CHILDRENS BROADCASTING CORP
10KSB, 1997-03-31
RADIO BROADCASTING STATIONS
Previous: CORVAS INTERNATIONAL INC, 10-K405, 1997-03-31
Next: CHEMTRAK INC/DE, 10-Q/A, 1997-03-31



<PAGE>

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

               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C. 20549

                           FORM 10-KSB

/X/  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996

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

                         COMMISSION FILE NUMBER 0-21534

                       CHILDREN'S BROADCASTING CORPORATION
                 (NAME OF SMALL BUSINESS ISSUER IN ITS CHARTER)

         MINNESOTA                               41-1663712
(State or Other Jurisdiction of               (I.R.S. Employer 
Incorporation or Organization)                Identification No.)

              724 FIRST STREET NORTH, MINNEAPOLIS, MINNESOTA 55401
          (Address of Principal Executive Offices, including Zip Code)
                                 (612) 338-3300
                (Issuer's Telephone Number, including Area Code)

        SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:  NONE

            SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                        COMMON STOCK ($.02 PAR VALUE)
                              (Title of Class)

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

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

     The issuer's revenues for its most recent fiscal year were $5,654,938.

     The aggregate market value of the voting stock held by non-affiliates of
the issuer as of March 25, 1997 was approximately $18,140,184.

     The number of shares of the common stock of the issuer outstanding as of
March 25, 1997 was 6,029,393.


                       DOCUMENTS INCORPORATED BY REFERENCE

     Certain portions of the document listed below have been incorporated by
reference to the indicated part of this Form 10-KSB.

 DOCUMENT INCORPORATED BY REFERENCE               PART OF FORM 10-KSB

 Proxy Statement for 1997                         Item 10 of Part III
 Annual Meeting of Shareholders
 to be held July 16, 1997

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


<PAGE>

                                TABLE OF CONTENTS


                                                                       Page
                                                                       ----

CAUTIONARY STATEMENT . . . . . . . . . . . . . . . . . . . . . . . . . .  1

PART I . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  7

     ITEM 1.   DESCRIPTION OF BUSINESS . . . . . . . . . . . . . . . . .  7
     ITEM 2.   DESCRIPTION OF PROPERTY . . . . . . . . . . . . . . . . . 20
     ITEM 3.   LEGAL PROCEEDINGS . . . . . . . . . . . . . . . . . . . . 20
     ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS . . . 21

PART II. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21

     ITEM 5.   MARKET FOR COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER
               MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . 21
     ITEM 6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS . . . . . . . . . . . . . . . . 21
     ITEM 7.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA . . . . . . . 26
     ITEM 8.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
               AND FINANCIAL DISCLOSURE. . . . . . . . . . . . . . . . . 56

PART III . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56

     ITEM 9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
               PERSONS; COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES
               EXCHANGE ACT OF 1934. . . . . . . . . . . . . . . . . . . 56
     ITEM 10.  EXECUTIVE COMPENSATION. . . . . . . . . . . . . . . . . . 58
     ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
               MANAGEMENT. . . . . . . . . . . . . . . . . . . . . . . . 58
     ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. . . . . . 60
     ITEM 13.  EXHIBITS AND REPORTS ON FORM 8-K. . . . . . . . . . . . . 61

<PAGE>

                              CAUTIONARY STATEMENT

     CHILDREN'S BROADCASTING CORPORATION (THE "COMPANY"), OR PERSONS ACTING ON
BEHALF OF THE COMPANY, OR OUTSIDE REVIEWERS RETAINED BY THE COMPANY MAKING
STATEMENTS ON BEHALF OF THE COMPANY, OR UNDERWRITERS OF THE COMPANY'S
SECURITIES, FROM TIME TO TIME, MAY MAKE, IN WRITING OR ORALLY, "FORWARD-LOOKING
STATEMENTS" AS DEFINED UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995 (THE "LITIGATION REFORM ACT").  THIS CAUTIONARY STATEMENT, WHEN USED IN
CONJUNCTION WITH AN IDENTIFIED FORWARD-LOOKING STATEMENT, IS FOR THE PURPOSE OF
QUALIFYING FOR THE "SAFE HARBOR" PROVISIONS OF THE LITIGATION REFORM ACT AND IS
INTENDED TO BE A READILY AVAILABLE WRITTEN DOCUMENT THAT CONTAINS FACTORS WHICH
COULD CAUSE RESULTS TO DIFFER MATERIALLY FROM SUCH FORWARD-LOOKING STATEMENTS. 
THESE FACTORS ARE IN ADDITION TO ANY OTHER CAUTIONARY STATEMENTS, WRITTEN OR
ORAL, WHICH MAY BE MADE, OR REFERRED TO, IN CONNECTION WITH ANY SUCH FORWARD-
LOOKING STATEMENT.

     THE FOLLOWING MATTERS, AMONG OTHERS, MAY HAVE A MATERIAL ADVERSE EFFECT ON
THE BUSINESS, FINANCIAL CONDITION, LIQUIDITY, RESULTS OF OPERATIONS OR
PROSPECTS, FINANCIAL OR OTHERWISE, OF THE COMPANY.  REFERENCE TO THIS CAUTIONARY
STATEMENT IN THE CONTEXT OF A FORWARD-LOOKING STATEMENT OR STATEMENTS SHALL BE
DEEMED TO BE A STATEMENT THAT ANY ONE OR MORE OF THE FOLLOWING FACTORS MAY CAUSE
ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE IN SUCH FORWARD-LOOKING STATEMENT
OR STATEMENTS.

     ACQUISITIONS.  One of the Company's strategies used to expand its 
national network of radio stations broadcasting Aahs World Radio-TM*- is to 
acquire AM radio broadcast licenses ("RBLs") in key markets.  To date, the 
Company has acquired 13 RBLs, 12 of which are currently owned and operated. 
The Company has acquired RBLs through the acquisition of securities or assets 
of radio stations and intends to continue to acquire RBLs in the future.  
Unless the acquisition is of an existing affiliate, the Company will 
generally convert an acquired RBL to the Aahs World Radio format.  Although 
the Company believes it has identified a number of potential acquisitions, 
there can be no assurance that the Company will be successful in acquiring 
additional RBLs.  The Company expects to face competition in acquiring 
additional RBLs as it seeks to build its national radio network.  In the 
event the Company is unable to continue to acquire RBLs, the Company may not 
achieve market penetration levels required by major advertisers and the 
Company's ability to attract national advertising and maximize the rates 
charged for advertising and air time could be materially adversely affected. 

     COMPANY DEVELOPMENT; HISTORY OF OPERATING LOSSES.  Since inception, the 
Company has experienced substantial net losses as a result of its efforts to 
develop its national radio network.  The Company is continuing to develop its 
radio network and is generally subject to the risks attendant to a new or 
emerging business venture.  The Company has incurred net losses since its 
inception in 1990 and has not generated positive cash flow sufficient to fund 
its ongoing operations.  For the two years ended December 31, 1995 and 1996, 
the Company incurred net losses of $6,108,000 and $9,868,000, respectively.  
The Company has not generated positive cash flow from operations and has had 
frequent working capital shortages.  The Company expects to continue to incur 
operating losses for 1997 and that it will continue to experience negative 
cash flow from operations.  Working capital requirements have been met by 
short-term borrowings from investors, including affiliates of the Company, 
and from the proceeds of public offerings of the Company's Common Stock, and 
through the use of credit facilities (the "Facilities") established through 
an agreement (the "Credit Agreement") with Foothill Capital Corporation 
("Foothill").  The Company continues to seek additional sources of financing 
for its working capital needs and for acquisitions.  If the Company should be 
unable to obtain working capital when required, its operations and prospects 
would be materially and adversely affected.  In connection with their audit 
reports on the Company's financial statements as of and for the years ended 
December 31, 1995 and 1996, Ernst & Young LLP and BDO Seidman, LLP, the 
Company's independent auditors as of such dates, expressed substantial doubt 
about the Company's ability to continue as a going concern because of its 
recurring losses and negative cash flow from operations.  As of December 31, 
1996, the Company had an accumulated deficit of $26,304,000 and has used 
approximately $17,834,000 of cash to fund its losses.  

- ---------------------
   * Children's Broadcasting Corporation has applied for a trademark for 
     Aahs World Radio-TM-.

<PAGE>

     The Company recently raised a total of $12,500,000 of capital through the
Credit Agreement with Foothill.  Additionally, as a part of the Credit Agreement
the Company may borrow an additional $4,000,000 to acquire future assets.  The
Company believes the Credit Agreement will meet the working capital needs of the
Company and provide adequate resources for acquisitions until the fall of 1997. 
Beyond the fall of 1997, the Company's ability to obtain funding to meet its
future capital requirements will depend upon a number of factors including, but
not limited to, (i) the ability of the Company to generate cash flow from
operations, (ii) the acceptance of the Company's children's radio format, (iii)
the relative profitability of the format on a local and national basis and (iv)
the general availability of debt and equity financing to the Company.  The
Company continues to seek additional sources for its working capital and long-
term capital requirements, including debt and equity financing and strategic
partnership activities.

     RECENT FINANCING.  The Company entered into the Credit Agreement with 
Foothill to address the Company's working capital requirements through the 
creation of three Facilities on November 25, 1996.  The Credit Agreement 
provides the Company with working capital through (a) a $11,500,000 senior 
secured term loan (the "Term Loan") collateralized by the assets of the 
Company, payable over four years, (b) a $1,000,000 senior secured 
reducing/revolving line of credit (the "Revolving Loan") secured by the 
Company's accounts receivable, and (c) a $4,000,000 acquisition facility (the 
"Acquisition Loan") secured by future assets acquired by the Company.  The 
Facilities mature on November 26, 2000.  The Company's indebtedness under the 
Facilities is secured by a first priority lien on substantially all the 
assets of the Company and its subsidiaries, by a pledge of its subsidiaries' 
stock and by a guaranty of its subsidiaries.  Additionally, the Company 
granted Foothill a warrant to purchase 50,000 shares of the Company's Common 
Stock.  The Company was required to pay various service and commitment fees 
as are standard within the industry.  Approximately $4,000,000 of the loan 
proceeds were initially held back by Foothill pending performance by the 
Company of certain post-closing conditions. At March 15, 1997, the remaining 
proceeds available under the Term Loan totaling $1,500,000 are being held 
back by Foothill subject to the Company's completion of certain post-closing 
conditions which management expects to occur in the second quarter of 1997. 

     Funds available from the Term Loan have been and may in the future be used
for working capital needs and acquisitions, including the purchase of the RBL
and certain other assets of WAUR-AM in the Chicago market.  The Revolving Loan
may be used for working capital needs and for acquisitions.  Advances are not to
exceed 80% of eligible accounts receivable less certain reserves.  The Term Loan
is to be repaid monthly in 42 installments of principal in the amount of 1/54 of
the term loan amount beginning in month seven of the Credit Agreement.  The
Acquisition Loan is to be repaid monthly based upon a five-year amortization
schedule, commencing on the first month following funding.  Interest rates under
the Facilities are payable at the prime rate plus 2.75%.  The Credit Agreement
contains a number of financial covenants which, among other things, require the
Company to maintain specified financial ratios and impose certain limitations on
the Company with respect to the amount of funding available for each acquisition
under the Acquisition Loan.

     SUBSTANTIAL LEVERAGE; ADDITIONAL FINANCING REQUIREMENTS.  As of December 
31, 1996, the Company's consolidated indebtedness approximated 49% of the sum 
of its shareholders' equity and consolidated indebtedness, assuming 
performance by the Company of certain post-closing conditions resulting in 
full funding under the Facilities.  Based on current interest rates, the debt 
service obligations associated with the Credit Agreement necessitate payments 
of principal and interest of approximately $3,000,000 in 1997.  Further, 
substantially all assets of the Company serve to secure this loan.  This 
degree of leverage increases the Company's vulnerability to adverse general 
economic and broadcasting industry conditions and to increased competitive 
pressures, including pressure from better capitalized competitors.  Issuance 
of additional debt, including the debt securities registered pursuant to the 
Company's Registration Statement on Form S-4 (the "Debt Securities"), would 
increase this degree of leverage and the Company's vulnerability to such market 
conditions.  In the event that the Company should default on its obligations 
under

                                      2
<PAGE>

the Credit Agreement, all or substantially all of its assets would be at 
risk.  There can be no assurance that the Company will be able to repay or 
refinance such indebtedness when due, or that the Company would be able to 
sell all or any portion of its assets or raise additional capital to make 
required payments on maturing indebtedness.  An inability to make payments 
when due or to comply with covenants and restrictions associated with such 
indebtedness could give Foothill the right to foreclose on properties 
securing payment obligations, which would have a material adverse effect upon 
the Company.  Part of the Company's strategy for 
development and expansion of its network includes acquiring RBLs and/or 
operating radio properties in key U.S. markets.  It is the Company's desire 
to purchase RBLs in each of the top 15 markets; however, there can be no 
assurance that the Company will be able to complete suitable acquisitions on 
terms favorable or acceptable to the Company. In the event the Company 
purchases additional RBLs, the limitations on the Credit Agreement may 
require the Company to seek additional financing for acquisitions and to fund 
future operations.  There can be no assurance that such additional financing 
will be available to the Company when required, or if available, that it 
would be on terms acceptable or favorable to the Company.  Additional 
financing could require the sale of equity securities, which could result in 
significant dilution to the Company's shareholders.

     DEVELOPMENT OF NATIONAL RADIO NETWORK.  Since late 1992, the Company has 
been developing a network of affiliated and owned or operated radio stations 
to carry its satellite-transmitted programming to domestic radio markets.  
The Company's affiliation agreements have terms varying from one to three 
years. There can be no assurance that the Company will be able to retain 
existing affiliates or attract additional affiliates.  Since the inception of 
the network, the Company has gained and lost affiliates.  As of March 24, 
1997, the Company had 29 affiliates.  In cases where the Company deems it 
appropriate, it intends to seek affiliates by entering into affiliation 
agreements or local marketing agreements ("LMAs"), through which third-party 
owned stations broker broadcast time to the Company, or by acquiring stations 
in key markets.  In addition, the Company could encounter substantial delays, 
expenses or other unforeseen difficulties in completing the establishment of 
its network in the major markets.  The Company also risks the potential loss 
of strategic alliances which it has developed in connection with its strategy 
to develop the Company's brand, to assist in growth of the Company's network, 
and to pursue related business opportunities.  Furthermore, the signal of the 
Company's affiliates and of its owned and operated stations may not cover 
households in certain portions of the markets in which such stations 
broadcast.  In addition, the Company's management has limited experience in 
the development or operation of a national radio network.

     The success and viability of the Company's network will depend upon its 
ability to generate substantial revenue from network advertisers.  For the 
year ended December 31, 1996, the Company's network generated revenue 
totaling $1,594,000.  Since the inception of the Company, the primary sources 
of the Company's revenue have been from the sale of local advertising and air 
time and network revenue.  A substantial portion of the Company's local 
advertising revenue is derived from Company-owned stations not broadcasting 
the Aahs World Radio format.  For the years ended December 31, 1995 and 1996, 
approximately 42% and 38% respectively, of the Company's revenue was derived 
from its radio stations which do not carry the Aahs World Radio format:  
KTEK-AM, Houston, Texas, KCNW-AM, Kansas City, Kansas, WZER-AM, Milwaukee, 
Wisconsin and KYCR-AM, Minneapolis, Minnesota.  For the years in the two year 
period ended December 31, 1996, the Company derived approximately 13% and 12% 
respectively, of its revenue from KTEK-AM; approximately 9% and 9% 
respectively, of its revenue from KCNW-AM; approximately 11% and 8% 
respectively, of its revenue from WZER-AM; and approximately 9% and 9% 
respectively, of its revenue from KYCR-AM.  If the Company converts any of 
these stations to the Aahs World Radio format, its revenue may be negatively 
affected until a new advertising base is developed for the Aahs World Radio 
format in those markets.  No assurance can be given that the Company will be 
able to acquire additional stations in major markets or to increase the 
number of network affiliates to a level which would enable it to increase 
network advertising, even if desired additional acquisitions are made or 
affiliate relationships are created, or that the Company will be able to 
generate sufficient advertising revenue to operate profitably in the future.

     One of the Company's primary methods of expansion has been to acquire 
RBLs through the acquisition of assets of broadcasters in such major markets 
as New York City, Los Angeles, Chicago, Philadelphia, Detroit, and 
Dallas/Fort Worth. The Company's expansion strategy is to acquire additional

                                      3
<PAGE>


RBLs which would enable it to broadcast in each of the top 15 United States 
markets.  Such strategy is designed to achieve market penetration levels 
required by major advertisers who may be reluctant or unwilling to purchase 
advertising time until the Company's geographic penetration is extended.  The 
Company believes additional market penetration will improve its ability to 
maximize the rates charged for advertising and air time.

     ACCEPTANCE OF RADIO FORMAT.  The Company produces and distributes a 24-hour
children's radio format.  There can be no assurance that the Company's
programming will gain acceptance by listeners and advertisers.  In addition, the
Company's primary target audience is not rated by a recognized radio rating
service, such as Arbitron.  Such ratings are generally used by potential
advertisers in making advertising decisions.  The Company is working with
research companies to attempt to develop such ratings for the pre-teen market. 
However, there can be no assurance that such ratings can be developed or that
the Company will be able to attract additional national advertisers.

     RISKS RELATED TO ACQUISITION OF RADIO ELIZABETH.  On June 4, 1996, the
Company acquired all of the issued and outstanding stock of Radio Elizabeth,
Inc. ("REI"), which holds a Federal Communications Commission ("FCC") license
for WJDM-AM Radio Station licensed to Elizabeth, New Jersey on the 1530 kHz
frequency.  REI, in addition to its license for operation on 1530 kHz, presently
has issued to it a special temporary authorization ("STA") for operation on 1660
kHz at 10 kw power, which provides coverage of a significant portion of the New
York City market.  WJDM has been broadcasting the Company's Aahs World Radio
programming in the nation's largest city radio market since February 1, 1996,
over its 1660 kHz frequency.   The STA frequency is located in a portion of the
spectrum referred to as the expanded band ("Expanded Band") recently allocated
by the FCC and assigned to certain AM broadcasters in order to implement
Congressional policy.  REI and other Expanded Band licensees are expected to be
allowed to operate on both their original frequencies and the Expanded Band
frequencies for a period of five years, after which time the licensee must elect
which frequency on which it will continue broadcasting.  Most radio receivers
produced prior to 1990 cannot receive Expanded Band frequencies.  There can be
no assurance that REI will ever receive a permanent license to an Expanded Band
frequency, and failure to obtain such a license would leave the Company
broadcasting from only the existing licensed frequency, which at 1 kw power does
not cover the New York City market, thereby resulting in a substantial
diminution of the value of the Company's investment in REI.  

     ABC/DISNEY LITIGATION.  In November 1995, the Company entered into a joint
operations agreement (the "Operations Agreement") with ABC Radio Networks, Inc.
("ABC") pursuant to which ABC's affiliate development and national advertising
sales staffs would augment the Company's efforts to market the Aahs World Radio
format to broadcasters and advertisers.  On July 25, 1996, ABC notified the
Company that ABC would terminate such agreement effective October 24, 1996. 
Following the termination by ABC of the Operations Agreement, the Company filed
a lawsuit in the United States District Court for the District of Minnesota
against The Walt Disney Company ("Disney") and ABC for injunctive relief and to
recover damages for their alleged attempts to misappropriate the Company's
confidential information and trade secrets acquired through their strategic
relationship with the Company in order to unfairly compete with the Company in
the children's radio market.  As a result of the termination by ABC of its
Operations Agreement with the Company, the Company has had to rebuild its own
affiliate development and national advertising sales staff and is in the process
of rebuilding that capability.  The Company has commenced rebuilding of its
national sales and affiliate development organizations and has hired eight
individuals to staff its national sales and affiliate development departments. 
The Company expects to have its national sales and affiliate development
programs in place during the first half of 1997.  The Company is, however,
unable to determine the full impact of damages it has sustained as a result of
the actions by ABC, which are the basis of the Company's claims in the
ABC/Disney litigation.  Further, there can be no assurance that the Company will
be able to rebuild its national sales and affiliate development organizations or
that it will prevail in the ABC/Disney litigation or recover any of the damages
sought.  Such litigation is costly to the Company and legal fees and costs
associated with the litigation have reduced and may continue to reduce the
Company's working capital.  Further, the Company has issued and may in the
future issue securities to finance the litigation which could result in
substantial dilution to the Company's existing shareholders.  On November 15,
1996, the Securities

                                      4
<PAGE>

and Exchange Commission (the "Commission") declared effective the Company's 
Registration Statement on Form S-3 which registered 200,000 shares of Common 
Stock on behalf of the Company's litigation counsel.

     COMPETITION.  The Company currently derives the majority of its revenue
from the sale of local radio advertising time on its owned and operated stations
to advertisers in their respective metropolitan markets and faces substantial
competition from other radio and television stations as well as other media in
those markets.  Factors contributing to the Company's ability to attract local
advertisers include the success of a station in attracting listeners and the
perceived quality of the Company's programming.  There can be no assurance that
the Company can successfully compete for listeners and advertising revenues with
other radio and television networks and other entertainment organizations.  The
Company may also experience competition from developing technologies in the
radio industry.  

     In addition to the Company's current competition for local advertising, the
Company also competes for network advertising.  On information and belief,
Disney has commenced broadcasting of its own children's radio programming in
four U.S. markets, thereby entering into direct competition with the Company. 
Further, other entertainment organizations, including but not limited to radio
syndicators and radio stations, many of which have greater resources than the
Company, could develop a children's radio format similar to Aahs World Radio. 
Although radio stations must be licensed by the FCC, there are no significant
impediments to the entry of new competitors into the Company's markets.  While
the Company continues to seek protection for its original programming, where
appropriate, under applicable copyright and trademark laws, the Aahs World Radio
format can be and has been imitated by others seeking to enter the children's
radio field.  

     VOLATILITY OF MARKET PRICE OF COMMON STOCK.  The market price of the
Company's Common Stock has been subject to significant fluctuations in response
to numerous factors, including variations in the annual or quarterly financial
results of the Company or its competitors, changes by financial research
analysts in their estimates of the earnings of the Company or its competitors,
conditions in the economy in general or in the radio industry in particular,
unfavorable publicity or changes in applicable laws and regulations (or judicial
or administrative interpretations thereof) affecting the Company or the radio
industry.  During fiscal year 1996, the market price of the Company's Common
Stock has ranged from a high of $14.00 on January 31 and February 22, 1996 to a
low of $3.25 on November 20, 1996.  During the first 12 weeks of 1997, the
Company's Common Stock has ranged from $6.63 on January 13, 1997 to $3.25 on
March 18, 1997.  There can be no assurance that purchasers of the Company's
Common Stock can sell such stock at or above the prices at which it was
purchased.

     IMPACT OF SALE OF SHARES; SHARES ELIGIBLE FOR FUTURE SALE.  The Company had
approximately 5.8 million shares of Common Stock outstanding as of December 31,
1996, and had warrants and options outstanding to purchase additional Common
Stock outstanding totaling approximately 2.6 million common shares exercisable
at prices ranging from $2.00 to $13.80 per share.  On July 11, 1996, the
Commission declared effective the Company's Registration Statement on Form S-3
which registered for a secondary offering 1.6 million common shares.  On
November 15, 1996, the Commission declared effective the Company's Registration
Statement on Form S-3, as amended, which registered for a secondary offering 1.1
million common shares.  On February 11, 1997, the Commission declared effective
the Company's Registration Statement on Form S-3, as amended, which registered
0.5 million common shares and the Company's Registration Statement on Form S-4,
as amended, which registered 5.0 million common shares and $5,000,000 of Debt
Securities.  The sale of such shares and the sale of additional Common Stock
which may become eligible for sale in the public market from time to time upon
exercise of warrants and stock options could have the effect of depressing the
market prices for the Company's Common Stock.

     RELIANCE ON CURRENT MANAGEMENT.  The Company is dependent on the management
services of its current management team.  If the Company were to lose the
services of these individuals, its business could be adversely affected.  Most
of the members of the Company's current senior management team are not subject
to employment contracts with the Company. The Company does not maintain
insurance on the lives of its key employees.

                                      5
<PAGE>


     POTENTIAL CONFLICTS OF INTEREST.  The Company leases certain broadcast and
office facilities from its President, Christopher T. Dahl, and another director,
Richard W. Perkins, and the WWTC and KYCR radio transmission tower site from Mr.
Dahl.  The Company also shares with Community Airwaves Corporation ("CAC"), a
corporation owned by the Company's President, Christopher T. Dahl, a director,
Richard W. Perkins, and a shareholder, Russell Cowles II, certain management
services which are provided by another entity, Radio Management Corporation,
owned by Messrs. Dahl, Perkins and Cowles.  The management services consist of
administrative, legal and accounting services.  Such arrangements present
potential conflicts of interest in connection with the pricing of services
provided.  In addition, CAC may acquire interests in additional stations.  Such
ownership could, under current FCC regulations, limit the markets in which the
Company could acquire additional RBLs.  In addition, the Company has entered
into an agreement with CAC whereby the Company is required to obtain the consent
of CAC for any acquisition of an FM station or of an AM station located outside
the largest 125 U.S. markets.

     FCC REGULATION.  Although the RBLs of the stations owned by the Company are
already granted, the continuation of any RBL acquired by the Company depends
upon its compliance with the laws, rules and regulations of the FCC.  The FCC
can revoke licenses for serious misconduct, subject to the right to an
evidentiary hearing, or it may fail to renew a license or impose monetary fines
for breach of its rules.  Neither the Company nor CAC has ever been denied any
FCC license or renewal, or had a fine imposed by the FCC.  In recent years, a
number of competing applications and formal and informal objections have been
filed with respect to broadcast renewal applications.  Even though the vast
majority of all license renewal applications are granted, and under the
Telecommunication Act of 1996 (the "1996 Act") competing applications in license
renewal proceedings are no longer allowed, there can be no assurance that
renewal of the Company's licenses will be granted.  Furthermore, approvals are
required for the transfer of ownership.  Three directors and attributable
shareholders of the Company have interests in AM and FM radio stations unrelated
to the Company.  Under current FCC regulations, these interests are attributed
to the Company and may limit the markets in which the Company can acquire
stations.  The 1996 Act eliminated the limit upon the number of stations that
can be under common ownership or control nationally.  Local ownership was
substantially relaxed according to market size.  

     ANTI-TAKEOVER PROVISIONS.  The Board of Directors, without any action by
the Company's shareholders, has the authority to issue the remaining
undesignated and unissued authorized shares and to fix the powers, preferences,
rights and limitations of such shares or any class or series thereof, without
shareholder approval.  Persons acquiring such shares could have preferential
rights with respect to voting, liquidation, dissolution or dividends over
existing shareholders.  The Company is subject to certain provisions of the
Minnesota Business Corporation Act which limit the voting rights of shares
acquired in "control share acquisitions" and restrict certain "business
combinations." Such provisions, as well as the ability to issue undesignated
shares, could have the effect of deterring or delaying a takeover or other
change in control of the Company, deny shareholders the receipt of a premium on
their Common Stock and depress the market price of the Company's Common Stock.

     CONTROL BY PRINCIPAL SHAREHOLDERS.  Approximately 34% of the Company's
outstanding Common Stock is beneficially owned by the Company's current officers
and directors.  Accordingly, such persons may be able to significantly influence
the Company's business and affairs.  This concentration of ownership may have
the effect of delaying, deferring or preventing a change in control of the
Company.

     NO ASSURANCE AS TO LIQUIDITY ON THE NASDAQ NATIONAL MARKET SYSTEM.  The
Common Stock is currently listed on the Nasdaq National Market System.  There
can be no assurance that the Common Stock will be actively traded on such market
or that, if active trading does develop, it will be sustained.

     ABSENCE OF DIVIDENDS.  The Company has not paid any cash dividends since
its inception and does not anticipate paying cash dividends in the foreseeable
future.  The Company presently expects to retain its earnings to finance the
development and expansion of its business.  The declaration or payment by the
Company of dividends, if any, on its Common Stock in the future is subject to
the discretion of the Board of Directors and will depend on the Company's
earnings, financial condition, capital requirements and other

                                      6
<PAGE>


relevant factors. The declaration or payment by the Company of dividends is 
also subject to the Company's Credit Agreement with Foothill.  Without 
Foothill's prior written consent, the Company cannot declare or pay any cash 
dividends.

                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS

GENERAL OVERVIEW

     Children's Broadcasting Corporation is a full-time national broadcaster 
of children's radio programming in the United States. The Company develops, 
produces and distributes programming that is entertaining and informative, 
and directed to the interests and radio listening patterns of pre-teenage 
children and their families.  The Company's Aahs World Radio format provides 
24-hour programming featuring music, stories, call-in segments, quizzes and 
current events features.  The programming varies by time of day in order to 
attract that component of its prospective audience most likely to be 
listening.  The programming originates at the Company's flagship station, 
WWTC-AM in Minneapolis, Minnesota, and is distributed via satellite to a 
network of radio stations around the country.

     Since the inception of the Company, the primary sources of the Company's 
revenue have been from the sale of local advertising and air time and network 
revenue.  A substantial portion of the Company's local advertising revenue is 
derived from Company-owned stations not broadcasting the Aahs World Radio 
format.  These stations, which broadcast primarily family-oriented 
programming in the Houston, Kansas City, Milwaukee and Minneapolis markets, 
were acquired by the Company in 1994.

     The Company's growth strategy includes the acquisition of RBLs in the 
top 15 markets, thereby securing the network's presence and continuity in 
those key markets.  Pursuant to that strategy, the Company has acquired RBLs 
which serve the New York City, Los Angeles, Chicago, Philadelphia, Detroit 
and Dallas/Fort Worth markets.  During the year ended December 31, 1996, the 
Company acquired RBLs covering the New York City, Philadelphia and Detroit 
markets.  With the recently completed acquisition of the RBL and certain 
other assets of radio station WAUR-AM in the Chicago market, the Company 
distributes its programming to markets representing approximately 40% of the 
United States' population and has a presence in the top four markets and 
seven of the top ten markets in the United States.

     The Company has engaged investment bankers to explore strategic 
alternatives to enhance shareholder value.  Such investment bankers have had 
and continue to hold discussions with various potential strategic partners 
with a view toward entering into a joint venture, sale or merger.  There can 
be no assurance that the Company will be successful in completing any 
transaction with a prospective strategic partner.

     The Company was incorporated under the Minnesota Business Corporation 
Act on February 7, 1990.  All references to the Company herein include it 
subsidiaries, unless otherwise noted.  The Company's executive office is 
located at 724 First Street North, Minneapolis, Minnesota 55401, and its 
telephone number is (612) 338-3300.  Its World Wide Web site address is: 
www.netradioaahs.net.

MARKET OVERVIEW

     Children represent a significant market for advertisers and 
broadcasters.  The continued rise in birth rates coupled with the 
increasingly significant purchasing power of children, has resulted in 
additional advertising expenditures being committed to this market segment.  
Today, there are over 49 million children in the U.S. under the age of 13, 
representing approximately 19% of the total population.  The number of U.S. 
births has grown steadily, exceeding 4 million in 1991, a trend that has 
continued through the mid-1990s.  Independent research indicates that 
children have approximately $20 billion of income each year, spend 
approximately $17 billion and directly influence expenditures by adults in 
excess of $150 billion annually.

                                      7



<PAGE>

      Television commands a dominant share of total measured media directed 
toward children.  In 1996, television attracted approximately $700 million of 
the $1 billion estimated to have been spent on advertising targeting 
children.  Spending by national advertisers for television commercials 
targeting children has grown at an average annual rate of over 19% since 
1983.  This growth coincides with the appearance of new TV networks which 
provide children's programming.  While children's programming was limited to 
Saturday mornings in the past, at present there are three primary television 
networks dedicated to children's programming:  Fox Children's Network, 
Nickelodeon and The Cartoon Network.  Major advertisers to children on 
television include Kelloggs, Mattel, Hasbro and M&M/Mars.

     Other forms of advertising such as magazine, newspaper, billboard and 
point of purchase accounted for the remaining $300 million of advertising to 
children in 1996.  Some of the major magazine publications to kids include 
Sports Illustrated for Kids, Disney Adventure Magazine, Nickelodeon and 
Sesame Street.  The top five spending categories in children's magazines are 
sporting goods, toys and games, publishing and media, food and direct 
response.  These major advertisers include Disney, General Mills, Campbell 
Soup, Time Warner and Kelloggs.

     Prior to the Company's development of Aahs World Radio, there was no 
full-time radio service specifically designed for pre-teenage children.  
Pre-teens represent approximately 19% of the population, and parents of 
pre-teens represent another 26% of the total population, bringing the 
Company's potential listening audience to approximately 45% of the U.S. 
population.  In Minneapolis, where the Company's programming has been 
available for over five years, research conducted by Arbitron in late 1993 
shows that 91% of children listen to radio.  In addition, this research has 
also shown that one-third of all listening to Aahs World Radio programming is 
by a child or children in the company of at least one parent or other adult.  
By providing appealing programming for pre-teens and their parents, the 
Company believes it will attract an increasing share of the advertising 
expenditures directed toward children.

COMPANY STRATEGY

     The Company seeks to attract listeners and advertisers to the Aahs World 
Radio programming format by continually refining its content and expanding 
the distribution network.  Elements of this strategy include (i) attracting a 
loyal listenership by maintaining high quality, distinctive programming 
directed to its target audience, (ii) reinforcing this loyalty by creating a 
brand identity through the creation of characters which are integrated into 
its programming, (iii) delivering this listenership base to national 
advertisers by expanding its radio network to obtain U.S. population 
coverage, and (iv) making opportunistic acquisitions of RBLs in key markets.

     -    PROGRAMMING.  The Company develops programming which appeals to 
children and their parents, as well as to teachers and other influential 
adults.  By integrating its programming into a 24-hour format, the Company 
believes it will be able to build a base of loyal listeners and consequently 
enhance the network's appeal to advertisers.  In developing its programming, 
the Company is guided by focus research, parent surveys, listener feedback 
and consultation with educators and other professionals.

     -    BRAND DEVELOPMENT.  The Company seeks to reinforce its listenership 
through the development of its brand identity. The Company integrates its 
mascot and a cast of other cartoon characters into its programming as well as 
complimentary products and services to reinforce the Aahs World Radio brand.  
Additionally, the Company utilizes strategic relationships to expand its 
brand identity.

     -    NATIONAL NETWORK.  The Company's programming and related branding 
efforts are aimed at attracting and sustaining a loyal audience that is 
attractive to national advertisers.  The Company anticipates that it will 
generate significant revenue in the future from the sale of network 
advertising time to national advertisers.  By increasing the percentage of 
the U.S. market covered by Aahs World Radio affiliates, the Company believes 
that revenue will

                                      8

<PAGE>


increase because the increased number of listeners will attract more national 
advertisers and the increased advertising demand is expected to increase the 
rates the Company will be able to charge for advertising time.

     -    OWNED AND OPERATED STATIONS.  In building a national network, the 
Company aims to own and operate radio stations in key U.S. markets.  By 
owning its stations, the Company is able to (i) generate additional revenue 
from the sale of local advertising time, while incurring minimal incremental 
operating costs, (ii) promote to potential advertisers and affiliates the 
Company's long term commitment to broadcasting the Aahs World Radio format 
and (iii) enhance the Company's flexibility to alter the mix of national and 
local advertising sales in these key markets.  The Company makes its 
acquisition decisions based on three factors: (i) the strategic importance of 
the particular market and the  station, (ii) the cost of the station and 
(iii) the Company's availability of capital.

PROGRAMMING

     Aahs World Radio is a music-driven format which was developed and is 
produced for pre-teens.  In addition to this primary target market, the 
format has also been strategically designed to appeal to parents and care 
givers.  This is accomplished through a blend of music, stories, call-in 
segments, interactive quiz features, interviews and current events.

     Approximately two-thirds of Aahs World Radio programming consists of 
pop-oriented music which is selected for children on the basis of lyric 
content, entertainment and/or educational value.  Each selection is 
classified in one of several music categories and entered into the Company's 
program management system to ensure that it airs under designated conditions 
and only at designated times.

