WASATCH EDUCATION SYSTEMS CORP /UT/
DEF 14A, 1997-01-17
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: PACHOLDER FUND INC, N-2/A, 1997-01-17
Next: CITIBANK SOUTH DAKOTA N A, 8-K, 1997-01-17





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

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

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

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

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


<PAGE>


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

                 NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                        To Be Held February 7, 1997

TO THE SHAREHOLDERS:

     Notice is  hereby  given  that a Special  Meeting  of the  Shareholders  of
Wasatch  Education  Systems  Corporation  (the  "Company")  will  be held at the
Company's  offices located at 5250 South 300 West, Salt Lake City, Utah 84107 on
February 7, 1997 at 1:30 p.m., Mountain Time, for the following purposes:

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

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

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



     Shareholders  of record at the close of business  on December  27, 1996 are
entitled to notice of and to vote at the meeting.

                                      BY ORDER OF THE BOARD OF DIRECTORS

                                      /s/Barbara Morris
                                      -----------------------------------------
                                      Barbara Morris, President
Salt Lake City, Utah
January 14, 1997




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


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

                             PROXY STATEMENT

                    SPECIAL MEETING OF SHAREHOLDERS
                      To Be Held February 7, 1997

         This Proxy Statement is furnished in connection  with the  solicitation
of proxies by the Board of Directors of Wasatch Education Systems Corporation, a
Utah  corporation  (the  "Company")  to be  voted  at  the  Special  Meeting  of
Shareholders  to be held on February 7, 1997 (the  "Special  Meeting"),  and any
adjournments  thereof.  The Special Meeting of Shareholders  will be held at the
Company's executive offices located at 5250 South 300 West, Salt Lake City, Utah
on February 7, 1997 at 1:30 p.m., Mountain Time.

         The Proxy Statement includes forward looking statements. Actual results
could vary materially as a result of a number of factors discussed herein and in
the Company's  reports filed with the  Securities and Exchange  Commission  (the
"SEC").
                               THE PROXY

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

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

         The  approximate  date when this Proxy  Statement and form of proxy are
being first sent to shareholders is January 14, 1997.

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



<PAGE>


                    VOTING SECURITIES AND VOTE REQUIRED

     The close of business  on December  27, 1996 has been fixed by the Board of
Directors  as the  record  date (the  "Record  Date") for the  determination  of
shareholders  entitled  to notice of and to vote at the  Special  Meeting or any
adjournments  thereof.  The Company has two classes of capital stock.  As of the
Record Date,  3,606,668  shares of no par value common stock  ("Common  Stock"),
were issued and outstanding and 9,793,582 shares of no par value Preferred Stock
were issued and  outstanding,  of which 4,402,431 shares  designated  Series "A"
Preferred Stock were issued and outstanding, 91,151 shares designated Series "B"
Preferred  Stock were issued and  outstanding  and 5,300,000  shares  designated
Series  "C"  Preferred  Stock  were  issued  and  outstanding.   The  number  of
outstanding  shares of Common Stock reflects the one for six reverse stock split
of the  Company's  stock which was  approved by the  Company's  shareholders  on
February  28,  1992.  Each  holder of  record  of  Common  Stock at the close of
business  on the Record  Date is  entitled  to one vote for each share of Common
Stock  held on each  matter to come  before  the  Special  Meeting.  Holders  of
Preferred Stock are not entitled to vote at the Special Meeting. The presence at
the Special Meeting,  in person or by Proxy, of a majority of shares entitled to
vote will constitute a quorum for the transaction of business. The vote required
for  Proposal 1 is the  affirmative  vote of a majority  of the shares of Common
Stock issued and outstanding.

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

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

                            Dissenters' Rights

     The transactions contemplated by the Acquisition Agreement may be construed
to be a sale,  lease,  exchange or other disposition of all or substantially all
of the property of the Company for which a shareholder  vote is required.  Under
Part 13 of the Utah Revised Business Corporation Act, the Company's shareholders
are or may be  entitled to dissent  from the  proposed  Acquisition,  and obtain
payment  of the fair  value of their  shares  in the event  the  Acquisition  is
approved.  Fair  value of the shares  means the value of the shares  immediately
before  the  effective  date  of  the  Acquisition  transaction,  excluding  any
appreciation or depreciation in anticipation of the Acquisition.The  transaction
is expected to be  consummated  on or about  January 31, 1997.  The high and low
sales prices of the Company's  Common Stock on August 14, 1996, the day prior to
the press release announcing the Acquisition  Agreement,  were $0.156 and $0.125
per  share,  respectively.   The  fair  value  of  the  Company's  Common  Stock
immediately  prior to the consummation of the Acquisition may or may not reflect
these prices. The value of the Company's Preferred Stock has not been determined
by the Company's  Board of Directors.  If a holder of Preferred  Stock  properly
exercises  dissenters  rights,  the  Company  will  determine  the value of such
Preferred  Stock in accordance  with the value of the Company's  Common Stock as
well  as  other  revelant  factors  including  without  limitation  the  rights,
preferences,  privileges  and  restrictions  of the Preferred  Stock.  Notice of
dissenters'  rights is being  submitted  to  shareholders  with  this  Notice of
Special Shareholders'  Meeting and Proxy Statement.  A shareholder who wishes to
assert  dissenters'  rights must deliver to the Company,  prior to the voting on
the Acquisition  Proposal,  written notice of the shareholder's intent to demand
payment for the shareholder's shares if the proposed Acquisition is effected and
not vote for the  Acquisition.  Within ten (10) days after the effective date of
Acquisition  approval  by  shareholders,  notice  will  be  sent  to  dissenting
shareholders  stating when and where written demand for payment must be sent and
when  certificates for shares must be deposited by the shareholder to effectuate
the  purchase  of shares  from the  dissenting  shareholder.  The  rights of the
dissenter  to demand  payment  are lost if the  dissenter  fails to give  timely
written  notice of intent to demand  payment,  or fails to timely  make  written
demand for payment after  receiving the  Company's  notice.  PART 13 OF THE UTAH
REVISED  BUSINESS  CORPORATION ACT AND A COPY OF A DISSENTERS'  RIGHTS NOTICE IS
ATTACHED HERETO AS EXHIBIT B AND C, RESPECTIVELY.


