            8.5 Signage. Tenant shall not install any signage on any part of the
Building without the prior written consent of Landlord,  which consent shall not
be unreasonably  withheld or delayed.  All signage installed within the Premises
and on the  entryways  to the Premises  shall be suitable  for general  business
space use and shall match the general  decor of the Building both as to size and
style.  Upon termination of this Lease, all of Tenant's signage shall be removed
and  Tenant,  at its  cost,  shall  repair  all  damage  that is  caused  by its
installation  and  removal  of signs to the  Building  and  patch  and paint the
Building  as may be required to put the area where each such sign was located in
the condition that such area was in before the installation of such sign.

      9.    Assignment.

            9.1  Prohibition.  Tenant  shall  not  assign,  transfer,  mortgage,
encumber,  pledge or hypothecate this Lease or Tenant's  interest in this Lease,
in whole or in part,  permit the use of the Premises or any part of the Premises
by any persons other than Tenant or Tenant's employees, or sublease the Premises
or any part of the  Premises,  without the prior  written  consent of  Landlord,
which consent  shall not be  unreasonably  withheld or delayed.  Any transfer of
this Lease from Tenant by  liquidation  shall  constitute an assignment  for the
purposes  of this  Lease.  Consent to any  assignment  or  subleasing  shall not
operate as a waiver of the necessity for consent to any subsequent assignment or
subleasing  and the terms of such consent shall be binding on any person holding
by, under or through Tenant.  At Landlord's  option,  any assignment or sublease
without Landlord's prior written consent shall be void ab initio.
<PAGE>

            9.2  Termination.  If  Tenant  requests  Landlord's  consent  to  an
assignment  of this  Lease or to a  subleasing  of the  whole or any part of the
Premises,  Tenant  shall  submit to  Landlord  the terms of such  assignment  or
subleasing,  the name and address of the proposed  assignee or  subtenant,  such
information  relating to the nature of such  assignee's or subtenant's  business
and finances as Landlord may reasonably  require and the proposed effective date
(the "Effective Date") of the proposed assignment or subleasing (which Effective
Date shall be neither less than thirty nor more than ninety days  following  the
date of Tenant's submission of such information). On receipt of such request and
all such  information  from Tenant,  Landlord  may, by notice within thirty days
after such receipt,  terminate this Lease if the request is to assign this Lease
or to sublease  all of the  Premises or, if the request is to sublease a portion
of the Premises only, terminate this Lease with respect to such portion, in each
case as of the  Effective  Date,  unless  within five business days after notice
from Landlord to Tenant of such termination, Tenant withdraws such request. Such
right to terminate shall be for any reason, including,  without limitation,  the
right to retain all profits of such  assignment or sublease.  If Landlord  shall
exercise such termination right, Tenant shall surrender possession of the entire
Premises or the portion  which is the subject of the right,  as the case may be,
on the Effective Date in accordance with the provisions of Paragraph 17. If this
Lease is  terminated as to a portion of the Premises  only,  the rent payable by
Tenant  under this Lease shall be abated  proportionately  commencing  as of the
Effective  Date,  based on the percentage of the Premises as to which this Lease
has been terminated.
            9.3  Landlord's  Rights.  If this Lease is assigned or if all or any
portion of the Premises is  subleased  by any person  other than Tenant  without
obtaining  Landlord's consent,  Landlord may collect rent and other charges from
such  assignee or other  party,  and apply the amount  collected to the rent and
other  charges  reserved  under  this  Lease,  but  such  collection  shall  not
constitute  consent or waiver of the necessity of consent to such  assignment or
subleasing,  nor  shall  such  collection  constitute  the  recognition  of such
assignee or subtenant as Tenant under this Lease or a release of Tenant from the
further  performance of all of the covenants and obligations of Tenant contained
in this Lease.  No consent by Landlord to any assignment or subleasing by Tenant
shall relieve  Tenant of any  obligation to be paid or performed by Tenant under
this  Lease,  whether  occurring  before or after such  consent,  assignment  or
subleasing,  but rather Tenant and Tenant's  assignee or subtenant,  as the case
may be,  shall be jointly and  severally  primarily  liable for such payment and
performance. Tenant shall reimburse Landlord for Landlord's attorneys' and other
fees and costs  incurred in  connection  with both  determining  whether to give
consent and giving consent.  No assignment or subleasing  under this Lease shall
be  effective   unless  and  until  Tenant  provides  to  Landlord  an  executed
counterpart of the assignment or sublease  agreement,  which shall  specifically
state that (a) such agreement is subject to all of the provisions of this Lease;
(b) in the case of an assignment, the assignee assumes and agrees to perform all
of Tenant's obligations under this Lease; (c) the assignee or subtenant,  as the
case may be, may not further assign such agreement,  or allow the Premises to be
used by others,  without the prior written consent of Landlord in each instance;
(d) a consent by Landlord to such  assignment or subleasing  shall not be deemed
or construed to modify, amend or affect the provisions of this Lease or Tenant's
obligations under this Lease,  which shall continue to apply to the Premises and
the  occupants  of the  Premises as if the  assignment  or sublease had not been
made; (e) if Tenant defaults in the payment of any amounts due under this Lease,
Landlord  is  authorized  to  collect  any rents or other  amounts  due from any
assignee,  subtenant  or other  occupant  of the  Premises  and to apply the net
amounts  collected  to the sums  reserved in this Lease;  and (f) the receipt by
Landlord of any amounts  from an assignee,  subtenant  or other  occupant of any
part of the Premises  shall not be deemed or construed as releasing  Tenant from
Tenant's  obligations  under  this  Lease or the  acceptance  of that party as a
direct  tenant.  If all or any portion of the  Premises is assigned or subleased
and compensation to be received by Tenant exceeds the Basic Monthly Rent (or pro
rata portion of the Basic Monthly  Rent,  as the case may be)  applicable to the
portion being assigned or subleased, Tenant shall pay such excess to Landlord on
the first day of each calendar month.
<PAGE>

      10.   Indemnity; Waiver and Release.

            10.1  Indemnity.  Tenant shall  indemnify,  defend and hold harmless
Landlord  and  Landlord's  employees  and agents from and  against all  demands,
claims,  causes of  action,  judgments,  losses,  damages,  liabilities,  fines,
penalties,  costs and  expenses,  including  attorney's  fees,  arising from the
occupancy or use of the Premises by Tenant or Tenant's Occupants,  any hazardous
substances,  hazardous wastes, pollutants or contaminants deposited, released or
stored by Tenant or Tenant's Occupants on the Premises,  the conduct of Tenant's
business on the  Premises,  any act or omission  done,  permitted or suffered by
Tenant or any of Tenant's  Occupants,  any default or  nonperformance  by Tenant
under this Lease,  any injury or damage to the  person,  property or business of
Tenant or Tenant's Occupants or any litigation commenced by or against Tenant to
which Landlord is made a party without fault on the part of Landlord,  except to
the extent that such claim is due to the  negligence  or willful  misconduct  of
Landlord or  Landlord's  employees  or agents.  If any action or  proceeding  is
brought against Landlord, Landlord's employees or Landlord's agents by reason of
any such claim,  Tenant,  on notice  from  Landlord,  shall  defend the claim at
Tenant's  expense  with  counsel  reasonably   satisfactory  to  Landlord.   The
provisions of this  Paragraph  10.1 shall survive the  expiration of the Term or
sooner termination of this Lease.

            10.2  Waiver and  Release.  Tenant  waives and  releases  all claims
against Landlord and Landlord's employees and agents with respect to all matters
for which Landlord has disclaimed  liability  pursuant to the provisions of this
Lease.  In addition,  Landlord and Landlord's  employees and agents shall not be
liable  for any loss,  injury,  death or  damage  (including  any  consequential
damage) to persons,  property or Tenant's business resulting from any theft, act
of God, public enemy, injunction, riot, strike, insurrection,  war, court order,
requisition,  order of governmental body or authority, fire, explosion,  falling
object,  steam,  water,  rain,  snow,  breakage,  leakage,  obstruction or other
defects of pipes, sprinklers,  wires, appliances,  plumbing, air conditioning or
lighting fixtures,  construction,  repair or alteration of the Premises or other
cause beyond Landlord's control.

      11.  Insurance.  Tenant shall,  at Tenant's sole cost, be responsible  for
maintaining and continuing in force insurance coverage for any personal property
that is maintained by Tenant at the Premises,  for personal  liability of Tenant
with  respect to causes of action that arise at the Premises or in or around the
Building,  and workman's  compensation insurance satisfying Tenant's obligations
under the workmen's  compensation  laws of the State of Utah.  Tenant shall name
Landlord as an additional insured on any liability  insurance obtained by Tenant
pursuant to this paragraph 11.
<PAGE>

      12.  Damage or  Destruction.  If the  Premises  are  partially  damaged or
destroyed by any casualty insured against under any insurance policy  maintained
by Landlord, it shall, on receipt of the insurance proceeds, repair the Premises
to substantially  the condition in which the Premises were immediately  prior to
such destruction. Landlord's obligation of repair shall not exceed the lesser of
the cost of the standard improvements  installed by Landlord in the Premises, or
the  proceeds  received by Landlord  from any  insurance  policy  maintained  by
Landlord.  Until such repair is complete,  the Basic Monthly Rent and Additional
Rent shall be abated  proportionately  commencing  on the date of such damage or
destruction as to that portion of the Premises rendered untenantable, if any. If
(a) by reason of such occurrence the Premises are rendered wholly  untenantable;
(b) the Premises are damaged as a result of a risk not covered by insurance; (c)
the  Premises  are damaged in whole or in part during the last twelve  months of
the Term;  (d) the  Premises or the  Building  (whether or not the  Premises are
damaged) is damaged to the extent of ten percent or more of the then-replacement
value of either or to the extent that it would take, in Landlord's  opinion,  in
excess of ninety  days to  complete  the  requisite  repairs;  or (e)  insurance
proceeds  adequate to repair the Premises are not  available to Landlord for any
reason,  Landlord  may either elect to repair the damage or cancel this Lease by
notice of  cancellation  within sixty days after such event,  and on such notice
Tenant shall vacate and surrender the Premises to Landlord.  If Landlord  elects
to repair any such  damage,  any  abatement  of Basic  Monthly Rent shall end on
notice given by Landlord to Tenant that the Premises have been repaired.  If the
damage is caused by the  negligence  of Tenant or  Tenant's  Occupants,  neither
Basic  Monthly Rent nor  Additional  Rent shall abate.  Except for  abatement of
Basic  Monthly  Rent and  Additional  Rent,  if any,  Tenant shall have no claim
against   Landlord  for  any  loss  suffered  by  reason  of  any  such  damage,
destruction,  repair or restoration,  nor may tenant terminate this Lease as the
result of any  statutory  provision in effect on or after the date of this Lease
pertaining to the damage and  destruction  of the Premises or the Building.  The
proceeds  of all  insurance  carried by Tenant on  Tenant's  furnishings,  trade
fixtures,  leasehold  improvements,  equipment,  merchandise  and other personal
property  shall be held in trust by Tenant  for the  purpose  of the  repair and
replacement of the same.  Landlord shall not be required to repair any damage or
to make any  restoration  or  replacement of any  furnishings,  trade  fixtures,
leasehold  improvements,  equipment,  merchandise  and other  personal  property
installed  in the  Premises  by Tenant or at the direct or  indirect  expense of
Tenant.  Unless this Lease is terminated by Landlord pursuant to this Paragraph,
Tenant shall be required to restore or replace such furnishings, trade fixtures,
leasehold  improvements,  equipment,  merchandise and other personal property on
damage or  destruction  in at least a condition  equal to that existing prior to
such event.