     Research conducted by the Company, including focus groups and analysis 
of listener feedback, has shown that having music as the core element of its 
programming is the best way to attract and retain its target audience.  The 
Company develops and continually conducts focus groups and written and 
telephonic surveys in order to enhance its understanding of its target 
audience and ensure that its programming is meeting the demands of both kids 
and their parents.  Management believes that non-musical programming can be 
appealing as well and contributes to the "personality" of the format and to 
its differentiation from competing formats.

     The programming format is designed to shift throughout the day to 
reflect the changing composition of its audience.  In order to maximize the 
appeal and value of its programming and advertising to the "mix" of adults 
and kids, day-part specific programs have been developed which overly the 
basic music format.  During the weekdays the format includes the following 
programs:

     -    THE ALL-AMERICAN ALARM CLOCK-REGISTERED TRADEMARK-:  Aahs World 
Radio weekday programming begins with this wake-up show targeted to an 
audience comprised of both kids and adults.  Aahs World Radio Brain Games, 
Aahs World-TM-News, weather reports, birthday greetings and a cast of comic 
characters provide the context for a blend of morning music especially 
selected to be entertaining for the kids and "ear friendly" for 
adults.

     -    RADIOACTIVE:  The four hour mid-day programming on Aahs World Radio 
begins with a pop music driven program complete  with a variety of 
informational and interactive features to get kids involved with their world. 
And since it is still mid-morning in the western time zones, the program is 
specifically designed to round-out the morning drive while taking the Midwest 
and Eastern listeners through the late morning hours with programming that 
can only be delivered by Aahs World Radio.

     -    AVENUE `A'-SM-:  Broadcast as a featured element within RadioActive, 
Avenue `A' was created to exclusively target the network's youngest 
listeners.  The ninety minute program consists


                                      9

<PAGE>


of a mix of catchy children's songs that are not heard at any other times of 
the day.  In addition, Avenue `A' is populated by a cast of colorful 
characters guaranteed to entertain everyone who chooses to listen in.  Also 
integrated into Avenue `A' is our prime time edition of StoryTime Theater, 
when listeners are treated to stories which include fairy tales, classic 
adventures, old time radio and great sagas from history.  StoryTime Theater 
is also repeated each weekday during the late evening hours.

     -    Absolute K-Aahs-SM-:  As the late afternoon passes and the sun begins 
to set, the audience composition moves from a mix of adults and kids to an 
audience comprised almost exclusively of older kids.  Absolute K-Aahs is 
targeted to 8-12 years olds with a contemporary presentation featuring some 
much of the same hit music offered by other formats but in a context that 
kids find more acceptable as well their parents.

     -    THE BIG SHOW:  This high energy afternoon show is targeted to 
carpooling parents and kids, and includes a mix of news, amusing features and 
music.  To balance the presentation of programming in this transitional 
day-part, the host of the program is also joined each afternoon by a 
different member of the Aahs World Radio AirForce-TM-** ("AirForce"), a group 
of announcers ranging in age from 11 to 16.

     -    THE LATE NIGHT EXPRESS:  During the late evening and overnight 
hours, Aahs World Radio continues to fulfill its obligations to be there 
whenever the radio is turned on by providing an audio "nightlight" for kids 
just bedding down or for those who just need a friendly voice in the night.

     The weekend officially begins on Friday evening when the traditional 
format music rotation is suspended in favor of music programmed by the 
network's most active and involved listeners with five continuous hours of 
call-in requests and dedications. Saturday morning programming begins early 
with a special Saturday edition of The All-American Alarm Clock-Registered 
Trademark-followed by Just Kids-Registered Trademark-, which is hosted by 
three members of the AirForce.  Other weekend features include:

     -    LIVE FROM UNIVERSAL STUDIOS - HOLLYWOOD AND LIVE FROM UNIVERSAL 
STUDIOS - FLORIDA:  "Live From Universal Studios - Hollywood" airs every 
Saturday from Universal City, California and "Live from Universal Studios - 
Florida" broadcasts from Orlando, Florida every Sunday.

     -    JUST KIDS-REGISTERED TRADEMARK-:  This Saturday morning clubhouse 
for kids features great music, science and craft projects, news features, 
plus interesting and informative guests from astronauts to zoologists.

     -    AAHS WORLD RADIO COUNTDOWN:  This show is presented four times each 
weekend and features the top twenty most requested songs from the past week.

     -    OOHS AND AAHS-SM-:  This is the network's version of an oldies show 
which airs three times each weekend.

     -    THE KINETIC CITY SUPER CREW:  This science mystery show, produced 
by the American Association for the Advancement of Science, also airs twice 
each weekend.

     -    THE WEEKEND JAM:  Heard every Saturday evening right after the Aahs 
World Radio Countdown.  The Weekend Jam is programmed to appeal to 
a general audience but especially the more urban and minority dominated 
markets around the country.


- -----------------------
   **Children's Broadcasting Corporation has applied for a trademark for Aahs 
World Radio AirForce-TM-.


                                      10

<PAGE>

     Through the AirForce, kids play an active role in the formulation and 
delivery of Aahs World Radio programming.  AirForce members work on air, 
answer studio request lines and interact with listeners from across the 
country providing sustained kid-to-kid communications between the Company and 
its audience.  Led by the Company's 15-year old Vice President of Fun, the 
AirForce has been a focus of national media attention and various members 
have appeared on NBC's "Today Show," "Entertainment Tonight," and "The Oprah 
Winfrey Show," as well as in feature stories in Newsweek Magazine, the Los 
Angeles Times and other nationally-recognized publications. Each of the 20 
members of the AirForce undergoes thorough and ongoing training following a 
series of auditions, which also include interviews with the child's parents.  
Individuals are selected based on what unique contributions the Company 
anticipates that he or she can make to the on-air product.  Rather than 
requiring AirForce members to conform to specific criteria, programming is 
created and implemented that complements the talents and qualities of the 
individual while still meeting the needs of the overall programming 
philosophy and direction.

     New programs are constantly being considered for development.  Since the 
format's inception, more than 20 different long-form (duration greater than 
five minutes) and short-form (duration of five minutes or less) programs have 
been integrated into the network. Programming ideas come from parents, kids, 
staff members, air talent, AirForce members, network affiliates and market 
research.  These concepts are reviewed by programming management for 
entertainment value, sales potential, demographic targeting appeal and 
acceptable production costs.  A new program's pilot phase can take weeks or 
months, depending upon the complexity of the project.  The Company currently 
has six programs in development.

BRAND DEVELOPMENT

     The Company believes that developing a well-recognized brand identity 
will enhance its network's visibility and create opportunities for the 
Company to expand beyond the scope of its broadcast operations.  The Company 
has created characters within its programming, including AAHSIE-TM-, the 
Company's animated mascot, which it has integrated into its merchandising and 
Internet enterprise.  The Company has developed and intends to continue to 
develop strategic relationships to assist it in its brand development 
efforts, and to allow the Company to exploit business opportunities without 
detracting from management's focus upon the Company's core business.  The 
following are summaries of the non-programming branding efforts of the 
Company:

     -    AAHS WORLD RADIO AT UNIVERSAL STUDIOS:  The Aahs World Radio live 
productions from Universal Studios in California and Florida provide exposure 
for Aahs World Radio to the weekend visitors to these studios.

     -    COMMUNITY PROMOTIONS:  The Company utilizes its characters in 
walk-around roles at public events such as community  promotions.  By making 
character costumes available to affiliates, the Company is able to present a 
consistent, physical and interactive image in markets around the country.

     -    INTERNET SITE (www.netradioaahs.net):  Pursuant to three-year 
agreements with NetRadio Network, Inc. and Precision Tapes, Inc., the Company 
distributes its Aahs World Radio format worldwide 24-hours a day on the 
Internet.

     -    MERCHANDISING:  The Company intends to expand its licensing of 
trademarks and related intellectual property to manufacturers and 
distributors of merchandise, so as to maximize the effectiveness of its 
branding efforts.  The Company believes that by entering into license 
agreements, it will further enhance its brand identity without incurring 
costs itself or distracting management's focus from its core business.  The 
Company would also receive licensing fees from the sale of any such 
merchandise.  The Company recently entered into a license agreement with 
Endless Games to develop a Brain Game board game for children.

                                      11

<PAGE>


     -    MAGAZINE PUBLICATION:  In March 1995, the Company began publication 
of a national music and entertainment magazine for children, RADIO AAHS 
MAGAZINE, marketed with a companion compact disc or cassette, which was 
distributed by Warner Music Enterprises, a publisher of six other magazines.  
The Company believes this represents the first combination of national radio 
network broadcasting with an associated magazine and music CD.  Time Warner 
has since dissolved Warner Music Enterprises, and the Company is currently in 
discussions with other magazine publishers regarding the reestablishment of a 
Radio AAHS Magazine. The publication of the magazine was suspended in March 
1996, and there can be no assurance that the Company will be successful in 
creating a venture with another magazine publisher, or that its magazine will 
continue to be published.

     -    PLANET AAHS RECORDS-REGISTERED TRADEMARK-:  The Company created its 
own record label, Planet AAHS Records-Registered Trademark- and intends to 
publish compilations of children's music under this label, further 
reinforcing the Company's brand identity.

NATIONAL NETWORK

     The Company derives its revenue primarily from the sale of local and 
network time to advertisers.  The Company believes that as its coverage of 
the U.S. continues to expand, it will be able to sell national advertising 
time in greater quantities and at significantly higher rates with no 
significant additional operating costs.  To a large extent, the Company is 
already incurring the production, operating and administrative costs 
necessary to broadcast the network to the entire U.S.  Incremental costs as 
the network continues to expand are expected to be minimal, excluding the 
costs of any station acquisitions or LMAs which the Company may complete or 
into which the Company might enter.

     Prior to the Company's development of the Aahs World Radio format, there 
were not any full-time radio formats which targeted the pre-teen market.  It 
is estimated that over $1.0 billion in advertising dollars is directed toward 
children annually, yet only a small percentage of these advertising dollars 
are currently spent on radio.  The Company believes that advertisers trying 
to reach children have not utilized radio due to the lack of children's 
programming on the radio.  By providing quality programming which is 
appealing to both pre-teens and their parents and by pursuing vigorous sales 
and marketing efforts, the Company believes it will be able to attract an 
increasing portion of the annual advertising dollars aimed at this previously 
underserved market segment.

     The Company believes that the development of a national radio network 
will enable it to expand the listenership of the Aahs World Radio format and 
to increase national advertising revenue.  The Company intends to gain 
listenership by increasing the coverage of the Aahs World Radio network 
through affiliation agreements and acquisitions of RBLs primarily in the top 
100 U.S. markets.  The Company currently distributes its programming to 
markets representing approximately 40% of the U.S.  

     The Company believes that the majority of its revenue will ultimately be 
derived from the sale of network advertising time to national advertisers 
once the network reaches a minimum of 50% coverage of the nation's 
population.  The Company believes that its present national advertising 
customers will spend a greater proportion of their advertising budgets with 
the Company, and that national advertisers who are not presently customers of 
the Company will become customers of the Company as it continues to expand 
the network's coverage of the U.S.

                                       12

<PAGE>

     The following stations currently comprise the Aahs World Radio network:

<TABLE>

Owned or Operated Aahs World Radio Affiliates (1)   Metro Rank(2)   Frequency   License Renewal
- -------------------------------------------------   -------------   ---------   ---------------
<S>                                                 <C>             <C>         <C>

New York, NY (WJDM-AM)(3). . . . . . . . . . . .         1           1660             NA
Los Angeles, CA (KPLS-AM). . . . . . . . . . . .         2            830       12/01/97
Chicago, IL (WAUR-AM). . . . . . . . . . . . . .         3            930       12/01/04
Philadelphia, PA (WPWA-AM) . . . . . . . . . . .         4           1590       08/01/98
Detroit, MI (WCAR-AM). . . . . . . . . . . . . .         6           1090       10/01/04
Dallas/Fort Worth, TX (KAHZ-AM). . . . . . . . .         7           1360       08/01/97
Minneapolis, MN (WWTC-AM). . . . . . . . . . . .        16           1280       04/01/97
Denver, CO (KKYD-AM) . . . . . . . . . . . . . .        23           1340       04/01/97
Kansas City, KS (KCAZ-AM). . . . . . . . . . . .        27           1480       06/01/97

Third Party Aahs World Radio Affiliates             Metro Rank(2)   Frequency
- ---------------------------------------             -------------   ---------
Washington, D.C. (WKDL-AM) . . . . . . . . . . .         8           1050
St. Louis, MO (WFUN-FM). . . . . . . . . . . . .        17           95.5
Baltimore, MD (WKDB-AM). . . . . . . . . . . . .        18           1570
Phoenix, AZ (KIDR-AM). . . . . . . . . . . . . .        20            740
Salt Lake City, UT (KKDS-AM) . . . . . . . . . .        35           1060
Indianapolis, IN (WSYW-AM) . . . . . . . . . . .        36            810
Orlando, FL (WZKD-AM). . . . . . . . . . . . . .        39            950
Memphis, TN (WOWW-AM). . . . . . . . . . . . . .        42           1430
Greenville, SC (WRAH-AM) . . . . . . . . . . . .        59           1360
Tulsa, OK (KXTD-AM). . . . . . . . . . . . . . .        60           1530
Mobile, AL (WBLX-AM) . . . . . . . . . . . . . .        61            660
Albuquerque, NM (KDZZ-AM). . . . . . . . . . . .        69           1520
Des Moines, IA (KKSO-AM) . . . . . . . . . . . .        90           1390
Lafayette, LA (KDYS-AM). . . . . . . . . . . . .       121           1520
Wilmington, NC (WAHH-AM) . . . . . . . . . . . .       154           1340
Anchorage, AK (KYAK-AM). . . . . . . . . . . . .       164            650
Wheeling, WV (WOHZ-AM) . . . . . . . . . . . . .       210           1600
Eau Claire, WI (WEIO-AM) . . . . . . . . . . . .       222           1050
Manassas, VA (WKDV-AM)(4). . . . . . . . . . . .        NA           1460
Ventura/Thousand Oaks, CA (KAHS-AM)(5) . . . . .        NA           1590
</TABLE>
____________________
(1)  The Company also owns or operates other stations which currently do not 
     broadcast the Aahs World Radio format but which may be converted to that
     format in the future.
(2)  Source:  BIA -- Investing in Radio -- Market Report -- 1995 -- Spring.
     Rankings based on total population attributable to given metropolitan
     area.  The signal of any listed station may not cover households in 
     certain portions of the market. 
(3)  The station operates on an Expanded Band frequency pursuant to a Special 
     Temporary Authority of the FCC.
(4)  The Manassas station is included in the Washington, D.C. radio market.
(5)  The Ventura/Thousand Oaks station is included in the Los Angeles radio 
     market.

     The Company's programming and affiliation agreements provide for a 
maximum of 10 minutes of advertising time each hour.  Under the agreements, 
the Company is allocated two minutes each hour from each affiliate station to 
sell to national advertisers.  The Company recently introduced a new 
affiliate agreement allowing the Company the option of allocating three 
minutes each hour to sell to national advertisers.  The affiliate station has 
the remaining eight minutes to sell to advertisers in its local market.  
Network advertising time can be sold to national advertisers at significantly 
higher rates than local advertising time.

     The Company's affiliation agreements grant stations the exclusive right 
to broadcast Aahs World Radio programming in the market in which the 
affiliate's station broadcasts.  In certain markets, Aahs World Radio may be 
broadcast from more than one radio station pursuant to a single affiliation 
agreement.  The Company retains the right to make all network programming 
decisions.  The affiliate is responsible for


                                      13
<PAGE>

maintaining all station licenses necessary to broadcast the Aahs World Radio 
format, as well as for constructing, operating and maintaining all of the 
technical and other facilities necessary to receive and broadcast the 
Company's programming and allotted advertising time.  The affiliation 
agreements generally provide for terms of one to three years.

     To gain affiliates, the Company maintains an affiliate relations 
department to market to prospective affiliates and to service affiliates once 
they have signed an affiliation agreement.  Generally, the Company markets to 
a targeted group of prospective affiliates in the top 100 markets.  These 
prospective affiliates receive information about Aahs World Radio via a 
monthly newsletter, phone contact, unique concept mailings and presentations. 
 The Company employees trade advertising in a limited manner to maintain 
exposure to the broadcast industry.

     Network support for Aahs World Radio affiliates includes a live 24-hour 
programming feed distributed by satellite from its network studios located in 
Minneapolis which can be localized through automated or cued station inserts 
and pre-designed station promotional material including station identifiers.  
The Company also provides affiliates with a continuously updated how-to 
manual of promotions and sponsored events.

OWNED AND OPERATED STATIONS

     In addition to expanding its network delivery system through 
affiliation, the Company's business strategy includes exploring opportunities 
to acquire RBLs in the top 100 U.S. markets.  While it is less capital 
intensive to have a presence in a particular market through a network 
affiliate, the Company may seek to acquire an RBL in a particular market if a 
favorable acquisition opportunity is presented, or the Company deems it to be 
in its best interests to secure any particular market from the risk of the 
loss of an affiliate.  Each of the Company's owned or operated radio stations 
has seven minutes of local advertising and three minutes of national 
advertising per programming hour.  As the Company increases its number of 
owned and operated stations, it expands its radio network, increases its 
inventory of local advertising time to sell and enjoys economies of scale 
because the programming it develops in Minneapolis is distributed to its 
other stations at an insignificant incremental cost.

     In analyzing the strategic suitability of a potential acquisition, the 
Company considers such factors as: (i) the demographics, historical and 
projected rates of growth of the market and other factors relating to 
population, retail sales and the local economy; (ii) the competition in the 
market; (iii) whether the station has a desirable dial position and broadcast 
signal to reach a sufficient audience to allow it to compete in the market; 
(iv) the projected level of performance which the Company estimates can be 
achieved within 12 to 24 months; and (v) agency and advertiser concentration 
in the market.  The Company generally seeks to acquire the assets and RBLs of 
radio stations, but does not rely on the existing advertiser or listener base 
of acquired stations because of the conversion to the Aahs World Radio 
format.  The Company believes it is able to identify radio stations which 
offer the potential to become strong links in its network.  The Company 
believes that the AM radio market offers a significant opportunity for 
expansion of its network because many AM radio station owners are looking for 
the opportunity to revitalize their operations, reduce operating costs and 
improve profitability.

     The Company owns and operates radio stations in the top three population 
centers of the United States, New York, Los Angeles and Chicago.  The Company 
currently owns and operates WJDM in the New York market, KPLS in the Los 
Angeles market and WAUR in the Chicago market.  The Company believes it is 
desirable to own and operate stations in these three markets because: (i) the 
Company will be able to maintain coverage, assuring advertisers that their 
commercial messages will always be carried in these key markets; and (ii) 
presence in these markets will demonstrate the Company's level of commitment 
to the Aahs World Radio format, and consequently, will help the Company with 
national sales and affiliate recruitment.  The Company's strategy to own or 
operate stations in the top markets parallels the strategy of many broadcast 
networks, including NBC, ABC, CBS and Fox.


                                       14


<PAGE>

ACQUISITIONS

     Since 1995, the Company has made the following acquisitions of RBLs in 
major markets:

     WAUR-AM, SANDWICH, ILLINOIS.  In January 1997, the Company acquired the 
RBL of WAUR-AM in the Chicago market.  The purchase price was paid by the 
issuance of approximately $291,000 in Common Stock, a promissory note of 
$1,400,000 to be paid over six years, a non-competition agreement of $500,000 
to be paid over ten years, and approximately $1,700,000 in cash.

     WPWA-AM, CHESTER, PENNSYLVANIA.  In September 1996, the Company acquired 
the RBL of WPWA-AM in the Philadelphia market.  The purchase price was paid 
by issuance of approximately $500,000 in Common Stock and $820,000 cash.

     WJDM-AM, ELIZABETH, NEW JERSEY.  In June 1996, the Company acquired the 
stock of Radio Elizabeth, Inc. which operates radio station WJDM-AM in the 
New York market.  The purchase price was paid by the issuance of 
approximately $2,500,000 in Common Stock, the Company's assumption and 
payment at closing of approximately $518,000 of the seller's debt, $7,062,000 
cash, and a non-competition and consulting agreement of $1,500,000 to be paid 
over a ten year period.

     WCAR-AM, LIVONIA, MICHIGAN.  In June 1996, the Company acquired the RBL 
of WCAR-AM in the Detroit market.  The purchase price of $1,500,000 was paid 
in cash.

     KKYD-AM, DENVER, COLORADO.  In November 1995, the Company acquired the 
RBL of KKYD-AM, Denver, Colorado.  The purchase price was paid by the 
issuance of approximately $365,000 in Common Stock, the Company's assumption 
of approximately $521,000 of the seller's debt, and $47,000 cash.

     SALES AND MARKETING

     The Company's primary source of revenue is the sale of radio advertising 
time.  The Company's national advertising customers include, among others, 
Target, Nickelodeon, Buena Vista, Fox and Southland.  The Company's own sales 
force sells the Aahs World Radio network ad-time inventory directly to 
advertisers and their agencies.  Sales efforts are aimed at advertising  
agencies, national advertisers, sports franchises, non-profit groups and 
foundations.  Local advertising time is sold to advertisers whose businesses 
are in each station's market.

     The leading audience measurement services only tabulate radio listening 
for persons aged 12 and over.  The Company's primary audience is persons 12 
and under.  In a 1994 study commissioned by WWTC in Minneapolis, Arbitron, 
the principal radio audience measurement service, found that 91% of children 
under 12 in the Minneapolis radio market listen to the radio.  The same study 
revealed that 22% of all children in the Minneapolis market listened to WWTC 
each week.  A similar study performed in 1992 by AccuRatings, another 
independent audience measurement service, found that Aahs World Radio ranked 
first in retaining new listeners and as the ninth overall favorite station 
out of the 26 stations included in the survey, all of which, except for Aahs 
World Radio, seek primarily to attract adult audiences.  While these surveys 
have helped the Company demonstrate to advertisers the appeal of the Aahs 
World Radio format, there are no audience surveys that measure the listening 
behavior of the Company's core audience on a regular basis.

     The Company continues to seek means to provide information to 
prospective advertisers as to the size and composition of the Aahs World 
Radio format audience, despite the absence of conventional ratings.  One way 
is by engaging in promotional selling, where an advertiser's spots call for a 
direct response from the listener, such as a call-in request for information 
or some premium.  The Company also manages an inbound direct-response 
telephone system which gives callers an opportunity to respond to questions 
by pushing buttons on the phone, or, as appropriate, to talk to an operator.  
This phone system allows the Company to collect and tabulate responses to an 
advertiser's campaign.  During 1996 the Company received approximately 
3,000,000 phone calls from listeners.  Use of this system has enabled the 
Company to build a database of Aahs

                                      15
<PAGE>

World Radio listeners.  The Company conducts studies to ascertain listening 
habits, programming preferences and other information of significance to 
advertisers and prospective advertises through the use of this database.

     The Company generally develops local marketing and sales techniques at 
WWTC in Minneapolis.  Once the techniques have been proven effective, the 
Company can implement them at its other stations, and can share them with 
affiliates.  Among these techniques are major local event sponsorships and 
local remote "on location" broadcasts, which may include AAHSIE-TM-.  In 
addition, the Company has designed local sales programs for its owned and 
operated stations, as well as affiliated stations.  For example, one local 
sales program, AAHS-TM- Direct, provides advertisers with an annual 
advertising schedule that includes a mix of radio spots, billboard postings 
and display space in certain print media.

     The Company maintains a program of communications with the advertising 
community, and present and prospective affiliates.  The Company utilizes 
outdoor advertising and certain print media to promote itself to advertisers 
generally, and has used various printed communications to keep advertisers 
abreast of Company developments.  The Company has implemented a targeted mail 
campaign to develop its affiliate roster, and thereby increase the national 
coverage of the Aahs World Radio format.  By increasing national coverage the 
Company expects to generate additional revenue.

     The Company's public relations department actively seeks to obtain 
favorable coverage of Aahs World Radio events and advancements.  The Company 
sponsors local promotions in those markets where it owns or operates 
stations.  The promotions are designed to increase community awareness of 
Aahs World Radio.

STRATEGIC RELATIONSHIPS

     The Company has sought out and developed strategic relationships in 
order to enhance and reinforce its brand, and to allow the Company to exploit 
business opportunities at minimal cost to it and without detracting from 
management's focus upon the Company's core business.  The Company has engaged 
investment bankers to explore strategic alternatives to enhance shareholder 
value.  Such investment bankers have had and continue to hold discussions 
with various potential strategic partners with a view toward entering into a 
joint venture, sale or merger.  There can be no assurance that the Company 
will be successful in completing any transaction with a prospective strategic 
partner.

PROGRAMMING DISTRIBUTION

     The Company transmits all of its programming from Minneapolis, Minnesota 
by means of communications satellite, utilizing services provided pursuant to 
contracts with unaffiliated third parties.  The first step in the 
transmission process is sending a signal from WWTC to an "uplink facility" 
via microwave.  The uplink facility transmits Aahs World Radio programming to 
a communications satellite, which transmits the signal to receiving antennas 
at each Aahs World Radio affiliate.  The Company has contracted with CBS 
Television Stations, a division of CBS, Inc., doing business as Teleport 
Minnesota, for the provision of uplink services.

     At present there are approximately 40 domestic communications satellites 
available for the transmission of broadcast signals, as well as one uplink 
facility in the Minneapolis-St. Paul area.  If satellite transmission were 
interrupted or terminated due to the failure or unavailability of the uplink 
facility or a satellite, such termination or interruption could have a 
material adverse effect on the Company.  However, the Company believes, given 
the number of communications satellites and available uplink facilities, that 
termination of the Company's transmission as a result of failure or 
unavailability of such services is unlikely.

COMPETITION

     The Company competes for listeners and advertising revenue.  Television 
networks and other organizations offering television programming for 
pre-teens represent the Company's largest source of competition.  In addition 
to ABC, NBC, CBS and FOX, a number of basic cable television networks (such 
as USA, the Family Channel, Nickelodeon and the Cartoon Network), pay 
television networks (such as the


                                      16
<PAGE>


Disney Channel), superstations (such as WWOR and WGN) and public television 
stations provide programming targeting the pre-teen audience.  The Company 
also competes with radio media targeting adults and young adults, syndicated 
children's radio programs, magazines, newspapers and other leisure-time 
activities including home video, movie theaters and video games.  While 
competitive non-radio product is generally consumed in the home, Aahs World 
Radio may be consumed in a variety of locations, including automobiles.  Aahs 
World Radio offers advertisers an alternative, at advertising rates 
considerably below television advertising rates.  Additionally, the cost to 
produce a radio advertisement is small in comparison to the cost to produce 
an advertisement for television.

     Aahs World Radio format is the largest 24-hour national radio network 
that programs exclusively to the pre-teen audience. ABC/Disney recently began 
providing programming aimed primarily at the pre-teen market.  ABC/Disney, as 
well as many competing media companies, are well-established and have 
substantially greater financial resources than the Company.  Other entities, 
including those with greater financial resources, could create or carry 
children's programming in competition with the Company.  No assurance can be 
given that the Company will compete successfully with such established media 
competitors.  The Company believes, however, its strong lead in developing 
the children's radio network provides a competitive barrier to others who may 
attempt to enter this particular field.

     See "Cautionary Statement -- ABC/Disney Litigation" and "-- Competition."

REGULATION

     FCC REGULATION

     Radio stations are subject to the jurisdiction of the FCC under the 
Communications Act, which empowers the FCC to issue, renew, revoke and modify 
broadcasting licenses, approve transfers of licenses, regulate the apparatus 
used by stations, establish areas served by particular stations, assign 
frequencies, consider concentrations of broadcast control, adopt such 
regulations as may be necessary to carry out the provisions of the 
Communications Act and impose penalties for violations of such regulations, 
including forfeiture of licenses.

     The Telecommunications Act of 1996 (the "1996 Act") eliminated the limit 
upon the number of stations that can be under common ownership or control 
nationally.  Local ownership was substantially relaxed according to market 
size (which will continue to be measured by commercial contour overlap) to 
permit the following: (1) in markets of 14 or fewer stations: up to 5 total 
(but no more than half of the stations in the market) and no more than 3 in 
the same service (AM or FM); (2) 15 to 29 stations: up to 6 total, 4 in the 
same service; (3) 30 to 44 stations: up to 7 total, 4 in the same service; 
and (4) over 45 stations: up to 8 total, 5 in the same service.

     The 1996 Act authorized the FCC to override these limits if it 
determines that the result would be an increase in the number of stations in 
operation.  The 1996 Act also made changes to the licensing scheme for radio 
stations.  Radio standard license terms were extended to 8 years, subject to 
short-term renewal sanctions where appropriate.  A license terminates 
automatically if a station is silent for one year.  The 1996 Act also 
provided that a station license renewal application must be granted if the 
FCC finds (a) that the station has served the public interest, (b) the 
licensee has not committed any serious violations of the Communications Act 
or FCC rules, and (c) other violations of the Communications Act or rules, 
taken together, would not constitute a pattern of abuse.  Only if the 
standards are not met, and renewal is denied, may the FCC accept other 
applications for the forfeited facilities.  These procedures apply 
retroactively to all renewal applications filed after May 1, 1995.

     Under the FCC's attribution rules, interests of parties who have an 
attributable interest in the Company are counted among the Company's 
interests in the application of the multiple ownership rules.  The FCC 
requires the attribution of RBLs held by a broadcasting company to its 
officers, directors and certain holders of its voting securities.  Under FCC 
rules, with certain exceptions, attribution of RBLs occurs when any five 
percent voting shareholder or officer or director of a broadcasting company 
directly or indirectly owns,

                                      17
<PAGE>


operates, controls or has a five percent voting interest in or is an officer 
or director  of any other broadcasting company.  Christopher T. Dahl and 
Richard W. Perkins hold ownership interests, directorships and/or offices in 
the Company and in CAC which holds RBLs.  Consequently, the RBLs of all 
companies in which they have attributable interests are aggregated for the 
purposes of calculating the limitations imposed by the application of the 
multiple ownership rules.  Such ownership could, under current FCC 
regulations, limit the markets in which the Company could acquire additional 
RBLs.

     On March 3, 1997, by REPORT AND ORDER in FCC IB Docket 95-91, the 
Federal Communications Commission adopted service rules for the satellite 
Digital Audio Radio Service (satellite DARS), which is promised to provide 
CD-quality nationwide radio service. The service rules apply to two groups of 
satellite DARS operators: two 12.5 MHz licenses in the 2320-2345 MHz band, 
which commencing April 1, 1997 will be available for bidding in a closed 
auction of four applications that have been pending for several years; and 
two licenses of 5-10 MHz in the Wireless Communications Service (WCS) bands 
of 2305-2320 MHz and 2345-2350 MHz, which will be available for bidding by 
the public at an auction scheduled to commence April 15, 1997. The Company is 
unable to predict the effect, if any, that this form of radio service may 
have on its future operations.

     The FCC's technical limitations and interference standards determine the 
number of stations that can be granted licenses.  In making initial licensing 
determinations and in reviewing applications for renewal or transfer of 
existing licenses under the Communications Act, the FCC considers a number of 
factors relating to the applicant and each party having an attributable 
interest in the applicant in order to make a judgment as to whether or not 
the public interest, convenience and necessity will be served by granting or 
renewing the application.  These factors include financial and character 
qualifications, employment practices, past record of public service 
programming and past record of compliance with FCC regulations.  The FCC also 
restricts ownership interests in broadcast stations by a corporation of which 
any officer or director is an alien or of which more than twenty percent of 
its capital stock is owned or voted by aliens or their representatives or by 
any corporation organized under the laws of a foreign company.

     The FCC has deregulated many aspects of the radio industry.  The FCC has 
eliminated or reduced its regulation of radio with regard to licensee 
responsibilities for the ascertainment of community needs, non-entertainment 
programming standards, commercial advertising limitations and the recording 
of certain informational items on a programming log.  Several aspects of the 
FCC's regulatory system (for example, equal time requirements and equal 
employment opportunity requirements) remain unaffected by these actions.  
Even though the FCC has eliminated certain programming guidelines, it 
continues to monitor radio and television stations to ensure that programming 
is responsive to the issues confronting a licensee's community.  However, 
licensees are afforded substantial discretion in making programming 
determinations.

     Radio broadcasting licenses are granted for a maximum term of eight 
years and are subject to renewal upon application to the FCC.  The renewal 
schedule of broadcasting licenses for the Company's owned or operated radio 
stations is as follows:

                        KPLS-AM        December 1, 1997
                        KAHZ-AM        August 1, 1997
                        KCNW-AM        June 1, 1997 
                        KTEK-AM        August 1, 1997
                        KYCR-AM        April 1, 1997
                        WZER-AM        December 1, 2004
                        WWTC-AM        April 1, 1997
                        KKYD-AM        April 1, 1997
                        KCAZ-AM        June 1, 1997
                        WAUR-AM        December 1, 2004
                        WPWA-AM        August 1, 1998
                        WCAR-AM        October 1, 2004
                        WJDM-AM (1530) June 1, 1998

                                      18
<PAGE>

     Petitions to deny license renewals by which various issues may be raised 
before the FCC, can be filed by interested parties, including members of the 
public, and the FCC may itself determine to conduct a hearing in the absence 
of a formal request by other parties.  The FCC is required to hold hearings 
on renewal applications if it is unable to determine that renewal of a 
license would serve the public interest, convenience and necessity or if a 
substantial and material question of fact is raised in the renewal 
application.  In recent years, a number of competing applications and formal 
and informal objections have been filed with respect to broadcast renewal 
applications.  However, the vast majority of all license renewal applications 
filed with the FCC on behalf of radio stations throughout the country are 
granted for the maximum statutory term.

     In June 1996, the Company acquired the stock of REI, licensee of radio 
station WJDM-AM, Elizabeth, New Jersey, which also holds an STA to construct 
an Expanded Band facility to broadcast at 1660 at 10,000 watts.  The FCC 
recently concluded its rulemaking proceeding relating to Expanded Band 
allocations, confirming REI as one of the stations receiving such an 
allocation. The Company's obtaining of a permanent license to broadcast on 
the Expanded Band frequency is subject to the filing by the Company of a Form 
301 with the FCC and approval by the FCC of such application.  The Company 
has reviewed the FCC file maintained by REI and based upon that review and 
correspondence between the FCC and REI's counsel contained in that file, the 
Company believes that it will ultimately receive an allocation of an Expanded 
Band frequency.

     The foregoing is only a brief summary of certain provisions of the 
Communications Act, the 1996 Act and the regulations of the FCC.  Reference 
is made to the Communications Act, the 1996 Act, FCC regulations and the 
public notices promulgated by the FCC for further information.  Legislation 
has been introduced from time to time which would amend the Communication Act 
in various respects and the FCC from time to time considers new regulations 
or amendments to its existing regulation.  The Company cannot predict whether 
any such legislation will be enacted or new or amended FCC regulations 
adopted or what their effect would be on the Company.

     FRANCHISE REGULATION

     The Federal Trade Commission ("FTC") regulates franchises under the 
"Franchise Rule," a regulation which sets forth standards for mandating 
disclosure of information before the sale of a franchise or business 
opportunity. Additionally, several states regulate various aspects of 
franchising.  The Company has structured its local station affiliation 
agreements in such a way as to prevent, in the Company's opinion, their 
characterization as franchise or business opportunity arrangements under 
various state laws and the FTC Franchise Rule, and thus avoid the cost, 
delays and other burdens associated with registration and disclosure 
compliance obligations associated with franchising or business opportunity 
sales.  It is possible that a state agency, the FTC or a court could find 
that the affiliation agreements constitute franchising or business 
opportunity sales, in which case the Company could face various sanctions and 
private litigation.  In addition, the affiliation agreements may be subject 
to state laws in various states regulating the basis and terms upon which 
dealership and similar agreements may be terminated or not renewed or 
regulating other aspects of producer-dealer relations.  These statutes could 
impede the Company's ability to terminate a particular affiliation agreement, 
materially alter the nature and terms of the Company's relationships with its 
affiliates, or affect other aspects of the Company's dealings with its 
affiliates.  Other such laws may be enacted in the future by both the state 
and federal governments.