<PAGE>



                             PROPOSAL ONE
                         APPROVAL OF AGREEMENT

     The Board of Directors of the Company seeks shareholder approval of (a) the
sale of certain of the Company's assets to WILC, as described in the Acquisition
Agreement; (b) the grant of certain Licenses by the Company to WILC with respect
to certain software products; and (c) the other transactions contemplated by and
terms and  conditions  of the  Acquisition  Agreement,  all as described in this
Proxy Statement.
 
     The  principle  terms of the  Acquisition  Agreement  are as follows.  This
description  is  qualified  in its  entirety  by  reference  to the  Acquisition
Agreement, attached as Exhibit A to this Proxy Statement. In this summary, as in
the  Acquisition  Agreement,  the  Company  is  alternately  referred  to as the
"Seller".

     Exclusive  Negotiation.  Until , the first to occur of the  following  (the
"Expiration  Date"): (a) October 1, 1996; or (b) notice from WILC to Seller that
WILC is  unable  to  complete  the  purchase  transaction  contemplated  by this
Commitment,  Seller will deal exclusively with WILC with regard to a disposition
of the Education  Market Assets.  Seller will fully cooperate with WILC and make
reasonable  efforts to support WILC's efforts to secure necessary debt or equity
financing.  However,  Seller  does not  represent  or  warrant,  and will not be
responsible for, WILC's success in raising the desired financing.  will. If WILC
has made reasonable  progress  towards  consummation of this Commitment prior to
the Expiration  Date, but is unable to close prior to the Expiration  Date, WILC
may  extend  the  Expiration  Date in one (1) month  increments,  subject to the
Company's consent which will not be unreasonably  withheld.  The expiration date
has been extended through January 1997.

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

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

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

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

          (d)  All  inventory  and raw  materials,  including  CD-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 the
               Company relating to the Education Market;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Cash  Purchase  Price.  In  addition  to  the  assumption  of  the  Assumed
Liabilities,   WILC  will  pay  to  the  Company   cash   consideration   ("Cash
Consideration")  in the amount of One  Million  Five  Hundred  Thousand  Dollars
($1,500,000),  payable at the Closing.  At its option,  WILC may  discharge  the
royalty  obligations  described  below  and  the  Minimum  Royalty  payments  as
described in the Section above by paying to the Company,  on the Closing Date or
within one (1) year after the Closing Date, an additional Cash  Consideration of
Three  Million  Five  Hundred  Thousand  Dollars  ($3,500,000)  for a total Cash
Consideration  of Five  Million  Dollars  ($5,000,000),  in which  event  WILC's
licenses  in  the  Education  Market  will  be  perpetually  exclusive  and  the
Exclusivity Period will be deemed to be 5 years for all other purposes.
<PAGE>
         Royalty  Payments to the  Company.  In addition to assuming the Assumed
Liabilities  and paying  the Cash  Consideration,  WILC will pay to the  Company
royalties of 2.5% to 10% of net revenues collected by WILC from the distribution
and licensing of the Licensed  Programs and certain  derivative works during the
five (5) year period  commencing  on the Closed Date (each of the five (5) years
during this period is sometimes referred to as a "License Year.")