      13.  Condemnation.  As used  in  this  Paragraph  the  term  "Condemnation
Proceedings"  means any  actions or  proceedings  in which any  interest  in the
Premises is taken for any public or quasi-public purpose by any lawful authority
through  exercise of the power of eminent  domain or by purchase or otherwise in
lieu  of  such  exercise.  If  the  whole  of  the  Premises  is  taken  through
Condemnation  Proceedings,  this Lease shall  automatically  terminate as of the
date of the taking.  The phrase "as of the date of the taking" means the date of
taking actual  physical  possession by the condemning  authority or such earlier
date as the  condemning  authority  gives notice that it is deemed to have taken
possession. Landlord or Tenant may terminate this Lease if more than twenty-five
percent  (25%) of the  Premises is taken or any portion of the Premises is taken
which  substantially  interferes  with  Tenant's  ability  to operate or use the
Premises  for the  purposes  for  which the  Premises  were  intended.  Any such
termination  must be  accomplished  through  written  notice given no later than
thirty (30) days after,  and shall be  effective as of, the date of such taking.
In all other cases,  or if neither  Landlord nor Tenant  exercises  its right to
terminate,  this Lease shall  remain in effect.  If a portion of the Premises is
taken and this Lease is not terminated,  the Basic Monthly Rent shall be reduced
in the proportion that the floor area taken bears to the total floor area of the
Premises  immediately  prior  to the  taking.  Whether  or  not  this  Lease  is
terminated  as  a  consequence  of  Condemnation  Proceedings,  all  damages  of
compensation  awarded  for a partial or total  taking,  including  any award for
severance  damage and any sums  compensating  for  diminution in the value of or
deprivation  of the  leasehold  estate  under this Lease,  shall be the sole and
exclusive  property of Landlord,  provided  that Tenant shall be entitled to any
award  for the loss  of,  or  damage  to,  Tenant's  trade  fixtures  or loss of
business, provided that a separate award is actually made to Tenant and that the
same will not  reduce  Landlord's  award.  Tenant  shall  have no claim  against
Landlord  for  the  occurrence  of any  Condemnation  Proceedings,  or  for  the
termination  of this Lease or a  reduction  in the  Premises  as a result of any
Condemnation Proceedings.
<PAGE>

      14. Landlord's Financing.  This Lease shall be subordinate to any existing
or future first  mortgage,  first deed of trust,  ground lease,  declaration  of
covenants,   conditions,   easements   and   restrictions   and  all   renewals,
modifications,  amendments,  consolidations,  replacements and extensions of any
such  instruments.  No documentation  other than this Lease shall be required to
evidence  such  subordination.  If the holder of any  mortgage  or deed of trust
elects to have this Lease  superior to the lien of its mortgage or deed of trust
and gives written notice of such election to Tenant,  this Lease shall be deemed
prior to such  mortgage or deed of trust.  Tenant shall  execute such  documents
which may be  required by Landlord  to confirm  such  subordination  or priority
within ten days after request. Tenant shall from time to time if so requested by
Landlord  and if doing so will not  materially  and  adversely  affect  Tenant's
economic  interests under this Lease,  join with Landlord in amending this Lease
so as to meet the needs or requirements of any lender that is considering making
or that has made a loan secured by all or any portion of the Premises. Any sale,
assignment  or  transfer  of  Landlord's  interest  under  this  Lease or in the
Premises, including any such disposition resulting from Landlord's default under
a debt  obligation,  shall be subject to this Lease and Tenant  shall  attorn to
Landlord's successors and assigns and shall recognize such successors or assigns
as Landlord  under this Lease,  regardless of any rule of law to the contrary or
absence of privity of contract.

      15.   Default.

            15.1  Default  by Tenant.  The  occurrence  of any of the  following
events shall  constitute a default by Tenant under this Lease;  (a) Tenant fails
to timely pay any  installment  of Basic Monthly Rent or any other sum due under
this Lease within three  business days after  written  notice is given to Tenant
that the same is past due;  (b) Tenant  fails to timely  observe or perform  any
other term,  covenant or  condition  to be observed or performed by Tenant under
this Lease within three business days after written notice is given to Tenant of
such  failure;  provided,  however,  that if more than  three  business  days is
reasonably  required  to cure such  failure,  Tenant  shall not be in default if
Tenant  commences such cure within such three business day period and diligently
prosecutes  such cure to completion;  (c) Tenant files a petition in bankruptcy,
becomes insolvent,  has taken against such party in any court, pursuant to state
or federal statute, a petition in bankruptcy or insolvency or for reorganization
or  appointment  of a  receiver  or  trustee,  petitions  for or enters  into an
arrangement for the benefit of creditors or suffers this Lease to become subject
to a writ of execution;  (d) Tenant vacates or abandons the Premises; or (e) any
guarantor of this Lease attempts to rescind or terminate its guaranty.

            15.2 Remedies.  On any default by Tenant under this Lease,  Landlord
may at any time, without waiving or limiting any other right or remedy available
to Landlord, (a) perform in Tenant's stead any obligation that Tenant has failed
to perform,  and Landlord shall be reimbursed  promptly for any cost incurred by
Landlord with interest from the date of such  expenditure  until paid in full at
the lesser of the prime rate then charged by First  Security Bank of Utah,  N.A.
(or any other bank or savings and loan association designated by Landlord), plus
four percent, or eighteen percent per annum (the "Interest Rate"); (b) terminate
Tenant's  rights  under this  Lease by  written  notice;  (c)  reenter  and take
possession of the Premises by any lawful means (with or without terminating this
Lease);  or (d) pursue any other  remedy  allowed  by law.  Tenant  shall pay to
Landlord  the  cost of  recovering  possession  of the  Premises,  all  costs of
reletting,  including reasonable  renovation,  remodeling and alternation of the
Premises, the amount of any commissions paid by Landlord in connection with such
reletting,  and all other  costs and damages  arising  out of Tenant's  default,
including attorneys' fees and costs. Notwithstanding any termination or reentry,
the  liability  of  Tenant  for the rent  reserved  in this  Lease  shall not be
extinguished  for the  balance  of the Term,  and  Tenant  agrees to  compensate
Landlord on demand for any  deficiency  arising from reletting the Premises at a
lesser rent than applies under this Lease.
<PAGE>

            15.3 Past Due Amounts;  Obligations Independent.  If Tenant fails to
pay when due any amount  required to be paid by Tenant  under this  Lease,  such
unpaid amount shall bear interest at the Interest Rate from the due date of such
amount to the date of payment in full, with interest. In addition,  Landlord may
also charge a sum of five percent of such unpaid  amount as a service fee.  This
late payment charge is intended to compensate Landlord for Landlord's additional
administrative  costs resulting from Tenant's failure to timely perform Tenant's
obligations  under this Lease,  and has been  agreed on by  Landlord  and Tenant
after  negotiation  as a reasonable  estimate of the  additional  administrative
costs which will be incurred by Landlord as a result of such failure. The actual
cost in each instance is extremely difficult,  if not impossible,  to determine.
This late payment charge shall constitute  liquidated  damages and shall be paid
to Landlord  together with such unpaid amount.  The payment of this late payment
charge shall not  constitute a waiver by Landlord of any default by Tenant under
this Lease.  All amounts due under this Lease are and shall be deemed to be rent
or additional  rent,  and shall be paid without  abatement,  deduction,  offset,
prior notice or demand  (unless  provided by the terms of this Lease).  Landlord
shall  have the same  remedies  for a default  in the  payment of any amount due
under this Lease as Landlord  has for a default in the payment of Basic  Monthly
Rent. The  obligations of Tenant to pay Basic Monthly Rent and all other amounts
due and to perform all of Tenant's  obligations  under this Lease are  severable
from and independent of any obligation of Landlord under this Lease.

            15.4 Default by  Landlord.  Landlord  shall not be in default  under
this  Lease  unless  Landlord  or the  holder of any  mortgage  or deed of trust
covering  the Premises  whose name and address have been  furnished to Tenant in
writing  fails to perform an  obligation  required of Landlord  under this Lease
within  thirty  days  after  written  notice by Tenant to  Landlord  and to such
holder,  specifying  the  respects in which  Landlord has failed to perform such
obligation. If the nature of Landlord's obligation is such that more than thirty
days are reasonably  required for performance or cure,  Landlord shall not be in
default if Landlord or such holder commences  performance within such thirty day
period and after such commencement diligently prosecutes the same to completion.
In no event may Tenant  terminate  this Lease or withhold the payment of rent or
other charges provided for in this Lease as a result of Landlord's default.

      16.   Expiration or Termination; Option to Extend Term.

            16.1 Surrender of Premises.  On the expiration of the Term or sooner
termination of this Lease,  Tenant shall, at Tenant's own cost, (a) promptly and
peaceably  surrender the Premises to Landlord  "broom  clean," in good order and
condition; (b) repair any damage to the Premises caused by or in connection with
the removal of any property  from the Premises by or at the direction of Tenant;
(c) repair,  patch and paint in a good and  workmanlike  manner  satisfactory to
Landlord  all holes and other  marks in the  floors,  walls and  ceilings of the
Premises;  and  (d)  deliver  all  keys  to the  Premises  to  Landlord.  Before
surrendering the Premises,  Tenant shall, at Tenant's sole cost, remove Tenant's
movable personal property and trade fixtures  (including  signage) only, and all
other  property  shall,  unless  otherwise  directed by Landlord,  remain in the
Premises as the Property of Landlord without compensation; however, Tenant shall
not remove any personal  property or trade  fixtures  from the Premises  without
Landlord's  prior  written  consent if such removal will impair the structure of
the  Building  or Tenant is in default  under this Lease.  Landlord  may require
Tenant  to  remove  any  personal  property,  trade  fixtures,  other  property,
alterations,  additions  and  improvements  made to the Premises by Tenant or by
Landlord for Tenant,  and to restore the Premises to their condition on the date
of this Lease.  All personal  property,  trade  fixtures  and other  property of
Tenant not removed  from the Premises on the  abandonment  of the Premises or on
the  expiration  of the Term or sooner  termination  of this Lease for any cause
shall  conclusively  be deemed to have been  abandoned and may be  appropriated,
sold, stored,  destroyed or otherwise disposed of by Landlord without notice to,
and without any  obligation to account to,  Tenant or any other  person.  Tenant
shall pay to Landlord all expenses  incurred in connection  with the disposition
of such  property  in  excess  of any  amount  received  by  Landlord  from such
disposition.  No  surrender  of the  Premises  shall be effected  by  Landlord's
acceptance of the keys or of the rent or by any other means  without  Landlord's
written  acknowledgement of such acceptance as a surrender.  Tenant shall not be
released from Tenant's obligations under this Lease in connection with surrender
of the Premises  until  Landlord  has  inspected  the Premises and  delivered to
Tenant a written release.
<PAGE>

            16.2 Holding Over. Tenant shall indemnify,  defend and hold harmless
Landlord  from and against  all  claims,  liabilities  and  expenses,  including
attorneys' fees,  resulting from delay by Tenant in surrendering the Premises in
accordance with the provisions of this Lease. If Tenant remains in possession of
the Premises or any part of the  Premises  after the  expiration  of the Term or
sooner  termination  of this Lease with the written  consent of  Landlord,  such
occupancy  shall be a  tenancy  from  month  to month at a rental  (and not as a
penalty)  in the  amount of one  hundred  and  twenty-five  percent  of the last
monthly rental,  plus all other charges payable under this Lease,  and on all of
the terms of this Lease applicable to a month to month tenancy.

            16.3 Survival. The provisions of this Paragraph 16 shall survive the
expiration of the Term or sooner termination of this Lease.