TRADEMARKS AND COPYRIGHTS

     The Company claims trademark rights to and ownership in a number of 
marks including, but not limited to, RADIO AAHS-REGISTERED TRADEMARK-, RADIO 
AAHS-REGISTERED TRADEMARK- (words plus design of unicorn), CHILDREN'S 
SATELLITE NETWORK-TM-, ALL THE GOOD STUFF RADIO DOES-REGISTERED TRADEMARK-, 
THE ALL-AMERICAN ALARM CLOCK-REGISTERED TRADEMARK-, ALPHABET SOUP-REGISTERED 
TRADEMARK-, GREAT MUSIC FOR GREAT KIDS-REGISTERED TRADEMARK-, JUST 
KIDS-REGISTERED TRADEMARK-, RADIO AAHS AIRFORCE-REGISTERED TRADEMARK-, THE 
EDUCATIONAL, SENSATIONAL RADIO AAHS-REGISTERED TRADEMARK-, AAHS-TM-, 
AAHSIE-TM-, AVENUE `A'-SM-, FASCINATING FACTS-SM-, THE FUN AND ONLY-TM-, NEWS 
AAHS IT WAS-SM-, PLANET AAHS RECORDS-REGISTERED TRADEMARK-, PLAYING ALL DAY 
WITH RADIO AAHS-TM-, RADIO AAHS-TM- (with new logo design), KA'ZOO-TM-, RADIO 
AAHS-REGISTERED TRADEMARK- COUNTDOWN, Storytime THEATER-SM-, AAHS WORLD 
RADIO-TM-, AAHS WORLD RADIO AIRFORCE-TM-.

                                      19
<PAGE>


     The Company intends to continue to use these names and marks and to 
develop other distinctive marks for the radio programming developed by the 
Company.  In addition, the Company intends to protect its radio programming 
under the copyright laws.  No assurance can be given, however, that the 
Company will be successful in obtaining federal trademark or copyright 
protection for any of the marks or its programming which are the subject of 
pending applications.

EMPLOYEES

     As of December 31, 1996, the Company had 204 employees, 107 of whom are 
full-time.  The services of the Chief Operating Officer and Chief Financial 
Officer and General Counsel are rendered by James G. Gilbertson and Lance W. 
Riley, respectively, on a shared basis with Community Airwaves Corporation 
("CAC").  Executive officers of the Company and certain other corporate 
employees are employed by RMC and their services are provided to the Company 
and to CAC under contract for a fee.  None of the Company's employees are 
represented by unions.  The Company believes its relations with employees are 
satisfactory.

ITEM 2.  DESCRIPTION OF PROPERTY

     The Company's executive offices are located at 724 First Street North, 
Fourth Floor, Minneapolis, Minnesota.  The facility consists of approximately 
3,000 square feet and is shared with Radio Management Corporation and 
Community Airwaves Corporation, both of which are owned by the Company's 
President and a director, Christopher T. Dahl, another director, Richard W. 
Perkins, and a shareholder of the Company, Russell Cowles II.  The facilities 
are leased from a partnership consisting of Mr. Dahl, Mr. Perkins and an 
unaffiliated third party at an annual rent of $54,000.

     The studios and tower site of WWTC and KYCR are located in St. Louis 
Park, Minnesota.  The studio facility consists of approximately 12,000 square 
feet.  The tower site includes four 200-foot towers, a transmitter building 
and a storage garage on approximately 16 acres.  The tower site is leased 
from Mr. Dahl at a total annual rent of approximately $114,000, and the 
studio site is leased from a partnership consisting of Mr. Dahl and Mr. 
Perkins at an annual rent of approximately $132,000.

     The Company currently lease studio facilities in the following markets, 
for the purpose of housing certain of its radio stations, upon the general 
terms set forth below.

     The Los Angeles studio facility consists of approximately 3,422 square 
     feet. The facility is leased at an annual rent of $36,136 and the 
     lease is for a term of three years ending August 1999.

     The New York studio facility consists of approximately 1,700 square 
     feet. The facility is leased at a monthly rent of $1,675 and the 
     lease is on a month-to-month basis.

     The Dallas/Fort Worth studio facility consists of approximately 2,000 
     square feet. The facility is leased at an annual rent of $35,700 and 
     the lease is for a term of five years ending May 1998.

     The Houston studio facility consists of approximately 2,700 square 
     feet. The facility is leased at an annual rent of $29,700 and the lease 
     is for a term of five years ending July 2001.

     The Milwaukee studio facility consists of approximately 2,400 square 
     feet. The facility is leased at an annual rent of $21,360 and the lease 
     is for a term of five years ending November 1999.

     The Chicago studio facility consists of 322 square feet. The facility 
     is leased at a monthly rent of $600 and the lease is for a term of six 
     months ending May 1997.

     The Company currently leases broadcast tower sites in the 
following markets, for the purpose of transmitting its broadcast signals, 
upon the general terms set forth below.

     The Los Angeles tower site is leased at an annual rent of $40,000 and 
     the lease is for a term of nine years ending October 1999.

     The New York tower site is leased at an annual rent of $4,500 and the 
     lease is for a term of fifteen years ending March 2000.

     The Dallas/Fort Worth tower site is leased at a monthly rent of $125 
     and the lease is on a month-to-month basis.

     The Milwaukee tower site is leased at an annual rent of $2,100 and the 
     lease is for a term of five years ending February 2000.

     The Chicago tower site is leased at an annual rent of $18,000 and the 
     lease is for a term of ten years ending December 2006.



ITEM 3.  LEGAL PROCEEDINGS

     In November 1995, the Company entered into an Operations Agreement with 
ABC pursuant to which ABC's affiliate development and national advertising 
sales staffs would augment the Company's efforts to market the Aahs World 
Radio format to broadcasters and advertisers.  On July 25, 1996, ABC notified 
the Company that ABC would terminate such agreement effective October 24, 
1996. Following the termination by ABC of the Operations Agreement, the 
Company filed a lawsuit in the United States District Court for the District 
of Minnesota against The Walt Disney Company and ABC for injunctive relief 
and to recover damages for their alleged attempts to misappropriate the 
Company's confidential information and trade secrets acquired through their 
strategic relationship with the Company in order to unfairly compete with the 
Company in the children's radio market.  As a result of the termination by 
ABC of its Operations Agreement with the Company, the Company has had to 
rebuild its own affiliate development and national advertising sales staff 
and is in the process of rebuilding that capability.  The Company has 
commenced rebuilding of its national sales and affiliate development 
organizations and has hired eight individuals to staff its national sales and 
affiliate development departments.  The Company expects to have its national 
sales and affiliate development programs in place during the first half of 
1997.  The Company is, however, unable to determine the full impact of 
damages it has sustained as a result of the actions by ABC, which are the 
basis of the Company's claims in the ABC/Disney litigation.  Further, there 
can be no assurance that the Company will be able to rebuild its national 
sales and affiliate development organizations or that it will prevail in the 
ABC/Disney litigation or recover any of the damages sought.  Such litigation 
is costly to the Company and legal fees and costs associated with the 
litigation have reduced and may continue to reduce the Company's working 
capital.  Further, the Company has issued and may in the future issue 
securities to finance the litigation which could result in substantial 
dilution to the Company's existing shareholders. On November 15, 1996, the 
Commission declared effective the Company's Registration Statement on Form 
S-3 which registered 200,000 shares of Common Stock on behalf of the 
Company's litigation counsel.

                                      20
<PAGE>


     Except as described above, the Company is not a party to any material 
proceedings.  From time to time the Company is a party to litigation which is 
incidental to its business, including administrative proceedings before the 
FCC in connection with the licensing of radio stations.

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

     No matter was submitted to a vote of security holders through the 
solicitation of proxies or otherwise during the fourth quarter of the 
Company's most recently completed fiscal year.

                                    PART II

ITEM 5.  MARKET FOR COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

    The Common Stock of the Company has been included in the Nasdaq National 
Market under the symbol "AAHS" since February 1996, on the Nasdaq SmallCap 
Market since May 1993 and on the over-the-counter Bulletin Board ("OTC") from 
the completion of the Company's public offering in 1992 until that time.  The 
following table sets forth the approximate high and low closing prices for 
the Common Stock for the periods indicated as reported by the Nasdaq Stock 
Market.  Share prices have been adjusted to reflect the Company's one-for-two 
reverse stock split (share combination) effected on January 23, 1996.

            Period                                   High           Low
            ------                                   ----         ------
            1995
              First Quarter. . . . . . . . . . . .   $13          $ 7 1/2
              Second Quarter . . . . . . . . . . .    14           10
              Third Quarter. . . . . . . . . . . .    15 1/4        9 1/4
              Fourth Quarter . . . . . . . . . . .    14 1/4        7 3/4

            1996
              First Quarter. . . . . . . . . . . .   $14          $ 8 1/2
              Second Quarter . . . . . . . . . . .    10 1/2        6 1/4
              Third Quarter. . . . . . . . . . . .     7 7/8        4 5/8
              Fourth Quarter . . . . . . . . . . .     5 7/8        3 1/4

     As of March 3, 1997, the Company had 512 shareholders of record.

     The above quotations reflect inter-dealer prices, without retail 
mark-up, mark-down or commission and may not represent actual transactions.

     The holders of the Company's Common Stock are entitled to such dividends 
as may be declared from funds legally available for such purpose by the 
Company's Board of Directors in its sole discretion.  The Company has never 
paid a dividend on its common stock and does not anticipate that dividends 
will be paid in the foreseeable future.  To the extent any operating profits 
are realized, the Company intends to retain the same for operating purposes.

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

     This discussion and analysis contains certain forward-looking terminology 
such as "believes," "anticipates," "expects," and "intends," or comparable 
terminology. Such statements are subject to certain risks and uncertainties 
that could cause actual results to differ materially from those projected. 
Potential purchasers of the Company's securities are cautioned not to place 
undue reliance on such forward-looking statements which are qualified in 
their entirety by the cautions and risks described herein.


GENERAL

     The Company has developed a radio programming format, Aahs World Radio, 
designed and directed toward pre-teen children and their parents.  The 
Company is developing a network of radio stations, both by acquisition of 
radio stations and the entry into affiliation agreements with 
independently-owned radio stations, for the purpose of distributing the 
Company's Aahs World Radio format.  Since the inception of the Company, the 
primary sources of the Company's revenue have been from the sale of local 
advertising and air time and


                                      21
<PAGE>

network revenue.  A substantial portion of the Company's local advertising 
revenue is derived from Company-owned stations not broadcasting the Aahs 
World Radio format.  This source will continue to remain a substantial source 
of revenue for 1997.  Network expenses are expected to continue to exceed 
network revenues through 1997, as the Company must maintain its affiliate 
support staff and national programming staff.  While these costs are not 
expected to materially increase during this period, they will remain a 
substantial part of the Company's overall expenses.

     Radio stations frequently barter unsold advertising time for products or 
services, such as hotels, restaurants and other goods used principally for 
promotional, sales and other business activities.  Barter revenues and 
expenses are included in the financial presentation below.  The revenue and 
expenses related to barter do not have a material effect on the Company's 
operating profit in a given period.

     In connection with their audit reports on the Company's financial 
statements as of and for the years ended December 31, 1995 and 1996, Ernst & 
Young LLP and BDO Seidman, LLP, the Company's independent auditors as of such 
dates, expressed substantial doubt about the Company's ability to continue as 
a going concern because of its recurring losses and negative cash flow from 
operations.

RESULTS OF OPERATIONS

     YEAR ENDED DECEMBER 31, 1996 COMPARED TO YEAR ENDED DECEMBER 31, 1995.

          Owned, Operated and LMA Station Revenues:

          Total revenues from the Company's owned, operated and LMA stations 
increased $13,000 from $4,048,000 in 1995 to $4,061,000 in 1996.  Barter 
revenues decreased $407,000 while non-barter revenues increased $420,000.  
This non-barter revenue increase resulted from the stations the Company 
acquired in 1996 (New York, Detroit and Philadelphia) which totaled $152,000, 
an increase in sales totaling $145,000 from the Kansas City and Minneapolis 
Aahs World Radio formatted stations, and an increase in sales totaling 
$123,000 from three of the four non-Aahs World Radio formatted stations 
(Houston, Kansas City, and Minneapolis).

          Network Revenues:

          Total revenues of $1,594,000 were produced by the network in 1996, 
an increase of $535,000 or 51% over 1995 revenues. This increase in network 
revenues is the result of the expanded coverage of the network and the 
continued acceptance of its format as a viable medium on which to advertise.

          Owned, Operated and LMA Station Expenses:

          General and administrative expenses increased 19% to $2,493,000 for 
1996 from $2,104,000 in 1995.  Of this increase, $245,000 was due to the 
addition of the Detroit and New York stations in June 1996 and the 
Philadelphia station in October 1996 and $128,000 was attributable to 
increase in compensation expense at previously existing stations.

          Technical and programming expenses decreased $88,000 in 1996 from 
$1,057,000 in 1995 to $969,000.  The technical expenses have decreased as 
equipment has been upgraded, requiring less maintenance and repair, and 
programming expenses have been reduced as the Aahs World Radio formatted 
stations are able to depend more fully on the network to provide their 
programming needs.

          Sales expenses decreased from $1,795,000 in 1995 to $1,575,000 in 
1996, a decrease of 12%, due primarily to the 40% reduction of barter 
expenses during that time period.  The $32,000 increase in non-barter 
expenses for the period is due to the addition of the Detroit, New York and 
Philadelphia stations in 1996.

          Network Expenses:

          General and administrative expenses increased $134,000 in 1996 to 
$885,000 as compared to $751,000 for 1995 due primarily to $225,000 of 
expense incurred related to the joint operating agreement with ABC/Disney 
which has now been terminated. Compensation expense decreased $50,000 in 1996 
and bad debt expense decreased approximately $100,000.

                                      22


<PAGE>


          Programming expenses increased $248,000 to $885,000 in 1996 
compared to $637,000 in 1995 due primarily to the $192,000 increase in line 
charges related to the implementation of an integrated telephone system 
designed to enhance programming and encourage active listener participation.  
There has also been a $75,000 increase in programming salaries and talent 
fees and a $17,000 reduction in programs and materials expense as the network 
is able to produce these internally.  

          Sales expenses increased 17% from $943,000 in 1995 to $1,106,000 in 
1996.  These sales expenses relate to both advertising sales and affiliate 
relations sales.  Although sales expenses decreased during the mid year due 
to the reduction of advertising sales salaries as well as the reduction of 
travel and lodging expenses as a result of the Company utilizing the ABC 
advertising team under its joint operating agreement, expenses increased 
during the latter part of the year as the Company began rebuilding its 
advertising sales efforts, including hiring staff, providing supplemental 
training, and increasing travel.  Additionally, in the last quarter of 1996, 
the network implemented a sales development team which assists the newly 
acquired owned and operated stations in their sales efforts.

          Marketing expenses were $524,000 during 1996 compared to $21,000 in 
1995.  The Company began developing this department in 1996 and anticipates 
expenses will remain at current levels of approximately $38,000 per month as 
it becomes fully operational. During 1996, activities in this category 
included advertising, research, television spot production and promotion.  

          Corporate charges were $2,774,000 in 1996 compared to $1,465,000 in 
1995, representing an increase of 89%.  This increase is attributable to an 
increase in outside service fees including $135,000 of investor/media 
relations expenses, $137,000 of legal and accounting fees related to stock, 
trademark, employee matters, SEC filings and audits, $150,000 of management 
fees, and $86,000 of compensation expense.  Additionally, as of December 31, 
1996 the Company incurred $400,000 of expenses relating to the ABC/Disney 
litigation.  Such litigation is anticipated to be costly and may continue to 
reduce the Company's working capital.  The Company has filed a Form S-3 
registering 200,000 shares of common stock to be used to finance this 
litigation.

          Depreciation and amortization increased to $1,501,000 in 1996 from 
$937,000 in 1995, due in part to the acquisition of the assets of the Denver 
station acquired in November 1995, the acquisition of the assets of the 
Detroit and New York stations acquired in June 1996 and the acquisition of 
the assets of the Philadelphia station in September 1996.  

          In July 1996, the operations agreement with ABC/Disney was 
effectively canceled and the unamortized value initially ascribed to that 
warrant, aggregating $2,288,000 was expensed in 1996 (see note 12 to the 
financial statements).  

          Net interest expense for the year decreased $809,000 as a result of 
the repayment of debt from the proceeds of the public offering.

          The net loss increased 62% in 1996 to $9,868,000 from $6,108,000 in 
1995.  Consistent with its business plan and network strategy, the Company 
anticipates that its coverage of the United States will continue to expand 
during the upcoming year either through affiliation or acquisition of 
additional radio stations.  The Company expects to incur operating losses as 
such network expansion increases, and that the losses will continue 
throughout 1997.


LIQUIDITY AND CAPITAL RESOURCES

     The Company's liquidity, as measured by its working capital, was 
negative $5,489,000 at December 31, 1996 compared to negative working capital 
of ($4,421,000) at December 31, 1995.  The decrease in net working capital 
during 1996, was primarily the result of the reclassification of the 
long-term portion of the Term Loan as the Company did not meet certain 
restrictive financial covenants contained in the Credit Agreement as of 
December 31, 1996. The failure to meet these covenants was principally due to 
the holdback of $4,000,000 by Foothill to be released upon the Company's 
fulfillment of certain post-closing conditions. On March 27, 1997, Foothill 
waived its rights pursuant to the December 31, 1996 violations. Pursuant to 
generally accepted accounting principles (EITF No. 86-30), if similar 
restrictive covenants must be met at future interim periods, the debt must 
continue to be classified as current unless it is probable that the Company 
will satisfy the covenants in the future or Foothill agrees to waive its 
rights to such potential future covenant violations. Foothill would not 
provide the Company with such a waiver and accordingly, the principal 
balances outstanding at December 31, 1996 aggregating $7,885,000 have been 
entirely classified as current obligations, even though $6,353,000 of this 
amount is not scheduled to be repaid until after December 31, 1997. The 
Company is scheduled to meet with Foothill to discuss the possibility of 
reviewing the covenant requirements in an effort to avoid future violations. 
Exclusive of this $6,353,000 reclassification, the Company's net working 
capital increased from December 31, 1995  to December 31, 1996 by $5,285,000. 
This increase was the result of the Company receiving net proceeds from a 
public offering of common stock, repaying approximately $4,500,000 of short 
term debt and related accrued interest and purchasing RBLs in three markets. 
At present, the Company has experienced a cash working capital loss of 
approximately $500,000 per month.  The Company 

                                     23

<PAGE>

expects this loss per month to decrease as it heads into stronger revenue 
months.  Typically, the first quarter is the weakest sales quarter for 
broadcast entities.  The Company anticipates that its network advertising and 
owned and operated station revenues will continue to fall short of expenses 
from operations throughout 1997.  The Company believes it will need to obtain 
additional financing by the fall of 1997.  During 1996, management engaged 
investment bankers to explore strategic alternatives (see "Description of 
Business -- Strategic Relationships"). If the Company is not able to obtain 
proper financing or financing on terms acceptable to the Company, it may (a) 
be forced to reduce or terminate its operations, (b) curtail acquisitions or 
other projects, (c) sell or lease current assets, (d) delay certain capital 
projects or (e) potentially default on obligations to creditors, all of which 
would be materially adverse to the Company's operations and prospects.

     The Company purchased the assets of a radio station in the Chicago 
market in January 1997.  This acquisition required approximately $1.6 million 
of capital at the time of closing.

     The Company entered into an agreement with Foothill Capital Corporation 
("Foothill") in November 1996 to address the Company's working capital 
requirements.  The transaction provided the Company with working capital 
through (a) a $11,500,000 term loan collateralized by the assets of the 
Company, payable over four years at a rate of 2.75% above prime, (b) a 
$1,000,000 line of credit secured by the Company's accounts receivable and 
(c) a $4,000,000 acquisition facility secured by future assets acquired by 
the Company.  Additionally, the Company granted Foothill a warrant to 
purchase 50,000 shares of the Company's common stock.  The Company was 
required to pay various service and commitment fees as are standard within 
the industry. Additionally, at March 15, 1997, the remaining proceeds 
available under the Term Loan totaling $1,500,000 are being held back by 
Foothill subject to the Company's completion of certain post-closing 
conditions which management expects to occur in the second quarter of 1997.

     Part of the Company's strategy for development and expansion of its 
network includes acquiring and/or operating radio properties in key U.S. 
markets.  Financing will be required to fund future operations and the 
expansion of its radio network through acquisitions.  There can be no 
assurance that any such financing will be available to the Company when 
required, or if available, that it would be on terms acceptable or favorable 
to the Company.  The Company is hopeful, however, the above described 
financing from Foothill will provide the financing needed to implement its 
strategy.  Because the Foothill financing required the Company to grant liens 
and security interests to the lender in substantially all of the assets of 
the Company, this financing may limit the Company's ability to incur 
additional indebtedness in connection with future financings in the event 
future funding is required by the Company.  The Foothill financing also 
requires the Company to meet various operating covenants and there can be no 
assurance that the Company will be able to perform in accordance with such 
covenants.  Any additional capital the Company may require may necessitate 
the sale of equity securities, which could result in significant dilution to 
the Company's shareholders.  Failure of the Company to obtain additional 
financing when required could materially and adversely affect its acquisition 
and operational strategy.

     Consolidated cash was $3,370,000 at December 31, 1996 and $587,000 at 
December 31, 1995, an increase of $2,783,000.  The change in cash can be 
attributed to the cash raised at the completion of the public offering of 
common stock and through the Foothill financing less the cash used to 
purchase stations in the Detroit, New York and Philadelphia markets and to 
pay back debt.

     The Company's children's radio concept is unproven from a commercial 
viability standpoint. The Company is highly leveraged and substantially all 
of its assets are subject to the security interest of Foothill.  As of 
December 31, 1996, the Company's consolidated indebtedness approximated 49% 
of the sum of its shareholders' equity and consolidated indebtedness, 
assuming performance by the Company of certain post-closing conditions 
resulting in full funding under the Facilities.  Based on current interest 
rates, the debt service obligations associated with the Credit Agreement 
necessitate payments of principal and interest of approximately $3,000,000 in 
1997.  Further, substantially all assets of the Company serve to secure this 
loan.  This degree of leverage increases the Company's vulnerability to 
adverse general economic and broadcasting industry conditions and to 
increased competitive pressures, including pressure from better capitalized 
competitors. Issuance of additional debt, including the debt securities 
registered pursuant to the Company's Registration Statement on Form S-4 (the 
"Debt Securities"), would increase this degree of leverage and, therefore, 
could further increase the Company's vulnerability to such market conditions. 
 In the event that the Company should default on its obligations under the 
Credit Agreement, all or substantially all of its assets would be at risk.  
There can be no assurance that 

                                     24

<PAGE>

the Company will be able to repay or refinance such indebtedness when due, or 
that the Company would be able to sell all or any portion of its assets or 
raise additional capital to make required payments on maturing indebtedness.  
An inability to make payments when due or to comply with covenants and 
restrictions associated with such indebtedness could give Foothill the right 
to foreclose on properties securing payment obligations, which would have a 
material adverse effect upon the Company.  Further, approximately $1,500,000 
of the loan proceeds continues to be held back by Foothill pending 
performance by the Company of certain post-closing conditions. Part of the 
Company's strategy for development and expansion of its network includes 
acquiring RBLs and/or operating radio properties in key U.S. markets.  It is 
the Company's desire to purchase RBLs in each of the top 15 markets; however, 
there can be no assurance that the Company will be able to complete suitable 
acquisitions on terms favorable or acceptable to the Company. In the event 
the Company purchases additional RBLs, the limitations on the Credit 
Agreement may require the Company to seek additional financing for 
acquisitions and to fund future operations.  There can be no assurance that 
such additional financing will be available to the Company when required, or 
if available, that it would be on terms acceptable or favorable to the 
Company.  Additional financing could require the sale of equity securities, 
which could result in significant dilution to the Company's shareholders.

     Accounts receivable at December 31, 1996 increased $713,000 from 
$877,000 at December 31, 1995.  Prepaid expenses at December 31, 1996 
decreased $517,000 from December 31, 1995 while other receivables and 
inventory increased a total of $124,000.  Accounts payable at December 31, 
1996 increased $517,000 to $1,267,000 compared to the $750,000 balance at 
December 31, 1995.  Other accrued expenses at December 31, 1996 increased 
$267,000 from December 31, 1995 and accrued interest decreased $217,000 in 
1996.  The increased amount of cash used for operations was a result of using 
the monies received through the Company's public offering of common stock to 
pay down interest and fund an increase in the Company's cash operating 
requirements.

     During 1996, $11,178,000 of cash was used for investing activities.  
This cash was used to purchase stations in the New York, Detroit and 
Philadelphia markets.

     Cash obtained through financing activities amounted to $19,453,000 
during 1996.  This cash represents the monies received from the Company's 
public offering of common stock less the repayment of debt.

SEASONALITY AND INFLATION

     The Company's revenues generally follow retail sales trends, with the 
fall season (September through December) reflecting the highest revenues for 
the year, due primarily to back-to-school and holiday season retail 
advertising and the first quarter reflecting the lowest revenues for the 
year.  The Company does not believe inflation has affected the results of its 
operations, and does not anticipate that inflation will have an impact on its 
future operation.

                                     25

<PAGE>


ITEM 7.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                          INDEX TO FINANCIAL STATEMENTS


                                                                            PAGE
                                                                            ----
CHILDREN'S BROADCASTING CORPORATION
Independent Auditors' Reports. . . . . . . . . . . . . . . . . . . . . . . . .27
Consolidated Financial Statements 
     Balance Sheets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .29
     Statements of Operations. . . . . . . . . . . . . . . . . . . . . . . . .30
     Statement of Shareholder's Equity . . . . . . . . . . . . . . . . . . . .31
     Statements of Cash Flows. . . . . . . . . . . . . . . . . . . . . . . . .32
Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . . .35


                                     26

<PAGE>




                          INDEPENDENT AUDITORS' REPORT

Board of Directors
Children's Broadcasting Corporation

We have audited the accompanying consolidated balance sheet of Children's 
Broadcasting Corporation as of December 31, 1996, and the related 
consolidated statements of operations, shareholders' equity and cash flows 
for the year then ended.  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 audit.

We conducted our audit 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 audit provides a 
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in 
all material respects, the consolidated financial position of Children's 
Broadcasting Corporation at December 31, 1996, and the consolidated results 
of its operations and cash flows for the year then ended, in conformity with 
generally accepted accounting principles.

As discussed in Note 2 to the financial statements, the Company's recurring 
losses and negative cash flow from operations raise substantial doubt about 
its ability to continue as a going concern.  Management's plans as to these 
matters are also described in Note 2.  The 1996 financial statements do not 
include any adjustments that might result from the outcome of this 
uncertainty.



/s/ BDO SEIDMAN, LLP

Milwaukee, Wisconsin
February 28, 1997, except for Note 8 which is dated March 27, 1997

                                     27

<PAGE>


                        INDEPENDENT AUDITORS' REPORT


Board of Directors
Children's Broadcasting Corporation

We have audited the accompanying consolidated balance sheet of Children's 
Broadcasting Corporation as of December 31, 1995, and the related 
consolidated statements of operations, shareholders' equity and cash flows 
for the year then ended.  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 audit.

We conducted our audit 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 audit provides a 
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in 
all material respects, the consolidated financial position of Children's 
Broadcasting Corporation at December 31, 1995, and the consolidated results 
of its operations and cash flows for the year then ended, in conformity with 
generally accepted accounting principles.

As discussed in Note 2 to the financial statements, the Company's recurring 
losses and negative cash flow from operations raise substantial doubt about 
its ability to continue as a going concern.  Management's plans as to these 
matters are also described in Note 2.  The 1995 financial statements do not 
include any adjustments that might result from the outcome of this 
uncertainty.



/s/ ERNST & YOUNG LLP

Minneapolis, Minnesota
January 31, 1996


                                     28

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                           CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                           -----------------------------
      ASSETS (NOTES 2 AND 8)                                                    1996              1995
                                                                           ------------      -----------
<S>                                                                        <C>               <C>
Current assets:
     Cash and cash equivalents . . . . . . . . . . . . . . . . .           $  3,370,038      $   587,292
     Accounts receivable, net of allowance for 
        doubtful accounts of $93,500 and $71,490, respectively .              1,496,180          804,997
     Accounts receivable - other . . . . . . . . . . . . . . . .                     --           49,576
     Prepaid expenses. . . . . . . . . . . . . . . . . . . . . .                190,398          707,689
     Barter activity, net. . . . . . . . . . . . . . . . . . . .                 37,612           23,435
     Inventory . . . . . . . . . . . . . . . . . . . . . . . . .                     --           74,046
                                                                           ------------      -----------
         Total current assets. . . . . . . . . . . . . . . . . .              5,094,228        2,247,035

Deferred expenses. . . . . . . . . . . . . . . . . . . . . . . .                     --        2,288,141
Property and equipment, net (Notes 4 and 9). . . . . . . . . . .              4,274,931        3,083,769
Broadcast licenses, net (Note 5) . . . . . . . . . . . . . . . .             16,724,653        4,969,573
Intangible assets, net (Note 5). . . . . . . . . . . . . . . . .              2,513,539          738,220
                                                                           ------------      -----------
          Total assets . . . . . . . . . . . . . . . . . . . . .            $28,607,351      $13,326,738
                                                                           ------------      -----------
                                                                           ------------      -----------

          LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Accounts payable. . . . . . . . . . . . . . . . . . . . . .           $  1,266,492      $   749,742
     Accrued interest. . . . . . . . . . . . . . . . . . . . . .                 84,146          301,389
     Other accrued expenses. . . . . . . . . . . . . . . . . . .              1,000,194          733,371
     Line of credit (Note 7) . . . . . . . . . . . . . . . . . .                164,162               --
     Short-term debt (Note 6). . . . . . . . . . . . . . . . . .                     --        3,650,000
     Short-term debt - officers and directors (Note 6) . . . . .                     --          900,000
     Long-term debt - current portion (Note 8) . . . . . . . . .              8,033,758          297,365
     Obligation under capital lease - current portion (Note 9) .                 34,705           36,173
                                                                           ------------      -----------
          Total current liabilities. . . . . . . . . . . . . . .             10,583,457        6,668,040

Long-term debt, less current portion (Note 8) . . . . . . . .                 1,365,992          872,338
Obligation under capital lease (Note 9). . . . . . . . . . . . .                 70,790           52,847
                                                                           ------------      -----------
          Total liabilities. . . . . . . . . . . . . . . . . . .             12,020,239        7,593,225

Commitments and Contingencies (Notes 2 and 10):

Redeemable convertible preferred stock series
     1993-A (Note 11). . . . . . . . . . . . . . . . . . . . . .                     --        2,246,838

Shareholders' equity (Note 12):
     Common stock. . . . . . . . . . . . . . . . . . . . . . . .                115,966           62,683
     Additional paid-in capital. . . . . . . . . . . . . . . . .             42,775,092       19,491,302
     Accumulated deficit . . . . . . . . . . . . . . . . . . . .            (26,303,946)     (16,067,310)
                                                                           ------------      -----------
          Total shareholders' equity . . . . . . . . . . . . . .             16,587,112        3,486,675
                                                                           ------------      -----------

          Total liabilities and shareholders' equity . . . . . .           $ 28,607,351      $13,326,738
                                                                           ------------      -----------
                                                                           ------------      -----------
</TABLE>

        See accompanying notes to the consolidated financial statements.

                                      29

<PAGE>
                       CHILDREN'S BROADCASTING CORPORATION

                      CONSOLIDATED STATEMENTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                                       YEARS ENDED DECEMBER 31,
                                                                       -------------------------
                                                                          1996              1995
                                                                       ------------     -----------
<S>                                                                    <C>              <C>
Revenues:
     Owned, operated and LMA stations. . . . . . . . . . . . . .       $ 4,061,055      $ 4,047,534
     Network . . . . . . . . . . . . . . . . . . . . . . . . . .         1,593,883        1,059,011
                                                                       -----------      -----------
          Total revenues . . . . . . . . . . . . . . . . . .             5,654,938        5,106,545

Operating expenses:
     Owned, operated and LMA stations:
          General and administrative . . . . . . . . . . . . . .         2,492,992        2,103,673
          Technical and programming. . . . . . . . . . . . . . .           968,550        1,056,692
          Selling. . . . . . . . . . . . . . . . . . . . . . . .         1,574,869        1,794,676
                                                                       -----------      -----------
                                                                         5,036,411        4,955,041

     Network:
          General and administrative . . . . . . . . . . . . . .           884,652          750,548
          Programming. . . . . . . . . . . . . . . . . . . . . .           885,227          636,811
          Selling. . . . . . . . . . . . . . . . . . . . . . . .         1,105,817          942,650
          Merchandising. . . . . . . . . . . . . . . . . . . . .           523,719           21,223
          Magazine . . . . . . . . . . . . . . . . . . . . . . .           125,542          138,926
                                                                       -----------      -----------
                                                                         3,524,957        2,490,158

     Stock option and stock award compensation . . . . . . . . .                --           24,991
     Corporate . . . . . . . . . . . . . . . . . . . . . . . . .         2,023,936          853,968
     Corporate expenses paid to affiliated 
          management company . . . . . . . . . . . . . . . . . .           750,000          600,000
     Amortization and write-off of deferred expenses . . . . . .         2,288,141          103,086
     Litigation settlements. . . . . . . . . . . . . . . . . . .                --           10,570
     Depreciation and amortization . . . . . . . . . . . . . . .         1,500,504          936,822
     Loss on exchange of assets. . . . . . . . . . . . . . . . .                --           31,423
                                                                       -----------      -----------
          Total operating expenses . . . . . . . . . . . . . . .        15,123,949       10,006,059
                                                                       -----------      -----------

Loss from operations . . . . . . . . . . . . . . . . . . . . . .        (9,469,011)      (4,899,514)
Interest expense . . . . . . . . . . . . . . . . . . . . . . . .          (604,296)      (1,065,060)
Interest expense - officers and directors. . . . . . . . . . . .           (28,808)        (157,877)
Interest income. . . . . . . . . . . . . . . . . . . . . . . . .           234,236           14,674
                                                                       -----------      -----------
Net loss   . . . . . . . . . . . . . . . . . . . . . . . . . . .       $(9,867,879)     $(6,107,777)
                                                                       -----------      -----------
                                                                       -----------      -----------
Net loss per share . . . . . . . . . . . . . . . . . . . . . . .           $ (1.99)     $     (2.22)
                                                                       -----------      -----------
                                                                       -----------      -----------
Weighted average number of shares outstanding. . . . . . . . . .         5,149,000        2,815,500
                                                                       -----------      -----------
                                                                       -----------      -----------
</TABLE>

        See accompanying notes to the consolidated financial statements.