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

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

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

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


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

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

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

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

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

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

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

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

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

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

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

          (e)  The Company's obtaining the approval or forbearance, if required,
               of its shareholders  and debenture  holders prior to consummation
               of the Acquisition;  provided that: (i) the Company shall use its
               best efforts to obtain  prior to July 31,  1996,  any approval or
               forbearance of debenture holders required for the consummation of
               the  Acquisition,  which  approval  has been  obtained;  (ii) the
               Company's  Board  of  Directors  will  prior  to July  15,  1996,
               determine  whether  shareholder  approval  is  required  for  the
               Acquisition,  and, if  required,  use its best  efforts to obtain
               prior to July 31, 1996, the shareholder commitment to approve the
               consummation of this Acquisition from those shareholders,  or the
               shareholder's parent,  subsidiary or related entity, in which one
               of the  disinterested  directors  of the  Company is an  officer,
               director,  corporate  agent,  or general  partner;  and (iii) the
               Company's  Board of Directors will recommend the approval of this
               Acquisition  to all other  shareholders  in  connection  with the
               notice of shareholders' meeting.
<PAGE>
         Consents.  Technology Funding Inc., which through  affiliated  entities
controls  66.6% of the  Company's  voting  stock as of December  27,  1996,  has
indicated its intent to approve the transactions contemplated by the Acquisition
Agreement.  The Company therefore believes that the approval of this Proposal is
assured,  and that the transactions  contemplated by this Proposal are likely to
occur,  subject to WILC obtaining the required funding and consents to assign or
transfer the Education  Market  Assets and to license the Licensed  programs and
sublicense  the Third Party  Software.  However,  there can be no assurance that
such funding or consents will be obtained or that such transactions will in fact
be consummated.

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

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

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

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



REASONS FOR THE TRANSACTIONS

     After  several  years of devoting  the majority of its efforts to marketing
its  courseware to  educational  institutions,  the Company  determined  that it
needed  significant  new  capital  to meet  debenture  obligations  coming  due,
maintain  competitive  marketing and sales presence in the Education Market, and
grow  through  selling  its highly  regarded  educational  software  products to
consumers  who could not be  reached  via the  Company's  existing  distribution
channels.  The Company  believes  that retail  distribution  channels  offer the
greatest opportunity to increase the served market for its educational software.
The  Acquisition is expected to provide the necessary  immediate  funding to the
Company to meet its debenture  obligations  and to begin to prepare its products
for retail distribution.  Additionally, the on-going royalties on software sales
into the Education Market provide additional working capital in future years. By
retaining  the Company's  substantial  tax net operating  loss  carryforward,  a
significant  amount of future  net  taxable  income is  expected  to be  largely
sheltered  from  federal  taxes  for many  years to come.  If the  Company  were
profitable in future years, it could use those sheltered  proceeds to redeem its
non-convertible  Preferred Stock, although the Company is under no obligation to
do so. The statements in this paragraph are forward looking,  and actual results
could  vary  materially  as a result of the  factors  discussed  below in "Other
Information",  and in the Company's annual and quarterly  reports filed with the
SEC.

     In  reaching  its  decision  to  approve  the  Acquisition  Agreement,  the
Company's Board of Directors considered the following information and factors:
<PAGE>
               (a)  The  desire  of  the  Company's  management  to  pursue  the
                    Education Market.

               (b)  The Board's  determination  that the home and retail markets
                    present  opportunities for the Company's  education software
                    products that cannot be addressed with the Company's current
                    personnel and financial resources.

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

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

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

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

               (g)  The terms of the Acquisition Agreement and the effect of the
                    Acquisition on the Company's ability to employ a "Pooling of
                    Interests"   treatment   for   potential   future   business
                    combinations involving the remaining business.

               (h)  The Company's  obligations to redeem certain  debentures and
                    Preferred Stock.

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

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

ACCOUNTING TREATMENT

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

FEDERAL INCOME TAX CONSEQUENCES

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

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

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

STOCK PRICE PERFORMANCE

     Both the high and the low  sales  price of the  Company's  Common  Stock on
August 14, 1996, the day prior to the press release  announcing the  Acquisition
Agreement, were $0.156 and $0.125 per share, respectively. On December 31, 1996,
subsequent to the  publication  of operating  results from the 1996 fiscal year,
the sales price high and low were $0.156 and $0.125 per share, respectively.


INTERESTS OF CERTAIN PERSONS

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

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



<PAGE>
                      PRINCIPAL AND MANAGEMENT SHAREHOLDERS

     The following tables set forth the number of shares  beneficially  owned as
of  November  30,  1996 by (i) each  Director  of the  Company,  (ii) each Named
Officer (as defined  below),  (iii) all  executive  officers  and  nominees  for
director as a group and (iv) all persons  known to the Company to be  beneficial
owners of more than five percent of the Company's  outstanding  shares of Common
Stock and Preferred Stock, respectively: Common Stock

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

Technology Funding, Inc.(3)           7,465,517                     86.1
2000 Alameda de las Pulgas
San Mateo, CA 94403

Loyalhanna Venture Fund (formerly       310,462                      8.6
Trivest Venture Fund) (4)
223 4th Avenue, 17th Floor
Pittsburgh, Pa.

Barbara Morris (5)                      725,000                     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)                         362,500                      9.1
5250 South 300 West
Salt Lake City, Utah 84107

Ralph Brown (8)                         177,500                      4.7
5250 South 300 West
Salt Lake City, Utah 84107

Directors and Executive Officers      1,564,433                     30.3
as a group (6 persons) (8)


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

Jeffrey Keimer(6)                            9,629                     *

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

(1)  Unless  otherwise  noted,  each person or group  identified  possesses sole
     voting  and   investment   power  with  respect  to  all  shares  shown  as
     beneficially owned, subject to community property laws where applicable.  A
     person is deemed to be the  beneficial  owner of Common  Stock or Preferred
     Stock, respectively,  that can be acquired by such person within 60 days of
     November 30, 1996 upon the exercise of options or warrants.
<PAGE>

(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  November  30,  1996  have  been
     exercised.