            16.4 Option to Extend.  Tenant  shall have the right,  upon  written
notice to Landlord  within 90 days  before the  Expiration  Date,  to extend the
period of this Lease for one additional thirty-six month period. In the event of
such  extension,  all of the  provisions  of  this  Lease  shall  apply  for the
additional period, except that the Basic Monthly Rent shall be adjusted for each
twelve month  period of the  thirty-six  month  extension to the market rate for
commercial business space comparable to the Premises.
      17.  Security  Deposit.  Tenant has  deposited  with Landlord the Security
Deposit as security for the faithful performance by Tenant under this Lease. The
Security  Deposit  shall be  returned  (without  interest)  to  Tenant  (or,  at
Landlord's  option,  to the last assignee of Tenant's interest under this Lease)
after the  expiration  of the  Term,  or sooner  termination  of this  Lease and
delivery of possession of the Premises to Landlord in accordance  with Paragraph
16 if, at such time,  Tenant is not in default  under this Lease.  If Landlord's
interest in this Lease is  conveyed,  transferred  or assigned,  Landlord  shall
transfer or credit the Security Deposit to Landlord's  successor in interest and
Landlord  shall be released  from any  liability  for the return of the Security
Deposit.  Landlord may  intermingle  the Security  Deposit with  Landlord's  own
funds,  and shall not be deemed to be a  trustee  of the  Security  Deposit.  If
Tenant fails to timely pay or perform any obligation under this Lease,  Landlord
may, prior to,  concurrently with, or subsequent to, exercise any other right or
remedy,  use,  apply or retain all or any part of the  Security  Deposit for the
payment of any  monetary  obligation  due under  this  Lease,  or to  compensate
Landlord for any other expense, loss or damage that Landlord may incur by reason
of Tenant's failure,  including any damage or deficiency in the reletting of the
Premises.  If all or any portion of the Security Deposit is so used,  applied or
retained,  Tenant  shall  immediately  deposit with  Landlord  cash in an amount
sufficient to restore the Security Deposit to the original amount.  The Security
Deposit is not a  limitation  on  Landlord's  damages or other rights under this
Lease, a payment of liquidated damages or prepaid rent, and shall not be applied
by Tenant to the rent for the last (or any)  month of the Term,  or to any other
amount due under this Lease.  If this Lease is terminated  due to any default of
Tenant,  any  portion  of the  Security  Deposit  remaining  at the time of such
termination  shall  immediately  inure to the  benefit  of  Landlord  as partial
compensation for the costs and expenses  incurred by Landlord in connection with
this Lease,  and shall be in addition to any other damages to which  Landlord is
otherwise entitled.
<PAGE>

      18. Estoppel Certificate.  Tenant shall, within five days after Landlord's
request,  execute and deliver to  Landlord an estoppel  certificate  in favor of
Landlord and such other  persons as Landlord  shall  request  setting  forth the
following:  (a) a  ratification  of this Lease;  (b) the  Commencement  Date and
Expiration  Date;  (c) that this  Lease is in full  force and effect and has not
been  assigned,  modified,  supplemented  or amended  (except by such writing as
shall be stated);  (d) that all  conditions  under this Lease to be performed by
Landlord have been satisfied, or, in the alternative, those claimed by Tenant to
be unsatisfied; (e) that no defenses or offsets exist against the enforcement of
this Lease by Landlord, or, in the alternative, those claimed by Tenant; (f) the
amount of advance  rent,  if any (or none if such is the case),  paid by Tenant;
(g) the  date to which  rent  has been  paid;  (h) the  amount  of the  Security
Deposit;  and (i) such other  information  as Landlord may  request.  Landlord's
mortgage  lenders  and  purchasers  shall be  entitled  to rely on any  estoppel
certificate  executed  by  Tenant.  If Tenant  fails to  execute  such  estoppel
certificate within such five business day period,  Landlord may execute the same
on behalf  of Tenant as  Tenant's  duly  authorized  attorney-in-fact.  For such
purpose,  Tenant makes,  constitutes and appoints  Landlord as Tenant's true and
lawful attorney to act for Tenant and in Tenant's name,  place and stead and for
Tenant's use and benefit.  Such power of attorney shall be irrevocable and shall
be deemed to be coupled with an interest.

      19.   General Provisions.

     19.1 No Partnership. Landlord does not by this Lease, in any way or for any
purpose, become a partner or joint venturer of Tenant in the conduct of Tenant's
business or otherwise.

            19.2  Force  Majeure.  If either  Landlord  or Tenant is  delayed or
hindered in or prevented  from the  performance  of any act required  under this
Lease  by  reason  of acts of God,  strikes,  lockouts,  other  labor  troubles,
inability  to procure  labor or  materials,  fire,  accident,  failure of power,
restrictive  governmental  laws,  ordinances,  regulations  or  requirements  of
general applicability, riots, civil commotion, insurrection, war or other reason
not the fault of the party delayed, hindered or prevented and beyond the control
of such  party  (financial  inability  excepted),  performance  of the action in
question  shall be  excused  for the  period  of delay  and the  period  for the
performance of such act shall be extended for a period  equivalent to the period
of such delay. The provisions of this Paragraph shall not,  however,  operate to
excuse Tenant from the prompt  payment of rent or any other amounts  required to
be paid under this Lease.

            19.3 Notices. Any notice or demand to be given by Landlord or Tenant
to the other shall be given in writing by personal  service,  telegram,  express
mail,  Federal  Express,  DHL or any other  similar  form of courier or delivery
service,  or mailing in the United  States  mail,  postage  prepaid,  certified,
return receipt requested and addressed to such party as follows:

            If to Landlord:

                  The Dr. W.C. Swanson Foundation
                  c/o Property Management Company, Inc.
                  1104 Country Hills Drive, #411
                  Ogden, Utah 84403

            If to Tenant:
                  Wasatch Education Systems, Inc.
                  a Utah corporation
                  5250 South 300 West, Suite 101
                  Salt Lake City, Utah 84107
<PAGE>

Either  Landlord or Tenant may change the address at which such party desires to
receive written notice of such change to the other party.  Any such notice shall
be deemed to have been given, and shall be effective,  on delivery to the notice
address then applicable for the party to which the notice is directed; provided,
however, that refusal to accept delivery of a notice or the inability to deliver
a notice because of an address change which was not properly  communicated shall
not defeat or delay the giving of a notice.

            19.4 Severability. If any provision of this Lease or the application
of any provision of this Lease to any person or circumstance shall to any extent
be invalid,  the remainder of this Lease or the application of such provision to
persons or  circumstances  other than those as to which such  provision  is held
invalid shall not be affected by such  invalidity.  Each provision of this Lease
shall be valid and enforceable to the fullest extent permitted by law.

            19.5 Use of  Pronouns.  The use of the  neuter  singular  pronoun to
refer to  Landlord  or Tenant  shall be deemed a proper  reference  even  though
Landlord or Tenant may be an individual, partnership,  association,  corporation
or a group of two or more individuals, partnerships, association, corporation or
a group of two or more individuals, partnerships,  associations or corporations.
The necessary  grammatical changes required to make the provisions of this Lease
apply in the plural sense where more than one  Landlord or Tenant  exists and to
corporations,  associations,  partnerships, individuals, males or females, shall
in all instances be assumed as though in each case fully expressed.

            19.6  Successors.  Except as otherwise  provided in this Lease,  all
provisions  contained  in this  Lease  shall be  binding  on  respective  heirs,
devisees,  successors,  assigns  and  legal  representatives.  On  any  sale  or
assignment  (except for purposes of security or  collateral)  by Landlord of the
Premises or this Lease, Landlord shall, on and after such sale or assignment, be
relieved  entirely of all of  Landlord's  obligations  under this Lease and such
obligations shall, as of the time of such sale or assignment, automatically pass
to Landlord's successor in interest.

            19.7  Recourse  by Tenant.  Anything  in this Lease to the  contrary
notwithstanding,  Tenant  shall  look  solely to the equity of  Landlord  in the
Premises,  subject  to prior  rights of the  holder of any  mortgage  or deed of
trust, for the collection of any judgment (or other judicial process)  requiring
the  payment of money by  Landlord  on any  default or breach by  Landlord  with
respect  to any of the  terms,  covenants  and  conditions  of this  Lease to be
observed or performed by Landlord,  and no other assets of Landlord or any other
person  shall  be  subject  to  levy,  execution  or  other  procedures  for the
satisfaction of Tenant's remedies.
            19.8 Quiet Enjoyment.  On Tenant paying the rent reserved under this
Lease and observing and performing all of the terms, covenants and conditions on
Tenant's part to be observed and performed  under this Lease,  Tenant shall have
quiet enjoyment of the Premises for the Term without interference from Landlord,
or  anyone  claiming  by,  through  or  under  Landlord,  subject  to all of the
provisions of this Lease.

            19.9  Waiver.  No  failure  by any  party to  insist  on the  strict
performance of any covenant,  duty or condition of this Lease or to exercise any
right or remedy  consequent on a breach of this Lease shall  constitute a waiver
of any such  breach or of such or any other  covenant,  duty or  condition.  Any
party may, by notice  delivered in the manner provided in this Lease,  but shall
be under no  obligation  to,  waive any of its rights or any  conditions  to its
obligations  under this Lease,  or any covenant or duty of any other  party.  No
waiver  shall  affect  or alter  the  remainder  of this  Lease  but each  other
covenant,  duty and  condition  of this Lease  shall  continue in full force and
effect with respect to any other then existing or subsequently occurring breach.
<PAGE>

            19.10 Rights and  Remedies.  The rights and remedies of Landlord and
Tenant  shall not be mutually  exclusive  and the exercise of one or more of the
provisions  of  this  Lease  shall  not  preclude  the  exercise  of  any  other
provisions.  The parties confirm that damages at law may be an inadequate remedy
for a breach or threatened  breach by any party of any of the provisions of this
Lease. The parties'  respective rights and obligations under this Lease shall be
enforceable by specific performance, injunction or any other equitable remedy.

            19.11  Authorization.  Each  individual  executing  this  Lease does
represent  and warrant to each other so signing (and each other entity for which
another person may be signing) that he has been duly  authorized to deliver this
Lease in the capacity and for the entity set forth where he signs.

            19.12  Attorneys' Fees. If any action is brought to recover any rent
or other amount  under this Lease  because of any default  under this Lease,  to
enforce or interpret  any of the  provisions  of this Lease,  or for recovery of
possession  of the  Premises,  the  party  prevailing  in such  action  shall be
entitled to recover from the other  reasonable  attorney's fees (including those
incurred in connection  with any appeal),  the amount of which shall be fixed by
the court and made a part of any judgment rendered.  Tenant shall be responsible
for all expenses incurred by Landlord, including, without limitation, attorneys'
fees, that Landlord incurs in any case or proceeding  involving  Tenant under or
related to any  bankruptcy or insolvency  law. The foregoing  provisions of this
Paragraph  18.12 shall survive the expiration of the Term or sooner  termination
of this Lease.