                                      30

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                     YEARS ENDED DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                  COMMON STOCK           ADDITIONAL                       TOTAL
                                                            ------------------------      PAID-IN       ACCUMULATED    SHAREHOLDERS'
                                                               SHARES        AMOUNT       CAPITAL         DEFICIT         EQUITY
                                                            ------------    ---------    -----------    ------------   ------------
<S>                                                         <C>             <C>          <C>            <C>            <C>
Balance at December 31, 1994 . . . . . . . . . . . . . . . .   2,709,041    $  54,180    $12,824,299    $ (9,808,059)   $ 3,070,420
Issuance of common stock upon exercise of options. . . . . .       7,250          145         16,985              --         17,130
Issuance of common stock to employees as compensation. . . .       3,375           67         26,055              --         26,122
Issuance of stock warrants in connection with
  bridge loan financing. . . . . . . . . . . . . . . . . . .          --           --        860,858              --        860,858
Issuance of common stock upon conversion 
  of debt and accrued interest . . . . . . . . . . . . . . .     378,985        7,580      3,134,769              --      3,142,349
Issuance of stock options to directors as compensation . . .          --           --         43,125              --         43,125
Issuance of common stock in connection with 
  purchase of KKYD - Denver, Colorado. . . . . . . . . . . .      35,573          711        364,296              --        365,007
Issuance of stock warrants in connection 
  with marketing agreement . . . . . . . . . . . . . . . . .          --           --      2,220,915              --      2,220,915
Accretion of redeemable convertible preferred stock. . . . .          --           --             --        (151,474)      (151,474)
Net loss . . . . . . . . . . . . . . . . . . . . . . . . . .          --           --             --      (6,107,777)    (6,107,777)
                                                            ------------    ---------    -----------    ------------   ------------
Balance at December 31, 1995 . . . . . . . . . . . . . . . .   3,134,224       62,683     19,491,302     (16,067,310)     3,486,675
Net proceeds from public offering of
  common stock . . . . . . . . . . . . . . . . . . . . . . .   2,200,000       44,000     19,740,497              --     19,784,497
Issuance of common stock upon exercise of options
  and warrants . . . . . . . . . . . . . . . . . . . . . . .      39,536          793        175,550              --        176,343
Issuance of common stock in connection with acquisition
  of WJDM, Elizabeth, New Jersey . . . . . . . . . . . . . .     270,468        5,409      2,494,591              --      2,500,000
Issuance of common stock in connection with acquisition
  of WPWA - Chester, Pennsylvania. . . . . . . . . . . . . .      79,052        1,581        498,419              --        500,000
Issuance of common stock in connection with acquisition
  of WAUR-AM - Sandwich, Illinois. . . . . . . . . . . . . .      75,000        1,500        289,420              --        290,920
Issuance of stock warrants in connection with bridge
  loan financing . . . . . . . . . . . . . . . . . . . . . .          --           --         85,313              --         85,313
Accretion of redeemable convertible preferred stock. . . . .          --           --             --        (368,757)      (368,757)
Net loss . . . . . . . . . . . . . . . . . . . . . . . . . .          --           --             --      (9,867,879)    (9,867,879)
                                                            ------------    ---------    -----------    ------------   ------------
Balance at December 31, 1996 . . . . . . . . . . . . . . . .   5,798,280    $115,966     $42,775,092    $(26,303,946)   $16,587,112
                                                            ------------    ---------    -----------    ------------   ------------
                                                            ------------    ---------    -----------    ------------   ------------
</TABLE>

        See accompanying notes to the consolidated financial statements.

                                      31
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                           YEARS ENDED DECEMBER 31,
                                                                       -------------------------------
                                                                           1996                1995
                                                                       ------------         -----------
<S>                                                                    <C>                  <C>
OPERATING ACTIVITIES:
   Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . .       $ (9,867,879)        $(6,107,777)
   Adjustments to reconcile net loss to net
      cash used in operating activities:
         Loss on sale of assets. . . . . . . . . . . . . . . . .                 --              31,423
         Provision for doubtful accounts . . . . . . . . . . . .             22,000                   -
         Depreciation and amortization . . . . . . . . . . . . .          1,500,504             936,822
         Net barter activity . . . . . . . . . . . . . . . . . .            (14,177)             11,927
         Stock option and stock award compensation . . . . . . .                 --              24,991
         Amortization and write-off of deferred expenses . . . .          2,288,141             103,086
         Interest expense on bridge loan warrants. . . . . . . .             85,313             697,350
         Decrease (increase) in:
             Accounts receivable . . . . . . . . . . . . . . . .           (713,183)           (138,480)
             Other receivables . . . . . . . . . . . . . . . . .             49,576              (6,586)
             Prepaid expenses. . . . . . . . . . . . . . . . . .            517,291            (352,382)
             Inventory . . . . . . . . . . . . . . . . . . . . .             74,046                 372
         Increase (decrease) in:
             Accounts payable - trade. . . . . . . . . . . . . .            516,750             183,573
             Accrued interest. . . . . . . . . . . . . . . . . .           (217,243)            424,906
             Other accrued expenses. . . . . . . . . . . . . . .            266,823              15,700
                                                                        -----------         -----------
                 Net cash used in operating activities . . . . .         (5,492,038)         (4,175,075)
                                                                        -----------         -----------
 INVESTING ACTIVITIES:
   Purchase of property and equipment. . . . . . . . . . . . . .           (607,471)           (194,285)
   Proceeds from disposal of property and equipment. . . . . . .                 --              27,154
   Sale of radio station . . . . . . . . . . . . . . . . . . . .                 --             700,000
   Acquisition of radio broadcasting 
      licenses and certain related assets. . . . . . . . . . . .        (10,309,654)            (46,730)
   Investment in other intangible assets . . . . . . . . . . . .           (261,056)            (39,267)
                                                                        -----------         -----------
             Net cash used in investing activities . . . . . . .        (11,178,181)            446,872
                                                                        -----------         -----------
FINANCING ACTIVITIES:
   Increase in line of credit. . . . . . . . . . . . . . . . . .            164,162                  --
   Repayment of long-term debt . . . . . . . . . . . . . . . . .           (977,237)           (528,456)
   Repayment of capital lease obligation . . . . . . . . . . . .            (29,205)            (41,912)
   Proceeds from issuance of common stock. . . . . . . . . . . .         19,960,840              17,130
   Proceeds from issuance of debt. . . . . . . . . . . . . . . .          8,400,000           4,625,000
   Repayment of short-term debt. . . . . . . . . . . . . . . . .         (5,450,000)                 --
   Redemption of Preferred Stock . . . . . . . . . . . . . . . .         (2,615,595)                 --
                                                                        -----------         -----------
             Net cash provided by financing activities . . . . .         19,452,965           4,071,762
                                                                        -----------         -----------

Increase in cash and cash equivalents. . . . . . . . . . . . . .          2,782,746             343,559
Cash and cash equivalents at beginning of year . . . . . . . . .            587,292             243,733
                                                                        -----------         -----------
Cash and cash equivalents at end of year . . . . . . . . . . . .       $  3,370,038         $   587,292
                                                                        -----------         -----------
                                                                        -----------         -----------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid during the year for interest. . . . . . . . . . . .       $    696,347         $    66,642
                                                                        -----------         -----------
                                                                        -----------         -----------
</TABLE>

        See accompanying notes to the consolidated financial statements.

                                      32

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
  During the year ended December 31, 1996:

    The Company recognized revenues of $640,903 and expenses of $626,726
    through barter activity.

    The Company issued 424,520 shares of common stock valued at $3,290,920
    and incurred a covenant not-to-compete liability with an estimated net
    present value of $1,072,284 related to the acquisition of radio
    broadcast licenses and property and equipment.

    The Company incurred capital lease liabilities totaling $45,680 and a
    note payable of $250,000 related to the acquisition of property and
    equipment.

    The Company's redeemable convertible preferred stock accreted $368,757 
    during the year.

        See accompanying notes to the consolidated financial statements.


                                      33

<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)


SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
During the year ended December 31, 1995:

  The Company recognized revenues of $1,027,587, incurred expenses of
  $1,039,514 and sold $10,467 of goods through barter activity.

  The Company granted 3,375 shares to a key employee of the Company under a
  1994 agreement.  The Company accrued $23,944 during 1994 for this grant and
  incurred an additional $17,400 of expense in 1995.

  The Company granted options to purchase 11,250 shares of common stock to
  directors of the Company.  An expense of $43,125 was recognized due to the
  exercise price of the option being below market price on the date of grant.

  The Company issued warrants to purchase 593,541 shares of common stock in
  conjunction with obtaining Bridge Loan financing.  A value of $860,858 was
  assigned to these warrants.

  The Company's redeemable convertible preferred stock accreted $151,474
  during the year.

  The Company converted $3,142,349 of debt and accrued interest to equity.

  Warrants to purchase 1,088,684 shares of common stock, valued at $2,220,915,
  were issued in exchange for a joint operations agreement.

  The litigation settlements accrued for during 1994 were reclassed to long-
  term debt as a result of the amendment signed during 1995.

  The Company issued 35,573 shares of its common stock valued at $365,007 and
  assumed notes payable of the seller totaling $520,838 in connection with the
  acquisition of radio broadcast licenses and certain related assets.

  The Company incurred capital lease liabilities totaling $62,514 and a note
  payable of $17,115 in exchange for equipment.

        See accompanying notes to the consolidated financial statements.


                                      34

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          Description of Business:

            Children's Broadcasting Corporation (the "Company") is a full-
            time national broadcaster of children's radio programming in
            the United States.  The Company develops, produces and
            distributes programming that is entertaining and informative
            and directed to the interests and radio listening patterns of
            pre-teenage children and their families.  The Company's Radio
            AAHS format provides 24-hour programming featuring music,
            stories, call-in segments, quizzes and current events features. 
            The programming varies by time of day in order to attract that
            component of its prospective audience most likely to be
            listening.  The programming originates at the Company's
            flagship station, WWTC in Minneapolis, and is distributed via
            satellite to a network of radio stations around the country,
            which includes stations owned or operated by the Company as
            well as affiliated stations owned by third parties.

          Consolidated Financial Statements:
          
            The financial statements include the accounts of the Company
            and all wholly-owned subsidiaries.  All references to the
            Company in these financial statements relate to the
            consolidated entity.  All significant intercompany accounts and
            transactions are eliminated in consolidation.

          Cash and Cash Equivalents:

            The Company considers all highly liquid investments with a
            maturity of three months or less when purchased to be cash
            equivalents.
            
          Property, Equipment and Intangible Assets:
          
            Property, equipment and intangible assets are stated at cost. 
            Depreciation and amortization are computed using the straight-
            line method and are charged to expense based upon the estimated
            useful lives of the assets.  Expenditures for additions and
            improvements are capitalized, while repairs and maintenance are
            expensed as incurred.
            
          Revenue:
          
            The Company reports revenue net of commissions withheld by
            advertising agencies.
            
          Barter Transactions:
            
            Included in revenues and expenses are nonmonetary transactions
            arising from on-air advertising time bartered by the Company
            for certain goods and services.


                                      35

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          Barter Transactions (continued):

            Revenue from such "barter" transactions is based on the fair
            market value of the goods and services received, and is
            recognized when the related advertisements are broadcast. 
            Expense or capitalization related to the usage of such goods
            and services is recognized when they are used or placed in
            service.
            
            The following represents the barter activity for the respective
            years:

            Barter activity, net - January 1, 1995           $    45,829
               Barter revenues                                 1,027,587
               Barter expenses                                (1,039,514)
               Sale of station WDCT                              (10,467)
                                                             -----------

            Barter activity, net - December 31, 1995              23,435
               Barter revenues                                   640,903
               Barter expenses                                  (626,726)
                                                             -----------

            Barter activity, net - December 31, 1996         $    37,612
                                                             -----------
                                                             -----------
          Net Loss Per Share:
            
            Net loss per share is computed based on the weighted average
            number of shares outstanding during the period.  Outstanding
            options and warrants are not considered as their effect would
            be anti-dilutive.
            
          Reverse Stock Split:
            
            On January 11, 1996, the Company's Board of Directors approved
            a one-for-two reverse stock split of the Company's common stock
            effective January 23, 1996, and simultaneously approved an
            increase of the par value of the common stock to $.02 per
            share.  Accordingly, all share, per share, weighted average
            share, stock option and stock warrant information has been
            restated to reflect the split.

          Income Taxes:
            
            The Company accounts for income taxes using the liability
            method.  Deferred income taxes are provided for temporary
            differences between financial reporting and tax basis of assets
            and liabilities.


                                      36

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1:   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          Concentration of Credit Risk:
            
            Financial instruments that potentially subject the Company to
            concentration of credit risk consist principally of accounts
            receivable.  Accounts receivable arise from sale of on-air
            advertising time to the Company's customer base located
            throughout the network broadcast area.  The Company performs
            ongoing credit evaluations of its customers' financial
            condition, and generally requires no collateral from its
            customers.  The Company's credit losses are subject to general
            economic conditions of the various retail and services provider
            industries represented in its customer base.

          Use of Estimates:
            
            The preparation of financial statements in conformity with
            generally accepted accounting principles requires management to
            make estimates and assumptions that affect the amounts reported
            in the financial statements and accompanying notes.  Actual
            results could differ from those estimates.

          New Pronouncements:
            
            Effective January 1, 1996, the Company adopted SFAS No. 121,
            "Accounting for the Impairment of Long-lived Assets and for
            Long-lived Assets to be Disposed of".  The new standard
            establishes new guidelines regarding when impairment losses on
            long-lived assets, which include property and equipment,
            certain identifiable intangible assets and goodwill, should be
            recognized and how impairment losses should be measured.  The
            adoption of this standard did not have an impact on the
            Company's financial position or results of operations.
            
            Effective January 1, 1996, the Company adopted the disclosure
            requirements of SFAS No. 123, "Accounting for Stock-Based
            Compensation".  SFAS No. 123 establishes a new, fair value-
            based method of measuring stock-based compensation, but does
            not require an entity to adopt the new method for preparing its
            basic financial statements.  For entities not adopting the new
            method for preparing basic financial statements, SFAS No. 123
            requires disclosures in the footnotes of pro forma net earnings
            and earnings per share information as if the fair value-based
            method had been adopted.

          Reclassifications:
            
            Certain amounts in the 1995 financial statements have been
            reclassified to conform with the 1996 presentation.  These
            reclassifications have no effect on the accumulated deficit or
            net loss previously reported.

                                      37

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2:   CONTINUED EXISTENCE AND MANAGEMENT'S PLAN

            During 1996, the Company incurred a net loss of $9,867,879 and 
            a negative cash flow from operations of $5,492,038, resulting 
            in a working capital position of negative $5,489,229 and an 
            accumulated deficit totaling $26,303,946 at December 31, 1996. 
            Given these circumstances and the Company's expected working 
            capital losses in 1997, additional capital will be necessary to 
            sustain the Company's operations.
            
            In this regard, management has continued its efforts to secure
            the funding holdbacks of the finance company term note payable
            which totaled $4,000,000 at December 31, 1996. In February
            1997, the Company received an additional $2,500,000 of the term
            loan while $1,500,000 continues to be held back at February 28,
            1997 (Note 8). During 1996, management also engaged investment
            bankers to explore strategic alternatives. These investment
            bankers continue to hold discussions with various potential
            strategic partners with a view toward entering into various
            joint venture, sale or merger transactions.

            Management believes the amount of cash required by the
            Company's operations will decline in 1997 as a result of
            increased advertiser acceptance of its children's radio format.
            Further, management believes that this decline in operating
            cash requirements when combined with proceeds from the finance
            company term loan and from potential transactions resulting
            from its investment banker relationships will allow for
            adequate funding of the Company's cash requirements through
            December 31, 1997, although no assurance regarding the success
            of these efforts can be provided at this time.


            In the event that management's plans as described above are not 
            successful, the Company may be forced to curtail acquisitions 
            or other projects, sell or lease current assets, delay certain 
            capital projects, or be forced to reduce its operations. The 
            consolidated financial statements do not contain any 
            adjustments which might be necessary if the Company is unable 
            to continue as a going concern.

NOTE 3:   ACQUISITIONS AND LOCAL PROGRAMMING AND MARKETING AGREEMENTS

          KKYD-AM, Denver, Colorado:

            In October 1994, the Company signed an agreement to operate
            KKYD-AM radio station under a Local Programming and Marketing
            Agreement (LMA) for a period of five years beginning November
            1, 1994.  Under the LMA, monthly payments of $7,900 are made by
            the Company to cover the operating expenses of the station. 
            The Company operated the station under the LMA agreement until
            November 1, 1995, when the Company executed a previously signed
            asset purchase agreement.  The consideration for the
            acquisition aggregated $932,575 consisting of cash payments
            totaling $46,730, the assumption of two notes payable of the
            seller in the amounts of $465,000 and $55,838, and the issuance
            of 35,573 shares of common stock valued at $365,007.  The
            $932,575 purchase price was allocated based upon the estimated
            fair market value of the assets acquired, consisting of a
            broadcast license of $819,495 a covenant not-to-compete of
            $55,838 and property and equipment totaling $57,242.

                                      38






<PAGE>



                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3:   ACQUISITIONS AND LOCAL PROGRAMMING AND MARKETING AGREEMENTS
          (CONTINUED)

          KCAZ-AM, Mission, Kansas:
          
            In September 1994, the Company signed an agreement to operate
            KCAZ-AM radio station under an LMA for a period of five years
            beginning October 1, 1994.  Under the LMA, monthly payments of
            $8,200 are made by the Company to cover the operating expenses
            of the station.  If these payments are not sufficient to cover
            operating expenditures, additional amounts are paid.  No
            additional amounts were paid during the years ended 
            December 31, 1996 and 1995.

          WJDM-AM, Elizabeth, New Jersey:
          
            In June 1996, the Company acquired all of the issued and
            outstanding shares of common stock of Radio Elizabeth, Inc.
            which holds the radio broadcast license for WJDM-AM and a
            special temporary authorization for an expanded band radio
            frequency.  The consideration for the acquisition aggregated
            $11,580,000 consisting of 270,468 shares of common stock valued
            at $2,500,000, cash payments totaling $7,580,000 and payments
            totaling $1,500,000 pursuant to a ten year covenant not-to-
            compete agreement.  The $11,580,000 purchase price and related
            acquisition expenses incurred of $227,784 were allocated based
            upon the fair market value of the assets acquired, consisting
            of broadcast licenses of $10,179,984, property and equipment
            aggregating $140,000, and a covenant not-to-compete of
            $1,072,284 based upon the net preset value of the payments due
            under the agreement. 
            
            During the period February to June 1996, the Company operated
            the station on behalf of the seller pursuant to a LMA. 
            Additionally, the Company has agreed to allow the seller to
            continue operation over the existing licensed frequency
            pursuant to a LMA for so long as dual broadcast operations over
            the original and expanded band frequencies are allowed by the
            FCC, up to a maximum of five years, for nominal consideration.

          WCAR-AM, Livonia, Michigan:
          
            In June 1996, the Company acquired the radio broadcast license
            and certain other assets of the radio station WCAR-AM for
            $1,500,000 in cash.  The purchase price and acquisition
            expenses incurred of $70,920 were allocated based upon the fair
            market value of the assets acquired consisting of a broadcast
            license of $1,251,360 and property and equipment totaling
            $319,560.


                                      39

<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3:   ACQUISITIONS AND LOCAL PROGRAMMING AND MARKETING AGREEMENTS
          (CONTINUED)

          WPWA-AM, Chester, Pennsylvania:
          
            In September 1996, the Company acquired the radio broadcast
            licenses and certain other assets of the radio station WPWA-AM. 
            The consideration for the acquisition aggregated $1,320,000
            consisting of 79,052 shares of common stock valued at $500,000
            and cash payments totaling $820,000.  The purchase price and
            related acquisition expenses incurred of $17,750 were allocated
            based upon the fair market value of the assets acquired
            consisting of a broadcast license of $923,200 and property and
            equipment totaling $414,550.
            
          WAUR-AM, Sandwich, Illinois:
          
            In September 1996, the Company entered into an asset purchase
            agreement to acquire the radio broadcast license and certain
            other assets of the radio station WAUR-AM.  The consideration
            for the acquisition aggregated $3,900,000 consisting of cash
            payments totaling $2,000,000, a $1,400,000 note payable and
            payments totaling $500,000 pursuant to a ten year covenant not-
            to-compete agreement.  During 1996, the Company satisfied a
            portion of the purchase price by issuing 75,000 shares of its
            common stock valued at $290,920 and making a cash payment of
            $81,000.  Subsequently, the acquisition was completed in
            January, 1997.

          KMUS-AM, Muskogee, Oklahoma:
          
            On December 31, 1996, the Company entered into an asset
            purchase agreement to acquire the radio broadcast license and
            certain other assets of the radio station KMUS-AM for $400,000
            payable with 82,051 shares of common stock.  In January 1997,
            the Company issued 82,051 shares of common stock to the seller
            in exchange for a subscription note receivable of $400,000
            which bears interest at a variable rate (11.0% at January 11,
            1997).  The Company expects that the seller will satisfy the
            subscription note receivable through transfer of the station
            assets pursuant to the aforementioned asset purchase agreement.

                                      40

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 3:   ACQUISITIONS AND LOCAL PROGRAMMING AND MARKETING AGREEMENTS
          (CONTINUED)

          The unaudited pro forma results of operations which follow assume that
          the acquisitions of WJDM-AM, WCAR-AM and WPWA-AM had occurred at
          January 1, 1995.  In addition to combining the historical results of
          operations of the Company and the acquired businesses, the pro forma
          calculations include adjustments for the estimated effect on the
          historical results of operations for depreciation, interest and
          issuance of common stock related to the business acquisitions.

                                                 1996           1995
                                            ------------    -----------

            Revenues                        $  6,086,647    $ 5,926,900
            Loss from operations              (9,787,680)    (5,484,798)
            Net Loss                         (10,149,348)    (6,693,061)
            Net loss per share                     (1.82)         (1.56)
            Weighted average number of
              shares outstanding               5,570,000      4,287,500


          The unaudited proforma results do not purport to be 
          indicative of the results of operations which actually would 
          have resulted had the acquisitions occurred on January 1, 1995 
          or of future results of operations of the consolidated entities.



NOTE 4:   PROPERTY AND EQUIPMENT

          Property and equipment consisted of the following at December 31:
<TABLE>
<CAPTION>
                                                                                 ESTIMATED
                                                                                USEFUL LIFE
                                                     1996           1995         IN YEARS
                                                  ----------     ----------     -----------
          <S>                                     <C>            <C>              <C> 

          Land . . . . . . . . . . . . . . .      $  568,462     $  241,966            
          Buildings. . . . . . . . . . . . .         742,962        215,313          30
          Studio and broadcast equipment . .       2,162,022      1,745,346        5-10
          Towers . . . . . . . . . . . . . .         943,328        741,668          13
          Office equipment . . . . . . . . .       1,102,632        909,491           5
          Leasehold improvements . . . . . .         211,998        150,269           5
          Equipment under capital leases . .         172,391        126,711           5
                                                  ----------     ---------- 
                                                   5,903,795      4,130,764            
          Less accumulated depreciation. . .       1,628,864      1,046,995            
                                                  ----------     ---------- 

          Property and equipment, net. . . .      $4,274,931     $3,083,769
                                                  ----------     ---------- 
                                                  ----------     ---------- 

</TABLE>


          Depreciation expense, including that on equipment under capital
          leases, was $586,901 and $510,035 for the years ended 
          December 31, 1996 and 1995, respectively.
          
          Accumulated depreciation on the equipment under capital leases
          was $65,567 and $37,975 at December 31, 1996 and 1995,
          respectively.


                                      41

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5:   INTANGIBLE ASSETS

          Intangible assets consisted of the following at December 31:
<TABLE>
<CAPTION>
                                                                                 ESTIMATED
                                                                                USEFUL LIFE
                                                     1996           1995         IN YEARS
                                                 -----------    ----------     -----------
          <S>                                     <C>            <C>              <C>
          Broadcast license. . . . . . . . .     $17,671,494     $5,301,609          20
          Less accumulated amortization. . .         946,841        332,036
                                                 -----------     ----------
          Broadcast licenses, net. . . . . .     $16,724,653     $4,969,573
                                                 -----------     ----------
                                                 -----------     ----------

          Trademarks and tradenames. . . . .     $   443,380     $  443,380           6
          Non-compete agreement. . . . . . .       1,619,755        547,471        2-10
          Other. . . . . . . . . . . . . . .       1,110,615        132,542           5
                                                 -----------     ----------
                                                   3,173,750      1,123,393
          Less accumulated amortization. . .         660,211        385,173
                                                 -----------     ----------
          Intangible assets, net . . . . . .     $ 2,513,539     $  738,220
                                                 -----------     ----------
                                                 -----------     ----------
</TABLE>

          Amortization expense related to the intangible assets totaled
          $913,603 and $426,787 for the years ended December 31, 1996 and
          1995, respectively.


NOTE 6:   SHORT-TERM DEBT

          Short-term debt consisted of the following at December 31:

<TABLE>
<CAPTION>
                                                                      1996         1995
                                                                   ----------   ----------
          <S>                                                      <C>          <C>
          Bridge Loan Series I, interest at 10%. . . . . . .             --     $1,250,000
          Bridge Loan Series II, interest at 10% . . . . . .             --        400,000
          Note payable, interest at 8% . . . . . . . . . . .             --        500,000
          Note payable to a director of the Company, 
            interest at 10%. . . . . . . . . . . . . . . . .             --        900,000
          Note payable, interest at 10%. . . . . . . . . . .             --        500,000
          Note payable, interest at 10%. . . . . . . . . . .             --      1,000,000
                                                                   ----------   ----------
                                                                 $       --   $  4,550,000
                                                                   ----------   ----------
                                                                   ----------   ----------
</TABLE>

          In January 1996, the Company borrowed $750,000 pursuant to a
          promissory note with interest at 6%.  Additionally, in March
          1996, the Company borrowed $150,000 from a director of the
          Company pursuant to a promissory note with interest at 10%.  All
          amounts due under short-term notes payable were repaid in March
          1996 after the completion of a public offering of the Company's
          common stock.


                                       42
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 7:   LINE OF CREDIT
          
          In November 1996, the Company obtained a discretionary line of
          credit pursuant to the finance company credit agreement (Note 8). 
          The line of credit is limited to the lessor of $1,000,000 or a
          percentage of accounts receivable.  At December 31, 1996, the
          maximum credit available was approximately $780,000 of which
          $615,838 was unused.  Interest is  charged at a variable rate
          (11.0% at December 31, 1996). 

NOTE 8:   LONG-TERM DEBT

          Long-term debt consisted of the following at December 31:

<TABLE>
<CAPTION>
                                                                         1996           1995
                                                                      ----------     ----------
          <S>                                                         <C>            <C>
          Term note payable pursuant to the finance
          company credit agreement, interest at a
          variable rate (11.0% at December 31, 1996),
          payable in monthly installments of $220,100
          plus applicable interest beginning June 1997
          through November 2000 when the remaining 
          balance is payable in full. Due to the 
          recurring requirement to meet certain 
          restrictive financial covenants, this entire 
          indebtedness is classified as current at 
          December 31, 1996. . . . . . . . . . . . . . . . . . .      $7,885,000     $       --
          

          Covenant not-to-compete, non-interest bearing,
          payable in quarterly installments of $37,500
          through June 2006, less unamortized discount
          at 9.25% ($390,514 at December 31, 1996).. . . . . . .       1,034,486             --

          Note payable due to a bank, interest at 9.25%,
          payable in monthly installments of principle
          and interest totaling $2,164 through 
          September 2021, secured by the real property
          of station KKYD-AM in Denver.. . . . . .                       249,414             --

          Note payable bearing interest at 9%, payable in
          annual installments totaling $30,000 through May
          2000 when the remaining balance is payable in full.
          The note payable is secured by substantially all
          corporate assets and real property owned by the
          majority shareholder.. . . . . . . . . . . . . . . . .         120,471        138,047

          Various unsecured installment notes payable,
          bearing interest from 0% to 8.5% and due at various
          maturities through September 2001. . . . . . . . . . .         103,903        183,467

          Various secured installment notes payable, bearing 
          interest from 8.4% to 9.25% and due at various 
          maturities through November 1997.. . . . . . . . . . .           6,476         27,660
</TABLE>

                                       43
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8:   LONG-TERM DEBT (CONTINUED)

<TABLE>
<CAPTION>
                                                                         1996           1995
                                                                      ----------     ----------
          <S>                                                         <C>            <C>

          Covenants not-to-compete bearing interest at 7%.
          The obligations were repaid after completion of
          the finance company note payable . . . . . . . . . . .              --        420,529

          Note payable bearing interest at 9.75%.  The note
          payable was repaid after completion of the finance
          company note payable.. . . . . . . . . . . . . . . . .              --        400,000
                                                                      ----------     ----------
                                                                       9,399,750      1,169,703
          Less current portion . . . . . . . . . . . . . . . . .       8,033,758        297,365
                                                                      ----------     ----------
          Long-term debt, less current portion . . . . . . . . .      $1,365,992     $  872,338
                                                                      ----------     ----------
                                                                      ----------     ----------
</TABLE>

          In November 1996, the Company entered into an agreement with a 
          finance company  (the "Credit Agreement") under which three credit 
          facilities (the "Facilities") were established.  The Facilities 
          include a $11,500,000 term note payable, a $1,000,000 line of 
          credit (Note 7), and a $4,000,000 acquisition facility which was 
          unused at December 31, 1996.  The Facilities mature on November 
          26, 2000 and are subject to certain restrictive covenants.  The 
          restrictive covenants include, but are not limited to, the 
          following:  the Company may incur additional indebtedness or liens 
          on its assets only under specified circumstances, must maintain 
          the principle nature of its business, cannot dispose of 
          significant assets, must maintain stockholders equity of at least 
          $14,100,000, must maintain working capital of at least $2,000,000, 
          and may not make capital expenditures in excess of $1,250,000 
          during 1997.  As of December 31, 1996, the Company had not met 
          certain of the covenant requirements; however, on March 27, 1997, 
          the finance company waived its rights pursuant to these 
          violations. Pursuant to generally accepted accounting principles
          (EITF No. 86-30), if similar restrictive covenants must be met at 
          future interim periods, the debt must continue to be classified 
          as current unless it is probable that the Company will satisfy 
          the covenants in the future or the finance company agrees to 
          waive its rights to such potential future covenant violations. 
          The finance company would not provide the Company with 
          such a waiver and accordingly, the Company has reflected all 
          related outstanding debt as a current liability on the 
          accompanying consolidated balance sheet.  The Company's 
          indebtedness under the Facilities is secured by substantially all 
          the assets of the Company and its subsidiaries, by a pledge of 
          its subsidiaries' stock and by a guarantee of its subsidiaries. 
          Approximately $4,000,000 of the term note payable proceeds were 
          held back by the finance company pending performance by the 
          Company of certain post-closing conditions.  In February 1997, 
          the Company satisfied certain of these conditions and received an 
          additional advance of $2,500,000 while $1,500,000 continues to be 
          held back at February 28, 1997.  

                                       44
<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 8:   LONG-TERM DEBT (CONTINUED)

          Future maturities of long-term debt, including classification
          of the entire term note payable to the finance company
          (aggregating $7,885,000 at December 31, 1996) as a current 
          obligation, are as follows:
          
               Year ending December 31:
                    1997 . . . . . . . . . .      $8,033,758
                    1998 . . . . . . . . . .         141,241
                    1999 . . . . . . . . . .         134,752
                    2000 . . . . . . . . . .         173,113
                    2001 . . . . . . . . . .         109,040
                    Thereafter . . . . . . .         807,846
                                                  ----------
                                                  $9,399,750
                                                  ----------
                                                  ----------
          The Company believes that the carrying value of the debt
          approximates its fair market value at December 31, 1996, as the
          Company's borrowing rate has not changed substantially since the
          issuance of the debt.
          
NOTE 9:   OBLIGATIONS UNDER CAPITAL LEASES

          The Company leases certain computer equipment under capital
          leases expiring through October 2001.  Future minimum lease
          payments for each of the next five years are as follows:
          
               Year ending December 31:
                    1997 . . . . . . . . . . . . . . . . . . .     $    49,012
                    1998 . . . . . . . . . . . . . . . . . . .          35,593
                    1999 . . . . . . . . . . . . . . . . . . .          29,754
                    2000 . . . . . . . . . . . . . . . . . . .          13,627
                    2001 . . . . . . . . . . . . . . . . . . .          11,955
                                                                   -----------
               Total minimum lease payments. . . . . . . . . .         139,941
               Less amount representing interest . . . . . . .         (34,446)
                                                                   -----------
               Present value of net minimum lease payments . .         105,495
               Less current portion. . . . . . . . . . . . . .         (34,705)
                                                                   -----------
               Long-term portion . . . . . . . . . . . . . . .     $    70,790
                                                                   -----------
                                                                   -----------

NOTE 10:  COMMITMENTS AND CONTINGENCIES

          Operating Leases and Other Commitments:
          
            The Company leases office, broadcast space and a transmitter
            site from related parties, including the Company's majority
            shareholder.  Other commitments include office equipment,
            satellite transmission rights, local programming and marketing
            agreements, license agreements and similar type contracts.


                                       45
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 10:  COMMITMENTS AND CONTINGENCIES (CONTINUED)
          Operating Leases and Other Commitments: (Continued)

            Future minimum lease and other commitment payments are as follows
            for the years ending December 31:
            
            
                                  RELATED          THIRD              
                                  PARTIES         PARTIES           TOTAL
                               ----------       ----------       ----------
                   1997        $  284,000       $  534,145       $  818,145
                   1998           300,000          384,467          684,467
                   1999           313,000          269,006          582,006
                   2000           324,000           79,651          403,651
                   2001           280,000           65,751          345,751
                               ----------       ----------       ----------
                               $1,501,000       $1,333,020       $2,834,020
                               ----------       ----------       ----------
                               ----------       ----------       ----------

            Total rent expense was $792,069 and $571,765 for the years
            ended December 31, 1996 and 1995, respectively.  Rent expense
            to related parties during those same years was $244,518 and
            $148,403, respectively.
            
          Litigation Settlements:
            
            In February 1995, the Company settled two separate employment
            disputes.  One settlement requires the Company to pay $67,000
            in cash and allow the exercise of options to purchase 2,500
            shares of the Company's common stock.  The second settlement
            requires the Company to pay $40,000 in cash, to deliver common
            stock with a total value of $117,000 as of the settlement date
            and to issue a $77,000 note, payable over two years.

            During 1995, the Company completed performance of the first
            settlement agreement.  The second agreement was amended to
            require the Company to issue two $42,000 non-interest bearing
            notes payable over two years beginning April for 1995, to issue
            an $85,000 note with interest at 8.5% interest payable over
            three years beginning August 1, 1995 and a $78,500 note with
            interest at 8% payable over five years beginning October 1,
            1995.  Additional expense of $10,570 was recognized during 1995
            ad a result of this amendment.
            
          AAHS Children's Foundation:
          
            In December 1994, the AAHS Children's Foundation was
            incorporated and the Company's board of directors authorized
            the contribution of 25,000 shares of the Company's common stock
            to capitalize the Foundation.  No shares have been issued as of
            December 31, 1996.  A contribution expense will be recorded for
            the fair market value of the shares on the date the shares are
            actually issued.


                                       46
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 10:  COMMITMENTS AND CONTINGENCIES (CONTINUED)

          Pending Litigation:
          
            Following the termination of the ABC Radio Network's Joint
            Operations Agreement (Note 12) by ABC, the Company filed a
            lawsuit against The Walt Disney Company and ABC for relief and
            to recover damages for their alleged attempts to misappropriate
            the Company's confidential information and trade secrets
            acquired through their strategic relationship with the Company
            in order to unfairly compete with the Company.  There can be no
            assurance that the Company will prevail in this litigation or
            recover any of the damages sought.  Additionally, the Company
            authorized the issuance of up to 200,000 shares of the
            Company's common stock for payment of the legal fees associated
            with this litigation, none of which were issued at December 31,
            1996.

          Transaction Commissions:
          
            During 1996, the Company has entered into agreements with two
            brokers whereby the brokers will receive a commission in the
            event of the completion of certain defined financing, radio
            station sale, and strategic partnership transactions with
            specified parties.  As of December 31, 1996, no amounts were
            due under the agreements.

          401(k) Savings/Profit-Sharing Plan

            The Company has a 401(k) plan available to all employees
            meeting certain service requirements.  Eligible employees may
            contribute a portion of their annual salary to the plan,
            subject to certain limitations.  The Company may make matching
            contributions and also may provide profit-sharing contributions
            at the discretion of its board of directors.  Employees become
            fully vested in the Company contributions after five years of
            service.  There have been no Company contributions in 1996 or
            1995.

NOTE 11:  REDEEMABLE CONVERTIBLE PREFERRED STOCK

                                       47
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 11:  REDEEMABLE CONVERTIBLE PREFERRED STOCK (CONTINUED)

          On August 23, 1994, the Company issued 290,213 shares of
          redeemable convertible preferred stock in partial payment for
          acquiring certain assets and liabilities of Orange County
          Broadcasting Corporation.  This stock was redeemed in November
          1996 for consideration totaling $2,615,595 utilizing funds
          received in connection with the Company's finance company note
          payable (Note 8).  For financial reporting purposes, the
          preferred stock had been discounted from its stated value of $10
          per share at the redemption date, originally five years from the
          date of issuance to its present value using a discount rate of
          7%.  Prior to the redemption, this balance had been accreted to
          its stated value over the original five-year nonredeemable period.
          