(3)  Ms.  Carolyn Poe and Mr. Gregory T. George,  directors of the Company,  are
     employees  of  Technology  Funding,  Inc.,  which is a managing  partner of
     Software  Fund  II,  Technology  Funding  Partners  I,  Technology  Funding
     Partners II, Technology Funding Private Reserve Fund and Technology Funding
     Secured  Investors  III  (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  5,044  shares of Common  Stock  subject to  warrants  exercisable
     within 60 days of November 30, 1996.

(5)  Represents  725,000  shares of Common Stock subject to options  exercisable
     within 60 days of November 30, 1996.

(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 November 30, 1996.

(7)  Represents  362,500  shares of Common Stock subject to options  exercisable
     within 60 days of November 30, 1996.

(8)  Represents  177,500  shares of Common Stock subject to options  exercisable
     within 60 days of November 30, 1996.

(9)  Includes 9,629 shares of Series "A" Preferred Stock convertible into Common
     Stock  within 60 days of November 30, 1996 and  1,265,000  shares of Common
     Stock  subject to options and  289,804  shares of Common  Stock  subject to
     warrants exercisable within 60 days of November 30, 1996.

                PROPOSALS OF SHAREHOLDERS FOR NEXT ANNUAL MEETING

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

                               OTHER MATTERS

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

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


<PAGE>


                            OTHER INFORMATION

     The following  includes  forward-looking  statements.  Actual results could
vary  materially  as a result of the factors  discussed in the Proxy  Statement,
below and in the Company's annual and quarterly reports filed with the SEC.

General Description

     Wasatch  Education  Systems  Corporation (the "Company" or "Wasatch") began
operations  in 1984,  and 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.
The Company's  products are primarily used by students enrolled in United States
schools between  kindergarten  and twelfth grade  ("K-12"),  as well as by adult
students enrolled in basic education programs and students  receiving  schooling
at  home.  Schools  utilize  the  Company's  products  to offer  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  currently  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  Company  intends  to  pursue a new  strategy  in new  markets  for its
products and may be prohibited for a significant period of time from engaging in
its  traditional  business in the Education  Market - that portion of its market
comprising education institutions. In pursuing the Acquisition, the Company will
retain rights to its core products and  technology  and the funds  received from
the proceeds of the Acquisition.  The Company expects to receive  royalties from
the  revenue  generated  by the  education  business as  described  in the Proxy
Statement;  however, the business conducted in the Education Market as described
above will be performed by WILC. The Company intends to focus its efforts in the
home and retail  markets.  Channels  are  expected to be  developed  through the
Internet, retail distribution and direct sales.


The Market

     With the  introduction  of personal  computers in the late 1970's and early
1980's schools began  utilizing drill and practice,  diskette-based  educational
software.  In the Company's  view, the networking  capability of  MS-DOS/Windows
compatible  equipment  created a market for  courseware  which  addresses  broad
curriculum  needs.  These  networked  products  contrast  with earlier  software
designed for stand-alone  (non-networked) computers. In recent years, many homes
and some  schools  have been  acquiring  personal  computers  with  storage  and
processing  capacity comparable to those of school's entire computer networks of
only a few years ago. The Company  anticipates that low-cost "Network Computers"
and  network-enabled  televisions with embedded or attached computers will bring
the  necessary  computing  and  storage  power  into the homes of a much  larger
segment of the public - both in the United States and overseas.

     After  the  Acquisition  is  completed,  the  Company  intends  to sell the
Company's  products into the home and retail  markets.  Individuals and families
with  compatible  equipment  are  expected to be able to utilize  the  Company's
software for their children  directly in their homes.  The Company believes that
the market for retail  educational  products is larger  than the  current  sales
levels of the Company and  therefore  represents a  significant  opportunity  to
increase the Company's sales volumes.

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

<PAGE>
The Company's Products

     The Company provides a what is characterized  as a "learning"  system.  The
system provides each student with self-paced,  individualized  lessons.  Using a
personal  computer as a fileserver,  the system stores course software (known as
"Courseware") and student data, and transmits  programs to student  workstations
as needed.  In a school  setting,  one 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. In a non-school setting, Courseware can reside
on CD-ROM disks or could potentially be distributed over a sufficiently  capable
wide area network to geographically dispersed workstations.

     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.  However, there can be
no  assurance  that the Company will be able to leverage  such  features for the
home and retail markets or that such markets will be receptive to such products.

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

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

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

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

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

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

<PAGE>
Services

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

     The Company will no longer provide the services  described  above after the
Acquisition.  These  services  will be performed by WILC.  The Company  expects,
however,   to  continue  to  provide  customer  support  and  other  appropriate
educational  assistance and counseling services to its new customers in the home
and retail markets.  However, there can be no assurance that the Company will be
able to attract or retain appropriate personnel.

Research and Product Development

     As in most of the software industry,  rapid technological change and market
demands  require  the Company to  continually  enhance  its  existing  products.
Although  school  curricula  has remained  relatively  standard from location to
location and from year to year (and the Company  believes it will continue to do
so), the need to add additional  products to the Company's  current product line
requires  the  Company  to  continually  broaden  its  product  line  to  remain
competitive.  There can be no assurance that the Company will be able to enhance
its products or introduce new products as required 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.  There can
be no assurance, however, that the Company will be able to respond adequately to
technological  advances in its marketplace or that it will be able to develop or
market successfully any new products.