            19.13  Merger.   The   surrender  of  this  Lease  by  Tenant,   the
cancellation  of  this  Lease  by  agreement  of  Landlord  and  Tenant  or  the
termination  of this  Lease on  account  of  Tenant's  default  shall not work a
merger, and shall, at Landlord's option,  either terminate any subleases of part
or all of the Premises or operate as an  assignment  to Landlord of any of those
subleases.  Landlord's  option  under this  Paragraph  19.14 may be exercised by
notice to Tenant and all known subtenants in the Premises.
<PAGE>

            19.14  Miscellaneous.  The captions to the  Paragraphs of this Lease
are for  convenience  of  reference  only and shall not be  deemed  relevant  in
resolving questions of construction or interpretation under this Lease. Exhibits
referred to in this Lease and any addenda, riders and schedules attached to this
Lease shall be deemed to be  incorporated in this Lease as though a part of this
Lease.  Tenant  shall not record  this Lease or a  memorandum  or notice of this
Lease  without  the  prior  written  consent  of  Landlord.  This  Lease and the
exhibits, riders and addenda, if any, attached,  constitute the entire agreement
between the parties.  Any guaranty delivered in connection with this Lease is an
integral part of this Lease and constitutes  consideration  given to Landlord to
enter into this Lease.  No  amendment to this Lease shall be binding on Landlord
or Tenant unless  reduced to writing and signed.  Unless  otherwise set forth in
this Lease,  all references to Paragraphs are to Paragraphs in this Lease.  Each
provision to be performed by Tenant shall be construed to be both a covenant and
a condition.  This Lease shall be governed by and construed and  interpreted  in
accordance  with the laws of the State of Utah.  Venue on any action arising out
of this Lease shall be proper only in the District  Court of the county in which
the Premises are located,  in the State of Utah.  Time is of the essence of each
provision of this Lease.  The submission of this Lease to Tenant is not an offer
to lease the  Premises or an  agreement  by Landlord to reserve the Premises for
Tenant. Landlord shall not be bound to Tenant until Tenant has duly executed and
delivered duplicate original copies of this Lease to Landlord,  and Landlord had
duly executed and delivered one of those duplicate original copies to Tenant.




      LANDLORD AND TENANT have executed this Lease on the  respective  dates set
forth below, to be effective as of the date first set forth above.

LANDLORD:

LEW COSTLEY AND HIS SUCCESSORS, as trustee of THE DR. W.C.
SWANSON FOUNDATION



Date:                                     By:/s/Lew Costley
                                                Lew Costley, Trustee



TENANT:

WASATCH EDUCATION SYSTEMS, INC., a Utah corporation



Date:                                     By:/s/Barbara Morris
                                                Barbara Morris, President






                                  OFFICE LEASE
                    [1755 Prospector Avenue, Park City, Utah]
                                   (Suite 101)

     THIS  OFFICE  LEASE (this  "Lease")  is entered  into as of the 21st day of
October,  1995 , between WILLIAM M. WIRTHLIN,  JR., an individual  ("Landlord"),
whose  address is 560 South 300 East,  Salt Lake City,  Utah 84111,  and WASATCH
EDUCATION SYSTEMS CORPORATION,  a Utah corporation ("Tenant"),  whose address is
5250 South 300 West, Suite 101; Salt Lake City, Utah 84107.

         IN  CONSIDERATION  of the mutual  agreements  set forth in this  Lease,
Landlord and Tenant agree as follows:

     1.  Definitions.  Each of the  following  terms  shall  have the  indicated
meaning:
                  "Adjustment  Date" means the first day of the third Lease Year
and the first day of each succeeding Lease Year.

     "Base Rent" means $5,918.00  (3,228 rentable square feet x $22.00 / 12) per
calendar month, subject to adjustment pursuant to Paragraph 4.2.

                  "Building"   means  the  office   building   located  at  1755
Prospector Avenue, Park City, Utah.

                  "Commencement  Date" means the date thirty (30) days after the
occurrence  of each of 1) the  agreement by Tenant and Landlord on the plans and
specifications for the improvements to the Premises; and, 2) the issuance of all
necessary  permits  for  construction  of the agreed  upon  improvements  to the
Premises provided,  however,  that if Landlord's  construction  obligations with
respect to the Premises (if any) have not been fulfilled on or before such date,
the  "Commencement  Date"  shall  be the  date on  which  such  obligations  are
fulfilled,  subject only to the completion by Landlord of any "punch list" items
which  do not  materially  interfere  with  Tenant's  use and  enjoyment  of the
Premises. Notwithstanding the foregoing, if Tenant sooner opens the Premises for
business  to the  public,  the  "Commencement  Date"  shall be the date on which
Tenant opens for business.

                  "Common   Areas"  means  all  driveway,   parking,   sidewalk,
delivery,  landscape, lobby, elevators,  corridors,  hallways and other areas or
improvements  that are provided by Landlord for the common use of tenants in the
Building.

                  "CPI" means "Consumer Price  Index--U.S.  City Average For All
Items For All Urban Consumers  (1982-84=100)" (the "CPI-U") published monthly in
the  "Monthly  Labor  Review"  or  other  publication  by the  Bureau  of  Labor
Statistics,  United States  Department of Labor (the "Labor Bureau");  provided,
however, that:

                           (I) if the CPI-U is  discontinued,  "CPI"  shall mean
"Consumer Price Index--U.S.
City  Average  For All  Items  For  Urban  Wage  Earners  and  Clerical  Workers
(1982-84=100)"  (the "CPI-W") published monthly in the "Monthly Labor Review" or
other publication by the Labor Bureau;

                          (ii)  if the  CPI-W  is  discontinued,  "CPI"  shall 
refer  to  comparable statistics on the purchasing power of the consumer dollar
published by the Labor Bureau  or by  another  agency  of the  United  States  
reasonably  selected  by  Landlord;  
<PAGE>

               (iii) if the Labor Bureau or another agency of the United States
no  longer  publishes  comparable  statistics  on the  purchasing  power  of the
consumer  dollar,  "CPI" shall refer to  comparable  statistics  published  by a
responsible  financial periodical or recognized authority reasonably selected by
Landlord,  and  adjustments  shall  be  made in the  computation  set  forth  in
Paragraph 4.2 as the circumstances may require; and

     (iv) if the base year  "(1982-84=100)" or other base year used in computing
the CPI-U or the CPI-W is changed, the figures used in making the adjustments in
Paragraph  4.2 shall be changed  accordingly  so that all increases in the CPI-U
and CPI-W are taken into  account  notwithstanding  any such  change in the base
year.

                  "Expense Stop" means $12,912.00.  The Expense Stop is computed
by multiplying  the number of net rentable  square feet of the Premises by $4.00
per square foot.

                  "Expiration  Date"  means the date which is sixty (60)  months
after the Commencement  Date, plus any partial calendar month occurring  between
the  Commencement  Date and the  first  day of the  first  full  calendar  month
following the Commencement  Date, if the Commencement Date does not occur on the
first day of a calendar month.


                  "Lease  Year"  means a period of twelve  consecutive  calendar
months.  The first Lease Year shall be the period commencing on the Commencement
Date and expiring on the last day of the twelfth full calendar month on or after
the  Commencement  Date. Each subsequent  Lease Year shall commence on the first
day of the first  calendar  month  following the  expiration of the  immediately
preceding Lease Year.

     "Occupants" means any assignee,  subtenant,  employee,  agent,  licensee or
invitee of Tenant.

     "Outside  Date" means the date sixty (60) days after the occurrence of each
of 1) the agreement by Tenant and Landlord on the plans and  specifications  for
the improvements to the Premises;  and, 2) the issuance of all necessary permits
for construction of the agreed upon improvements to the Premises.

                  "Permitted Use" means general office use as executive  offices
for computer software development company only, and no other purpose.

     "Premises" means Suite 101 on the first floor,  consisting of approximately
3,228 net rentable square feet, shown as the  crosshatched  area on the attached
Exhibit A, located in the Building.  The Premises do not include the foundation,
roof and structural portions of the Building.

                  "Security Deposit" means $5,918.00.

                  "Tenant's Parking Allocation" means 12 parking stalls.

                  "Tenant's  Percentage"  means  17.9  (3228 / 18,040)  percent,
which is the result  obtained by dividing the  approximate  net rentable  square
feet of the Premises by the approximate net rentable square feet of all premises
within the Building.

     "Term" means the period commencing on the Commencement Date and expiring on
the Expiration Date.
<PAGE>

         2.  Agreement  of Lease.  Landlord  leases the  Premises  to Tenant and
Tenant leases the Premises from Landlord for the Term, together with such rights
of pedestrian  and  vehicular  ingress and egress on, over and across the Common
Areas as are  reasonably  necessary for the use of the  Premises,  in accordance
with the provisions set forth in this Lease. In addition,  Tenant shall have the
non-exclusive  right to use a number of  parking  stalls  located  in the Common
Areas equal to Tenant's Parking  Allocation.  On Landlord's or Tenant's request,
Landlord and Tenant shall execute a written  acknowledgment  of the Commencement
Date in the form of the attached Exhibit B, which acknowledgment shall be deemed
to be a part of  this  Lease.  If for any  reason  not  due to  Tenant's  fault,
Landlord fails to deliver  possession of the Premises to Tenant on or before the
Outside Date,  Landlord shall waive  Tenant's  obligation to pay Base Rent for a
period  of time  equal to one day for each  day  after  the  Outside  Date  that
Landlord is unable to deliver  possession of the Premises to Tenant.  If for any
reason not due to Tenant's  fault,  Landlord fails to deliver  possession of the
Premises to Tenant on or before  thirty (30) days  following  the Outside  Date,
Tenant may terminate  this Lease,  but only by written  notice given to Landlord
within  fifteen  (15) days after the  Outside  Date,  and all  advance  rent and
security,  if any,  paid by Tenant to  Landlord  shall  promptly  be returned to
Tenant.

         3. Work of Improvement. The respective obligations (if any) of Landlord
and Tenant to prepare the Premises for  occupancy  are described on the attached
Exhibit  C.  Landlord  and  Tenant  (as  applicable)  shall  perform  such  work
diligently,  in a first-class and workmanlike  manner and in compliance with all
applicable laws,  ordinances,  rules and  regulations.  With respect to any work
performed by Landlord, Landlord and Tenant shall, at a mutually convenient time,
conduct a  walk-through  of the  Premises  prior to or within  fifteen (15) days
after the Commencement  Date, and prepare a "punch list" of items to be promptly
completed by Landlord.

         4.       Rent.

                  4.1 Base Rent.  Tenant  covenants  to pay to Landlord the Base
Rent at the  address  for  Landlord  set forth at the outset of this Lease or at
such other place as Landlord  may  designate,  in advance on or before the first
day of each calendar month during the Term, commencing on the Commencement Date.
If the Commencement  Date is not the first day of a calendar month, on or before
the  Commencement  Date, the Base Rent shall be paid for the initial  fractional
calendar  month  (prorated on a per diem basis) and for the first full  calendar
month following the Commencement  Date. If this Lease expires or terminates on a
day  other  than the  last  day of a  calendar  month,  the  Base  Rent for such
fractional month shall be prorated on a per diem basis.

                  4.2 CPI  Escalation.  The Base Rent shall be  increased  as of
each Adjustment  Date to the product  obtained by multiplying the Base Rent by a
fraction,  the  numerator of which is the CPI for the third month  preceding the
Adjustment Date concerned, and the denominator of which is the CPI for the third
month  preceding  the second Lease Year.  The amount of such  increase  shall be
determined  by Landlord  as soon as  reasonably  possible  after the CPI for the
third month preceding each such Adjustment Date becomes available.  Tenant shall
pay such increased Base Rent until the later of the next  Adjustment Date or the
date on which Landlord provides to Tenant the amount of the next increase in the
Base Rent.  Landlord may invoice Tenant  retroactively for the increased portion
of the Base Rent due for the period  between  any such  Adjustment  Date and the
date of such  invoice.  The delay or failure of  Landlord  to compute or to bill
Tenant for any  adjustment to be made  pursuant to this  Paragraph 4.2 shall not
impair the continuing  obligation of Tenant to pay the increased  portion of the
Base Rent  resulting  from such  adjustment.  In no event shall the Base Rent be
decreased as a result of this Paragraph 4.2.
<PAGE>

         5.       Operating Expenses.

     5.1  Definitions.  Each of the  following  terms  shall have the  indicated
meaning:

     "Estimated  Expenses"  means the amount of  Operating  Expenses  reasonably
projected by Landlord for any Operating Year.