NOTE 12:  SHAREHOLDERS' EQUITY

          Common Stock:
          
            The Company has authorized 50,000,000 shares of common stock at
            $.02 par value.  The Company has issued 5,609,239 voting shares
            of which 5,609,239 and 2,945,183 are outstanding at December
            31, 1996 and 1995, respectively, and 189,041 nonvoting shares
            of which all are outstanding at December 31, 1996 and 1995,
            respectively.

          Public Securities Offering:
          
            In March 1996, the Company issued 2,200,000 shares of its
            common stock at a price of $10 per share resulting in proceeds
            net of commission and other direct expenses (aggregating
            $2,215,503) of $19,784,497.  Additionally, the direct public
            offering expenses include payment of $100,000 to a corporation
            related through common control as a bonus to that company for
            the contributions its employee made towards the successful
            completion of the offering.
            
          Incentive and Non-Qualified Stock Options Plans:
          
            The Company established a stock option plan in 1991 to provide
            incentives to employees whereby 100,000 shares of the Company's
            common stock have been granted.  The options are exercisable on
            the date of grant and are generally valued at the fair market
            value of the stock on the date of grant.  The options expire on
            various dates through January 2005.
            
            During 1991, the Company also established a plan to grant non-
            qualified stock options to key employees and directors of the
            Company.  These options become exercisable through 1996 and
            expire through July 2003.


                                       48
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




NOTE 12:  SHAREHOLDERS' EQUITY (CONTINUED)
          Incentive and Non-Qualified Stock Options Plans (Continued)

            In March 1994, the board adopted the 1994 Stock Option Plan
            whereby 1,000,000 shares of the Company's common stock have
            been reserved.  The options can be either incentive stock
            options or nonstatutory options and are generally valued at the
            fair market value of the stock on the date of grant.  The
            options vest over a three year period and expire through
            December 2001.
            
            In May 1994 the board adopted the 1994 Director Stock Option
            Plan whereby 125,000 shares of the Company's common stock have
            been reserved.  The plan provides for automatic grants of non-
            qualified options to purchase 3,750 shares to outside directors
            upon first becoming a director and an additional 3,750 shares
            upon each anniversary of the original grant.  The shares become
            exercisable one year from the date of grant and expire five
            years thereafter.

            In May 1996 the Board adopted the 1996 employee stock purchase
            plan whereby 400,000 shares of the Company's common stock have
            been reserved.  The reserved shares may be purchased at their
            fair market value during specified offering periods.  No shares
            were issued under the plan during 1996.

            A summary of the status of the Company's stock option 
            plans as of December 31, 1996 and 1995 and changes during the 
            years ending on those dates is presented below:
  

<TABLE>
<CAPTION>


                                               1996                               1995
                                   ------------------------------     ---------------------------
                                                 Weighted-Average                Weighted-Average
Plan Option                          Shares       Exercise Price       Shares     Exercise Price
- -----------                        ----------  ------------------    ----------  ----------------
<S>                                <C>            <C>                 <C>        <C>   
Outstanding at beginning of year      570,316            $ 6.71          363,816         $5.70
Granted                               831,015              5.24          213,750          8.29
Exercised                             (21,782)             7.94           (7,250)         2.36
Forfeited                             (35,743)             7.36               --            --
                                    ---------                            -------          

Outstanding at end of year          1,343,806              5.74          570,316          6.71
                                    ---------                            -------          
                                    ---------                            -------          
Options exercisable at year end       436,425              6.33          325,400          5.79
Weighted-average fair value of
 options granted during the year        $2.56                              $4.50

</TABLE>

          The following table summarizes information about stock options
          outstanding at December 31, 1996:


<TABLE>
<CAPTION>
                               Options Outstanding                        Options Exercisable
                 -------------------------------------------------   -----------------------------
                   Number      Weighted-Average                        Number
   Range of      Outstanding     Remaining         Weighted-Average  Exercisable  Weighted-Average
Exercise Prices  at 12/31/96   Contractual Life     Exercise Price   at 12/31/96   Exercise Price
- ---------------  -----------  -----------------    ----------------  -----------  ----------------
<S>              <C>          <C>                  <C>               <C>          <C>
$2.00 to 4.99       525,781       3.9 years              $3.22         143,766         $2.35
 5.00 to 7.99       479,775       3.9 years               6.43         108,525          7.45
 8.00 to 12.76      338,250       3.5 years               8.71         184,134          8.77
                 -----------                                         -----------
 2.00 to 12.76    1,343,806       3.8 years               5.74         436,425          6.33
                 -----------                                         -----------
                 -----------                                         -----------

</TABLE>

          Included in the table above are certain options outstanding which are
          performance based which become exercisable on the achievement of
          certain goals reached, but no later than 2005. A summary of these
          performance based options is presented below:


<TABLE>
<CAPTION>

                     
                                            1996                            1995
                                      ----------------------------    -----------------------------
                                                 Weighted-Average                 Weighted-Average
Performance Options                   Shares      Exercise Price       Shares      Exercise Price
- -------------------                   --------  ------------------    ----------  -----------------
<S>                                   <C>       <C>                   <C>         <C>
Outstanding at beginning of year       183,125           $7.43            8,750           $7.70
Granted                                  2,500            8.38          183,125            7.43
Exercised                                   --              --              --               --
Forfeited                              (25,000)           7.26           (8,750)           7.70
                                      --------                        ----------  
Outstanding at end of year             160,625            7.60          183,125            7.43
                                      --------                        ----------  
                                      --------                        ----------  
Options exercisable at year end         50,000            7.70               --              --
Weighted-average fair value of
 options granted during the year       $4.02                            $4.93


</TABLE>

          As of December 31, 1996, the performance options outstanding under
          the Plans have exercise prices between $7.26 and $8.38 and a weighted-
          average remaining contractual life of 4.9 years.



                                       49


<PAGE>




                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 12:  SHAREHOLDERS' EQUITY (CONTINUED)

          Incentive and Non-Qualified Stock Options Plans (Continued)

            FASB Statement 123, Accounting for Stock-Based Compensation,
            requires the Company to provide pro forma information regarding
            net income and earnings per share as if compensation cost for
            the Company's stock option plans had been determined in
            accordance with the fair value based method prescribed in FASB
            Statement 123.  The Company estimates the fair value of each
            stock option at the grant date by using the Black-Scholes
            option-pricing model with the following weighted-average
            assumptions used for grants in 1996 and 1995, respectively: 
            dividend yield for each year; expected volatility of 70.2 and
            66.1 percent; risk-free interest rates of 6.0 and 7.2 percent.

            Under the accounting provisions of FASB Statement  123, the
            Company's net income and earnings per share would have been
            reduced to the pro forma amounts indicated below:
            
                                                      1996            1995
                                                  -----------    -----------
            Net loss:
              As reported                         $(9,867,879)   $(6,107,777)
              Pro forma                           (11,996,781)    (7,070,490)
            
            Net loss per share:
              As reported                               (1.99)         (2.22)
              Pro forma                           $     (2.40)   $     (2.56)
            
            
          Affiliate Warrant Program:
            
            In 1994, the Company implemented a program whereby the Company
            could grant warrants to affiliates carrying its programming and
            has reserved 375,000 shares of its common stock for issuance
            under this program.  Warrants are to be granted to affiliates
            based upon number of persons within the affiliate's area
            (coverage).  Warrants are issued to purchase 500 shares of
            common stock for a specified coverage area.  The warrants vest
            in one-third increments upon the first three anniversary dates
            of entry into an affiliation agreement, contingent upon such
            affiliates having carried the Company programming for at least
            18 hours per day for the preceding year as specified in the
            affiliation agreement.  The warrants expire two years following
            full vesting.  This program qualifies as a performance based
            warrant program under which performance expense will be
            measured at each anniversary date.  During 1995, warrants have
            been issued to purchase 25,000 shares of common stock under
            this program at an exercise price of $8.00.


                                       50

<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            
NOTE 12:  SHAREHOLDERS' EQUITY (CONTINUED)

          Sponsor Partnership Warrant Program:
            
            In 1994, the Company reserved 250,000 shares of its common
            stock under a program to grant warrants to qualified sponsors
            committing to a three year advertising program.  This
            commitment must be renewed in years two and three in order for
            the warrants to vest.  This program qualifies as a performance
            based warrant program under which an expense will be measured
            as the warrants vest.  No warrants have been issued under this
            program.
            
          Short Term Debt Conversion:

            During 1995, Bridge Loan Series I Notes totaling $1,250,000
            were converted into 156,250 shares of common stock, and Bridge
            Loan Series II Notes totaling $1,100,000 were converted into
            137,500 shares of common stock by exercising warrants with a
            stated exercise price of $8.00.  The accrued interest on these
            Bridge Loan Notes of approximately $240,000 was converted into
            30,003 shares of common stock based on a conversion price of
            $8.00 per share.  In addition, unsecured promissory notes
            totaling $525,000 and accrued interest of $27,320 were
            converted into 55,232 shares of common stock based on a
            conversion price of $10.00 per share.
            
          Warner Music Agreement:
          
            In June 1994, the Company entered into an agreement with Warner
            Music Enterprises, Inc. under which the Company granted an
            exclusive license to manufacture, market and distribute a Radio
            AAHS Magazine and compact disc.  Upon signing this agreement,
            the Company granted Warner Music Enterprises, Inc. warrants to
            purchase 100,000 shares of the Company's common stock at $7.64
            per share.  In November 1995, Time Warner announced the closing
            of Warner Music Enterprises, the division responsible for
            producing the Radio AAHS magazine resulting in the 1996
            cancellation of the warrants.  
            
          ABC Radio Networks Joint Operations Agreement:
            
            In November 1995, the Company entered into an agreement with
            ABC Radio Networks, Inc. pursuant to which ABC's affiliate
            development and national advertising sales staffs were to add
            the AAHS format to their inventory, assisting the Company in
            marketing the format to broadcasters and advertisers.  The ABC
            Agreement also provided for a cooperative effort in developing
            sales, marketing and research programs.  In consideration for
            entering into the Joint Operations Agreement and providing
            services to the Company, ABC received a payment of $25,000 per
            month and a warrant to purchase 1,088,684 non-voting shares of
            common stock.  The value of these warrants was determined to be
            approximately $2,221,000 using the Black Sholes Pricing Model. 
            Approximately $606,000 and $96,500 was charged to operations
            during the period January to July 1996 and in 



                                      51

<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            
NOTE 12:  SHAREHOLDERS' EQUITY (CONTINUED)

          ABC Radio Networks Joint Operations Agreement (continued):

            1995, respectively.  In July 1996, ABC notified the Company of
            its intent to terminate the agreement and the remaining balance
            of $1,518,500 was written-off and the warrant was canceled.  
            
          Brokerage Fee:
            
            In July 1996 and in connection with the acquisition of WJDM-AM,
            Elizabeth, New Jersey (Note 3), the Company granted warrants to
            purchase 125,000 shares of the Company's common stock at an
            exercise price of $11.00 per share as a brokerage commission. 
            The warrants become exercisable in June 1997 and expire in June
            2002.
            
          Finance Company Credit Agreement:
            
            Upon completion of the Finance Company Credit Agreement (Note
            8), the Company granted the finance company warrants to
            purchase 50,000 shares of the Company's common stock at an
            exercise price of $4.40 per share.  The warrants became
            immediately exercisable and expire in November 2001. 
            Additionally, these warrants are convertible into a variable
            number of shares of common stock which, upon conversion, allows
            the finance company to receive a benefit of an amount equal to
            the amount obtainable if the options were exercised without
            payment of the $220,000 exercise price.

          The following table summarizes the warrants to purchase shares
          of the Company's common stock:



<TABLE>
<CAPTION>
                                                                           EXERCISE
                                                          WARRANTS          PRICE
                                         OUTSTANDING     EXERCISABLE       PER SHARE
                                         -----------     -----------     -------------
<S>                                        <C>             <C>            <C> 
Balance at January 1, 1995                   842,670         731,336      2.40 - 13.80
 Granted:
  Bridge Loan Series II                       90,000          90,000              8.00
  Extension - Bridge Loan Series I            62,500          62,500              8.00
  Extension - Bridge Loan Series II           37,500          37,500              8.00
  Debt conversion - Bridge Loan
    Series I                                  62,500          62,500             10.00
  Debt conversion - Bridge Loan
    Series II                                 55,000          55,000             10.00
  Affiliates                                  25,000          16,666              8.00
  Other                                        5,000           5,000              8.00
  Note payable, interest at 8%                68,333          68,333             11.50
  Extension - Note payable, interest at 8%     8,333           8,333             11.50

</TABLE>

                                      52

<PAGE>


                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            
NOTE 12:  SHAREHOLDERS' EQUITY (CONTINUED)

<TABLE>
<CAPTION>
                                                                              EXERCISE
                                             WARRANTS                           PRICE
                                            OUTSTANDING     EXERCISABLE       PER SHARE
                                            -----------     -----------    --------------
<S>                                         <C>             <C>            <C> 
  ABC Radio Networks, Inc.                  1,088,684       1,088,684               10.26
  Note payable, 10%, to a company director     84,375          84,375               10.00
  Note payable, interest at 10%                37,500          37,500               12.00
  Note payable, interest at 10%                87,500          87,500               11.00
Exercised:
  Debt conversion -
   Bridge Loan Series I                      (156,250)       (156,250)               8.00
  Debt conversion -
   Bridge Loan Series II                     (137,500)       (137,500)               8.00
  Became exercisable                                -         105,667                7.64
                                            -----------     -----------    --------------
Balance at December 31, 1995                2,261,145       2,247,144      $2.40 - $13.80
Granted:
  Brokerage fee                               125,000               -               11.00
  6% promissory notes                          57,500          57,500               13.00
  Finance company note payable                 50,000          50,000                4.40
Exercised:
  Private placements warrants                 (12,500)        (12,500)               4.00
  Other                                        (1,870)         (1,870)               2.40
Canceled:
  ABC Radio Networks, Inc.                 (1,088,684)     (1,088,684)               7.63

  Warner Music Enterprises                   (100,000)       (100,000)               7.63

                                            -----------     -----------    --------------
Balance at December 31, 1996                1,290,591       1,151,590      $2.40 - $13.80
                                            -----------     -----------    --------------
                                            -----------     -----------    --------------

</TABLE>

          Included in the table above are warrants issued in connection
          with bridge loans and other short-term notes payable.  The value
          of these warrants was charged to interest expense over the term
          of the related debt agreement and during the years ended December
          31, 1996 and 1995, the Company incurred interest expense
          aggregating approximately $238,000 and $726,000, respectively. 
          The value of the warrants related to the issuance of new debt was
          determined based on the difference between the stated interest
          rate and the Company's estimated effective borrowing rate. 
          Additionally, the value of the warrants related to debt
          conversions and extensions was determined based on the difference
          between the exercise or conversion price and the fair market
          value of the Company's common stock, or by comparison to the
          value of similar warrants issued by the Company at approximately
          the same date.



                                      53


<PAGE>


                      CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 13:  RELATED PARTY TRANSACTIONS
            
          Certain corporate expenses are shared with and paid by a related
          corporation under common control.  The portion of these expenses
          allocated to the Company are then reimbursed by the Company to
          the related party.  During the years ended December 31, 1996 and
          1995, $750,000 and $600,000, respectively, of such charges were
          allocated to and paid by the Company and are reflected as
          corporate expenses in the consolidated statement of operations.  
          
          The allocation is based on estimated usage of the product or
          service by each company.  Management reviews the allocation
          periodically and believes that the allocation method is
          reasonable.

NOTE 14:  INCOME TAXES
          
          At December 31, 1996, the Company has net operating loss
          carryforwards of approximately $21,850,000 for income tax
          purposes that expire in years 2007 through 2011.  An ownership
          change under Section 382 of the Internal Revenue Code occurred as
          a result of the 1996 public stock offering which will limit the
          amount of these net operating losses available each year.
          
          A reconciliation of the statutory federal income tax rate
          (benefit) and the effective tax rate as a percentage of income
          (loss) before taxes on income is as follows:

                                                          1996           1995
                                                         ------         ------
             
             Statutory rate (benefit)                    (34.0)%        (34.0)%
             Operating losses generating no
               current tax benefit                        26.7           34.0
             Deferred warrant costs associated
               with the terminated ABC
               marketing agreement                         7.3             --
                                                         ------         ------
             Effective tax rate                             -- %            -- %
                                                         ------         ------
                                                         ------         ------

          Deferred income taxes reflect the net tax effects of temporary
          differences between the carrying amounts of assets and
          liabilities for financial reporting purposes and the amounts used
          for income tax purposes.  Significant components of the Company's
          deferred tax assets and liabilities as of December 31 are as
          follows:
          
                                                        1996            1995
                                                    -----------     -----------
             Deferred tax assets:
             Net operating loss carryforwards       $ 8,086,000     $ 5,236,000
             Other items not yet deductible for
               tax purposes                             291,000         305,000
                                                    -----------     -----------
             Total net deferred tax asset             8,377,000       5,541,000
             Valuation allowance for deferred
               tax assets                            (8,377,000)     (5,541,000)
                                                    -----------     -----------
             Net deferred tax assets                $        --     $        --
                                                    -----------     -----------
                                                    -----------     -----------

          As the Company has posted consistent losses since inception,
          realization of the tax benefit related to these carryforwards is
          uncertain.  Accordingly, no deferred tax asset 


                                       54

<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14:  INCOME TAXES (CONTINUED)


          has been recorded to reflect their potential value.  The net change 
          in the deferred tax valuation allowance was an increase of 
          $2,836,000 and $2,270,000 in 1996 and 1995, respectively.


                                      55

<PAGE>

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

     On June 27, 1996, the Board of Directors engaged BDO Seidman, LLP as the
Company's new independent accountant for the fiscal year ending December 31, 
1996.  During the two most recent fiscal years and through June 27, 1996, the 
Company did not consult with BDO Seidman, LLP on items which (1) involved the 
application of accounting principles to a specified transaction, either 
completed or proposed, or involved the type of audit opinion that might be 
rendered on the Company's financial statements, or (2) concerned the subject 
matter of a disagreement or reportable event with the former auditor (as 
described in Regulation S-K, Item 304(a)(2).

     On June 27, 1996, the Company dismissed Ernst & Young LLP as its
independent accountant.  Except for an explanatory paragraph with respect to 
substantial doubt about the Company's ability to continue as a going concern 
and management's plans described in Note 2 to the Company's consolidated 
financial statements as of and for the years ended December 31, 1994 and 
1995, the reports of Ernst & Young LLP on the financial statements for the 
past two fiscal years contained no adverse opinion or disclaimer of opinion 
and were not qualified or modified as to uncertainty, audit scope or 
accounting principles.  The Company's Audit Committee and Board of Directors 
participated in and approved the decision to change independent accountants.  
In connection with its audits for the years ended December 31, 1994 and 1995, 
and through June 27, 1996, there have been no disagreements with Ernst & 
Young LLP on any matter of accounting principles or practices, financial 
statement disclosure, or auditing scope or procedure, which disagreements if 
not resolved to the satisfaction of Ernst & Young LLP would have caused them 
to make reference thereto in their report on the financial statements for 
such years.  During the years ended December 31, 1994 and 1995, and through 
June 27, 1996, there have been no reportable events (as defined in Regulation 
S-K, Item 304(a)(1)(v)).

                                    PART III

ITEM 9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS; 
          COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934

                                   MANAGEMENT

<TABLE>
<CAPTION>

      Name                         Age    Position
      ----                         ---    --------
      <S>                         <C>    <C>
      Christopher T. Dahl          53     Chairman of the Board of Directors and President
      James G. Gilbertson          35     Chief Operating Officer, Chief Financial Officer and Treasurer
      Lance W. Riley               46     General Counsel and Secretary
      Gary W. Landis               43     Executive Vice President of Programming
      Melvin E. Paradis            58     Executive Vice President of Operations
      Barbara A. McMahon           41     Executive Vice President of Affiliate Relations
      Rick E. Smith                35     Executive Vice President of National Sales
      Denny J. Manrique            47     Executive Vice President of Sales Development
      Richard W. Perkins           66     Director
      Rodney P. Burwell            58     Director
      Mark A. Cohn                 39     Director
      Russell Cowles II            60     Director - elect
</TABLE>

     CHRISTOPHER T. DAHL has been President and a Director of the Company since
its inception in February 1990.  Mr. Dahl is Chairman and Chief Executive 
Officer of CAC.  Prior to founding CAC in 1986, Mr. Dahl managed his private 
investments.  From 1969 to 1979, he was the founder and President of a group 
of companies involved in photofinishing, retail photo sales, home sewing 
notions, toy distribution and retail craft stores.  He was employed by 
Campbell-Mithun and Knox Reeves Advertising from 1965 through 1969.

     JAMES G. GILBERTSON has served as the Company's Chief Operating Officer
since April 1996, and its Chief Financial Officer since July 1992 and became 
an Executive Vice President in March 1994.  From June 

                                       56

<PAGE>
1988 to July 1992, he was the Chief Financial Officer of Parker 
Communications, which operated a group of radio stations.  From 1985 to June 
1988, he was Controller of the radio division of Palmer Communications 
located in Des Moines, Iowa.  Prior to joining Palmer Communications, Mr. 
Gilbertson was a practicing certified public accountant with the firm of 
Ernst & Young.

     LANCE W. RILEY became the General Counsel and Secretary of the Company in
March 1994.  Mr. Riley has been practicing law since 1977.  His primary area 
of practice is radio broadcasting and he held the position of Chairman of the 
Communications Law Section of the Minnesota Bar Association from 1990 to 
1994. Prior to joining the Company, Mr. Riley was partner in the firm of 
Courey, Albers, Gilbert and Riley.

     GARY W. LANDIS served as the Company's Vice President of Programming since
December 1992 and became an Executive Vice President in July 1994.  From 1985 
to 1992, Mr. Landis served as Vice President of Programming for Westwood One, 
the second largest radio network company in the U.S.  Between 1982 and 1985, 
Mr. Landis served as Director of Programming for the RKO Radio Networks.

     MELVIN E. PARADIS became the Company's Executive Vice President of
Operations in January 1996.  He has been the President of Community Airwaves 
Corporation since 1992 and the Chief Operating Officer of that company since 
1987.  Mr. Paradis has also owned and managed other radio stations for 
several years.

     BARBARA A. MCMAHON joined the Company in June 1993 to oversee the growth 
of the network through affiliates and was promoted to Executive Vice 
President of Affiliate Relations in June 1996.  During the years 1980 through 
1989, Ms. McMahon served as Director for NBC Radio Networks, Mutual 
Broadcasting and RKO Radio Networks.

     RICK E. SMITH became the Company's Executive Vice President of National
Sales in October 1996.  From September 1994 to April 1995 he served as 
Affiliate Relations Manager and then assumed the position of Marketing 
Manager.  Mr. Smith served as Vice President of Sales and Marketing for 
Uncle B's Bakery, a national food manufacturer, from 1989 to 1994.

     DENNY J. MANRIQUE served as Vice President of Children's Radio Network 
from 1989 until it was acquired by the Company in 1990. From 1990 through 
1994, Mr. Manrique operated an independent marketing firm which provided 
sales representation services to the Company. Mr. Manrique was employed as 
Vice President of Sales in January 1995 and was promoted to Executive Vice 
President of Sales Development in October 1996.

     RICHARD W. PERKINS has been a director of the Company since its inception.
For more than five years, Mr. Perkins has been President and Chief Executive 
Officer of Perkins Capital Management, Inc., a registered investment advisor. 
Mr. Perkins is also a director of CAC as well as the following publicly held 
companies: Bio-Vascular, Inc., a medical products manufacturer; CNS, Inc., a 
consumer products manufacturer; Discus Acquisition Corporation, a 
manufacturer of metal products; Garment Graphics, Inc., a manufacturer of 
printed software; Lifecore Biomedical, Inc., a medical device manufacturer; 
Nortech Systems, Inc., an electronic sub-systems manufacturer; Eagle Pacific 
Industries, Inc., a manufacturer of plastic pipe; and Quantech LTD., a 
developer of immunological tests.

     RODNEY P. BURWELL has been a director of the Company since June 1992. 
Since 1979, Mr. Burwell has served as Chairman of Xerxes Corporation, a 
manufacturer of fiberglass tanks.  Mr. Burwell also owns and operates hotels 
in Wisconsin and Colorado.  Mr. Burwell is also a director of the Vaughn 
Company.

     MARK A. COHN joined the Company's Board of Directors in July 1994.  
Mr. Cohn is a co-founder of and has served as Chief Executive Officer of 
Damark International, Inc., a direct marketer of brand name and general 
merchandise products, since Damark's inception in 1986.  From 1981 to 1984, 
Mr. Cohn held various marketing and operations positions, including Director 
of Marketing Operations, with C.O.M.B., Co., a retailer of discount, 
discontinued and close-out merchandise through stores and direct mail 
catalogs.

     RUSSELL COWLES II was elected in 1994 as a director of the Company subject
to either the obtaining of a waiver from the FCC of the application of its 
cross-ownership rules or the amendment of such rules to 

                                       57

<PAGE>

remove existing restrictions.  Mr. Cowles has thus not yet assumed his role 
as a director.  Mr. Cowles has served as a Trustee of the Cowles Family 
Voting Trust since 1984. The Voting Trust holds a majority share of the 
voting stock of Cowles Media Corporation, a newspaper, magazine and book 
publisher and information service provider.  Mr. Cowles was previously 
employed in the production, distribution, financial and planning departments 
of the Minneapolis STAR TRIBUNE and worked in the engineering and production 
departments of radio and television broadcasting stations.  Mr. Cowles is 
also a director of CAC.

     Section 16(a) of the Securities Exchange Act of 1934 requires the 
Company's officers, directors and persons who own more than 10% of a 
registered class of the Company's equity securities to file reports of 
ownership and changes in ownership with the Securities and Exchange 
Commission (the "Commission"). Such officers, directors and shareholders are 
required by the Commission to furnish the Company with copies of all such 
reports.

     To the Company's knowledge, based soley on a review of copies of reports 
filed with the Commission during 1996, all applicable Section 16(a) filing 
requirements were complied with, except that one report on Form 3 setting 
forth the event of Barbara A. McMahon becoming an executive officer was not 
filed on a timely basis.

ITEM 10.  EXECUTIVE COMPENSATION

     Information in response to this Item is incorporated herein by reference
from the information set forth under the caption "Executive Compensation" in 
the Company's 1997 Proxy Statement.

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The following table contains certain information as of March 3, 1997
regarding the beneficial ownership of the Company's Common Stock by (i) each 
person known by the Company to own beneficially more than 5% of the Company's 
Common Stock, (ii) each director, nominee for director and executive officer 
of the Company and (iii) the executive officers of the Company and directors 
as a group, and as to the percentage of the outstanding shares held by them 
on such date.  Any shares which are subject to an option or a warrant 
exercisable within 60 days are reflected in the following table and are 
deemed to be outstanding for the purpose of computing the percentage of 
Common Stock owned by the option or warrant holder but are not deemed to be 
outstanding for the purpose of computing the percentage of Common Stock owned 
by any other person.  Unless otherwise noted, each person identified below 
possesses sole voting and investment power with respect to such shares.  The 
business address of Messrs. Dahl, Gilbertson, Riley, Landis, Paradis, Smith, 
Manrique and Ms. McMahon is 724 First Street North, Minneapolis, Minnesota 
55401.
                                       58

<PAGE>

<TABLE>
<CAPTION>
                                                  NUMBER OF                PERCENT
                                                  SHARES OF                OF
NAME AND ADDRESS                                  COMMON STOCK             CLASS
- ----------------                                  ------------             -------
<S>                                               <C>                      <C>
Heartland Advisors, Inc. . . . . . . . . . .      1,104,600(1)             18.6%
     790 North Milwaukee Street
     Milwaukee, Wisconsin  53202
Perkins Capital Management, Inc. . . . . . .        706,638(2)             11.7%
     730 East Lake Street
     Wayzata, Minnesota  55391
Christopher T. Dahl. . . . . . . . . . . . .        554,502(3)              9.1%
Richard W. Perkins . . . . . . . . . . . . .        471,459(4)              7.6%
     730 East Lake Street
     Wayzata, Minnesota  55391
Russell Cowles II. . . . . . . . . . . . . .        283,139(5)              4.8%
     c/o Sherburne and Coughlin, Ltd.
     708 South 3rd Street, Suite 510
     Minneapolis, Minnesota  55415
John Cowles Family Trust . . . . . . . . . .        214,042(6)              3.6%
     Sherburne and Coughlin, Ltd.
     708 South 3rd Street, Suite 510
     Minneapolis, Minnesota  55415
Rodney P. Burwell. . . . . . . . . . . . . .         68,750(7)              1.2%
     7901 Xerxes Avenue South, Suite 201
     Minneapolis, Minnesota  55431
James G.Gilbertson . . . . . . . . . . . . .         56,917(8)              1.0%
Gary W. Landis . . . . . . . . . . . . . . .         31,249(9)                 *
Lance W. Riley . . . . . . . . . . . . . . .         32,083(9)                 *
Mark A. Cohn . . . . . . . . . . . . . . . .        27,500(10)                 *
     7101 Winnetka Avenue North
     Minneapolis, Minnesota  55428
Barbara A. McMahon . . . . . . . . . . . . .         25,000(9)                 *
Melvin E. Paradis. . . . . . . . . . . . . .         37,915(11)                *
Rick E. Smith. . . . . . . . . . . . . . . .         17,600(9)
Denny J. Manrique. . . . . . . . . . . . . .         15,388(9)
All Officers, Directors and Nominees 
     as a Group (12 persons) . . . . . . . .      2,328,140(12)            34.4%
</TABLE>
_______________
*    Less than 1%

(1)  As set forth in Schedule 13G filed with the Commission on February 10,
     1997, includes 966,600 shares over which Heartland Advisors, Inc. claims
     sole voting power, and 1,104,600 shares over which sole dispositive power
     is claimed.
(2)  Based upon statements filed with the Commission, PCM is a registered
     investment adviser of which Mr. Richard W. Perkins, a director of the
     Company, is President, Chief Executive Officer, a director and the
     controlling shareholder.  PCM has the right to sell the shares but does 
     not have voting power over the shares.  Mr. Perkins and PCM disclaim any
     beneficial interest in such shares.  Excludes shares beneficially owned by
     Mr. Perkins.
(3)  Includes:  (i) 410,486 shares owned directly and (ii) 144,016 shares
     purchasable upon exercise of options and warrants.
(4)  Includes:  (i) 189,691 shares owned directly by Mr. Perkins, (ii) 6,769
     shares beneficially owned by Mr. Perkins through Perkins Capital
     Management, Inc. Profit Sharing Plan and Trust and Perkins Foundation,
     (iii) 269,374 shares purchasable upon exercise of options and warrants by
     Mr. Perkins and (iv) 5,625 shares purchasable upon exercise of warrants by
     Perkins Capital Management, Inc. Profit Sharing Plan and Trust and Perkins
     Foundation.  Mr. Perkins beneficial ownership excludes shares held for the
     accounts of clients of Perkins Capital Management, Inc. ("PCM").
(5)  Includes:  (i) 56,597 shares owned directly and (ii) 12,500 shares
     purchasable upon exercise of warrants.  Mr. Cowles beneficially owns: 
     (i) 189,042 shares owned by the John Cowles Family Trust and (ii) 25,000 
     shares purchasable by the John Cowles Trust upon exercise of warrants.  
     The shares owned by the John Cowles Family Trust are non-voting shares.
(6)  The shares owned by the John Cowles Family Trust are non-voting shares.
(7)  Includes:  (i) 25,000 shares owned directly by Mr. Burwell and (ii) 43,750
     shares purchasable upon exercise of options and warrants.
(8)  Includes:  (i) 4,500 shares owned directly by Mr. Gilbertson and (ii)
     52,417 shares purchasable upon exercise of options.
(9)  Includes options for the purchase of 32,083 shares, 31,249 shares, 17,600
     shares, 15,388 shares, and 25,000 shares for Messrs. Riley, Landis, Smith,
     Manrique and Ms. McMahon, respectively.
(10) Includes:  (i) 12,500 shares owned directly by Mr. Cohn and (ii) 15,000
     shares purchasable upon exercise of options and warrants.
(11) Includes:  (i) 2,500 shares owned directly and (ii) 35,415 shares
     purchasable upon exercise of warrants.

                                       59

<PAGE>

(12) Includes:  (i) 1,494,347 shares and owned directly by all officers,
     directors and director nominees and (ii) 833,793 shares purchasable upon
     exercise of options and warrants.

ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

LEASES

     The studios and tower site of WWTC-AM and KYCR-AM are located in St. Louis
Park, Minnesota.  The studio facility consists of approximately 12,000 square 
feet.  The tower site includes four 200-foot towers, a transmitter building 
and a storage garage on approximately 16 acres.  The tower site is leased 
from Mr. Dahl at a total annual rent of approximately $114,000, and the 
studio site is leased from a partnership consisting of Mr. Dahl and Mr. Perkins
at an annual rent of approximately $132,000.

     In January 1996, the Company entered into a five-year lease with 724
Associates, a partnership consisting of Messrs. Dahl, Perkins and Stephen L.
Wallack, a shareholder of the Company, for 3,000 square feet of office space at
724 North First Street, Minneapolis, Minnesota.  These facilities are leased at
annual rental of $54,000 and house the Company's executive offices.  The
executive offices are adjacent to the offices of CAC and RMC.  CAC is owned and
controlled by Messrs. Dahl, Perkins and Cowles, either directly or through
trusts.  RMC is owned by Messrs. Dahl, Perkins and Cowles.  Mr. Cowles is a
beneficiary and trustee of the John Cowles Family Trust, and the Trust is a
principal shareholder of the Company.  Under the terms of each of the leases,
the Company is obligated to pay its proportionate share of repairs and
maintenance.  These arrangements were approved by the Related Party Transaction
Committee of the Company's Board of Directors, which is comprised of
disinterested directors, and the Company believes such arrangements were on
terms at least as favorable as could have been obtained from unaffiliated third
parties.

MANAGEMENT SERVICES FROM AN AFFILIATE

     Since July 1993, the Company has received administrative, legal and
accounting services from RMC.  RMC is a company owned by the Company's 
President, another director and a shareholder.  RMC provides corporate, 
legal, accounting and financial services to the Company and CAC.  CAC is a 
separate private company also owned by the individuals listed above.  The 
Company pays a set monthly fee of $75,000 for the services listed above.  All 
outside services directly attributable to the Company are billed directly to 
the Company.  The Company paid RMC an aggregate of $600,000 for such services 
during the fiscal year ended December 31, 1995 and an aggregate of $750,000 
for such services during the fiscal year ended December 31, 1996.  The 
salaries of two officers of the Company, Lance W. Riley and James G. 
Gilbertson, are paid by RMC.  These arrangements were approved by the Related 
Party Transaction Committee of the Company and Board of Directors, which is 
comprised of disinterested directors, and the Company believes such 
arrangements were on terms at least as favorable as could have been obtained 
from unaffiliated third parties.

LOANS AND FINANCING TRANSACTIONS

     Between April 1994 and November 1995, the Company borrowed from Messrs.
Dahl, Perkins, Cowles and Cohn in the form of bridge financings.  The Company 
borrowed $100,000 from Mr. Dahl at an interest rate of 10% per annum.  The 
Company subsequently repaid the loan balance in full.  The Company also 
borrowed a total of $1,950,000 from Mr. Perkins, at annual interest rates 
ranging from 8% to 10%.  In connection with these borrowings, warrants were 
granted to Mr. Perkins to purchase 171,875 shares of Common Stock at prices 
ranging from $8.00 to $10.00 per share.  Mr. Cowles participated in the 
bridge financings as well by lending to the Company a total of $200,000 at an 
annual interest rate of 10%. Mr. Cowles also received warrants from the 
Company to purchase 27,500 shares of Common Stock at $8.00 per share.  
Finally, the Company borrowed $100,000 from Mr. Cohn at an annual rate of 
10%.  Mr. Cohn received warrants from the Company to purchase 15,000 shares 
of Common Stock at $8.00 per share.