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

<PAGE>
Marketing and Sales

     The  Company's  early  marketing  strategy  targeted the major urban school
districts  as its core  business.  In April  1985,  the  Company  installed  its
products at three pilot  sites in Chicago.  By the end of 1985,  the Company had
installations in 19 school districts  serving a total of 26 schools.  As of June
30, 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. (See Note 8 to the Financial Statements)

     As  of  November  30,  1996,  the  Company  sold  its  products  through  a
geographically  based sales force  consisting of one full time sales manager who
directed 30  geographically-based  dealer  organizations  and independent  sales
representatives.  In  addition  to  qualifying  prospects  and  calling  on both
existing and  prospective  customers,  the Company' sales  representatives  host
user's conferences and attend national trade shows and conferences.  The Company
has  marketed  its  products  to a variety of  customers  including  K-12 school
districts,  private schools,  universities,  adult education  centers,  the home
market and  corporate  education  centers.  The Company is expanding  its school
marketing efforts through catalog mailings and follow up telemarketing efforts.

     Following  the  Acquisition,  the  Company  will be  required to cease such
marketing  efforts in the education market place as they are pursued by WILC. As
a result the Company  will be required  to develop new sales  channels  oriented
into the retail and home  markets.  These  channels  may include  the  Internet,
retail  distribution,  and  direct  sales.  However,  the  Company  has  not yet
established  any such channels.  Failure of the Company  successfully to develop
channels for distributing its products to the home and retail markets would have
a material, adverse effect on the Company's business.

Competition

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

     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.

     Some of the  products of the  Company's  competitors  emphasize  drill-and-
practice  skills as opposed to the reasoning and thinking  skills  emphasized by
the  Company's  courseware.  Although  the Company  believes  that its  products
compete  effectively  with  its  competitors  in  terms 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.

     WILC  is  expected  to  continue  to  face  these   competitors  after  the
Acquisition; however, the Company will be facing new competitors in the home and
retail  market.  The industry has seen larger  competitors  such as The Learning
Company and CUC purchase a number of smaller competitors. This could provide the
Company an opportunity to capture shelf space at retail stores,  but it may also
make it more difficult for smaller companies to compete in the industry.

<PAGE>
Product Protection

     The  Company's  success is  dependent  to a large  extent on its ability to
protect its proprietary interest in its software products.  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.

     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 November 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.

<PAGE>
     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.

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

Significant Customers

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

     A  small   number  of  school   districts   have   typically   generated  a
disproportionate  amount of the Company's  annual  revenues.  (See Note 9 to the
Financial  Statements.)  The Company does not have any significant  customers in
the home or retail markets.

     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 September 30, 1996, the Company's  backlog was immaterial,  all of which
was shipped  during the second 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.

     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.

Properties

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


<PAGE>


MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

(A) Market Price Data

     The Company's Common Stock began trading in the over-the-counter  market in
October 1988. Prices were quoted in the National Association of Security Dealers
Automated  Quotation  System  ("NASDAQ")  under the symbol WESC.  On January 31,
1991,  the  Company  was granted by NASDAQ a  conditional  continued  listing on
NASDAQ,  and the Company's  symbol was temporarily  changed to WESCC. On July 8,
1991,  the  Company's  symbol was  changed  back to WESC as the  Company met the
minimum equity  requirement of NASDAQ. The Company was delisted on June 16, 1992
for failure to meet certain requirements for inclusion in the NASDAQ system. The
Company is currently  reviewing  the  requirements  to be relisted on the NASDAQ
exchange. The Company's Common Stock is now traded on the NASDAQ Bulletin Board.
The following  table sets forth the range of the high and low bid quotations for
the stock for the fiscal  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

Fiscal Year Ending June 30, 1997
1st Quarter ended September 30, 1996         $0.500                   $0.125

(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>


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

     The following  includes  forward-looking  statements.  Actual results could
vary  materially  as a result of the factors  discussed in the Proxy  Statement,
below and in the Company's annual and quarterly reports filed with the SEC.

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  increase 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 decreased $14,000 to $1,412,000 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
decrease 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 during the fiscal year
ended June 30, 1996 to a loss of  $715,000  from  income of  $1,219,000  for the
fiscal year ended June 30, 1995. This decrease is the result of lower overall
sales.

     The following are explanations of significant  period to period changes for
the three months ended September 30, 1996 and 1995.