     "Operating Expenses" means all reasonable costs, expenses and fees incurred
or  payable  by  Landlord  in  connection  with this  Lease  and the  ownership,
operation,  management,  maintenance  and repair of the  Building and the Common
Areas,   determined  in  accordance  with  cash  basis   accounting   principles
customarily used for federal income tax purposes, including, without limitation,
the  reasonable  costs,  expenses and fees of the  following:  real and personal
property taxes and  assessments  (and any tax levied in whole or in part in lieu
of or in addition to such taxes and  assessments);  removal of snow,  ice, trash
and other  refuse;  landscaping,  cleaning,  janitorial,  parking  and  security
services;  fire  protection;   utilities;  supplies  and  materials;  insurance;
licenses,  permits and inspections;  management  services;  accounting services;
labor and personnel; and maintenance and repair. All Operating Expenses shall be
computed on an annual basis.  Notwithstanding the foregoing,  Operating Expenses
shall not include depreciation,  mortgage financing costs or debt service, items
which should  properly be  capitalized  in accordance  with  generally  accepted
accounting  principles,  leasing  commissions,  legal  fees,  Landlord's  office
overhead,  taxes  on  Landlord's  business  (such  as  income,  excess  profits,
franchise,  estate or  inheritance  taxes),  the cost of improving an individual
tenant's space or any cost for which Landlord is otherwise  reimbursed  directly
by a particular tenant.  Tenant shall have sole responsibility for and shall pay
when due all taxes,  assessments,  charges and fees  levied by any  governmental
authority on Tenant's  use of the Premises or any personal  property or fixtures
kept or installed by Tenant in the Premises.

     "Operating  Year" means each calendar year, all or a portion of which falls
within the Term.

     "Tenant's  Estimated  Share"  means  the  result  obtained  by  multiplying
Tenant's Percentage by the Estimated Expenses,  and then subtracting the Expense
Stop (prorated for any fractional Operating Year).

     "Tenant's  Share"  means  the  result  obtained  by  multiplying   Tenant's
Percentage by the Operating  Expenses  actually  incurred in any Operating Year,
and then  subtracting  the Expense Stop (prorated for any  fractional  Operating
Year).

<PAGE>

                  5.2  Payment of  Operating  Expenses.  In addition to the Base
Rent,  Tenant covenants to pay to Landlord Tenant's Share at the same address at
which  Base Rent is  payable,  in  advance  on or  before  the first day of each
calendar month during the Term, commencing on the Commencement Date. On or prior
to the  Commencement  Date and prior to March 1 of each Operating Year after the
Commencement  Date,  Landlord shall furnish Tenant with a written  estimate (the
"Estimate")  showing in reasonable detail the computation of Tenant's  Estimated
Share. On or prior to the Commencement  Date, and on the first day of each month
following  the  Commencement  Date,  Tenant  shall pay to  Landlord  one-twelfth
(1/12th) of Tenant's  Estimated  Share as  specified  in the  Estimate  for such
Operating  Year.  If  Landlord  fails to give  Tenant an  Estimate  prior to any
Operating  Year,  Tenant shall  continue to pay on the basis of the Estimate for
the prior  Operating  Year until the Estimate for the current  Operating Year is
received.  Within sixty (60) days after the  expiration of any  Operating  Year,
Landlord shall furnish Tenant with a written statement (the "Actual  Statement")
showing  in  reasonable  detail  the  computation  of  Tenant's  Share  for such
Operating  Year and the amount by which  Tenant's  Share exceeds or is less than
the amounts paid by Tenant during such Operating  Year. If the Actual  Statement
indicates  that the amount  actually  paid by Tenant for the relevant  Operating
Year is less than Tenant's  Share for such Operating  Year,  Tenant shall pay to
Landlord  such  deficit  within  thirty  (30) days after  delivery of the Actual
Statement. Such payments by Tenant shall be made notwithstanding that the Actual
Statement  is furnished  to Tenant  after the  expiration  of the Term or sooner
termination  of this Lease.  If the Actual  Statement  indicates that the amount
actually paid by Tenant for the relevant  Operating Year exceeds  Tenant's Share
for such Operating Year,  such excess shall be promptly  credited or refunded to
Tenant.  If the  Expense  Stop  exceeds  Tenant's  Share for any full or partial
Operating Year, Tenant shall not be entitled to any refund, credit or adjustment
of Base Rent.  Notwithstanding  the foregoing,  in no event shall Tenant's Share
during the following  Operating Years,  beginning January 1 of each year, exceed
the indicated amounts:

         Year                       Amounts

         1996                       $3,228.00

         1997                       $6,456.00

         1998 and following years   $9,684.00

         6. Security  Deposit.  On the date of this Lease,  Tenant shall deposit
with Landlord the Security Deposit. If Tenant fails to timely pay or perform any
obligation  under this  Lease,  Landlord  may,  prior to,  concurrently  with or
subsequent to exercising any other right or remedy,  use, apply or retain all or
any part of the Security Deposit for the payment of any monetary  obligation due
under this Lease, or to compensate  Landlord for any other  reasonable  expense,
loss or damage which Landlord may incur by reason of Tenant's failure, including
any  deficiency in the  reletting of the Premises.  If all or any portion of the
Security Deposit is so used, applied or retained, Tenant shall on demand deposit
with  Landlord cash in an amount  sufficient to restore the Security  Deposit to
its original  amount.  The Security  Deposit is not a limitation  on  Landlord's
damages or other rights  under this Lease,  a payment of  liquidated  damages or
prepaid  rent and  shall not be  applied  by Tenant to the rent for the last (or
any) month of the Term, or to any other amount due under this Lease.  Subject to
the  foregoing,  the Security  Deposit shall be returned  (without  interest) to
Tenant after the expiration of the Term or sooner  termination of this Lease and
delivery of possession of the Premises to Landlord in accordance  with Paragraph
17 if, at such time, Tenant is not in default and has paid all amounts due under
this Lease.
<PAGE>

         7. Use.  Tenant  shall not use or occupy or permit the  Premises  to be
used or occupied for any purpose other than for the Permitted Use, and shall not
do or permit  anything to be done by Tenant's  Occupants  which may (a) increase
the  existing  rate or violate the  provisions  of any  insurance  carried  with
respect to the Building,  (b) create a public or private nuisance,  unreasonably
interfere  with or disturb  any other  tenant or  occupant  of the  Building  or
constitute an immoral  purpose,  (C) overload the floors or otherwise damage the
structure  of the  Building,  (d)  violate  any  applicable  governmental  laws,
ordinances,  rules or regulations, or (e) lower the first-class character of the
Building.  Tenant  shall,  at  Tenant's  sole cost,  (w) use the  Premises  in a
careful,  safe and proper  manner,  (x) in  Tenant's  use and  occupancy  of the
Premises, comply with all governmental laws, ordinances,  rules and regulations,
including, without limitation, those relating to hazardous substances, hazardous
wastes,  pollutants or  contaminants,  and all requirements of any board of fire
underwriters  or other  similar  body  relating  to the  Premises,  (y) keep the
Premises free of reasonably  objectionable noises and odors, including,  without
limitation,  cigar,  pipe and similar  smoke  odors,  and (z) not store,  use or
dispose  of  any  hazardous   substances,   hazardous   wastes,   pollutants  or
contaminants on the Premises, except for normal and customary office or cleaning
supplies kept in normal and customary  quantities in accordance  with applicable
laws,  ordinances,  rules and  regulations.  Landlord  may, in  Landlord's  sole
discretion,  designate some or all of the Building (including the Premises) as a
non-smoking area.

         8. Utilities and Services.  Landlord shall cause to be furnished to the
Premises  electricity  for normal  lighting  and  fractional  horsepower  office
machines,  heat  and  air-conditioning,   light  janitorial  services  (emptying
wastebaskets,   dusting  and  vacuuming)  and  window  washing,   snow  removal,
landscaping, grounds keeping and elevator service. If Landlord provides electric
current to the Premises in excess of normal office usage levels to enable Tenant
to operate any data  processing  or other  equipment  requiring  extra  electric
current, or if Landlord provides any other utility or service which is in excess
of that typically  required for routine office  purposes,  including  additional
cooling necessitated by Tenant's equipment,  Landlord shall reasonably determine
the cost of such additional  electric  current,  utility or service,  and Tenant
shall  pay such  cost on a  monthly  basis to  Landlord.  Landlord  may cause an
electric or water meter to be  installed in the Premises in order to measure the
amount of  electricity or water  consumed for any such  additional  use, and the
cost of such meter shall be paid  promptly by Tenant.  Tenant,  at Tenant's sole
cost,  shall provide  telephone  service to the Premises.  Landlord shall not be
liable  for and  Tenant  shall not be  entitled  to  terminate  this  Lease,  to
effectuate  any  abatement  or  reduction  of rent or to collect  any damages by
reason of  Landlord's  failure to provide or furnish  any of such  utilities  or
services if such failure was occasioned by any strike or labor controversy,  the
inability of Landlord to obtain services from the company  supplying the same or
any other cause beyond the reasonable control of Landlord.

         9.       Maintenance and Repairs; Alterations; Access.

                  9.1  Maintenance and Repairs.  Tenant,  at Tenant's sole cost,
shall  maintain the Premises in good order,  condition and repair and in a clean
and sanitary  condition.  Landlord shall  maintain in good order,  condition and
repair the Common Areas and the foundation,  roof and structural portions of the
Building,  and the cost of doing  so  shall be part of the  Operating  Expenses,
subject to any applicable  limitation in the definition of "Operating  Expenses"
set forth in Paragraph 5.1.
<PAGE>

                  9.2 Alterations. Tenant shall not make any change, addition or
improvement to the Premises  (including,  without limitation,  the attachment of
any fixture or equipment,  other than pictures and similar decorations),  unless
such  change,  addition or  improvement  (a) equals or exceeds the  then-current
standard for the Building and utilizes only new and first-grade  materials,  (b)
is in conformity with all applicable  governmental laws,  ordinances,  rules and
regulations,  and is made after obtaining any required permits and licenses, (C)
is made pursuant to plans and  specifications  approved in writing in advance by
Landlord,  such approval not to be unreasonably withheld, and (d) if required by
Landlord,  is made after Tenant has provided to Landlord such indemnification or
bonds, including, without limitation, a performance and completion bond, in such
form and  amount as may be  reasonably  satisfactory  to  Landlord,  to  protect
against  claims and liens for labor  performed and materials  furnished,  and to
insure the  completion  of any change,  addition or  improvement.  Tenant  shall
promptly pay the entire cost of any such change,  addition or  improvement,  and
the same shall immediately become the property of Landlord.

                  9.3 Access. Landlord and Landlord's employees, contractors and
agents may enter the Premises during normal business hours on reasonable  notice
to Tenant for the purpose of  inspecting  the  Premises,  performing  Landlord's
obligations under this Lease and showing the Premises to prospective purchasers,
existing or prospective  mortgagees  and,  during the last six (6) months of the
Term,  prospective  tenants,  provided  that  Landlord  shall  not  unreasonably
interfere  with Tenant's use or occupancy of the Premises.  Landlord  shall have
free access to the Premises in an emergency.