     The Company completed the conversion of an aggregate of $2,875,000 of
outstanding bridge financing Promissory Notes into Common Stock of the Company
effective September 30, 1995.  $2,400,000 of the $2,875,000 of Promissory Notes
converted was from the Company's 1994 bridge financings.  Holders of the
Promissory Notes from the Company's 1994 bridge financings agreed to surrender
the Notes in satisfaction
                                       60
<PAGE>

of the exercise price of warrants which were issued as part of such bridge 
financings.  Most of the Note holders who chose to convert also chose to 
convert interest accrued through September 30, 1995 at the same $8.00 per 
share conversion price applicable to the exercised warrants.  In addition to 
receiving shares of Common Stock pursuant to the exercised warrants, and as 
an incentive to convert their indebtedness into equity, the holders of the 
surrendered 1994 bridge Promissory Notes also received new warrants to 
purchase 1,250 shares of Common Stock for each $25,000 of debt converted, 
which new warrants will be exercisable for five years at $10.00 per share.  
The remaining $525,000 of indebtedness converted was from the Company's 
previous 1995 bridge financing.  Messrs. Perkins, Cohn and Cowles 
participated in the conversion with respect to $300,000, $100,000 and 
$200,000, respectively.  As a result of such conversions, they received 
shares of Common Stock and additional warrants for the purchase of 15,000, 
5,000 and 10,000 shares, respectively.

POTENTIAL CONFLICT OF INTEREST WITH COMMUNITY AIRWAVES

     CAC may acquire additional radio stations in the future.  Under current 
FCC regulations, radio stations owned by CAC are attributed to the Company 
and radio stations owned by the Company are attributed to CAC for the purpose 
of determining whether a station may be acquired in a particular market under 
the FCC's duopoly rules.  The Company does not believe that any such 
purchases will conflict with its present acquisition strategy, which is to 
have affiliates or acquire properties in the top 100 U.S. metropolitan 
markets.  CAC has advised the Company that its strategy is to acquire and 
operate stations in smaller markets.  An acquisition by CAC in any market 
would, however, be attributed to the Company and could further limit the 
stations which the Company can acquire under existing FCC regulations.  The 
Company is a party to an Attribution Agreement with CAC under which the 
Company is required to obtain the consent of CAC for the acquisition of any 
FM radio station or any AM radio station located outside the top 125 U.S. 
markets.  

ITEM 13.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)     Exhibits

     3.1     Articles of Incorporation, as amended and restated

  *  3.2     Amended and Restated Bylaws

  *  10.1    1991 Incentive Stock Option Plan

     10.2    Lease between the Company and 5501 Building Company dated 
             November 1, 1996

     10.3    Lease between the Company and 724 Associates dated 
             November 1, 1996 

     10.4    Management Services Agreement between the Company and Radio
             Management Corporation dated February 22, 1997 

     10.5    1994 Stock Option Plan 

 **  10.6    1994 Director Stock Option Plan 

 **  10.7    Attribution Agreement between the Company, Community Airwaves
             Corporation, DCP Broadcasting Corporation and Christopher T. Dahl
             dated February 15, 1995 

 *** 10.8    Letter Agreement between the Company and Brenner Securities
             Corporation dated November 7, 1995, relating to the provision of
             certain financial services 

 *** 10.9    Stock Purchase Agreement dated January 19, 1996, between the
             Company and John Quinn 

 *** 10.10   Asset Purchase Agreement dated January 30, 1996, between the
             Company and Wolpin Broadcasting Company 

 *** 10.11   Real Estate Purchase Agreement dated January 30, 1996, between
             Company and Weber/Wolpin Realty Company 

                                      61

<PAGE>

**** 10.12   1996 Employee Stock Purchase Plan

  +  10.13   Loan and Security Agreement dated November 25, 1996, between the
             Company and Foothill Capital Corporation

     10.14   Common Stock Purchase Warrant between Foothill Capital 
             Corporation and the Company dated November 7, 1996

 ++  16      Letter on Change in Certifying Accountant

     21      Subsidiaries of the Company

     23.1    Consent of Ernst & Young LLP

     23.2    Consent of BDO Seidman, LLP

     27      Financial Data Schedule
___________________

  *  Incorporated by reference to the Company's Registration Statement on Form
     S-18 (File No. 33-44412) filed on December 5, 1991.

 **  Incorporated by reference to the Company's Annual Report on Form 10-KSB for
     the fiscal year ended December 31, 1994 (File No. 0-21534) filed on
     March 31, 1995, as amended by Form 10-KSB/A filed on October 4, 1995.

 *** Incorporated by reference to the Company's Registration Statement on
     Form S-2 (File No. 33-80721) filed on December 21, 1995.

**** Incorporated by reference to the Company's Definitive Schedule 14A (Proxy
     Statement) (File No. 0-21534) filed on August 22, 1996, relating to the
     Company's Annual Meeting of Shareholders held on September 30, 1996.

  +  Incorporated by reference to the Company's Current Report on Form 8-K (File
     No. 0-21534) filed on December 20, 1996, relating to the Company closing on
     a $16,500,000 loan from Foothill Capital Corporation.

 ++  Incorporated by reference to the Company's Current Report on Form 8-K (File
     No. 0-21534) filed on July 3, 1996, relating to changes in the Company's
     certifying accountant.

     (b)     Reports on Form 8-K

             (1)    The Company's Current Report on Form 8-K filed on October 3,
                    1996, relating to the Company filing a lawsuit in United
                    States District Court for the District of Minnesota against
                    The Walt Disney Company and ABC Radio Networks, Inc.

             (2)    The Company's Current Report on Form 8-K filed on
                    October 17, 1996, relating to the Company filing Form
                    10-QSB/A regarding the write-off of a deferred warrant
                    expense resulting from the termination by ABC Radio
                    Networks, Inc. of its joint operations agreement with the
                    Company.

             (3)    The Company's Current Report on Form 8-K/A filed on
                    November 12, 1996, relating to acquisition of Radio
                    Elizabeth, Inc.

             (4)    The Company's Current Report on Form 8-K filed on
                    November 12, 1996, relating to the Company signing a
                    commitment letter for a $15,000,000 loan from Foothill
                    Capital Corporation.

             (5)    The Company's Current Report on Form 8-K filed on
                    December 20, 1996, relating to the Company closing on a
                    $16,500,000 loan from Foothill Capital Corporation.

                                      62

<PAGE>

                                   SIGNATURES

     In accordance with Section 13 or 15(d) of the Exchange Act, the 
Registrant has caused this report to be signed on its behalf by the 
undersigned, thereunto duly authorized, in the City of Minneapolis, State of 
Minnesota on March 28, 1997.

                                   CHILDREN'S BROADCASTING CORPORATION


                                   By /s/ Christopher T. Dahl
                                     -----------------------------------
                                          Christopher T. Dahl
                                          President and Chief Executive Officer
                                        


     In accordance with the Exchange Act, this report has been signed below 
by the following persons on behalf of the registrant and in the capacities 
and on the date indicated.

<TABLE>
<CAPTION>
             Signature                                Title                                      Date
            -----------                              -------                                    ------ 
<S>                                   <C>                                                   <C>     
/s/ Christopher T. Dahl               President, Chief Executive Officer and                March 28, 1997
- ----------------------------------    Director (principal executive officer)                
           Christopher T. Dahl                                                                         

/s/ James G. Gilbertson               Chief Operating Officer and Treasurer                 March 28, 1997
- ----------------------------------    (principal accounting and financial officer)          
           James G. Gilbertson                   

                                      Director
- ----------------------------------
           Rodney P. Burwell

/s/ Richard W. Perkins
- ----------------------------------    Director                                              March 28, 1997
           Richard W. Perkins                    

/s/ Mark A. Cohn
- ----------------------------------    Director                                              March 28, 1997
           Mark A. Cohn                          

</TABLE>
                                      63

<PAGE>

                                  EXHIBIT INDEX

   Exhibit
     No.       Description                        
- ----------     -----------
     3.1       Articles of Incorporation, as amended and restated

  *  3.2       Amended and Restated Bylaws

  *  10.1      1991 Incentive Stock Option Plan

     10.2      Lease between the Company and 5501 Building Company dated 
               November 1, 1996

     10.3      Lease between the Company and 724 Associates dated 
               November 1, 1996 

     10.4      Management Services Agreement between the Company and Radio
               Management Corporation dated February 22, 1997 

     10.5      1994 Stock Option Plan 

 **  10.6      1994 Director Stock Option Plan 

 **  10.7      Attribution Agreement between the Company, Community Airwaves
               Corporation, DCP Broadcasting Corporation and Christopher T. Dahl
               dated February 15, 1995 

 *** 10.8      Letter Agreement between the Company and Brenner Securities
               Corporation dated November 7, 1995, relating to the provision of
               certain financial services 

 *** 10.9      Stock Purchase Agreement dated January 19, 1996, between the
               Company and John Quinn 

 *** 10.10     Asset Purchase Agreement dated January 30, 1996, between the
               Company and Wolpin Broadcasting Company 

 *** 10.11     Real Estate Purchase Agreement dated January 30, 1996, between
               Company and Weber/Wolpin Realty Company 

**** 10.12     1996 Employee Stock Purchase Plan

  +  10.13     Loan and Security Agreement dated November 25, 1996, between the
               Company and Foothill Capital Corporation

     10.14     Common Stock Purchase Warrant between Foothill Capital 
               Corporation and the Company dated November 7, 1996

 ++  16        Letter on Change in Certifying Accountant

     21        Subsidiaries of the Company

     23.1      Consent of Ernst & Young LLP


                                       64
<PAGE>

     23.2      Consent of BDO Seidman, LLP

     27        Financial Data Schedule

___________________

  *  Incorporated by reference to the Company's Registration Statement on Form
     S-18 (File No. 33-44412) filed on December 5, 1991.

 **  Incorporated by reference to the Company's Annual Report on Form 10-KSB for
     the fiscal year ended December 31, 1994 (File No. 0-21534) filed on
     March 31, 1995, as amended by Form 10-KSB/A filed on October 4, 1995.

 *** Incorporated by reference to the Company's Registration Statement on Form
     S-2 (File No. 33-80721) filed on December 21, 1995.

**** Incorporated by reference to the Company's Definitive Schedule 14A (Proxy
     Statement) (File No. 0-21534) filed on August 22, 1996, relating to the
     Company's Annual Meeting of Shareholders held on September 30, 1996.

  +  Incorporated by reference to the Company's Current Report on Form 8-K (File
     No. 0-21534) filed on December 20, 1996, relating to the Company closing on
     a $16,500,000 loan from Foothill Capital Corporation.

 ++  Incorporated by reference to the Company's Current Report on Form 8-K (File
     No. 0-21534) filed on July 3, 1996, relating to changes in the Company's
     certifying accountant.




                                       65



<PAGE>

                                                                     EXHIBIT 3.1
                              ARTICLES OF AMENDMENT
                                     TO THE
                            ARTICLES OF INCORPORATION
                                       OF
                       CHILDREN'S BROADCASTING CORPORATION

                    The undersigned officer, on behalf of Children's
Broadcasting Corporation, a Minnesota corporation (the "Corporation"), hereby
certifies that an amendment to the Corporation's Articles of Incorporation has
been duly approved by the Company's Board of Directors and shareholders in
accordance with Sections 302A.135 and 302A.139 of the Minnesota Statutes. 
Accordingly, Article IV is amended in its entirety to read as follows:

                                   ARTICLE IV

                                     CAPITAL

                    The aggregate number of shares of stock which this
corporation shall have the authority to issue is fifty million (50,000,000)
shares with a par value of two cents ($.02) per share.


                    IN WITNESS WHEREOF, the Corporation has caused these
Articles of Amendment to the Articles of Incorporation to be executed this 3rd
day of October, 1996.

                                           CHILDREN'S BROADCASTING CORPORATION


                                           By  /s/J. G. Gilbertson
                                              ---------------------------------
                                           Its Chief Operating Officer
                                              ---------------------------------

                                     71

<PAGE>


                              ARTICLES OF AMENDMENT
                                       OF
                   CD BROADCASTING CORPORATION OF MINNEAPOLIS

                           RESTATING AND AMENDING THE
                            ARTICLES OF INCORPORATION


                    The undersigned, President of CD Broadcasting Corporation of
Minneapolis, a corporation subject to Chapter 302A, hereby certifies that the
Articles of Amendment set forth below, containing the restatement of the
Articles of Incorporation with amendments thereto, were adopted by unanimous
written authorization of the directors and shareholders pursuant to Sections
302A.239 and 302A.441, Minnesota Statutes:

                                    ARTICLE I.

                                      NAME

                    The name of this corporation shall be Children's
Broadcasting Corporation.

                                   ARTICLE II.

                                REGISTERED OFFICE

                    The registered office of this corporation is located at 215
South Eleventh Street, Minneapolis, MN  55403.


                                  ARTICLE III.

                    The names and addresses of the members of the Board of
Directors at the time of the adoption of these Amended and Restated Articles
are:

          NAME                                      ADDRESS
         ------                                    ---------
   Christopher T. Dahl                        5404 Interlachen Blvd.
                                              Edina, MN  55436

  Richard W. Perkins                          1485 Fox Street
                                              Orono, MN  55391


                                   ARTICLE IV.

                                     CAPITAL

                    The aggregate number of shares of stock which this
corporation shall have the authority to issue is ten million shares with a par
value of One Cent ($0.01) per share.


                                      72

<PAGE>

                                   ARTICLE V.

                           CLASSES AND SERIES OF STOCK

                    In addition to, and not by way of limitation of, the powers
granted to the Board of Directors by Minnesota Statutes, Chapter 302A, the Board
of Directors of this corporation shall have the power and authority to fix by
resolution any designation, class, series, voting power, preference, right,
qualification, limitation, restriction, dividend, time and price of redemption,
and conversion right with respect to any stock of the corporation.  Upon
adoption of such resolution, a statement shall be filed with the Secretary of
State in compliance with Section 302A.401, Minnesota Statutes, before the
issuance of any shares for which the resolution creates rights or preferences
not set forth in these Articles; provided, however, where the shareholders have
received notice of the creation of shares with rights or preferences not set
forth in the Articles before the issuance of the shares, the statement may be
filed any time within one year after the issuance of the shares.


                                   ARTICLE VI.

                               SHAREHOLDER VOTING

                    No shareholder of this corporation shall be entitled to any
cumulative voting rights.

                    The shareholders of the corporation shall take action by the
affirmative vote of the holders of a majority of the shares present and entitled
to vote, except where a larger proportion is required by law, these Articles of
Incorporation or a shareholder control agreement.

                    The affirmative vote of a majority of the voting power of
all shares entitled to vote shall be required to authorize the sale, lease,
exchange or other disposition of all or substantially all of the property and
assets of the corporation, including its goodwill, to amend the Articles of
Incorporation, to adopt or reject an agreement of merger or to authorize the
dissolution of the corporation.

                                    ARTICLE VII.

                                PREEMPTIVE RIGHTS

                    No shareholder of this corporation shall have any
preferential, preemptive, or other rights of subscription to any shares of any
class or series of stock of this corporation allotted or sold or to be allotted
or sold, whether now or hereafter authorized, or to any obligations or
securities convertible into


                                      73

<PAGE>

any class or series of stock of this corporation.


                                  ARTICLE VII.

                               DIRECTOR LIABILITY

                    A director of the corporation shall not be personally liable
to the corporation or its shareholders for monetary damages for breach of
fiduciary duty as a director, except for (i) liability based on a breach of the
duty of loyalty to the corporation or the shareholders; (ii) liability for acts
or omissions not in good faith or that involve intentional misconduct or a
knowing violation of law; (iii) liability based on the payment of an improper
dividend or an improper repurchase of the corporation's stock under Minnesota
Statutes, Section 302A.559, or on violations of federal or state securities
laws; (iv) liability for any transaction from which the director derived an
improper personal benefit; or (v) liability for any act or omission occurring
prior to the date this Article becomes effective.  If Minnesota Statutes,
Chapter 302A, hereafter is amended to authorize the further elimination or
limitation of the liability of directors, then the liability of a director of
the corporation in addition to the limitation on personal liability provided
herein, shall be limited to the fullest extent permitted by the amended Chapter
302A.  Any repeal of this provision as a matter of law or any modification of
this Article by the shareholders of the corporation shall be prospective only,
and shall not adversely affect any limitation on the personal liability of a
director of the corporation existing at the time of such repeal or modification.


                                   ARTICLE IX.

                             BOARD OF DIRECTORS VOTE

                    The affirmative vote of a majority of the Board of Directors
of the corporation present at a meeting is required for an action of the Board.


                                   ARTICLE X.

                         BOARD ACTION WITHOUT A MEETING

                    Any action required or permitted to be taken at any meeting
of the Board of Directors may be taken without a meeting by written action
signed by a majority of the Board of Directors then in office, except as to
those matters which require shareholder approval, in which case the written
action shall be signed by all members of the Board of Directors then in office. 
Whenever written action is taken by less than all of the directors, all
directors shall be notified immediately of the text and the effective date. 
Failure to provide the notice to the other directors shall not invalidate the
written action.

                    The undersigned has been authorized and directed to sign and
file these Articles of Amendment in the manner required by law.

                                          /s/ Christopher T. Dahl
                                          ----------------------------------
                                                         President

                                      74

<PAGE>

                               State of Minnesota
                        Office of the Secretary of State

                               NOTICE OF CHANGE OF
                  REGISTERED OFFICE -- REGISTERED AGENT OR BOTH
                                     BY

- -------------------------------------------------------------------------------
 NAME OF CORPORATION                 CHILDREN'S BROADCASTING CORPORATION
- -------------------------------------------------------------------------------

Pursuant to Minnesota Statutes, Section 302A.123, 303.10, or 317.19 the
undersigned hereby certifies that the Board of Directors of the above named
Corporation has resolved to change the corporation's registered office or
agent:


- -------------------------------------------------------------------------------
  F      AGENT'S NAME     (FILL IN THIS BOX ONLY IF YOU ALREADY HAVE
  R                       AN AGENT.  DO NOT LIST THE CORPORATE NAME
  O                       IN THIS BOX.)
  M      ----------------------------------------------------------------------
            ADDRESS
         (NO. & STREET)      215 South Eleventh Street
         ----------------------------------------------------------------------
                 CITY                          COUNTY              ZIP
                 Minneapolis                   Hennepin   MN       55403
- -------------------------------------------------------------------------------


- -------------------------------------------------------------------------------
  T      AGENT'S NAME       (FILL IN THIS BOX ONLY IF YOU ALREADY HAVE AN
  O                         AGENT.  DO NOT LIST THE CORPORATE NAME IN THIS BOX.)
       ------------------------------------------------------------------------
           ADDRESS          
       (NO. & STREET)       5501 Excelsior Boulevard
       ------------------------------------------------------------------------
                 CITY                          COUNTY              ZIP
                 Saint Louis Park              Hennepin  MN        55416
- -------------------------------------------------------------------------------

The new address may not be a post office box.  It must be a street address,
pursuant to Minnesota Statutes, Section 302A.011, Subd.3


              This change is effective on the day it is filed with the
              Secretary of State, unless you indicate another date, no 
              later than 30 days after filing with the Secretary of State,
              in this box:
                            ----------------------------------

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

I certify that I am authorized to execute this certificate and I further
certify that I understand that by signing this certificate I am subject to the
penalties of perjury as set forth in section 609.48 as if I had signed this
certificate under oath.

       ------------------------------------------------------------------------
       NAME OF OFFICER OR OTHER AUTHORIZED                 SIGNATURE
             AGENT OF CORPORATION
                 Christopher T. Dahl
       ------------------------------------------------------------------------
       TITLE OR OFFICE                                     DATE
                 President                                     January 23, 1992
       ------------------------------------------------------------------------

        Do not write below this line.  For Secretary of State's use only.


- -------------------------------------------------------------------------------
         RECEIPT NUMBER                                       FILE DATA
- -------------------------------------------------------------------------------
                                                         STATE OF MINNESOTA
                                                        DEPARTMENT OF STATE
            683411                                            FILED

                                                           JAN 28, 1990

                                                       /s/ Joan Anderson Growe
                                                       -----------------------
                                                       Secretary of State

                                      75

<PAGE>



                       CHILDREN'S BROADCASTING CORPORATION

                       CERTIFICATE OF DESIGNATION OF STOCK

                    The undersigned, being the duly appointed Secretary of
Children's Broadcasting Corporation, hereby certifies that the Board of
Directors of the Corporation, acting pursuant to Chapter 302A, Minnesota
Statutes, took action by unanimous resolution on November 18, 1991 to designate
378,083 shares of non-voting Common Stock of the Corporation, pursuant to which
resolution said stock was issued on April 16, 1992.

                    The undersigned further certifies that the following
resolution has been duly adopted by the Board of Directors of the Corporation
with respect to the establishment and designation of non-voting stock:

                         DESIGNATION OF NON-VOTING STOCK

     RESOLVED, in accordance with the Articles of Incorporation of the
     Corporation and pursuant to Minnesota Statutes, Chapter 302A, the Board of
     Directors hereby establishes and designates from the Corporation's
     unauthorized and unissued shares, 378,083 shares of common stock without
     voting rights (except as hereinafter provided), which shares shall in all
     respects, except for voting, be equal and have the same rights as, the
     common stock of the Corporation, such non-voting common stock hereinafter
     referred to as "Nonvoting Common Stock".  Notwithstanding the foregoing,
     such non-voting stock shall have full voting rights at such time as the
     transfer of such shares is legally permitted pursuant to the terms of an
     agreement dated August 1, 1991 between this Corporation, Russell Cowles II,
     Marguerite A. Cowles and First Bank Minneapolis, N.A., Trustees of the John
     Cowles Family Trust for the benefit of Russell Cowles, II.

     RESOLVED FURTHER, that the President and Secretary of the Corporation are
     authorized and directed to take such further action as shall be necessary
     or required to issue said Non-Voting Common Stock and they, or any of them,
     are authorized and directed to file a certificate of designation pursuant
     to Section 302A.401, Subd. 3 of the Minnesota Business Corporation Act with
     the Minnesota Secretary of State.

                    I certify that I am authorized to execute this instrument
and I further certify that I understand that by signing this amendment I am
subject to the penalties of perjury as set forth in Section 609.48 as if I had
signed this Amendment under oath.


                                       ----------------------------------------
                                       Leah E. Hauge
                                       Secretary of 
                                       CHILDREN'S BROADCASTING CORPORATION


                                      76

<PAGE>

                               State of Minnesota
                        Office of the Secretary of State

                   CERTIFICATE OF CHANGE OF REGISTERED OFFICE
                                       BY
- -------------------------------------------------------------------------------
NAME OF CORPORATION   CHILDREN'S BROADCASTING CORPORATION [REMAINDER ILLEGIBLE]
- -------------------------------------------------------------------------------
Pursuant to Minnesota Statutes, Section 302A.123, or 317.19, the undersigned
hereby certifies that the Board of Directors of the above named Minnesota
Corporation has resolved to change the corporation's registered office:
- -------------------------------------------------------------------------------

 F          ADDRESS
 R      (NO. & STREET)         5501 Excelsior Blvd.
 O      -----------------------------------------------------------------------
 M                      CITY                     COUNTY                 ZIP
                          St. Louis Park           Hennepin      MN    55416
- -------------------------------------------------------------------------------


- -------------------------------------------------------------------------------
T       AGENT'S NAME
O       -----------------------------------------------------------------------
           ADDRESS          (FILL IN THIS BOX ONLY IF YOU ALREADY HAVE AN
        (NO. & STREET)      AGENT. DO NOT LIST THE CORPORATE NAME IN THIS BOX.)
                            5501 Excelsior Boulevard
        -----------------------------------------------------------------------
                        CITY                     COUNTY                 ZIP
                          Saint Louis Park         Hennepin      MN    55416
- -------------------------------------------------------------------------------

The effective date of the change will be the 1st day of January, 1992 or the day
of filing of this certificate with the Secretary of State, whichever is later.

I swear that the foregoing is true and accurate and that I have the authority to
sign this document on behalf of the corporation.


    -------------------------------------------------------------------------
    NAME OF OFFICER OR OTHER AUTHORIZED AGENT OF CORPORATION     SIGNATURE

    -------------------------------------------------------------------------
    TITLE OR OFFICE                                              DATE

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


     STATE OF MINNESOTA            )        The foregoing instrument was 
                                   )ss.     acknowledged before me
     County of____________________ )

                                            on this ___ day of __________, 19__.


       (Notarial                            ___________________________________
         Seal)                              (Notary Public)


- -------------------------------------------------------------------------------
             RECEIPT NUMBER                         FILE DATA
- -------------------------------------------------------------------------------

                                               STATE OF MINNESOTA
                                               DEPARTMENT OF STATE
              915846                                  FILED

                                               OCT [illegible], 1993


                                               /s/ [ILLEGIBLE]
                                               ---------------------------
                                               [ILLEGIBLE]

SC-00014-05

                                       77
<PAGE>


              CERTIFICATE OF DESIGNATION OF PREFERENCES AND RIGHTS
                  OF CONVERTIBLE PREFERRED STOCK SERIES 1993-A
                     OF CHILDREN'S BROADCASTING CORPORATION


     Children's Broadcasting Corporation, a corporation organized and 
existing under the laws of Minnesota (the "Corporation"), does hereby certify:

     That pursuant to authority vested in it by the provisions of the 
Articles of Incorporation, the Board of Directors of the Corporation, at a 
meeting of the Board held on December 8, 1993, at which meeting a quorum of 
directors was present and acting throughout, did adopt the following 
resolution authorizing the creation and issuance of a series of Preferred 
Stock designated as Convertible Preferred Stock Series 1993-A:

     RESOLVED, that the Corporation hereby designates 290,213 shares of its 
authorized but unissued Preferred Stock, par value $.01, as Convertible 
Preferred Stock, Series 1993-A, which shall have the following designations, 
preferences, rights, qualifications, limitations and restrictions in addition 
to those set forth in the Articles of Incorporation, as amended, of the 
Corporation:

     1. DESIGNATION; NUMBER OF SHARES; STATED VALUE; DIVIDENDS.

     Two Hundred Ninety Thousand Two Hundred Thirteen (290,213) shares of 
Preferred Stock shall be designated Convertible Preferred Stock 1993-A 
(hereinafter sometimes referred to as the "Convertible Preferred Stock" or as 
this "Series").  Shares of this Series shall have a stated value of $10.00 
per share ("Stated Value").  Except as provided herein, shares of this Series 
shall not be entitled to dividends or other distributions and shall be 
non-participating for all purposes.

     2. REDEMPTION AT OPTION OF HOLDERS.

     (a) Commencing with the second day following the fifth anniversary of
   the date of issuance (the "Redemption Commencement Date"), the Corporation
   shall, subject to the requirements of the Minnesota Business Corporation
   Act, from time to time, redeem all shares of this Series tendered to the
   Corporation for redemption at the option of the holders of the Convertible
   Preferred Stock.  The redemption price shall be the Stated Value.  Such
   redemption shall be effected on the terms and conditions hereinafter
   provided.

     (b) Each holder of shares of this Series who elects to require the
   Corporation to purchase all or any of such holder's shares shall surrender
   to the Corporation's transfer agent (or other fiduciary designated in
   writing by the Corporation as agent for redemption) certificates of this
   Series then outstanding as soon as practicable following

                                     78
<PAGE>

   the Redemption Date (hereinafter defined).  The "Redemption Date" shall
   mean a date which is eight (8) calendar months following the giving of
   written notice (the "Redemption Notice") by such holder to the Corporation. 
   The Redemption Notice may be given up to eight months prior to the
   Redemption Commencement Date and at any time after the Redemption
   Commencement Date.  A Redemption Notice shall contain the holder's demand
   for redemption and be given to the Company at its principal executive
   offices last set forth in the Corporation's 10-Q/10-QSB report filed with
   the Securities and Exchange Commission or, if no such report has been
   filed, to the Corporation's registered office in the state of its
   incorporation, as certified to or disclosed by the secretary of state of
   such state.  Such notice shall be deemed given if in writing and sent
   postage prepaid by certified or registered first class mail or by
   nationwide overnight courier.  Once given, a Redemption Notice may not be
   withdrawn; however, a holder may elect to convert, in accordance with
   paragraph 3 hereof, any or all of the shares of this Series prior to the
   Redemption Date.

     (c)  The Corporation shall, on or before the Redemption
   Date, deposit with its transfer agent (or such other agent for redemption
   selected by the Corporation) as a trust fund, a sum sufficient to redeem
   the shares of this Series subject to redemption, with irrevocable
   instructions and authority to such transfer agent or other redemption agent
   to give or complete the notice of redemption thereof and to pay to the
   respective holders of such shares, as evidenced by a list of such holders
   who have duly exercised such rights of redemption, certified by an officer
   of the Corporation, the redemption price upon surrender of their respective
   share certificates.  Such deposit shall be deemed to constitute full
   payment of such shares to their holders; and from and after the date of
   such deposit, notwithstanding that any certificates for such shares shall
   not have been surrendered for cancellation by holders who have given a
   Redemption Notice, the shares represented thereby shall no longer be deemed
   outstanding, and all rights of such holders of the shares of Convertible
   Preferred Stock shall cease and terminate, except the right to receive the
   redemption price, without interest, as of the Redemption Date.

     3. CONVERSION.

     (a)  The holder of any shares of this Series may at any time, prior to a 
  Redemption Date applicable to such holder, elect to convert all or any portion
  of the shares of this Series into fully paid and non-assessable shares of 
  Common Stock at the initial rate of one (1) share of Common Stock for each 
  share of this Series, subject to adjustment pursuant to the provisions of 
  subparagraph (c) of this paragraph 3.  Such right of conversion shall be 
  exercised by the surrender of the shares so to be converted to the Corporation
  at any time during normal business hours at the principal executive offices of
  the Corporation or at the office of any agent for conversion from time to 
  time designated by it for conversion of ("Conversion Agent") the shares of 
  this Series accompanied by written notice of such holder's election to convert
  and (if so required by the Corporation or the Conversion Agent) by instruments
  of transfer, in form satisfactory to the Corporation and to the Conversion 
  Agent, duly executed by the registered holder or by his duly authorized 
  attorney, and transfer tax stamps or funds therefor, if required pursuant to 
  subparagraph (h) of this paragraph 3.

                                     79
<PAGE>

     (b) As promptly as practicable after the surrender for conversion of any 
  shares of this Series in the manner provided in subparagraph (a) of this 
  paragraph 3 and the payment in cash of any amount required by the provisions 
  of subparagraphs (a) and (h) of this paragraph 3, the Corporation will deliver
  or cause to be delivered at the principal executive offices of the Corporation
  or at the office of the Conversion Agent to or upon the written order of the 
  holder of such shares, certificates representing (i) the number of full shares
  of Common Stock issuable upon such conversion, and (ii) if less than the full
  number of shares evidenced by the Convertible Preferred Stock certificate are 
  being converted, a new certificate for the remaining number of shares thereof 
  issued in such name or names as such holder may direct.  Such conversion shall
  be deemed to have been immediately prior to the close of business on the date 
  of such surrender of the shares, and all rights of the holder of such shares 
  as a holder of such shares shall cease at such time and the person or persons 
  in whose name or names the certificates for such shares of Common Stock are to
  be issued shall be treated for all purposes as having become the record holder
  or holders thereof at such time and such conversion shall be at the conversion
  rate in effect at such time; provided, however, that any such surrender and 
  payment on any date when the stock transfer books of the Corporation shall be
  closed shall constitute the person or persons in whose name or names the 
  certificates for such shares of Common Stock are to be issued as the record 
  holder or holders thereof for all purposes immediately prior to the close of 
  business on the next succeeding day on which such stock transfer books are 
  opened and such conversion shall be at the conversion rate in effect at such
  time on such succeeding day.
  
    (c) The initial conversion rate shall be one (1) share of Common Stock per 
  share of this Series (equivalent to a conversion price of $10.00 per share).
  The conversion rate shall be subject to adjustment as follows:
  
          (i) In case the Corporation shall (A) pay a dividend or make a distri-
    bution in shares of its capital stock (whether shares of Common Stock or of 
    capital stock of any other class), (B) subdivide its outstanding shares of 
    Common Stock, (C) combine its outstanding shares of Common Stock into a 
    smaller number of shares, (D) issue by reclassification of its shares of 
    Common Stock (whether by merger or consolidation or otherwise) any shares 
    of capital stock of the Corporation or (E) take any action with the same 
    effect as any of the foregoing, the conversion privilege and the conversion 
    rate in effect immediately prior to such action shall be adjusted so that 
    the holder of any shares of this Series thereafter surrendered for 
    conversion shall be entitled to receive (subject to further adjustments 
    pursuant to subparagraphs (c)(ii) and (c)(iii) hereof) the number of shares
    of capital stock of the Corporation (or of the corporation surviving or
    resulting from any merger or consolidation) which he would have owned
    immediately following such action had such share been converted immediately
    prior thereto.  An adjustment made pursuant to this subparagraph (c)(i) 
    shall become effective retroactively immediately after the record date in 
    the case of a dividend or distribution and shall become effective 
    immediately after the effective date in the case of a subdivision, 
    combination or reclassification.  If, as a result of an adjustment made 
    pursuant to this subparagraph (c)(i), the holder of 

                                     80
<PAGE>

    any shares thereafter surrendered for conversion shall become entitled to 
    receive shares of two or more classes of capital stock of the Corporation, 
    the Board of Directors (whose determination shall be conclusive) shall 
    determine the allocation of the adjusted conversion rate between or among 
    shares of such classes of capital stock.
  
          (ii) In case the Corporation shall issue rights or warrants to all 
    holders of its Common Stock entitling them to subscribe for or purchase 
    shares of Common Stock at a price per share less than the current market 
    price per share (as determined pursuant to subparagraph (c)(iv) below) on 
    the record date mentioned below, other than pursuant to a dividend 
    reinvestment plan, the conversion rate shall be adjusted so that the same 
    shall equal the rate determined by multiplying the conversion rate in effect
    immediately prior to the date of issuance of such rights or warrants by a 
    fraction of which the numerator shall be the number of shares of Common 
    Stock outstanding on the date of issuance of such rights or warrants plus 
    the number of additional shares of Common Stock offered for subscription 
    or purchase, and of which the denominator shall be the number of shares of 
    Common Stock outstanding on the date of issuance of such rights or warrants
    plus the number of shares in which the aggregate offering price of the total
    number of shares so offered would purchase at such current market price.  
    Such adjustment shall become effective retroactively immediately after the 
    record date for the determination of stockholders entitled to receive such
    rights or warrants.  For the purposes of this paragraph 3(c)(ii), the 
    issuance of rights or warrants to subscribe for or purchase stock or 
    securities convertible into shares of Common Stock shall be deemed to be 
    the issuance of rights or warrants to purchase the shares of Common Stock 
    into which such stock or securities are convertible at an aggregate offering
    price equal to the aggregate offering price of such stock or securities plus
    the minimum aggregate amount (if any) payable upon conversion of such stock 
    or securities into Common Stock.
  
          (iii) In case the Corporation shall distribute to all holders of its 
    Common Stock evidences of its indebtedness or assets (excluding any cash 
    dividend paid from retained earnings of the Corporation) or rights or 
    warrants to subscribe to securities of the Corporation (excluding those 
    referred to in subparagraph (c)(ii) above), then in each such case the 
    conversion rate shall be adjusted so that the same shall equal the rate 
    determined by multiplying the conversion rate in effect immediately prior 
    to the date of such distribution by a fraction of which the numerator shall
    be the current market price per share (determined as provided in 
    subparagraph (c)(iv) below) of the Common Stock on the record date mentioned
    below, and of which the denominator shall be such current market price per 
    share of Common Stock less the then fair market value (as determined by the 
    Board of Directors of the Corporation, whose determination shall be 
    conclusive) of the portion of the assets or evidences of indebtedness so
    distributed or of such subscription rights or warrants applicable to one 
    share of Common Stock.  Such adjustment shall become effective retroactively

                                     81
<PAGE>

    immediately after the record date for the determination of stockholders 
    entitled to receive such distribution.
  