     Revenue for the three months ended September 30, 1996 of $509,000 decreased
$550,000 or 52 percent,  compared to the three months ended  September 30, 1995.
Courseware  license  rights  revenue  decreased  by  $497,000  or 55  percent to
$399,000 for the three months ended  September  30, 1996,  from $897,000 for the
three months ended  September 30, 1995.  This decrease is due to the recognition
of a one-time  licensing  fee of $550,000  during the first  quarter of the 1996
fiscal year (see Note 3 to the financial  statements).  Excluding  this one-time
transaction,  the Company  experienced a 15 percent  increase in new  courseware
sales  during the three months ended  September  30, 1996  compared to the three
months ended September 30, 1995.  Services and other revenues  decreased $52,000
or 32 percent to $109,000  for the three months  ended  September  30, 1996 from
$162,000 for the three months ended September 30, 1995. Customer support renewal
revenues  decreased  $43,000 to $66,000 at September  30, 1996 from  $109,000 at
September 30, 1995.  The decrease is primarily the result of delays in receiving
annual contracts from customers,  the most notable of which was the Chicago area
schools where the new contract period began in September.  Other service related
revenues decreased $9,000.

     Gross margins decreased by $564,000 or 83 percent to $117,000 for the three
months  ended  September  30,  1996 from  $681,000  for the three  months  ended
September  30,  1995.  This  decrease is primarily  the result of lower  overall
sales.

     Operating  expenses  decreased  by 9 percent or $52,000 to $498,000 for the
three months ended  September  30, 1996 from $550,000 for the three months ended
September  30,  1995.  This  decrease is primarily  the result of the  Company's
ongoing  effort  to  maintain  lower  overall  operating  costs.   Additionally,
commissions  earned in the first  quarter are lower due to the  decreased  sales
levels.

     Operating  income decreased by $512,000 to a loss of $381,000 for the three
months  ended  September  30, 1996  compared to income of $132,000 for the three
months ended September 30, 1995.

     Interest  expense  remained  consistent  with the prior  fiscal year period
based on the $1,197,000 of convertible subordinated debentures outstanding.




<PAGE>


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 liabilities. 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 by operating
activities.

     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,  the Company has no assurance that 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,  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.  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.

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




/s/ARTHUR ANDERSEN LLP
   ARTHUR ANDERSEN LLP

Salt Lake City, Utah
  August 4, 1996


<PAGE>
<TABLE>
<CAPTION>

Financial Statements
                                               Wasatch Education Systems Corporation
                                                           Balance Sheet
Assets                                                                                   June 30,          September 30,
                                                                                              1996              1996
                                                                                     ------------------- -------------------
<S>                                                                                  <C>                  <C>
Current assets:
   Cash                                                                                     $    99,614          $  110,815
   Accounts receivable, net of allowance for doubtful accounts of $15,000
                                                                                                888,681             727,129
   Inventories                                                                                   66,682              48,588
   Other current assets                                                                          36,839              31,639
                                                                                     ------------------- -------------------
      Total current assets                                                                    1,091,816             918,171

Equipment, furniture and fixtures, net of accumulated
   depreciation of $571,683 and $607,020 respectively                                           206,444             175,836

Courseware development costs, net of accumulated
  amortization of $2,095,898 and $2,386,695 respectively                                      3,987,277           3,819,257

Other assets, net                                                                                18,333              18,333
                                                                                     =================== ===================
      Total assets                                                                           $5,303,870          $4,931,597
                                                                                     =================== ===================

Liabilities and stockholders' equity Current liabilities:
   Convertible subordinated debentures                                                       $1,197,000          $1,197,000
   Accounts payable                                                                             125,733             167,608
   Accrued employee costs                                                                       239,334             256,892
   Other accrued liabilities                                                                     65,673              27,735
   Deferred revenue                                                                             224,241             251,887
                                                                                     ------------------- -------------------
      Total current liabilities                                                               1,851,981           1,901,122
                                                                                     ------------------- -------------------

Commitments (Note 5)

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           4,628,285
      Series B $.375 cumulative convertible redeemable, 91,151 shares
         outstanding, $158,254 involuntary liquidation value                                    118,496             118,496
      Series C redeemable, 5,300,000 shares outstanding,
         $5,300,000 preferred liquidation value                                               5,300,000           5,300,000
   Common stock, no par value; 200,000,000 shares authorized,
      3,579,229 shares outstanding                                                           11,754,072          11,781,511
  Accumulated deficit                                                                      (18,376,403)        (18,797,817)
                                                                                     ------------------- -------------------
      Total stockholders' equity                                                              3,451,889           3,030,475
                                                                                     ------------------- -------------------
        Total liabilities and stockholders' equity                                        $   5,303,870       $   4,931,597
                                                                                     =================== ===================
                        The accompanying  notes are an integral part of this balance sheet.
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                               Wasatch Education Systems Corporation
                                                      Statements of Operations

                                                                                                    Three months       Three months
                                                             Fiscal year        Fiscal year      ended September     ended September
                                                               ended June        ended June           30, 1996           30, 1995
                                                                30,1996            30,1995
                                                            ----------------- ------------------ ------------------- ---------------
<S>                                                         <C>                <C>                <C>                 <C>
Revenue:
  Courseware license rights                                    $  2,684,488      $  4,167,357       $    399,403        $    896,901
  Services and other                                                815,763         1,307,824            109,455             161,577
                                                            ----------------- ------------------ ------------------- ---------------
                                                                  3,500,251         5,475,181            508,858           1,058,478
                                                            ----------------- ------------------ ------------------- ---------------
Cost of revenue:
  Courseware license rights                                       1,053,028           970,986            297,676             233,743
  Services and other                                                443,363           822,202             94,265             143,422
                                                            ----------------- ------------------ ------------------- ---------------
                                                                  1,496,391         1,793,188            391,941             377,165
                                                            ----------------- ------------------ ------------------- ---------------
Gross margin                                                      2,003,860         3,681,993            116,917             681,313
                                                            ----------------- ------------------ ------------------- ---------------