         10. Assignment.  Tenant shall not assign, transfer, mortgage, encumber,
pledge or hypothecate this Lease or Tenant's interest in this Lease, in whole or
in part,  permit  the use of the  Premises  or any part of the  Premises  by any
persons other than Tenant or Tenant's employees, or sublease the Premises or any
part of the  Premises,  without  the prior  written  consent of  Landlord,  such
consent  not  to be  unreasonably  withheld.  No  consent  by  Landlord  to  any
assignment or subleasing by Tenant shall relieve  Tenant of any obligation to be
paid or performed by Tenant under this Lease,  whether occurring before or after
such consent,  assignment or subleasing, but rather Tenant and Tenant's assignee
or  subtenant,  as the case may be,  shall be jointly  and  severally  primarily
liable  for such  payment  and  performance.  If this Lease is  assigned  or the
Premises are subleased and the compensation  actually received by Tenant exceeds
the Base Rent and Tenant's  Share  applicable  to the period  concerned,  Tenant
shall pay fifty  percent  (50%) of such excess to Landlord when and as received.
Landlord  hereby  consents to the assignment of this Lease by Tenant to a wholly
owned parent, subsidiary or affiliate.

         11.  Indemnity.  Tenant  shall  indemnify,  defend  and  hold  harmless
Landlord  and  Landlord's  employees  and agents from and  against all  demands,
claims,  causes of  action,  judgments,  losses,  damages,  liabilities,  fines,
penalties,  costs  and  expenses,  including,  without  limitation,   reasonable
attorneys' fees, arising from the occupancy or use of the Building or the Common
Areas by  Tenant or  Tenant's  Occupants,  including,  without  limitation,  any
hazardous substances,  hazardous wastes,  pollutants or contaminants  deposited,
released or stored by Tenant or Tenant's Occupants,  or any litigation commenced
by or against Tenant to which Landlord is made a party without fault on the part
of Landlord  (excluding  litigation  based on  hazardous  substances,  hazardous
wastes,  pollutants or contaminants not deposited,  released or stored by Tenant
or Tenant's occupants).  If any action or proceeding is brought against Landlord
or  Landlord's  employees or agents by reason of any of the matters set forth in
the preceding  sentence,  Tenant, on written notice from Landlord,  shall defend
Landlord at Tenant's expense with counsel  reasonably  satisfactory to Landlord.
This Paragraph 11 is subject to the waiver of  subrogation  provisions set forth
in Paragraph 12.
<PAGE>

         12.  Insurance.  On or before the date of this Lease,  Tenant shall, at
Tenant's sole cost,  procure and continue in force commercial  general liability
insurance with a combined  single limit for bodily injury and property damage of
not  less  than  $2,000,000  per  occurrence,   including,  without  limitation,
contractual  liability  coverage for the  performance by Tenant of the indemnity
agreement set forth in Paragraph 11. Such minimum limits shall in no event limit
the liability of Tenant under this Lease. Such insurance shall be with companies
reasonably  acceptable  to Landlord,  and Tenant  shall  furnish  Landlord  with
certificates  of coverage.  Such insurance shall not be cancelable or subject to
reduction of coverage or other material  modification  except after at least ten
(10) days' prior written notice to Landlord by the insurer. Such insurance shall
be written as a primary policy,  not contributing  with and not in excess of the
coverage  which  Landlord may carry,  and shall name  Landlord as an  additional
insured.  Tenant shall,  at least ten (10) days prior to the  expiration of such
insurance,  furnish  Landlord  with a renewal  certificate  for such  insurance.
Landlord and Tenant waive all rights to recover  against each other for any loss
or damage arising from any cause covered by any insurance carried by the waiving
party,  to the extent that such damage is actually  covered,  provided  that, if
required,  Landlord and Tenant shall exercise reasonable,  good faith efforts to
obtain the  consent of their  respective  insurance  companies  to such  waiver.
Landlord  shall  procure and  continue  in force  commercial  general  liability
insurance with a combined  single limit for bodily injury and property damage of
not less than  $2,000,000  per  occurrence,  and hazard  insurance  with special
causes of loss,  insuring against fire,  extended coverage risks,  vandalism and
malicious  mischief,  in an  amount  equal to the full  replacement  cost of the
Building  (but  not any  furnishings,  equipment  and  other  personal  property
installed in the Premises by Tenant).  The cost of Landlord's insurance shall be
part of the Operating Expenses.

         13. Damage or  Destruction.  If the Premises are  partially  damaged or
destroyed,  Landlord shall promptly commence and diligently pursue to completion
the repair of the Premises to  substantially  the condition the Premises were in
immediately prior to such damage or destruction. Landlord's obligation under the
preceding  sentence shall not exceed the proceeds  received by Landlord from the
hazard  insurance  maintained by Landlord in accordance with Paragraph 12. Until
such  repair  is  complete,  the  Base  Rent  shall  be  abated  proportionately
commencing on the date of such damage or  destruction  as to that portion of the
Premises  rendered  untenantable,  if any. If (a) the  Premises are damaged as a
result of a risk not covered by insurance,  or the necessary  insurance proceeds
are  unavailable  to Landlord  for any reason,  (b) the  Premises are damaged in
whole or in part  during the last  twelve  (12)  months of the Term,  or (C) the
Premises  are  damaged to the  extent of  twenty-five  percent  (25%) or more of
then-replacement  value or to the extent  that it would take in excess of ninety
(90) days to complete the requisite repairs, Landlord may elect to either repair
the damage or cancel this Lease by written notice of cancellation  within thirty
(30) days after such event, and on such notice Tenant shall vacate and surrender
the  Premises to  Landlord.  If the  Premises  are damaged to the extent that it
reasonably would take in excess of one hundred eighty (180) days to complete the
requisite  repairs,  Tenant may elect to cancel this Lease by written  notice of
cancellation  given within thirty (30) days after such event, and on such notice
Tenant shall vacate and surrender the Premises to Landlord.  Landlord  shall not
be required to repair any damage or to make any  restoration  or  replacement of
any furnishings, equipment and other personal property installed in the Premises
by Tenant.
<PAGE>

         14.  Condemnation.  If the whole of the  Premises is taken  through the
exercise of the power of eminent domain or by purchase or other means in lieu of
such exercise,  this Lease shall  automatically  terminate as of the date of the
taking.  If part, but not all, of the Premises is so taken,  either  Landlord or
Tenant may terminate  this Lease by written notice given within thirty (30) days
after the date of such  taking.  If part of the Premises is taken and this Lease
is not  terminated,  the Base Rent shall be reduced in the  proportion  that the
floor area taken bears to the total floor area of the Premises immediately prior
to the taking, and Tenant's Percentage shall be appropriately adjusted.  Whether
or not this Lease is terminated as a consequence  of  Condemnation  Proceedings,
all damages or compensation awarded for a partial or total taking, including any
award for severance damage and any sums compensating for diminution in the value
of or  deprivation of the leasehold  estate under this Lease,  shall be the sole
and  exclusive  property of Landlord,  provided that Tenant shall be entitled to
any award for Tenant's loss of business or moving expenses,  if a separate award
is actually made to Tenant and if the same will not reduce  Landlord's award. If
this Lease is not  terminated  pursuant to this  Paragraph  14,  Landlord  shall
promptly  commence and diligently  pursue to completion  the  restoration of the
Premises to substantially  the condition the Premises were in immediately  prior
to such  condemnation  to the extent of any award  attributable  to improvements
(but not to land)  actually  received by Landlord  with respect to the Premises.
Landlord  shall not be required to repair any damage or to make any  restoration
or  replacement  of any  furnishings,  equipment  and  other  personal  property
installed in the Premises by Tenant.

         15. Landlord's Financing.  Tenant shall, within fifteen (15) days after
Landlord's written request, execute such documents as may reasonably be required
by Landlord  to  subordinate  this Lease to any first  mortgage or first deed of
trust, provided that the lender relying on such subordination agrees with Tenant
that Tenant shall not be disturbed in the event of foreclosure so long as Tenant
is not in  default  under this  Lease and no event has  occurred  which with the
passage of time or the giving of notice or both would constitute such a default.
This Lease shall be deemed  prior to any mortgage or deed of trust if the lender
concerned gives written notice of such election to Tenant. Any sale,  assignment
or  transfer  of  Landlord's  interest  under  this  Lease  or in the  Premises,
including any such  disposition  resulting from Landlord's  default under a debt
obligation,  shall  be  subject  to this  Lease,  and  Tenant  shall  attorn  to
Landlord's  successors  and  assigns and shall  recognize  such  successors  and
assigns as the landlord  under this Lease  regardless  of any rule of law to the
contrary or the absence of privity of contract.

         16.      Default.

                  16.1 Default by Tenant. The occurrence of any of the following
events shall  constitute a default by Tenant under this Lease:  (a) Tenant fails
to timely pay any  installment  of Base Rent or Tenant's  Share or any other sum
due under this Lease,  and such  failure is not cured  within five (5)  business
days after written notice is given to Tenant; (b) Tenant fails to timely perform
any other  obligation  to be  performed  by Tenant  under this  Lease,  and such
failure is not cured within ten (10) business days after written notice is given
to  Tenant;  provided,  however,  that if more  than ten (10)  business  days is
reasonably  required  to cure such  failure,  Tenant  shall not be in default if
Tenant  commences  such  cure  within  such ten (10)  business  day  period  and
diligently  prosecutes  such cure to completion;  or (C) Tenant or any guarantor
files a petition in bankruptcy,  becomes insolvent, has taken against such party
in any court,  pursuant to state or federal statute, a petition in bankruptcy or
insolvency or for reorganization or appointment of a receiver or trustee,  which
involuntary  petition is not dismissed within sixty (60) days,  petitions for or
enters into an arrangement for the benefit of creditors or suffers this Lease to
become subject to a writ of execution.
<PAGE>

                  16.2  Remedies.  On any  default by Tenant  under this  Lease,
Landlord may at any time,  without waiving or limiting any other right or remedy
available to Landlord,  (a) perform in Tenant's stead any obligation that Tenant
has  failed to  perform,  and  Landlord  shall be  reimbursed  promptly  for any
reasonable  cost  incurred  by  Landlord  with  interest  from  the date of such
expenditure  until paid in full at the rate of eighteen  percent (18%) per annum
(the "Interest Rate"), (b) terminate Tenant's rights under this Lease by written
notice,  (C) reenter and take  possession  of the  Premises by any lawful  means
(with or without terminating this Lease), or (d) pursue any other remedy allowed
by  law.  Tenant  shall  pay to  Landlord  the  reasonable  cost  of  recovering
possession  of the  Premises,  all  reasonable  costs  of  reletting,  including
reasonable renovation,  remodeling and alteration of the Premises, the amount of
any  commissions  paid by Landlord in connection  with such  reletting,  and all
other  reasonable costs and damages arising out of Tenant's  default,  including
reasonable  attorneys'  fees  and  costs.  Notwithstanding  any  termination  of
Tenant's  rights under this Lease or reentry of the  Premises,  the liability of
Tenant for the rent payable under this Lease shall not be  extinguished  for the
balance of the Term, and Tenant agrees to compensate  Landlord on demand for any
deficiency.  No reentry or taking  possession of the Premises or other action by
Landlord  on or  following  the  occurrence  of any  default by Tenant  shall be
construed as an election by Landlord to terminate this Lease or as an acceptance
of any surrender of the Premises, unless Landlord provides Tenant written notice
of such  termination  or  acceptance.  Following a default by Tenant  under this
Lease,  Landlord shall exercise commercially  reasonable,  good faith efforts to
mitigate its damages as required by applicable Utah law.

                  16.3 Past Due Amounts.  If Tenant fails to pay within five (5)
business  days of the date due any amount  required  to be paid by Tenant  under
this Lease, such unpaid amount shall bear interest at the Interest Rate from the
due date of such  amount to the date of  payment  in full,  with  interest,  and
Landlord may also charge a sum of five  percent (5%) of such unpaid  amount as a
service fee. All amounts due under this Lease are and shall be deemed to be rent
or additional rent, and shall be paid without  abatement,  deduction,  offset or
prior notice or demand, unless specifically provided by the terms of this Lease.
Landlord shall have the same remedies for a default in the payment of any amount
due under this Lease as Landlord has for a default in the payment of Base Rent.