          (iv) For the purpose of any computation under subparagraphs (c)(ii) 
    and (c)(iii) above, the current market price per share of Common Stock on 
    any date shall be deemed to be the average of the daily closing prices for 
    30 consecutive trading days commencing 45 trading days before the day in 
    question.  The "closing price" on any day shall mean the reported last sale
    price on such day or, in case no such reported sales takes place on such 
    day, the average of the reported closing bid and asked prices, in each case
    on the New York Stock Exchange, or, if the Common Stock is not listed or 
    admitted to trading on such exchange, on the principal national securities
    exchange on which the Common Stock is listed or admitted to trading, or, if
    not listed or admitted to trading on any national securities exchange, then
    in the over-the-counter market as reported on NASDAQ or a similar reporting
    service, or, if no such quotations are available, the fair market price as 
    determined by the Corporation (whose determination shall be conclusive).
  
          (v) In any case in which this subparagraph (c) shall require that an 
    adjustment be made retroactively immediately following a record date, the 
    Corporation may elect to defer (but only until five business days following
    the mailing by the Corporation of the certificate of independent public 
    accountants described in subparagraph (c)(vii) below) issuing to the holder
    of any shares converted after such record date (x) the shares of Common 
    Stock and other capital stock of the Corporation issuable upon such 
    conversion over and above (y) the shares of Common Stock and other capital 
    stock of the Corporation issuable upon such conversion only on the basis of
    the conversion rate prior to adjustment.
  
          (vi) No adjustment in the conversion rate shall be required unless 
    such adjustment would require an increase or decrease of at least 1% in 
    such rate; provided, however, that any adjustments which by reason of this 
    subparagraph (c)(vi) are not required to be made shall be carried forward 
    and taken into account in any subsequent adjustment; and, provided further,
    that the provisions of this paragraph 3 (other than this subparagraph 
    (c)(vi)) not later than such time as may be required in order to preserve 
    the tax-free nature of a distribution to the holders of shares of Common 
    Stock.  All calculations under this paragraph 3 shall be made to the nearest
    cent or to the nearest one-hundredth of a share, as the case may be. 
    Anything in this paragraph 3 to the contrary notwithstanding, the 
    Corporation shall be entitled to make such increases in the conversion
    rate in addition to those required by this subparagraph (c) as it in its 
    discretion shall determine to be advisable in order that any stock 
    dividends, subdivision of shares, distribution of rights to purchase stock 
    or securities, or distribution of securities convertible into or 
    exchangeable for stock hereafter made by the Corporation to its stockholders
    shall not be taxable.

                                     82
<PAGE>

          (vii) Whenever the conversion rate is adjusted as herein provided, the
    Corporation shall promptly (x) file with the Conversion Agent a certificate 
    of a firm of independent public accountants selected by the Board of 
    Directors (who may be the regular accountants employed by the Corporation) 
    setting forth the conversion rate after such adjustment and setting forth a 
    brief statement of the facts requiring such adjustment, which certificate 
    shall be conclusive evidence of the correctness of such adjustment, and (y)
    mail or cause to be mailed a notice of such adjustment to the holders of 
    shares of this Series at their last addresses as they shall appear upon the 
    books of the Corporation.
  
          (viii) The term "Common Stock" shall mean the Corporation's voting
    Common Stock, par value $.01 per share, as the same exists at the date of 
    filing of this Certificate of Designation, Preferences and Rights of the 
    Convertible Preferred Stock, or any other class of stock resulting from 
    successive changes or reclassifications of such Common Stock consisting 
    solely of changes in par value, or from par value to no par value, or 
    from no par value to par value.  In the event that at any time as a result
    of an adjustment made pursuant to subparagraph (c)(i) above, the holder of 
    any share thereafter surrendered for conversion shall become entitled to 
    receive any shares of the Corporation other than shares of its Common Stock,
    thereafter the conversion rate of such other shares so receivable upon 
    conversion of any share shall be subject to adjustment from time to time in
    a manner and on terms as nearly equivalent as practicable to the provisions
    with respect to Common Stock contained in subparagraphs (c)(i) through 
    (c)(vii) above, and the provisions of subparagraphs (a) through (c) and 
    subparagraphs (e) through (k) of this paragraph 4 with respect to the 
    Common Stock shall apply on like or similar terms to any such other shares.
  
     (d) No fractional shares of stock shall be issued upon the conversion of 
  any share or shares of this Series.  If more than one such share of this 
  Series shall be surrendered for conversion at the same time by the same 
  holder, the number of full shares which shall be issuable upon the conversion
  thereof shall be computed on the basis of the aggregate number of shares so 
  surrendered.  If any fractional interest in a share of Common Stock would, 
  except for the provisions of this subparagraph (e), be deliverable upon the 
  conversion of any share or shares, the Corporation shall in lieu of 
  delivering the fractional share therefor, adjust such fractional interest by 
  payment to the holder of such surrendered share or shares of an amount in 
  cash equal (computed to the nearest cent) to the current market value of such 
  fractional interest on the last business day prior to the date of conversion,
  computed on the basis of the last reported sale price on such day or, in case 
  no such reported sale takes place on such day, the average of the reported 
  closing bid and asked prices, in each case on the New York Stock Exchange, or,
  if the Common Stock is not listed or admitted to trading on such Exchange, on 
  the principal national securities exchange on which the Common Stock is listed
  or admitted to trading, or, if not listed or admitted to trading on any 
  national securities exchange, then in the over-the-counter market as reported 
  by NASDAQ or a similar reporting service, or if no such quotations are 
  available, the fair market price as determined by the Corporation (whose 
  determination shall be conclusive).

                                     83
<PAGE>

     (e) If either of the following shall occur, namely:  (i) any consolidation 
  or merger to which the Corporation is a party, other than a consolidation or a
  merger in which consolidation or merger the Corporation is a continuing 
  corporation and which does not result in any reclassification of, or change 
  (other than a change in par value or from par value to no par value or from 
  no par value to par value, or as a result of a subdivision or combination) in,
  outstanding shares of the Common Stock, or (ii) any sale or conveyance to 
  another corporation of the property of the Corporation as an entirety or 
  substantially as an entirety in consideration for property or securities of 
  such other corporations; then the holder of each share of Convertible 
  Preferred Stock then outstanding shall have the right to convert such share 
  into the kind and amount of shares of stock and other securities and property
  receivable upon such consolidation, merger, sale or conveyance by a holder of
  the number of shares of Common Stock issuable upon conversion of such share 
  immediately prior to such consolidation, merger, sale or conveyance, subject 
  to adjustments which shall be as nearly equivalent as may be practicable to 
  the adjustments provided for in this paragraph 3.  In any such event, 
  effective provision shall be made in the articles or certificate of 
  incorporation of the resulting or surviving corporation or other corporation
  issuing or delivering such shares of stock or other securities or property or
  otherwise, so that the provisions set forth herein for the protection of the 
  conversion rights of the Convertible Preferred Stock shall thereafter be 
  applicable, as nearly as reasonably may be, to any such other shares of stock
  and other securities and property deliverable upon conversion of the 
  Convertible Preferred Stock remaining outstanding or other convertible stock 
  or securities received by the holders in place thereof; and any such resulting
  surviving corporation or other corporation issuing or delivering such shares 
  or other securities or property shall expressly assume the obligation to 
  deliver, upon the exercise of the conversion privilege, such shares of stock 
  or other securities or property as the holders of the Convertible Preferred 
  Stock remaining outstanding, or other convertible stock or securities received
  by the holders of the Convertible Preferred Stock remaining outstanding, or 
  other convertible stock or securities received by the holders in place 
  thereof, shall be entitled to receive, pursuant to the provisions hereof, and 
  to make provision for the protection of the conversion right as above 
  provided. In case shares, securities or other property other than Common Stock
  shall be issuable or deliverable upon conversion as aforesaid, then all 
  references to Common Stock in this paragraph 3(e) shall be deemed to apply, 
  so far as provided and as nearly as is reasonable, to any such shares of stock
  and other securities and property.  The provisions of this subparagraph (e) 
  shall similarly apply to successive consolidations, mergers, sales or 
  conveyances.
  
     (f) The Corporation covenants that it will at all times reserve and keep 
  available, solely for the purpose of issue upon conversion of the shares of 
  this Series, such number of shares of Common Stock as shall be issuable upon 
  the conversion of all such outstanding shares; provided, that nothing 
  contained herein shall be construed to preclude the Corporation from 
  satisfying its obligations in respect of the Conversion of the shares by 
  delivery of purchased shares of Common Stock which are held in the treasury 
  of the Corporation.  For the purpose of this subparagraph (f), the full 
  number of shares of Common Stock issuable upon the conversion of all 
  outstanding shares of this 

                                     84

<PAGE>

     Series shall be computed as if at the time of computation of such number
     of shares of Common Stock all outstanding shares of this Series were
     held by a single holder.
   
     The Corporation will endeavor to list the shares of Common Stock
     required to be delivered upon conversion of shares prior to such
     delivery on NASDAQ or each national securities exchange upon which the
     outstanding Common Stock is listed at the time of such delivery.
  
     The Corporation covenants that all shares of Common Stock which shall be
     issued upon conversion of the shares will upon issue be fully paid and
     non-assessable and not subject to any preemptive rights.
  
          (g)      Before taking any action which would cause an adjustment
     reducing the conversion price per share of this Series below the then
     par value of the Common Stock, the Corporation will take any corporate
     action which may, in the opinion of its counsel, be necessary in order
     that the Corporation may validly and legally issue fully paid and non-
     assessable shares of Common Stock at the conversion rate as so adjusted. 
     If as a result of conversion of the shares of this Series it becomes
     necessary to authorize additional shares of Common Stock, the
     Corporation covenants that it will take such action at such time as is
     necessary by amendment of the Corporation's Articles of Incorporation.
  
          (h)     The Corporation shall pay any and all issue or other taxes
     payable in respect of any issue or delivery of shares of Common Stock
     upon conversion.  However, if any such certificate is to be issued in a
     name other than that of the holder of the share or shares converted, the
     person or persons requesting the issuance thereof shall pay to the
     Corporation the amount of any tax which may be payable in respect of any
     transfer involved in such issuance or shall establish to the
     satisfaction of the Corporation that such tax has been paid.
  
          (i)     Notwithstanding anything elsewhere contained in this
     Certificate, any funds which at any time shall have been deposited by
     the Corporation or on its behalf with any paying agent for the purpose
     of paying dividends on or the redemption price of any shares of this
     Series and which shall not be required for such purposes because of the
     conversion of such shares, as provided in this paragraph 3, shall be,
     upon delivery to the paying agent of evidence satisfactory to it of such
     conversion, after such conversion be repaid to the Corporation by the
     paying agent.
  
          (j)     In case:
  
               (i)     the Corporation shall take any action which would require
          an adjustment in the conversion rate pursuant to subparagraph (c)
          of this paragraph 3; or 
  
               (ii)    the Corporation shall authorize the granting to the
          holders of its Common Stock of rights or warrants to subscribe for
          or purchase any shares of

                                      85

<PAGE>

         stock of any class or of any other rights and notice thereof shall 
         be given to holders of Common Stock; or 
 
          (iii)   there shall be any capital reorganization or
     reclassification of the Common Stock (other than a subdivision or
     combination of the outstanding Common Stock and other than a change in
     par value or from par value to no par value or from no par value to par
     value of the Common Stock), or any consolidation or merger to which the
     Corporation is a consolidation or merger to which the Corporation is a
     party and for which approval of any stockholders of the Corporation is
     required, or any sale or transfer of all or substantially all of the
     assets of the Corporation; or
 
          (iv)    there shall be a voluntary or involuntary dissolution,
     liquidation or winding up of the Corporation;
 
    then the Corporation shall cause to be filed with any conversion agent,
    and shall cause to be given to the holders of the shares of this Series
    at least ten business days prior to the applicable date hereinafter
    specified, a notice setting forth (x) the date on which a record is to be
    taken for the purpose of any distribution or grant to holders of Common
    Stock, or, if a record is not to be taken, the date as of which the
    holders of Common Stock of record to be entitled to such distribution or
    grant are to be determined or (y) the date on which such reorganization,
    reclassification, consolidation, merger, sale, transfer, dissolution,
    liquidation or winding-up is expected to become effective, and the date
    as of which it is expected that holders of Common Stock of record shall
    be entitled to exchange their shares of Common Stock for securities or
    other property deliverable upon such reorganization, reclassification,
    consolidation, merger, sale, transfer dissolution, liquidation or
    winding-up.  Failure to give such notice or any defect therein shall not
    affect the legality or validity of the proceedings described in clauses
    (i) through (iv) of this subparagraph (j).
 
    4.   VOTING.
 
     The shares of this Series shall not have any voting powers either general 
 or special, except as provided by law.  In exercising any voting rights 
 conferred by law, each share of Convertible Preferred Stock shall be entitled 
 to one vote.
 
    5.   LIQUIDATION RIGHTS.
 
      Upon the dissolution, liquidation or winding-up of the
 Corporation, whether voluntary or involuntary, the holders of the shares of
 this Series shall be entitled to receive, before any payment or distribution
 of the assets of the Corporation or proceeds thereof (whether capital or
 surplus) shall be made to or set apart for the holders of the Common Stock or
 any other class or series of stock, the amount of $10.00 per share.  If, upon
 any liquidation, dissolution or winding-up of the Corporation, the assets of
 the Corporation, or proceeds thereof, distributable among the holders of
 shares of the Convertible Preferred Stock and any other class or series of
 Preferred Stock ranking on a parity with the Convertible Preferred Stock as
 to payments upon

                                      86

<PAGE>

 liquidation, dissolution or winding-up shall be insufficient to pay in full
 the preferential amount aforesaid, then such assets or the proceeds thereof,
 shall be distributed among such holders ratably in accordance with the
 respective amounts which would be payable on such shares if all amounts
 payable thereon were paid in full.  For the purposes of this paragraph 5, the
 voluntary sale, conveyance, lease, exchange or transfer (for cash, shares of
 stock, securities or other consideration) of all or substantially all the
 property or assets of the Corporation to, or a consolidation or merger of the
 Corporation with, one or more other corporations (whether or not the
 Corporation is the corporation surviving such consolidation or merger) shall
 not be deemed to be a liquidation, dissolution or winding-up, voluntary or
 involuntary.
 
      6.   NO PURCHASE, RETIREMENT OR SINKING FUND.
 
           The shares of this Series shall not be subject to the operation of 
 any purchase, retirement or sinking fund.
 
      7.   STATUS.
 
      Shares of this Series which have been issued and reacquired in any manner
 by the Corporation shall, upon compliance with any applicable provisions of 
 the Minnesota Business Corporation Act, have the status of authorized and 
 unissued shares of Preferred Stock and may be reissued as a part of this 
 Series or as part of a new series of Preferred Stock to be established by 
 the Board of Directors or as part of any other series of Preferred Stock 
 the terms of which do not prohibit such reissue; provided, however, that 
 such shares may not be reissued as shares of this Series.
 
      8.   PRIORITY.
 
           The Common Stock and all other series of Preferred Stock
 of the Corporation, now or hereafter issued, shall rank junior to the
 Convertible Preferred Stock as to payment of dividends and as to
 distributions of assets upon liquidation, dissolution or winding up of the
 Corporation, whether voluntary or involuntary.
 
      9.   RELATIVE RIGHTS OF CONVERTIBLE PREFERRED STOCK.
 
      So long as any of the Convertible Preferred Stock is outstanding, the 
 Corporation will not:
 
           (a)     Declare, or pay, or set apart for payment, or make any
 distribution in cash or other property on any other class or series of stock
 of the Corporation ranking junior to the Convertible Preferred Stock either
 upon liquidation, dissolution or winding-up, and will not redeem, purchase or
 otherwise acquire any shares of any such junior class or series if at the
 time of making such declaration, payment, distribution, redemption, purchase
 or acquisition the Corporation shall be in default with respect to any
 obligation to redeem shares of Convertible Preferred Stock which shall have
 been tendered for redemption; and
 
                                      87
<PAGE>


           (b)     Without the affirmative vote or consent of the holders of at
 least a majority of all the Convertible Preferred Stock at the time
 outstanding, voting separately as a class, given in person or by proxy,
 either in writing or by resolution adopted either at an annual meeting or
 special meeting called for the purpose, (i) authorize, create,  or issue, or
 increase the authorized or issued amount, of any class or series of stock
 ranking on a par with or prior to the Convertible Preferred Stock, upon
 liquidation, dissolution or winding-up or (ii) amend, alter or repeal
 (whether by merger, consolidation or otherwise) any of the provisions of the
 Corporation's Articles of Incorporation, or of the Certificate of
 Designation, Preferences and Rights of the Convertible Preferred Stock, so as
 to materially and adversely affect the preferences, special rights,
 privileges or powers of the Convertible Preferred Stock; provided, however,
 that the creation and issuance of other series of Preferred Stock ranking
 junior to the Convertible Preferred Stock shall not be deemed to materially
 and adversely affect such preferences, rights, privileges or powers.
 
      IN WITNESS WHEREOF, CHILDREN'S BROADCASTING CORPORATION has caused 
 its corporate seal to be hereunto affixed and this Certificate of Designation
 of Preferences and Rights to be signed by its President and attested by its 
 Secretary this 21st day of August, 1994.

                                                  CHILDREN'S BROADCASTING
                                                       CORPORATION

[Corporate Seal]                               By /s/ Christopher T. Dahl
                                                  -----------------------------
                                                      Christopher T. Dahl,
                                                      Chief Executive Officer
                                               60-568                      5080



Attest:


/s/ Lance W. Riley
- ------------------------------
Lance W. Riley, Secretary


                                      88

<PAGE>


                               State of Minnesota

                               SECRETARY OF STATE

                              CERTIFICATE OF MERGER

     I, JOAN ANDERSON GROWE, SECRETARY OF STATE OF MINNESOTA, CERTIFY THAT: 
THE DOCUMENTS REQUIRED TO EFFECTUATE A MERGER BETWEEN THE ENTITIES LISTED 
BELOW AND DESIGNATING THE SURVIVING ENTITY HAVE BEEN FILED IN THIS OFFICE ON 
THE DATE NOTED ON THIS CERTIFICATE; AND THE QUALIFICATION OF THE INDIVIDUAL 
MERGING ENTITIES TO DO BUSINESS IN MINNESOTA IS TERMINATED ON THE EFFECTIVE 
DATE OF THIS MERGER.

     MERGER FILED PURSUANT TO MINNESOTA STATUTES, CHAPTER: 302A

     STATE OF FORMATION AND NAME OF MERGING ENTITIES:

          MN: CBC MERGER CORP.

          MN:  CHILDREN'S BROADCASTING CORPORATION

     STATE OF FORMATION AND NAME OF SURVIVING ENTITY:

          MN:  CHILDREN'S BROADCASTING CORPORATION

     EFFECTIVE DATE OF MERGER:  AUGUST 23, 1994

     NAME OF SURVIVING ENTITY AFTER EFFECTIVE DATE OF MERGER:

                         CHILDREN'S BROADCASTING CORPORATION

     THIS CERTIFICATE HAS BEEN ISSUED ON: AUGUST 23, 1994




                                   /s/ Joan Anderson Growe
                                   --------------------------------------------

[SEAL OF STATE OF MINNESOTA]


                                      89

<PAGE>

                               ARTICLES OF MERGER

                                     BETWEEN

            CHILDREN'S BROADCASTING CORPORATION AND CBC MERGER CORP.

   Pursuant to Section 302A.621 of the Minnesota Business Corporation Act, the
undersigned officer of Children's Broadcasting Corporation, Inc., a Minnesota
corporation (hereinafter referred to as the "Surviving Corporation"), which is
the owner of all of the outstanding capital stock of CBC Merger Corp., a
Minnesota corporation (hereinafter referred to as the "Subsidiary Corporation"),
hereby executes and files these Articles of Merger:

   FIRST:  The Plan of Merger is attached hereto as Exhibit A.

   SECOND:  The number of outstanding shares of each class and series of the
Subsidiary Corporation and the number of shares of each class and series owned
by the Surviving Corporation are as follows:

                                   Number of                 Number of Shares
  Designation of            Outstanding Shares of            Owned by Surviving
  Class & Series            Subsidiary Corporation             Corporation
- -----------------           -----------------------          ------------------
  Common Stock                       one (1)                        one (1)
   no par value


     THIRD:  The Surviving Corporation is the sole shareholder of the Subsidiary
Corporation and there are no other shareholders to which to mail a copy of the
Plan of Merger.

     FOURTH:  The Plan of Merger has been duly approved by the Surviving
Corporation under Minnesota Statutes Section 302A.621.

     FIFTH:  The merger shall be effective on filing with the Minnesota 
Secretary of State.

Dated:  August  22 , 1994.
 
                                    CHILDREN'S BROADCASTING
                                     CORPORATION


                                    By /s/ Christopher T. Dahl
                                       ----------------------------------------
                                       Christopher T. Dahl
                                       Its President and Chief Executive Officer


                                      90

<PAGE>

                          AGREEMENT AND PLAN OF MERGER


     AGREEMENT AND PLAN OF MERGER, dated as of this  22  day of August, 1994, by
and between Children's Broadcasting Corporation, a Minnesota corporation (the
"Survivor") and CBC Merger Corp., a Minnesota Corporation (the "Subsidiary").

     WHEREAS, Subsidiary is a wholly-owned subsidiary of the Survivor, and
Survivor and  Subsidiary desire that the Subsidiary merge with and into the
Survivor, and that the Survivor shall continue as the surviving corporation of
such merger, upon the terms and subject to the conditions set forth herein and
in accordance with Section 302A.621 of the Minnesota Business Corporation Act
(the "MBCA").

     WHEREAS, the respective Boards of Directors have approved this Agreement.

     NOW, THEREFORE, in consideration of the mutual agreements and covenants set
forth herein, the parties hereto agree to merge as follows:

                                    ARTICLE 1
                                     MERGER

     1.1  MERGER.  Subject to the terms and conditions of this Agreement, the
Subsidiary shall be merged with and into the Survivor (the "Merger") in
accordance with Sections 302A.601 and 302A.621 of the MBCA, and the separate
existence of the Subsidiary shall cease and the Survivor shall be the surviving
corporation and continue its corporate existence under the laws of the State of
Minnesota.

     1.2  EFFECT OF THE MERGER.  At the Effective Time of the Merger (as
hereinafter defined), the Survivor shall possess and succeed all the rights,
privileges, immunities and franchises, of a public as well as of a private
nature, of the Subsidiary; all property, real, personal and mixed, and all debts
due on any account, including subscriptions for shares, and all other chooses in
action, and every other interest of or belonging to or due to each of the
Subsidiary shall vest in the Survivor without any further act or deed; the title
to any real estate or any interest therein vested in the Subsidiary shall revert
to the Survivor by reason of the Merger; the Survivor shall be responsible and
liable for all the liabilities and obligations of the Subsidiary the Survivor; a
claim of or against or a pending proceeding by or against the Subsidiary may be
prosecuted as if the Merger had not taken place, or the Survivor may be
substituted in the place of the Subsidiary; and neither the rights of creditors
nor any liens upon the property of the Subsidiary or the Survivor shall be
impaired by the Merger.

     1.3  EFFECTIVE TIME OF THE MERGER.  The Merger shall become effective as of
the date and time (the "Effective Time of the Merger") the Articles of Merger of
the Subsidiary and the Survivor are filed with the Minnesota Secretary of State.


                                      91

<PAGE>


                                  ARTICLE 2
                    NAME, ARTICLES OF INCORPORATION, BYLAWS,
                     DIRECTORS AND OFFICERS OF THE SURVIVOR

     2.1  NAME OF SURVIVING CORPORATION.  The name of the surviving corporation
shall be "Children's Broadcasting Corporation."

     2.2  ARTICLES OF INCORPORATION.  The Articles of Incorporation of the
Survivor shall be the articles of incorporation of the surviving corporation
from and after the Effective Time of the Merger until amended thereafter as
provided therein or by law.

     2.3  BYLAWS.  The Bylaws of the Survivor shall be the Bylaws of the
surviving corporation from and after the Effective Time of the Merger until
amended thereafter as provided therein or by law.

     2.4  DIRECTORS AND OFFICERS.  The directors and officers of the Survivor at
the Effective Time of the Merger shall be the directors and officers,
respectively, of the surviving corporation from and after the Effective Time of
the Merger and shall hold office in accordance with the Articles of
Incorporation and Bylaws of the Survivor.

                                    ARTICLE 3
                        CANCELLATION OF SUBSIDIARY SHARES

      3.1  CANCELLATION OF ALL SUBSIDIARY SHARES.  At the Effective Time of the
Merger, each share of the Subsidiary's Common Stock issued and outstanding
immediately prior to the Effective Time of the Merger shall, by virtue of the
Merger and without any action on the part of the holder thereof, be canceled. 
The Common Stock of the Subsidiary so canceled shall cease to exist as such.  No
shares of the Survivor stock shall be issued in respect thereto.

                                    ARTICLE 4
                                     GENERAL

     4.1  TERMINATION AND ABANDONMENT.  This Agreement may be terminated and the
Merger and other transactions herein provided for abandoned at any time prior to
the Effective Time of the Merger if the board of directors of the Survivor
determines that the consummation of the transactions provided for herein would
not, for any reason, be in the best interests of the Survivor and its
shareholders.

     4.2  AMENDMENT.  This Agreement may be amended at any time prior to the
Effective Time of the Merger with the mutual consent of the boards of Directors
of the Subsidiary and the Survivor.

     4.3  DEFERRAL.  Consummation of the transactions herein provided for may be
deferred by the board of directors of the Subsidiary and the Survivor, or any
authorized officer thereof for a reasonable period of time if the board of
directors of either corporation determines that such deferral would be in the
best interests of the Subsidiary, the Survivor or their respective shareholders.

                                      92


<PAGE>


      4.4  HEADINGS.  The headings set forth herein are inserted for convenience
or reference only and are not intended to be part of, or to affect the meaning
or interpretation of, this Agreement.

      4.5  COUNTERPARTS.  This Agreement may be executed in two or more
counterparts, each of which shall constitute an original, and all of which, when
taken together, shall constitute one and the same instrument.

      4.6  GOVERNING LAW.  This Agreement shall be governed by and construed in
accordance with the laws of the State of Minnesota without giving effect to the
principles of conflicts of law thereof.

      IN WITNESS WHEREOF, each of the parties hereto has caused
this Agreement to be executed on its behalf and attested by its officers
hereunto duly authorized, all as of the day and year first above written.


                                            SUBSIDIARY:

                                            CBC Merger Corp.


                                            By /s/ Christopher T. Dahl
                                               -----------------------
                                               Its President
                                                   -------------------
Attest:

/s/ Lance W. Riley
- -------------------
Secretary
                                            SURVIVOR:

                                            Children's Broadcasting Corporation


                                            By /s/ Christopher T. Dahl
                                              ----------------------------
                                              Christopher T. Dahl
                                              Its President and Chief
                                              Executive Officer

Attest:

/s/ Lance W. Riley
- -------------------
Lance W. Riley, Secretary

                                       93
<PAGE>
                              ARTICLES OF AMENDMENT
                                     TO THE
                            ARTICLES OF INCORPORATION
                                       OF
                       CHILDREN'S BROADCASTING CORPORATION


     The undersigned officer, on behalf of Children's Broadcasting 
Corporation, a Minnesota corporation (the "Corporation"), hereby certifies 
that an amendment to the Corporation's Articles of Incorporation has been 
duly approved by the Company's Board of Directors and shareholders in 
accordance with Sections 302A.135 and 302A.139 of the Minnesota Statutes. 
Accordingly, Article IV is amended in its entirety to read as follows:

                                   ARTICLE IV

                                     CAPITAL

     The aggregate number of shares of stock which this corporation shall 
have the authority to issue is twenty-five million (25,000,000) shares with a 
par value of one cent ($0.01) per share.

     IN WITNESS WHEREOF, the Corporation has caused these Articles of 
Amendment to the Articles of Incorporation to be executed this  31st day of 
October, 1994.

                                 CHILDREN'S BROADCASTING CORPORATION


                                 By: /s/ Christopher T. Dahl             
                                     ----------------------------------
                                     Its: President        
                                          -----------------------------


                                       94
<PAGE>

                              ARTICLES OF AMENDMENT
                                       TO
                       RESTATED ARTICLES OF INCORPORATION
                                       OF
                       CHILDREN'S BROADCASTING CORPORATION


                    CHILDREN'S BROADCASTING CORPORATION, a corporation organized
and existing under the laws of the State of Minnesota (herein referred to as the
"Corporation"), in accordance with the provisions of Minnesota Statutes, Section
302A.139, does hereby certify that:

1.   Effective as of January 11, 1996, pursuant to the authority conferred upon
     the Board of Directors by Minnesota Statutes, Section 302A.402, 
     Subdivision 3, the Board of Directors authorized and adopted in writing 
     resolutions providing for a one (1) for two (2) "Combination," and the 
     following is a true copy of such resolutions:

          RESOLVED, that there is hereby declared a Reverse Stock Split or
          Combination, pursuant to which every two (2) shares of issued and
          outstanding voting or nonvoting Common Stock, $.01 par value per
          share, and every two (2) shares of authorized but unissued voting
          or nonvoting Common Stock, $.01 par value per share, existing on
          the Combination Effective Date, shall be converted into one (1)
          share of Common Stock, $.02 par value per share; and every two
          (2) shares of Common Stock, $.01 par value per share issuable or
          reserved for issuance upon conversion of convertible preferred
          stock or upon exercise of outstanding stock options and stock
          purchase warrants, shall, as of the Combination Effective Date,
          be converted automatically into one (1) share of Common Stock,
          $.02 par value per share.

          FURTHER RESOLVED, that in order to effect the Combination,
          Article IV of the Corporation's Restated Articles of
          Incorporation is amended in its entirety as follows:

                                   Article IV
                                     Capital

                         The aggregate number of shares of stock which
               this corporation shall have the authority to issue is
               twelve million five hundred thousand (12,500,000)
               shares with a par value of two cents ($.02) per share.

                                       95
<PAGE>

          FURTHER RESOLVED, that such Combination shall be effected
          automatically on January 23, 1996, or such later date when the
          Amendment shall be filed with the Minnesota Secretary of state
          without further action by the Board of Directors or shareholders.
    
          FURTHER RESOLVED, that the appropriate officers are hereby
          authorized and directed to prepare, execute, acknowledge and file on
          the Combination Effective Date the Articles of Amendment to the
          Restated Articles of Incorporation of this Corporation together with
          any other document or instrument necessary in connection with such
          Combination; and to request shareholders to exchange their stock
          certificates representing shares of Common Stock held prior to the
          Combination for new certificates representing shares of Common Stock
          issued as a result of the Combination.
    
          FURTHER RESOLVED, that, promptly following the Combination
          Effective Date, the Corporation shall furnish the shareholders with
          the necessary materials and instructions to effect the exchange of
          their stock certificates in accordance with the Combination.
    
          FURTHER RESOLVED, that shareholders who after the Combination
          would otherwise be entitled to receive fractional shares of Common
          Stock, will, upon surrender of their stock certificates representing
          shares of Common Stock owned as of the Combination Effective Date,
          receive a cash payment in lieu thereof equal to the value of such
          fractional shares determined by reference to the average closing bid
          price of the Common Stock for a period of ten trading days
          immediately preceding the Combination Effective Date, as reported by
          the NASDAQ SmallCap Market.
    
          FURTHER RESOLVED, that certificates representing shares of
          Common Stock outstanding immediately prior to the Combination
          Effective Date which are subsequently presented for transfer will not
          be transferred on the books and records of the Corporation  until the
          certificates representing such shares of Common Stock have been
          exchanged of record for certificates representing shares of Common
          Stock reflecting the Combination.
    
          FURTHER RESOLVED, that in the event any certificate representing
          shares of Common Stock outstanding prior to the Combination is not
          presented for exchange upon request by the Corporation, any dividends
          that may be declared after the Combination Effective Date with
          respect

                                       96
<PAGE>

          to the Common Stock represented by such certificate will be
          withheld by the Corporation until such certificate has been properly
          presented for exchange.
    
          FURTHER RESOLVED, that the appropriate officers of the
          Corporation, be and they hereby are authorized and directed, upon
          filing of the Amendment pursuant to Minnesota Statutes, Section
          302A.402, to proceed promptly to carry out the foregoing Actions and
          to execute and file all documents and instruments and to take such
          other actions as such officers deem necessary and appropriate to
          complete the Combination in accordance with Minnesota Statutes,
          Chapter 302A.
    
          FURTHER RESOLVED, that the effective date of the above
          Resolutions shall be as of January 11, 1996.
    
2.        The foregoing amendment to Article IV of the Restated Articles of
          Incorporation will not adversely affect the rights or preferences of 
          the holders of outstanding shares of any class or series of the 
          Corporation's stock and will not result in the percentage of 
          authorized shares that remains unissued after the Combination 
          exceeding the percentage of authorized shares that were unissued 
          before the Combination.
          
3.        The amendment to Article IV of the Restated Articles of Incorporation
          was adopted pursuant to Chapter 302A.
    
IN WITNESS WHEREOF, Children's Broadcasting Corporation has caused these
Articles of Amendment to be signed by its President this 18th day of January,
1996.
    
                                    CHILDREN'S BROADCASTING
                                    CORPORATION


                                    By:    /s/ Christopher T. Dahl     
                                       --------------------------------
                                       Christopher T. Dahl
                                       President

                                       97
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION
                       CERTIFICATE OF DESIGNATION OF STOCK


   The undersigned, being duly appointed Secretary of Children's Broadcasting
Corporation (the "Corporation), hereby certifies that the Board of Directors of
the Corporation, acting pursuant to the authority contained in Article V of the
Articles of Incorporation of the Corporation and the provisions of Chapter 302A,
Minnesota Statutes, took action by unanimous resolution on November 28, 1995,
and duly adopted the following resolutions to establish and designate 2,177,368
shares of Common Stock of the Corporation as Class A Common Stock.

                       DESIGNATION OF CLASS A COMMON STOCK

     RESOLVED, in accordance with Article V of the Articles of Incorporation of
     the Corporation and pursuant to Minnesota Statutes, Chapter 302A, the Board
     of Directors hereby establishes, designates and reserves from the
     Corporation's unauthorized and unissued shares of Common Stock, Class A
     Common Stock in the amount and the voting powers and other special rights
     as follows:

     SECTION 1. DESIGNATION AND AMOUNT.  The shares of such class of Common 
     Stock shall be designated as "Class A Common Stock" and the number of 
     shares constituting such class shall be 2,177,368.

     SECTION 2.  ALL OTHER RIGHTS.  Other than with respect to voting and 
     conversion as set forth in Sections 3 and 4 below, the Class A Common
     Stock shall in all respects be equal and have the same rights as the 
     Common Stock of the Corporation.

     SECTION 3.  VOTING RIGHTS.  Except as otherwise required by law, each 
     outstanding share of Class A Common Stock shall not be entitled to vote
     on any matter on which the shareholders of the Corporation shall be 
     entitled to vote and shares of Class A Common Stock shall not be included
     in determining the number of shares voting or entitled to vote on any such
     matter, provided that, notwithstanding the foregoing, holders of shares of 
     Class A Common Stock shall be entitled to vote as a separate class on any 
     amendment to the Certificate of Designation of Stock establishing such 
     class and on any amendment, repeal or modification of any provision of the
     Articles of Incorporation of the Corporation that adversely affects the 
     powers, preferences or special rights of holders of Class A Common Stock.  
     Upon a conversion to Common Stock in accordance

                                       98
<PAGE>

     with Section 4 below, the holders of Class A Common Stock shall have full 
     voting rights with respect to the shares of Common Stock issued by virtue 
     of the conversion.

     Section 4. Conversion.