Operating expenses:
  General and administrative                                      1,411,566         1,425,985            290,749             317,273
  Sales and marketing                                               809,604           989,442            122,837             172,002
  Research and development                                          336,361           309,358             84,015              60,346
                                                             ---------------- ------------------ ------------------- ---------------
                                                                  2,557,531         2,724,785            497,601             549,621
                                                             ---------------- ------------------ ------------------- ---------------
Income (loss) from operations                                      (553,671)          957,208           (380,684)            131,692

Interest expense, net of interest income                            161,497           755,761             40,731              40,731
                                                            ----------------- ------------------ ------------------- ---------------
Income (loss) before income taxes and extraordinary items          (715,168)          201,447           (421,415)             90,961

Income tax benefit (provision)                                            -            (4,029)                 -               2,080
                                                            ----------------- ------------------ ------------------- ---------------
Income (loss) before extraordinary items                           (715,168)          197,418           (421,415)             88,881

Extraordinary items, forgiveness of accrued interest, net
of income tax (provision)($20,163) in fiscal year 1995                    -         1,021,238                  -                   -
                                                            ----------------- ------------------ ------------------- ---------------
Net income (loss)                                                  (715,168)        1,218,656           (421,415)             88,881

Unpaid and undeclared preferred stock dividends                      18,184            34,182              4,546               4,546
                                                            ================= ================== =================== ===============
Net income (loss) attributable to common stockholders          $   (733,352)     $  1,184,474           (425,961)             84,335
                                                            ================= ================== =================== ===============

Primary income (loss) per common share:
   Income (loss) before extraordinary items                    $      (.20)      $        .03               -                   -

   Extraordinary items                                                 .00                .16               -                   -
                                                            ================= ================== =================== ===============
   Net income (loss)                                           $      (.20)      $        .19     $        (.12)     $           .01
                                                            ================= ================== =================== ===============
Fully dilutive income (loss) per common share:
   Income (loss) before extraordinary items                    $      (.20)      $        .04               -                   -

   Extraordinary items                                                 .00                .08               -                   -
                                                            ================= ================== =================== ===============
   Net income (loss)                                           $      (.20)      $        .12     $        (.12)     $           .01
                                                            ================= ================== =================== ===============
Weighted average common and common
   equivalent shares outstanding
     Primary                                                      3,574,800         6,347,012          3,595,931           8,009,099
     Fully dilutive                                               3,574,800        12,299,683          3,595,931           8,009,099
                                                            ================= ================== =================== ===============

                      The accompanying notes are an integral part of these statements.

</TABLE>
<PAGE>

<TABLE>



                                Wasatch Education Systems Corporation
                                 Statements of Stockholders' Equity
                          For the Fiscal Years Ended June 30, 1996 and 1995
                            And the Three Months Ended September 30, 1996
                                       (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, 1996 4,429,870    4,656    91,151      118  5,300,000   5,300   3,579,229   11,754    (18,376)      3,452
  Net (loss)                                                                                                 (421)       (421)
                        =======================================================================================================
Balance at Sept.30, 1996 4,429,870    $4,656    91,151  $  118  5,300,000  $5,300   3,579,229  $11,754   $(18,797)    $ 3,031
                        =======================================================================================================
</TABLE>


        The accompanying notes are an integral part of these statements.

<PAGE>
<TABLE>
<CAPTION>

                                               Wasatch Education Systems Corporation
                                                      Statements of Cash Flows

                                                                                                     Three months      Three months
                                                                 Fiscal year       Fiscal year     ended September   ended September
                                                                ended June 30,    ended June 30,       30, 1996          30, 1995
                                                                     1996              1995
                                                                 ----------------- ----------------- ----------------- -------------
<S>                                                                 <C>               <C>                <C>               <C>    
Cash flows from operating activities:
  Net (loss) income                                               $  (715,168)        $1,218,656        $(421,415)       $   88,881
    Adjustments  to  reconcile  net  (loss)  income  to  net
    cash provided by operating activities:
      Depreciation and amortization                                 1,158,218          1,036,922          326,136           282,642
      Extraordinary  gains from  forgiveness  of debt and
       accrued interest                                                     -         (1,041,581)               -                  -
      Increase (decrease) in cash from:
          Accounts and contract receivable                            779,503         (341,873)           161,552           659,686
          Inventories                                                   8,505           29,990             18,095               872
          Other current assets                                         11,337           52,938              5,200             5,000
          Accounts payable                                           (190,279)        (227,360)            41,875           (73,495)
          Accrued liabilities                                        (248,806)         541,572            (20,831)         (203,701)
          Deferred revenue                                           (142,993)        (119,618)            27,646             9,974
                                                                 ----------------- ----------------- ----------------- -------------
            Net cash provided by operating activities                 660,317        1,149,646            138,709           769,859
                                                                 ----------------- ----------------- ----------------- -------------