                  16.4  Default by  Landlord.  Landlord  shall not be in default
under this Lease unless  Landlord or the holder of any mortgage or deed of trust
covering  the Building  whose name and address have been  furnished to Tenant in
writing  fails to perform an  obligation  required of Landlord  under this Lease
within thirty (30) days after  written  notice by Tenant to Landlord and to such
holder,  specifying  the  respects in which  Landlord has failed to perform such
obligation. If the nature of Landlord's obligation is such that more than thirty
(30) days are reasonably required for performance or cure, Landlord shall not be
in default if Landlord or such holder commences  performance  within such thirty
(30) day period and after such  commencement  diligently  prosecutes the same to
completion.  In no event may Tenant terminate this Lease or withhold the payment
of rent or other  charges  provided for in this Lease as a result of  Landlord's
default.
<PAGE>

         17.      Expiration or Termination.

                  17.1  General.  On  the  expiration  of  the  Term  or  sooner
termination of this Lease, Tenant shall, at Tenant's sole cost, (a) promptly and
peaceably  surrender  the  Premises to Landlord  "broom  clean" and,  subject to
Paragraph 13, in the same condition as when  delivered to Tenant,  ordinary wear
and tear  excepted,  (b) repair any damage caused by or in  connection  with the
removal of any property from the Premises,  and deliver all keys to the Premises
to Landlord.  Before  surrendering the Premises,  Tenant shall, at Tenant's sole
cost,  remove Tenant's  movable  personal  property only, and all other property
shall,  unless  otherwise  directed by  Landlord,  remain in the Premises as the
property of Landlord without compensation.

                  17.2  Early  Termination.  Tenant  shall  have  the  right  to
terminate  this Lease on the last day of the  thirty-sixth  full calendar  month
following the Commencement  Date, upon the express  condition that Tenant shall,
on or before three full calendar months before the termination  date (1) deliver
to Landlord written notice of Tenant's election to terminate the Lease; and, (2)
pay Landlord the sum computed by multiplying the total cost incurred by Landlord
to prepare the Premises for  occupancy  multiplied  by the fraction 2/5 ( Tenant
Improvement  Reimbursement  );  provided  that  in no  event  shall  the  Tenant
Improvement Reimbursement exceed the sum of $30,000.00. Within 60 days after the
Commencement  Date,  Landlord shall furnish Tenant with a written statement (the
Actual Cost  Statement ) showing in  reasonable  detail the  computation  of the
total cost incurred by the Landlord to prepare the Premises for  occupancy.  The
actual  cost stated in the Actual  Cost  Statement  shall be used to compute the
Tenant Improvement Reimbursement, unless Tenant shall deliver to Landlord within
30 days after  receiving the Actual Cost Statement a written opinion signed by a
professional  architect  licensed in the state of Utah  specifying in reasonable
detail the items of cost  which he  maintains  are  unreasonable.  Landlord  and
Tenant shall then have 30 days to reach  agreement on the total cost incurred by
Landlord to prepare the Premises for occupancy.  If agreement  cannot be reached
within  such 30 day period,  the total cost stated in the Actual Cost  Statement
shall be used to compute  the Tenant  Improvement  Reimbursement  unless  Tenant
shall  initiate and complete  within 90 days after the end of such 30 day period
an  arbitration  proceeding  , in  accordance  with the  rules  of the  American
Arbitration Association, and at the sole expense of Tenant.

         18.      Estoppel Certificate; Financial Statements.

                  18.1 Estoppel  Certificate.  Tenant shall, within fifteen (15)
days after  Landlord's  written  request,  execute  and  deliver to  Landlord an
estoppel  certificate  in favor of Landlord  and such other  persons as Landlord
shall request setting forth the following: (a) a ratification of this Lease; (b)
the Commencement  Date and Expiration Date; (c) that this Lease is in full force
and effect and has not been assigned, modified,  supplemented or amended (except
by such writing as shall be stated); (d) that all conditions under this Lease to
be performed by Landlord  have been  satisfied,  or, in the  alternative,  those
claimed  by  Tenant  to be  unsatisfied;  (e)  that,  to the  best  of  Tenant's
knowledge, no defenses or offsets exist against the enforcement of this Lease by
Landlord, or, in the alternative, those claimed by Tenant to exist; (f) the date
to which rent has been paid;  (g) the amount of the  Security  Deposit;  and (h)
such other information as Landlord may reasonably  request.  Landlord's mortgage
lenders and  purchasers  shall be entitled to rely on any  estoppel  certificate
executed by Tenant.

                  18.2 Financial  Statements.  Tenant shall, within fifteen (15)
days after  Landlord's  request (but not more than twice in any calendar  year),
furnish  to  Landlord  the  most  recent  publicly  available  annual  financial
statements for Tenant, prepared in accordance with generally accepted accounting
principles consistently applied and certified by Tenant to be true and correct.
<PAGE>

         19. Rules.  Tenant and Tenant's  Occupants shall faithfully observe and
comply with all of the rules set forth on the  attached  Exhibit D, and Landlord
may from time to time, on reasonable prior written notice to Tenant, modify such
rules,  provided  that  such  modifications  do not  materially  alter any other
provision of this Lease and are reasonable and nondiscriminatory.  On any breach
of such rules,  Landlord may exercise any of the remedies provided in this Lease
on a default by Tenant under this Lease.

         20.      General Provisions.

                  20.1 Force Majeure. If either Landlord or Tenant is delayed in
or prevented from the performance of any act required under this Lease by reason
of acts of God, strikes,  lockouts,  other labor troubles,  inability to procure
labor or  materials,  restrictive  laws,  ordinances,  rules or  regulations  of
general applicability, riots, civil commotion, insurrection, war or other reason
not the fault of the party  delayed or prevented  and beyond the control of such
party  (financial  inability  excepted),  performance  of the action in question
shall be excused for the period of delay and the period for the  performance  of
such act shall be extended for a period  equivalent to the period of such delay.
The provisions of this Paragraph  shall not,  however,  operate to excuse Tenant
from the prompt  payment of rent or any other amounts  required to be paid under
this Lease.

                  20.2 Notices.  Any notice or demand to be given by Landlord or
Tenant to the other  shall be given in  writing  by  personal  service,  Federal
Express,  DHL or any other  similar  form of courier  or  delivery  service,  or
mailing in the United States mail,  postage prepaid,  certified,  return receipt
requested  and addressed to such party as set forth at the outset of this Lease.
Either  Landlord or Tenant may change the address at which such party desires to
receive  notice on written  notice of such change to the other  party.  Any such
notice shall be deemed to have been given,  and shall be effective,  on delivery
to the  notice  address  then  applicable  for the party to which the  notice is
directed;  provided, however, that refusal to accept delivery of a notice or the
inability  to  deliver  a notice  because  of an  address  change  which was not
properly communicated shall not defeat or delay the giving of a notice.

                  20.3  Severability.  If any  provision  of this  Lease  or the
application of any provision of this Lease to any person or  circumstance  shall
to any extent be invalid, the remainder of this Lease or the application of such
provision  to  persons  or  circumstances  other  than  those as to  which  such
provision  is held  invalid  shall  not be  affected  by such  invalidity.  Each
provision  of this Lease shall be valid and  enforceable  to the fullest  extent
permitted by law.

                  20.4 Brokerage Commissions. Tenant shall indemnify, defend and
hold harmless  Landlord from and against all claims,  liabilities  and expenses,
including  reasonable  attorneys' fees, relating to any brokerage  commission or
finder's  fee  arising  out of any  agreement  made by  Tenant.  Landlord  shall
indemnify,  defend  and hold  harmless  Tenant  from  and  against  all  claims,
liabilities and expenses,  including reasonable attorneys' fees, relating to any
brokerage  commission  or  finder's  fee arising  out of any  agreement  made by
Landlord.

                  20.5  Successors.  This  Lease  shall be  binding on and shall
inure to the benefit of Landlord and Tenant and their respective heirs, personal
representatives,  successors and assigns.  On any sale or assignment (except for
purposes of security or  collateral)  by Landlord of the Premises or this Lease,
Landlord  shall, on and after such sale or assignment,  be relieved  entirely of
all of Landlord's  obligations  under this Lease accruing after the date of such
sale or assignment,  and such obligations  shall, as of the time of such sale or
assignment, pass to Landlord's successor in interest.
<PAGE>

                  20.6  Recourse  by  Tenant.  Anything  in  this  Lease  to the
contrary notwithstanding,  Tenant shall look solely to the equity of Landlord in
the Building and the land serving the  Building,  subject to the prior rights of
the holder of any mortgage or deed of trust,  for the collection of any judgment
(or other  judicial  process)  requiring the payment of money by Landlord on any
default or breach by Landlord  with respect to any of the terms,  covenants  and
conditions  of this Lease to be observed or performed by Landlord,  and no other
asset of Landlord or any other  person  shall be subject to levy,  execution  or
other procedure for the satisfaction of Tenant's remedies.

                  20.7 Quiet  Enjoyment.  Provided  that Tenant  timely pays and
performs  Tenant's  obligations  under  this  Lease,  Tenant  shall  have  quiet
enjoyment of the Premises for the Term, subject to all of the provisions of this
Lease.

                  20.8 Rights and Remedies. No failure by any party to insist on
the strict  performance  of any provision of this Lease or to exercise any right
or remedy  consequent on a breach of this Lease shall constitute a waiver of any
such breach or of such provision. The rights and remedies of Landlord and Tenant
shall  not be  mutually  exclusive  and  the  exercise  of one  or  more  of the
provisions of this Lease shall not preclude the exercise of any other provision.
The parties confirm that damages at law may be an inadequate remedy for a breach
or  threatened  breach by any party of any of the  provision of this Lease.  The
parties' respective rights and obligations under this Lease shall be enforceable
by specific performance, injunction and any other equitable remedy.

                  20.9 Authorization.  Each individual executing this Lease does
represent  and warrant to each other so signing (and each other entity for which
another person may be signing) that he has been duly  authorized to deliver this
Lease in the capacity and for the entity set forth where he signs.

                  20.10  Attorneys'  Fees.  If either  Landlord or Tenant brings
suit to enforce or interpret this Lease,  the prevailing party shall be entitled
to recover from the other party the  prevailing  party's  reasonable  attorneys'
fees and costs incurred in any such action or in any appeal from such action, in
addition to the other relief to which the prevailing party is entitled.

                  20.11  Miscellaneous.  Exhibits  referred to in this Lease and
any addendums, riders and schedules attached to this Lease shall be deemed to be
incorporated  in this  Lease as though a part of this  Lease.  Tenant  shall not
record this Lease or a  memorandum  or notice of this Lease.  This Lease and the
exhibits, riders and addenda, if any, attached,  constitute the entire agreement
between the parties.  Any guaranty delivered in connection with this Lease is an
integral part of this Lease and constitutes  consideration  given to Landlord to
enter into this Lease.  No  amendment to this Lease shall be binding on Landlord
or Tenant unless reduced to writing and signed by both parties. This Lease shall
be governed by and construed and  interpreted in accordance with the laws of the
State of Utah.  Venue on any action  arising  out of this Lease  shall be proper
only in the District  Court of Summit  County,  Utah. If more than one person is
set forth on the  signature  line as Tenant,  their  liability  under this Lease
shall be joint and  several.  All  applicable  provisions  of this  Lease  shall
survive the expiration of the Term or sooner  termination of this Lease. Time is
of the essence of each provision of this Lease.  LANDLORD AND TENANT WAIVE TRIAL
BY JURY IN ANY  ACTION,  PROCEEDING  OR  COUNTERCLAIM  BROUGHT BY EITHER OF THEM
AGAINST  THE  OTHER  IN ANY  MATTER  ARISING  OUT OF THIS  LEASE  OR THE USE AND
OCCUPANCY OF THE PREMISES.
<PAGE>



         LANDLORD AND TENANT have  executed this Lease on the  respective  dates
set forth below, to be effective as of the date first set forth above.


                                    LANDLORD:





                        WILLIAM M. WIRTHLIN, JR.

By    /s/William M. Wirthlin, Jr.
         William M. Wirthlin, Jr.

Date     10-21-95


                                     TENANT:

     WASATCH EDUCATION SYSTEMS CORPORATION, a Utah corporation



By   /s/Barbara Morris
        Barbara Morris
        Print or Type Name of Signatory:

Its     President

Date    10-21-95



<PAGE>



                                    EXHIBIT A


                                       to

                                  OFFICE LEASE


                             DESCRIPTION OF PREMISES

         The Premises referred to in the foregoing instrument are located on the
crosshatched area shown on the attached diagram.


<PAGE>


                                    EXHIBIT B

                                       to

                                  OFFICE LEASE


                          COMMENCEMENT DATE CERTIFICATE

     THE  UNDERSIGNED,  Landlord  and Tenant,  respectively,  under that certain
Office Lease (the "Lease"),  dated , 19 , agree that the "Commencement Date," as
defined  in  Paragraph  1 of the  Lease,  is  December  4,  1995 , and  that the
"Expiration Date," as defined in Paragraph 1 of the Lease, is December 31, 1998.

         LANDLORD AND TENANT have executed this Commencement Date Certificate on
the respective dates set forth below.


                                    LANDLORD:

                              WILLIAM M. WIRTHLIN, JR.


By   /s/William M. Wirthlin, Jr.
        William M. Wirthlin, Jr.

Date    10-24-95


                                     TENANT:

                  WASATCH EDUCATION CORPORATION, a Utah corporation



By   /s/Barbara Morris
        Barbara Morris
     Print or Type Name of Signatory:

Its     President

Date    10-24-95




<PAGE>


                                    EXHIBIT C

                                       to

                                  OFFICE LEASE


                      PREPARATION OF PREMISES FOR OCCUPANCY

     Landlord shall construct  improvements to the Premises as shall be mutually
agreed upon with Tenant.



<PAGE>


                                    EXHIBIT D

                                       to

                                  OFFICE LEASE


                                      RULES

         The rules set forth in this Exhibit are a part of the foregoing  Office
Lease (the  "Lease").  Whenever the term  "Tenant" is used in these rules,  such
term shall be deemed to include  Tenant and Tenant's  Occupants.  The  following
rules may from time to time be  modified  by Landlord in the manner set forth in
the Lease. The terms  capitalized in this Exhibit shall have the same meaning as
set forth in the Lease.

         1. Obstruction.  Any sidewalks,  entries,  exits, passages,  corridors,
halls, lobbies, stairways,  elevators or other common facilities of the Building
shall not be  obstructed by Tenant or used for any purpose other than ingress or
egress  to and from the  Premises.  Tenant  shall not place any item in any such
location, whether or not such item constitutes an obstruction, without the prior
written consent of Landlord. Tenant shall not go on the roof of the Building.

         2.  Deliveries.  All  deliveries  and pickups of  supplies,  materials,
garbage  and  refuse to or from the  Premises  shall be made only  through  such
access as may be  designated  by  Landlord  for  deliveries  and only during the
ordinary business hours of the Building. Tenant shall be liable for the acts and
omissions of any persons making such deliveries to, or pickups from, Tenant.

         3. Moving.  Furniture  and  equipment  shall be moved in and out of the
Building  only  through  such  access  as  may be  designated  by  Landlord  for
deliveries  and  then  only  during  such  hours  and in such  manner  as may be
prescribed  by Landlord.  If Tenant's  movers  damage any part of the  Building,
Tenant  shall pay to  Landlord  on demand the  amount  required  to repair  such
damage.

         4.  Heavy  Articles.  No safe or  article,  the  weight  of  which  may
constitute a hazard of damage to the Building, shall be moved into the Premises.
Other safes and heavy  articles  shall be moved in or out of the  Building  only
during  such  hours and in such  manner  as shall be  reasonably  prescribed  by
Landlord,  and Landlord may reasonably  designate the location of such safes and
articles.

         5. Building Security. On Saturdays,  Sundays and legal holidays, and on
other  days  between  the  hours of 6:00 p.m.  that  evening  and 8:00 a.m.  the
following  day,  access to the  Building,  the halls,  corridors,  elevators  or
stairways in the  Building or to the  Premises may be refused  unless the person
seeking  access is known to the person or employee of the  Building in charge or
has a pass and is properly identified. Landlord reserves the right to exclude or
expel from the Building any person who is  intoxicated or under the influence of
liquor or drugs,  or who shall in any manner do any act in  violation  of any of
the rules and  regulations of the Building.  Landlord shall in no case be liable
for damages for any error with regard to the admission to or exclusion  from the
Building  of  any  person.  In the  event  of an  invasion,  mob,  riot,  public
excitement or other commotion,  Landlord reserves the right to prevent access to
the  Building by closing of the doors of the  Building  or any other  reasonable
method,  for the  safety of the  tenants  and  protection  of the  Building  and
property  in the  Building.  Landlord  may from time to time  adopt  appropriate
systems and procedures for the security or safety of the Building.

         6. Pass Key.  The janitor of the  Building may at all times keep a pass
key to the Premises,  and such janitor and other agents of Landlord shall at all
reasonable times be allowed admittance to the Premises.
<PAGE>

         7. Locks and Keys for Premises.  No  additional  lock or locks shall be
placed by Tenant  on any door in the  Building  and no  existing  lock  shall be
changed unless written consent of Landlord shall first have been obtained,  such
consent not to be  unreasonably  withheld.  A  reasonable  number of keys to the
Premises and to the toilet  rooms,  if locked by Landlord,  will be furnished by
Landlord, and Tenant shall not have any additional keys made. At the termination
of this tenancy,  Tenant shall  promptly  return to Landlord all keys to offices
and toilet rooms and provide  Landlord  with all  combinations  and keys for any
locks, safes,  cabinets and vaults remaining in the Premises.  Tenant shall keep
the doors of the Premises  closed and securely  locked when Tenant is not at the
Premises.

         8. Use of Water Fixtures.  Water closets and other water fixtures shall
not be used for any purpose other than that for which the same are intended.  No
foreign substances of any kind shall be placed in them, and any damage resulting
to the same  from  use on the part of  Tenant  shall be paid for by  Tenant.  No
persons  shall  waste water by tying back or wedging the faucets or in any other
manner.  On leaving the  Premises,  Tenant shall shut off all water  faucets and
major electrical apparatus located within the Premises.

         9. No  Animals;  Excessive  Noise.  No animals  shall be allowed in the
Building,  other than guide dogs for  hearing  or vision  impaired  persons.  No
persons shall  disturb the  occupants of the Building or adjoining  buildings or
space by the use of any phonograph,  radio, tape player or musical instrument or
by the making of loud or improper noises.

         10.  Bicycles.  Bicycles  and other  vehicles  shall  not be  permitted
anywhere  inside or on the sidewalks  outside of the  Building,  except in those
areas designated by Landlord for bicycle parking.

         11. Trash.  Tenant shall not allow anything to be placed on the outside
of the  Building,  nor shall  anything be thrown by Tenant out of the windows or
doors,  or down the corridors or ventilating  ducts or shafts,  of the Building.
All trash and refuse shall be placed in receptacles provided by Landlord for the
Building or by Tenant for the Premises.

         12.  Exterior  Windows,  Walls and  Doors.  No window  shades,  blinds,
curtains, shutters, screens or draperies shall be attached or detached by Tenant
and no awnings shall be placed over the windows without Landlord's prior written
consent.

         13. Hazardous Operations and Items. Tenant shall not install or operate
any steam or gas engine or boiler,  or carry on any  mechanical  business in the
Premises.  Tenant  shall not use or keep in the  Premises  or the  Building  any
kerosene, gasoline or other inflammable or combustible fluid or material, or use
any method of heating or air conditioning  other than that supplied by Landlord.
Explosives or other articles  deemed extra  hazardous  shall not be brought into
the Building.

         14.  Hours  for  Repairs,  Maintenance  and  Alteration.  Any  repairs,
maintenance and alterations required or permitted to be done by Tenant under the
Lease  shall be done only during the  ordinary  business  hours of the  Building
unless Landlord shall have first consented in writing to such work being done at
other times. If Tenant desires to have such work done by Landlord's employees on
Saturdays,  Sundays,  holidays or weekdays  outside of ordinary  business hours,
Tenant shall pay the extra cost for such labor.
<PAGE>

         15. No Defacing of  Premises.  Except for typical  wall  paintings  and
other similar decorations,  Tenant shall not mark on, paint signs on, cut, drill
into,  drive  nails or screws  into,  or in any way deface the walls,  ceilings,
partitions or floors of the Premises or of the Building,  unless Tenant  obtains
Landlord's prior written consent, such consent not to be unreasonably  withheld.
Any defacement,  damage or injury directly or indirectly  caused by Tenant shall
be paid for by  Tenant.  Pictures  or  diplomas  shall be hung on tacks or small
nails; Tenant shall not use adhesive hooks for such purposes.

         16.  Chair  Pads.  Tenant  shall,  at Tenant's  sole cost,  install and
maintain  under all caster  chairs a chair pad or carpet  casters to protect the
carpeting.

         17.  Solicitation;  Food and Beverages.  Landlord reserves the right to
restrict,  control or prohibit  canvassing,  soliciting and peddling  within the
Building. Tenant shall not grant any concessions, licenses or permission for the
sale or taking of orders for food or services or  merchandise  in the  Premises,
install or permit  the  installation  or use of any  machine  or  equipment  for
dispensing food or beverage in the Building (other than coffee makers, microwave
ovens,  refrigerators  and  other  appliances  solely  for the  use of  Tenant's
employees   within  the  Premises),   nor  permit  the   preparation,   serving,
distribution or delivery of food or beverages in the Premises, without the prior
written approval of Landlord and only in compliance with arrangements prescribed
by  Landlord.  Only  persons  approved by Landlord  shall be permitted to serve,
distribute or deliver food and beverage within the Building or to use the public
areas of the Building for that purpose.

         18. Directory. Any bulletin board or directory of the Building shall be
provided exclusively for the display of the name and location of Tenant only and
Landlord  reserves  the right to  exclude  any  other  names.  Tenant  shall pay
Landlord's  reasonable  charges for changing any  directory  listing at Tenant's
request.

         19. Building Name. Landlord may, without notice or liability to Tenant,
name the  Building  and  change  the name,  number or  designation  by which the
Building is commonly  known.  Tenant  shall not use the name of the Building for
any purpose other than the address of the Building.

         20. Public Areas.  Landlord may control and operate the public portions
of the Building, and the public facilities, and heating and air conditioning, as
well as facilities  furnished for the common use of the tenants,  in such manner
as Landlord deems best for the benefit of the tenants generally.

         21. Signage. Tenant shall not place or suffer to be placed on any door,
wall or window of the Premises,  on any part of the inside of the Premises which
is visible from outside of the Premises or elsewhere in the Building,  any sign,
decoration,  lettering,  attachment or other advertising  matter,  without first
obtaining Landlord's written approval,  which may be withheld in Landlord's sole
discretion.

     22. Parking.  Automobiles of Tenant and Tenant's  Occupants shall be parked
only within  parking  areas not otherwise  reserved by Landlord or  specifically
designated  for use by any other tenant or Occupants  associated  with any other
tenant.

                            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   





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