Cash flows from investing activities:
  Purchase of equipment, furniture and fixtures                       (86,636)         (30,346)           (4,730)           (67,830)
  Additions to courseware development costs                          (570,217)      (1,269,193)         (122,778)          (104,323)
  Decrease in other assets                                             20,000           20,000                 -                  - 
                                                                 ----------------- ----------------- ----------------- -------------
            Net cash used in investing activities                    (636,853)      (1,279,539)         (127,508)          (172,153)
                                                                 ----------------- ----------------- ----------------- -------------

Increase (decrease) in cash                                            23,464         (129,893)            11,201           597,706

Cash at beginning of year                                              76,150           206,043            99,614            76,150
                                                                 ----------------- ----------------- ----------------- -------------
Cash at end of year                                              $     99,614      $     76,150       $   110,815      $    673,856
                                                                 ================= ================= ================= =============

Supplemental disclosure of cash flow information:
   Cash paid for interest                                        $    161,497      $    161,595       $    40,731      $     40,731
                                                                 ================= ================= ================= =============
   Cash paid for income taxes                                    $     13,856      $      2,366       $       520      $     13,290
                                                                 ================= ================= ================= =============
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.
</TABLE>

<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.

     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.

<PAGE>
Note 2  SIGNIFICANT ACCOUNTING POLICIES (continued)

(Loss) income 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 Pronouncements

     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 operations.

     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 operations.

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 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 7).  Additionally,  $1,041,401 of accrued interest
was forgiven resulting in an extraordinary gain for the fiscal year ended June
30, 1995.

Note 4  INCOME TAXES

     The Company  accounts for income taxes using the parameters of 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.

<PAGE>
     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,
                                     1996             1995
                               ------------------------------
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
                             6/30/1996           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
ownership  change  which  occurred  on June 30, 1993 based on Section 382 of the
Internal Revenue Code.


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
ending June 30,  1997.  The Company has no future  obligations  with  respect to
service, support or product.
<PAGE>

Note 6  COMMITMENTS

     The Company leases its facilities and certain equipment under noncancelable
operating  leases.  As of June 30, 1996,  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, 1999.  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.

     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.

<PAGE>
Note 7 STOCKHOLDERS' EQUITY (continued)

     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.

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.
<PAGE>
Note 7 STOCKHOLDERS' EQUITY (continued)


Stock Warrants

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


 Warrants Outstanding at
      June 30, 1996           Expiration Dates        Exercise Price
      -------------           -----------------       --------------
             94,942          6/30/96 - 12/31/96            $4.50
            381,679               6/30/2000                $1.31
            226,000               12/31/96                 $0.50
            549,714                6/30/98                 $0.50
          3,773,092               6/30/2000                $0.50
          ---------
          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, 1996           June 30, 1995
                                      ------------------     -------------------
Number of options:
   Outstanding at the beginning
     of the year                           1,398,518              1,791,428
   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 Option
Plan (the "ESOP Plan") and reserved  300,000 shares of Common Stock for issuance
thereunder.  The ESOP Plan  permits the granting of options that are intended to
qualify either as ISOs or NQSOs.  The exercise price for each ISO option must be
no less than 100% of the "fair market  value"(as  defined in the ESOP Plan) of a
share of Common Stock at the time such option is granted  (except in the case of
a 10% stockholder, in which case the exercise price must be no less than 110% of
the fair market value). The 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,  1996 and  1995,  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%                     0%


<PAGE>


Note 10  SUBSEQUENT EVENT

     Effective July 1, 1996, pending shareholder  approval,  the Company entered
into an Acquisition  agreement  with Wasatch  Interactive  Learning  Corporation
("WILC"). The Company,  pending shareholder approval, has agreed 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.  In addition,  the Company will retain
all capitalized courseware costs,  convertible  subordinated  debentures and tax
net operating loss carryforwards.







Dated: January 14, 1997




                     WASATCH EDUCATION SYSTEMS CORPORATION

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

EXHIBIT INDEX:

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

                             Acquisition Commitment

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

                                    RECITALS:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

If to the Seller:

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

Fax: (415) 345-1797

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

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

If to Newco:

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


         Fax: (801) 269-1509

with copy to:

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

         Fax:     (206) 235-9170
<PAGE>

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

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

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

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

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

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


SELLER:                                    NEWCO:

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



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






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



Sale of Education Market Assets:

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

Shareholder Approval:

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

Dissenters' Rights:

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

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

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

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

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

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


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

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

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



                                     PART 13

                               DISSENTERS' RIGHTS

16-10a-1301.  Definitions.

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

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

                              COLLATERAL REFERENCES

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

16-10a-1302.  Right to dissent.

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

<PAGE>

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


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

                              COLLATERAL REFERENCES

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

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

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

<PAGE>

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

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

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

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

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

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

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

<PAGE>

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

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

16-10a-1322.  Dissenters' notice.

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

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

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

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

<PAGE>

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

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

                              COLLATERAL REFERENCES

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

16-10a-1324.  Uncertificated shares.

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

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

16-10a-1325.  Payment.

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

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

<PAGE>


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

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>

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

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



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