     (a)  CONVERSION RIGHTS.  Subject to the provisions of this Section 4, each
          holder of Class A Common Stock shall be entitled to convert, at any
          time and from time to time, at its option, any or all of the shares of
          Class A Common Stock held by such holder into an equivalent number of
          shares of voting Common Stock, provided that if pursuant to any
          federal law, rule, regulation or regulatory policy such conversion
          would cause the broadcast or other media interests of the holder to be
          attributed to the Corporation, or the broadcast or other media
          interest of the Corporation to be attributed to the holder and, as a
          result of the attribution of such broadcast or other media interests,
          (i) the holder would be foreclosed from the ownership of voting
          securities of the Corporation, or (ii) the Corporation would be
          foreclosed from the ownership of its broadcast or media interests or
          from the acquisition of any additional broadcast or media interests,
          the Class A Common Stock shall not be convertible, except in such
          amount as would not cause such broadcast or media interests to be so
          attributable.

    (b)   CONVERSION PROCEDURES.  Each conversion of shares of Class A Common 
          Stock into shares of Common Stock shall be effected by the surrender 
          of the certificate or certificates representing the shares to be 
          converted (the "Converting Shares") at the principal office of the 
          Corporation (or such other office or agency of the Corporation as the 
          Corporation may designate by written notice to the holders of Class A 
          Common Stock) at any time during its usual business hours, together 
          with written notice by the holder of such Converting Shares, stating 
          that such holder desires to convert the Converting Shares, stating 
          that such holder desires to convert the Converting Shares, or a stated
          number of the shares represented by such certificate or certificates,
          into an equal number of shares of Common Stock (the "Converted
          Shares").  Such notice shall also state the name or names (with
          addresses) and denominations in which the certificate or certificates
          for Converted Shares are to be issued and shall include instructions
          for the delivery thereof.  Promptly after such surrender and the
          receipt of such written notice, the Corporation will issue and deliver
          in accordance with the surrendering holder's instructions the
          certificate or certificates evidencing the Converted Shares issuable
          upon such conversion, and the Corporation will deliver to the
          converting holder a certificate (which shall contain such legends as

                                       99
<PAGE>

          were set forth on the surrendered certificate or certificates)
          representing any shares which were represented by the certificate or
          certificates that were delivered to the Corporation in connection with
          such conversion, but which were not converted; provided, however, that
          the Corporation shall issue shares to persons other than those
          indicated on the certificate or certificates representing the
          Converting Shares only in compliance with the Securities Act of 1933,
          as amended, and any other applicable state or federal securities law. 
          Such conversion, to the extent permitted by law, shall be deemed to
          have been effected as of the close of business on the date on which
          such certificate or certificates shall have been surrendered and such
          notice shall have been received by the Corporation, and at such time
          the rights of the holder of the Converting Shares as such holder shall
          cease and the person or persons in whose name or names the certificate
          or certificates for the Converted Shares are to be issued upon such
          conversion shall be deemed to have become the holder or holders or
          record of the Converted Shares.

     (c)  RESERVATION OF SHARES.  The Corporation shall at all times reserve and
          keep available out of its authorized but unissued shares of Common 
          Stock or its treasury shares, solely for the purpose of issuance upon 
          the conversion of shares of Class A Common Stock, such number of 
          shares of Common Stock as are then issuable upon the conversion of all
          outstanding shares of Class A Common Stock.

     FURTHER RESOLVED, that the President and the Secretary of the Corporation
     are authorized and directed to take such further action as shall be
     necessary or required to carry into effect the intent of the foregoing
     resolution and they, or any of them, are authorized and directed to file a
     certificate of designation pursuant to Section 302A.401, Subd. 3 of the
     Minnesota Business Corporation Act with the Minnesota Secretary of State.

        IN WITNESS WHEREOF, Children's Broadcasting Corporation has caused this
     Certificate of Designation to be signed by Lance W. Riley, its Secretary,
     this 27th day of February, 1996.

                                       CHILDREN'S BROADCASTING 
                                       CORPORATION



                                       /s/ Lance W. Riley
                                       ----------------------------
                                       Lance W. Riley, Secretary

                                       100

<PAGE>

                                                                    EXHIBIT 10.2

                             OFFICE/WAREHOUSE LEASE

     THIS INDENTURE of lease, made effective this 1st day of November, 1996, by
and between 5501 BUILDING COMPANY, a partnership (hereinafter referred to as
"Lessor"), and CHILDREN'S BROADCASTING CORPORATION (hereinafter referred to as
"Lessee").

                                   DEFINITIONS

     "PREMISES" - That certain real property located in the City of Minneapolis,
County of Hennepin and State of Minnesota and legally described on Exhibit "A"
attached hereto and made a part hereof, including all buildings and site
improvements located thereon.

     "BUILDING" - That certain office/warehouse building containing
approximately 12,000 square feet located upon the Premises and commonly
described as the 5501 Building.

     "DEMISED PREMISES" - That certain portion of the Building located at 5501
Excelsior Boulevard and designated as Exhibit B, consisting of approximately
12,000 square feet (12,000 square feet of office space and zero square feet of
warehouse space), as measured from the outside walls of the Demised Premises to
the center of the partition wall, as shown on the floor plan attached hereto as
Exhibit "B" and made a part hereof.  The Demised Premises includes a non-
exclusive easement for access to common area, as hereinafter defined, and all
licenses and easements appurtenant to the Demised Premises.

     "COMMON AREAS" - The term "common area" means the entire areas as
designated on Exhibit "B" and to be used for the non-exclusive use by Lessee and
other lessees in the Building, including, but not limited to, corridors,
lavatories, driveways, truck docks, parking lots and landscaped areas, if any. 
Subject to reasonable rules and regulations to the promulgated by Lessor, the
common areas are hereby made available to Lessee and its employees, agents,
customers and invitees for reasonable use in common with other lessees, their
employee, agents, customer and invitees.



                                      110
<PAGE>

                              W I T N E S S E T H :
1.   TERM.  For and in consideration of the rents, additional rents, terms,
     provisions and covenants herein contained, Lessor hereby lets, leases and
     demises to Lessee the Demised Premises for the term of sixty (60) months
     commencing on the 1st day of July, 1996 (sometimes called "the Commencement
     Date") and expiring the 31st day of July, 2001 (sometimes called
     "Expiration Date"), unless sooner terminated as hereinafter provided.

2.   BASE RENT.  Lessor reserves and Lessee shall pay Lessor, a total rental of
     Six Hundred Seventy-two Thousand and no/100 Dollars ($672,000), payable in
     advance, in monthly installments of Ten Thousand and No/100's Dollars
     ($10,000.00), commencing on the Commencement Date and continuing on the
     first day of each and every month thereafter for the next succeeding twelve
     months through June, 1997, and Eleven Thousand and no/100 Dollars
     ($11,000.00) on the first day of each and every month thereafter for the
     next succeeding 24 months through June 30, 1999, and Twelve Thousand and
     No/100s Dollars ($12,000.00) on the first day of each and every month for
     the next succeeding months during the balance of the term (sometimes called
     "Base Rent").  In the event the Commencement Date falls on a date other
     than the first of a month the rental for that month shall be prorated and
     adjusted accordingly.

3.   ADDITIONAL RENT.  Lessee shall pay to Lessor throughout the term of this
     Lease the following:


     (a)  Lessee shall pay a sum equal to one hundred percent (100%) of the Real
          Estate Taxes.  The term "Real Estate Taxes" shall mean all real estate
          taxes, all assessments and any taxes in lieu thereof which may be
          levied upon or assessed against the Premises of which the Demised
          Premises are a part.  Lessee, in addition to all other payments to
          Lessor by Lessee required hereunder shall pay to Lessor, in each year
          during the term of this Lease and any extension or renewal thereof,
          Lessee's proportionate share of such real estate taxes and assessments
          paid in the first instance by Lessor.

          Any tax year commencing during any lease year shall be deemed to
          correspond to such lease year.  In the event the taxing authorities
          include in such real estate taxes and assessments the value of any
          improvements made by Lessee, or of machinery, equipment, fixtures,
          Inventory or other personal property or assets of Lessee, then Lessee
          shall pay all the taxes attributable to such items in addition to its
          proportionate share of said


                                      111
<PAGE>
          aforementioned real estate taxes and assessments.  A photostatic copy
          of the tax statement submitted by Lessor to Lessee shall be
          sufficient evidence of the amount of taxes and assessments assessed
          or levied against the Premises of which the Demised Premises are a
          part as well as the items taxed.

     (b)  A sum equal to one hundred percent (100%) of the annual aggregate
          operating expenses incurred by Lessor in the operation, maintenance
          and repair of the Premises.  The term "Operating Expenses" shall
          include, but not be limited to, maintenance, repair, replacement and
          care of all heating, lighting, plumbing and air conditioning fixtures,
          equipment and systems, roofs, parking and landscaped area, signs, snow
          removal, non-structural repair and maintenance of the exterior of the
          Building, insurance premiums, management fees, wages and fringe
          benefits of personnel employed for such work, cost of equipment
          purchased and used for such purposes, and the cost or portion thereof
          properly allocable to the Premises (amortized over such reasonable
          period as Lessor shall determine together with the interest at the
          rate of eighteen percent (18%) per annum on the unamortized balance)
          of any capital improvements made to the Building by Lessor after the
          Base Year which result in a reduction of Operation Expenses or made to
          the Building by Lessor after the date of this lease that are required
          under any governmental law or regulation that was not applicable to
          the Building at the time it was constructed.

     (c)  The payment of the sums set forth in this Article 3 shall be in
          addition to the Base Rent payable pursuant to Article 2 of this Lease.
          All sums due hereunder shall be due and payable within thirty (30)
          days of delivery of written certification by Lessor setting forth the
          computation of the amount due from Lessee.  In the event the lease
          term shall begin or expire at any time during the calendar year, the
          Lessee shall be responsible for his pro-rata share of Additional Rent
          under subdivisions a. and b. during this Lease and/or occupancy time.

          Prior to commencement of this Lease, and prior to the commencement of
          each calendar year thereafter commencing during the term of this Lease
          or any renewal or extension thereof, Lessor may estimate for each
          calendar year (i) the total amount of Real Estate Taxes; (ii) the
          total amount of Operating Expenses; (iii) Lessee's share of Real
          Estate Taxes for such calendar year; (iv) Lessee's share of Operating
          Expenses for such calendar year; and (v) the computation of the annual
          and monthly rental payable during such calendar year as a result of
          increases or decreases in Lessee's


                                      112
<PAGE>


          share of Real Estate Taxes and Operating Expenses.  Said estimates
          will be in writing and will be delivered or mailed to Lessee at the
          Premises.

          The amount of Lessee's share of Real Estate Taxes and Operating
          Expenses for each calendar year, so estimated, shall be payable as
          Additional Rent, in equal monthly installments, in advance, on the
          first day of each month during such calendar year at the option of
          Lessor.  In the event that such estimate is delivered to Lessee before
          the first day of January of such calendar year said amount, so
          estimated, shall be payable as additional rent in equal monthly
          installments, in advance, on the first day of each month over the
          balance of such calendar year, with the number of installments being
          equal to the number of full calendar months  remaining in such
          calendar year.

          Upon completion of each calendar year during the term of this Lease or
          any renewal or extension thereof, Lessor shall cause its accountants
          to determine the actual amount of the Real Estate Taxes and Operating
          Expenses payable in such calendar year and Lessee' share thereof and
          deliver a written certification of the amounts thereof to Lessee.  If
          Lessee has underpaid its share of Real Estate Taxes or Operating
          Expenses for such calendar year, Lessee shall pay the balance of its
          share of same within ten (10) days after the receipt of such
          statement.  If Lessee has overpaid its share of Real Estate Taxes or
          Operating Expenses for such calendar year, Lessor shall either (i)
          refund such excess, or (ii) credit such excess against the most
          current monthly installment or installments due Lessor for its
          estimate of Lessee's share of Real Estate Taxes and Operating Expenses
          for the next following calendar year.  A pro-rata adjustment shall be
          made for a fractional calendar year occurring during the term of this
          Lease or any renewal or extension thereof based upon the number of
          days of the term of the Lease during said calendar year as compared to
          three hundred sixty-five (365) days and all additional sums payable by
          Lessee or credits due Lessee as a result of the provisions of this
          Article 3 shall be adjusted accordingly.

4.   COVENANT TO PAY RENT.  The covenants of Lessee to pay the Base Rent and the
     Additional Rent are each independent of any other covenant, condition,
     provision or agreement contained in this Lease.  All rents are payable to
     Lessor at:

                              5501 Building Company
                            5501 Excelsior Boulevard
                          Minneapolis, Minnesota 55416



                                      113
<PAGE>

5.   UTILITIES.  Lessor shall provide mains and conduits to supply water, gas,
     electricity and sanitary sewage to the Premises.  Lessee shall pay, when
     due, all charges for sewer usage or rental, garbage disposal, refuse
     removal, water, electricity, gas, fuel, oil, L.P. gas, telephone and/or
     other utility services or energy source furnished to the Demised Premises
     during the term of this Lease, or any renewal or extension thereof.  If
     Lessor elects to furnish any of the foregoing utility services or other
     services furnished or caused to be furnished by lessor shall not exceed the
     rate Lessee would be required to pay to a utility company or service
     company furnishing any of the foregoing utilities or services.  The charges
     thereof shall be deemed Additional Rent in accordance with Article 3.

6.   CARE AND REPAIR OF DEMISED PREMISES.  Lessee shall, at all times throughout
     the term of this Lease, including renewals and extensions, and at its sole
     expense, keep and maintain the Demised Premises in a clean, safe, sanitary
     and first class condition and in compliance with all applicable laws,
     codes, ordinances, rules and regulations.  Lessee's obligations hereunder
     shall include, but not be limited to, the maintenance, repair and
     replacement, if necessary, of all lighting and plumbing fixtures and
     equipment, fixtures, motors and machinery, all interior walls, partitions,
     doors and windows, including the regular painting thereof, all exterior
     entrances, windows, doors and docks and the replacement of all broken
     glass.  When used in this provision, the term "repairs" shall include
     replacements or renewals when necessary, and all such repairs made by the
     Lessee shall be equal in quality and class to the original work.  The
     Lessee shall keep and maintain all portions of the Demised Premises and the
     sidewalk and areas adjoining the same in a clean and orderly condition,
     free of accumulation of dirt, rubbish, snow and ice.

     If Lessee fails, refuses or neglects to maintain or repair the Demised
     Premises as required in this Lease after notice shall have been given
     Lessee, in accordance with Article 36 of this Lease, Lessor may make such
     repairs without liability to Lessee for nay loss or damage that may accrue
     to Lessee's merchandise, fixtures or other property or to Lessee;s business
     by reason thereof, and upon completion thereof, Lessee shall pay to Lessor
     all costs plus fifteen (15%) for overhead incurred by Lessor in making such
     repairs upon presentation to Lessee of bill therefor.

     Lessor shall repair, at its expense, the structural portions of the
     Building, provided however where structural repairs are required to be made
     by reason of the acts of Lessee, the costs thereof shall be borne by Lessee
     and payable by Lessee to Lessor upon demand.


                                      114
<PAGE>

     The Lessor shall be responsible for all outside maintenance of the Demised
     Premises, including grounds and parking areas.  All such maintenance which
     is the responsibility of the Lessor shall be provided as reasonably
     necessary to the comfortable use and occupancy of Demised Premises during
     business hours, except Saturdays, Sundays and holidays, upon the condition
     that the Lessor shall not be liable for damages for failure to do so due to
     causes beyond its control.

7.   SIGNS.  Any sign, lettering, picture, notice or advertisement installed on
     or in any part of the Premises and visible from the exterior of the
     Building, or visible form the exterior of the Demised Premises, shall be
     approved and installed by Lessor at Lessee's sole cost and expense.  Signs
     to be maintained by Lessor at Lessee's expense.  In the event of a
     violation of the foregoing by Lessee, Lessor may remove the same without
     any liability and may charge the expense incurred by such removal to
     Lessee.

8.   ALTERATIONS, INSTALLATION, FIXTURES.  Except as hereinafter provided,
     Lessee shall not make any alteration, additions or improvements in or to
     the Demised Premises  or add, disturb in any way, change any plumbing or
     wiring therein without the prior written consent of the Lessor.  In the
     event alterations are required by any governmental agency by reason of the
     use and occupancy of the Demised Premises by Lessee, Lessee shall make such
     alterations at its own expense after first obtaining Lessor's approval of
     plans and specifications therefor and furnishing such indemnifications as
     Lessor may reasonable require against liens, costs, damages and expenses
     arising of such alterations.  Alterations or additions by Lessee must be
     built in compliance with all laws, ordinances and governmental regulations
     and affecting the Premises and Lessee shall warrant to Lessor that all such
     alterations, additions or improvements shall be in strict compliance with
     all relevant laws, ordinances, governmental regulations and insurance
     requirements.  Construction of such alterations or additions shall commence
     only once Lessee has obtained and exhibited to Lessor the requisite
     approvals, licenses and permits and indemnification against liens.  All
     alterations, installations, physical additions or improvements to the
     demised Premises made by Lessee shall at once become the property of Lessor
     and shall be surrendered to Lessor upon the termination of this Lease;
     provided, however, that this clauses shall not apply to movable equipment
     or furniture owned by Lessee which may be removed by Lessee at the end of
     the term of this Lease in the event that Lessee is not then in default.

9.   POSSESSION.  Except as hereinafter provided Lessor shall deliver possession
     of Demised Premises to Lessee in the condition required by this Lease on or
     before the Commencement Date, but delivery of possession prior to or later


                                      115
<PAGE>

     than such Commencement Date shall not affect the expiration date of this
     Lease.  The rentals herein reserved shall commence on the date actual
     possession of the Demised Premises is delivered by Lessor to Lessee.  Any
     occupancy by Lessee prior to the beginning of the term of this Lease shall
     in all respects be the same as that of a Lessee under this Lease.  Lessor
     shall have no responsibility or liability for loss or damage to fixtures,
     facilities or equipment installed or left on the Demised Premises.  If
     Demised Premises is not ready for occupancy by Commencement Date and
     possession is later than Commencement Date, rent shall begin on the date of
     actual possession.

10.  SECURITY AND DAMAGE DEPOSIT.  Lessee contemporaneously with the execution
     of this Lease, deposited with Lessor the sum of Zero Dollars ($---0---),
     receipt of which is hereby acknowledged by Lessor, which deposit is to be
     held by Lessor, without liability for interest as a security and damage
     deposit for the faithful performance by Lessee during the term hereof or
     any extension hereof.  Prior to the time of when Lessee shall be entitled
     to the return of this security deposit, Lessor may commingle such deposit
     with Lessor's own funds and to use such security deposit for such purposes
     as Lessor may determine.  In the event of the failure of Lessee to keep and
     perform any of the terms, covenants and conditions of this Lease to be kept
     and performed by Lessee during the term hereof or extension hereof, then
     Lessor, either with or without terminating this Lease may (but shall not be
     required to) apply such portion of said deposit as may be necessary to
     compensate or repay Lessor for all losses or damages sustained or to be
     sustained by Lessor due to such breach on the part of Lessee, including,
     but not limited to, overdue and unpaid rent, any other amounts payable by
     Lessee to Lessor pursuant to the provisions of this Lease, damages or
     deficiencies in the reletting of Demised Premises, and reasonable
     attorney's fees incurred by Lessor.  Should the entire deposit or any
     portion thereof, be appropriated and applied by Lessor, in accordance with
     provisions of this paragraph, Lessee upon written demand by Lessor shall
     remit forthwith to Lessor a sufficient amount of cash to restore said
     security deposit to the original sum deposited, and Lessee's failure to do
     so within five (5) days after receipt of such demand shall constitute a
     breach of this Lease.  Said security deposit shall be returned to Lessee,
     less any deposit thereof as the result of the provisions of this paragraph,
     at the end of the term of this Lease, or any renewal thereof or upon the
     earlier termination of this Lease.  Lessee shall have no right to
     anticipate return of said deposit withholding any amount required to be
     paid pursuant to the provision of this Lease or otherwise.

     In the event Lessor shall sell the Premises, or shall otherwise convey or
     dispose of its interest in this Lease, Lessor may assign said security
     deposit or any


                                      116
<PAGE>

     balance thereof to Lessor's assignee, whereupon Lessor shall be released
     from all liability for the return or repayment of such security
     deposit and Lessee shall look solely to the said assignee for the return
     and reimbursement of said security deposit.  Said security deposit shall
     not be assigned or encumbered by Lessee without the written consent of
     Lessor, and any assignment or encumbrance without such consent shall not
     bind Lessor.  In the event of any rightful and permitted assignment of this
     Lease by Lessor said security deposit shall be deemed to be held by Lessor
     as a deposit made by the assignee, and Lessor shall have no further
     liability with respect to the return of said security deposit to the
     Lessee.

11.  USE.  The Demised Premises shall be used and occupied by Lessee strictly
     for the purposes of an office so long as such use is in compliance with all
     applicable laws, ordinances and governmental regulations affecting the
     Building and Premises.  The Demised Premises shall not be used in such
     manner that, in accordance with any requirement of law or of any public
     authority, Lessor shall be obliged on account of the purpose or manner of
     said use to make any addition or alteration to or in the Building.  The
     Demised Premises shall not be used in any manner which will increase the
     rates required to be paid for public liability or for fire and extended
     coverage insurance covering the Premises.  Lessee shall occupy the Demised
     Premises conduct its business and control its agents, employees, invitees
     and visitors in such a way as is lawful, and reputable and will not permit
     or create any nuisance, noise, odor, or otherwise interfere with, annoy or
     disturb any other tenant in the Building in its normal business operations
     or Lessor in its management of the Building.  Lessee's use of the Demised
     Premises shall conform to all the Landlord's rules and regulations relating
     to the use of the Premises.  Outside storage on the Premises of any type of
     equipment, property or materials owned or used on the Premises by Lessee or
     its customers and suppliers shall not be permitted.

12.  ACCESS TO DEMISED PREMISES.  The Lessee agrees to permit the Lessor and the
     authorized representatives of the Lessor to enter the Demised Premises at
     all times during usual business hours for the purpose of inspecting the
     same and making any necessary repairs to the Demised Premises and
     performing any work therein that may be necessary to comply with any laws,
     ordinances, rules, regulations or requirements of any public authority or
     of the Board of Fire Underwriters or any similar body or that the Lessor
     may deem necessary to prevent waste or deterioration in connection with the
     Demised Premises.  Nothing herein shall imply any duty upon the part of the
     Lessor to do any such work which, under any provision of this Lease, the
     Lessee may be required to perform and the performance thereof by the Lessor
     shall not constitute a waiver


                                      117
<PAGE>

     of the Lessee's default in failing to perform the same.  The Lessor may,
     during the progress of any work in the Demised Premises, keep and store
     upon the Demised Premises all necessary materials, tools and equipment.
     The Lessor shall not in any event be liable for inconvenience, annoyance,
     disturbance, loss of business, or other damage of the Lessee by reason
     of making repairs or the performance of any work in the Demised Premises,
     or on account of bringing materials, supplies and equipment into or
     through the Demised Premises during the course thereof and the obligations
     of the Lessee under this Lease shall not thereby be affected in any matter
     whatsoever.

     Lessor reserves the right to enter upon the Demised Premises at any time in
     the event of an emergency and at reasonable hours to exhibit the Demised
     Premises to prospective purchasers or others; and to exhibit the Demised
     Premises to prospective tenants and to display "For Rent" or similar signs
     on windows and doors in the Demised Premises during the last one hundred
     eighty (180) days of the term of this Lease, all without hindrance or
     molestation by Lessee.

13.  EMINENT DOMAIN.  In the event of any eminent domain or condemnation
     proceeding or private sale in lieu thereof in respect to the Premises
     during the term thereof, the following provisions shall apply:

     (a)  If the whole of the of the Premises shall be acquired or condemned by
          eminent domain for any public or quasi-public use or purpose, then the
          term of this Lease shall cease and terminate as of the date possession
          shall be taken in such proceeding and all rentals shall be paid up to
          that date.

     (b)  If any part constituting less than the whole of the Premises shall be
          acquired or condemned or aforesaid, and in the event that such partial
          taking or condemnation shall materially affect the Demised Premises so
          as to render the Demised Premises unsuitable for the business of the
          Lessee, in the reasonable opinion of the Lessor, then the term of this
          Lease shall cease and terminate as of the date possession shall be
          taken by the condemning authority and rent shall be paid to the date
          of such termination.

          In the event of a partial taking or condemnation of the Premises which
          shall not materially affect the Demised Premises so as to render the
          Demised Premises unsuitable for the business of the Lessee, in the
          reasonable opinion of the Lessor, this Lease shall continue in full
          force and affect but with a proportionate abatement of the Base Rent
          and Additional Rent based on the portion, if any, of the Demised
          Premises taken. Lessor



                                      118
<PAGE>

          reserves the right, at its option, to restore the Building
          and the Demised Premises to substantially the same condition as
          they were prior to such condemnation.  In such event, Lessor shall
          give written notice to Lessee, within thirty (30) days following
          the date possession shall be taken by the condemning authority, of
          Lessor's intention to restore.  Upon Lessor's notice of election
          to restore, Lessor shall commence restoration and shall restore the
          Building and the Demised Premises with reasonable promptness, subject
          to delays beyond Lessor's control and delays in the making of
          condemnation or sale proceeds adjustments by Lessor; and Lessee shall
          have no right to terminate this Lease except as herein provided.  Upon
          completion of such restoration, the rent shall be adjusted based upon
          the portion, if any, of the Demised Premises restored.

     (c)  In the event of any condemnation or taking as aforesaid, whether whole
          or partial, the Lessee shall not be entitled to any part of the award
          paid for such condemnation and Lessor is to receive the full amount of
          such award, the Lessee hereby expressly waiving any right or claim to
          any part thereof.

     (d)  Although all damages in the event of any condemnation shall belong to
          the Lessor whether such damages are awarded as compensation for
          diminution of value of the leasehold or to the fee of the Demised
          Premises, Lessee shall have the right to claim and recover from the
          condemning authority, but not from Lessor, such compensation as may be
          separately awarded and recoverable by Lessee in Lessee's own right on
          account of any and all damage to Lessee's business by reason of the
          condemnation and for or on account of any cost or loss to which Lessee
          might be put in removing Lessee's merchandise, furniture, fixtures,
          leasehold improvements and equipment.

14.  DAMAGE OR DESTRUCTION.  In the event of any damage or destruction to the
     Premises by fire or other cause during the term hereof, the following
     provisions shall apply:

     (a)  If the Building is damaged by fire or any other cause to such extent
          that the cost of restoration, as reasonably estimated by Lessor, will
          equal or exceed thirty percent (30%) of the replacement value of the
          Building (exclusive of foundations) just prior to the occurrence of
          the damage, then Lessor may, no later than the sixtieth (60th) day
          following the damage, give Lessee written notice of Lessor's election
          to terminate this Lease.


                                      119
<PAGE>

     (b)  If the cost of restoration as estimated by Lessor will equal or exceed
          fifty percent (50%) of said replacement value of the Building and if
          the Demised Premises are not suitable as a result of said damage for
          the purposes for which they are demised hereunder, in the reasonable
          opinion of Lessee, then Lessee may, no later than the sixtieth (60th)
          day following the damage, give Lessor a written notice of election to
          terminate this Lease.

     (c)  If the cost or restoration as estimated by Lessor shall amount to less
          than thirty percent (30%) of said replacement value of the Building,
          or if despite the cost, Lessor does not elect to terminate this Lease,
          Lessor shall restore the Building and the Demised Premises with
          reasonable promptness, subject to delays beyond Lessor's control and
          delays in the making of insurance adjustments by Lessor; and Lessee
          shall not have the right to terminate this Lease., Lessor shall not be
          responsible for restoring or repairing leasehold improvements of the
          Lessee.

     (d)  In the event of either of the elections to terminate, this Lease shall
          be deemed to terminate on the date of the receipt of the notice of
          election and all rentals shall be paid up to that date.  Lessee shall
          have no claim against Lessor for the value of any unexpired term of
          this Lease.

     (e)  In any case where damage to the Building shall materially affect the
          Demised Premises so as to render them unsuitable in whole or in part
          for the purposes of which they are demised hereunder, then, unless
          such destruction was wholly or partially caused by the negligence or
          breach of the terms of this Lease by Lessee, its employees,
          contractors or licensees, a portion of the rent based upon the amount
          of the extent to which the Demised Premises are rendered unsuitable
          shall be abated until repaired or restored.  If the destruction or
          damage was wholly or partially caused by negligence or breach of the
          terms of this Lease by Lessee as aforesaid and if Lessor shall elect
          to rebuild, the rent shall not abate and the Lessee shall remain
          liable for the same.

15.  CASUALTY INSURANCE.  


     (a)  Lessor shall at all times during the term of this Lease, at its
          expense, maintain a policy or policies of insurance with premiums paid
          in advance issued by an insurance company licensed to do business in
          the State of Minnesota insuring the Building against loss or damage by
          fire, explosion or other insurable hazards and contingencies for the
          full replacement value, provided that Lessor shall not be obligated to
          insure any furniture,


                                      120
<PAGE>

          equipment, machinery, goods or supplies not covered by this Lease
          which Lessee may bring upon the Demised Premises or any additional
          improvements which Lessee may construct or install on the Demised
          Premises.

     (b)  Lessee shall not carry any stock of goods or do anything in or about
          the Demised Premises which will in any way impair or invalidate the
          obligation of the insurer under any policy of insurance required by
          this Lease.

     (c)  Lessor hereby waives and releases all claims, liabilities and causes
          of action against Lessee and its agents, servant and employees for
          loss or damage to, or destruction of, the Premises or any portion
          thereof, including the buildings and other improvements situated
          thereon, resulting from fire, explosion or other perils included in
          standard extended coverage insurance, whether caused by the negligence
          of any of said persons or otherwise.  Likewise, Lessee hereby waives
          and releases all claims, liabilities and causes of action against
          Lessor and its agents, servants and employees for loss or damage to,
          or destruction of, any of the improvements, fixtures, equipment,
          supplies, merchandise and other property, whether that of Lessee or of
          others in, upon or about the Premises resulting from fire, explosion
          or the other perils included in standard extended coverage insurance,
          whether caused by the negligence of any of said persons otherwise. 
          The waiver shall remain in force whether or not the Lessee's insurance
          shall consent thereto.

     (d)  In the event that the use of the Demised Premises by Lessee increases
          the premium rate for insurance carried by Lessor on the improvement of
          which the Demised Premises are a part, Lessee shall pay Lessor, upon
          demand, the amount of such premium increase.  If Lessee installs any
          electrical equipment that overload the power lines to the Building or
          its wiring, Lessee shall, at its own expense, make whatever changes
          are necessary to comply with the requirements of the insurance
          underwriter, insurance rating bureau and governmental authorities have
          jurisdiction.

16.  PUBLIC LIABILITY INSURANCE.  Lessee shall during the term hereof keep in
     full force and effect at its own expense a policy or policies of public
     liability insurance with respect to the Demised Premises and the business
     of Lessee, on terms and with companies approved in writing by Lessor, in
     which both Lessee and Lessor shall be covered by being named as insured
     parties under reasonable limits of liability not less than: One Million
     Dollars ($1,000,000) for injury or death to any one person: One Million
     Dollars ($1,000,000) for injury or death to more than one person; and Five
     Hundred and Fifty Thousand Dollars


                                      121
<PAGE>

     ($550,000) with respect to damage to property.  Such policy or policies
     shall provide that ten (10) days written notice must be given to Lessor
     prior to cancellation thereof.  Lessee shall furnish evidence satisfactory
     to Lessor at the time this Lease is executed, and from time to time, that
     such coverage is in full force and effect.

17.  DEFAULT OF TENANT.

     (a)  In the event of any failure of Lessee to pay any rental due hereunder
          within ten (10) days after the same shall be due, or any failure to
          perform any other of the term, condition or covenant of this Lease to
          be observed or performed by Lessee for more than thirty (30) days
          after written notice of such failure shall have been given to Lessee,
          or if Lessee or an agent of Lessee shall falsify any report required
          to be furnished to Lessor pursuant to the terms of this Lease, or if
          Lessee or any guarantor of this Lease shall become bankrupt or
          insolvent, or file any debtor proceedings or any person shall take or
          have against Lessee or any guarantor of this Lease in any court
          pursuant to any statute either of the United States or of any state a
          petition in bankruptcy or insolvency or for reorganization or for the
          appointment of a receiver or trustee of all or a portion of Lessee's
          or any such guarantor's property, or if Lessee or any such guarantor
          makes an assignment for the benefit of creditors, or petitions for or
          enters into an arrangement, or if Lessee shall abandon the Demised
          Premises or suffer this Lease to be taken under any writ of execution,
          then in any such event Lessee shall be in default hereunder, and
          Lessor, in addition to other rights of remedies it may have, shall
          have the immediate right of re-entry and may remove all persons and
          property from the Demised Premises and such property may be removed
          and stored in a public warehouse or elsewhere at the cost of and for
          the account of the Lessee, all without service of notice or resort to
          legal process and without being guilty of trespass, or becoming liable
          for any loss or damage which may be occasioned thereby.

     (b)  Should Lessor elect to re-enter the Demised Premises as herein
          provided, or should it take possession of the Demised Premises
          pursuant to legal proceedings or pursuant to any notice provided for
          by law, it may either terminate this Lease or it may from time to
          time, without terminating this Lease, make such alterations, and
          repairs as may be necessary in order to relet the Demised Premises and
          relet the Demised Premises or any part thereof for such term or terms
          (which may be for a term extending beyond the term of this Lease) and
          at such rental or rentals and upon such other terms and conditions as
          Lessor in its sole discretion may deem advisable.


                                      122
<PAGE>

          Upon each such subletting all rentals received by the Lessor from
          such reletting shall be applied first to the payment of any
          indebtedness other than rent due hereunder from Lessee to Lessor;
          second, to the payment of any costs and expenses of such reletting,
          including brokerage fees, attorney's fees and costs; third, to the
          payment of accrued and unpaid rent hereunder, and the remainder,
          if any, shall be held by Lessor and applied in payment of future
          rent as the same may become due and payable hereunder.  If such
          rentals received from such reletting during any month are less than
          that to be paid during that month by Lessee hereunder, Lessee, upon
          demand, shall pay any such deficiency to Lessor.  No such re-entry
          or taking possession of the Demised Premises by Lessor shall be
          construed as an election on Lessor's part to terminate this Lease
          unless a written notice of such intention be given to Lessee or
          unless the termination thereof be decreed by a court of competent
          jurisdiction.  Notwithstanding any such reletting without
          termination, Lessor may at any time after such re-entry and reletting
          elect to terminate this Lease for such previous breach.  Should
          Lessor at any time terminate this Lease for any such breach, in
          addition to any other remedies it may have, it may recover from Lessee
          all damages it may incur by reason of such breach, including the cost
          of recovering the Demised Premises, the cost of reletting the Demises
          premises, reasonable attorney's fees, and including the worth at the
          time of such termination of the excess, if any, of the amount of rent
          and charges equivalent to rent reserved in this Lease for the
          remainder of the stated term over the then reasonable rental value of
          the Demised Premises for the remainder of the stated term, all of
          which amounts shall be immediately due and payable from Lessee to
          Lessor.

     (c)  Lessor may, at its option, instead of exercising any other rights or
          remedies available to it in this Lease or otherwise by law, statute or
          equity, spend such money as is reasonable necessary to cure any
          default of Lessee herein and the amount so spent, and costs incurred,
          including attorney's fees in curing such default, shall be paid by
          Lessee, as Additional Rent, upon demand.

     (d)  In the event suit shall be brought for recovery of possession of the
          Demised Premises, for the recovery of rent or any other amount due
          under the provisions of this Lease or because of the breach of any
          other covenant herein contained on the part of the Lessee to be kept
          or performed, and a breach shall be established, Lessee shall pay to
          Lessor all expenses incurred therefore, including a reasonable
          attorney's fee, together with interest on all


                                      123
<PAGE>

          such expenses at the rate of eighteen percent (18%) per annum from
          the date of such breach of the covenants of this Lease.

     (e)  Lessee hereby expressly waives any and all rights of redemption
          granted by or under any present or future laws in the event of Lessee
          being evicted or dispossessed for any cause, or in the event of Lessor
          obtaining possession of the Demised Premises, by reason of the
          violation by Lessee of any of the covenants or conditions of this
          Lease, or otherwise.  Lessee also waives any demand for possession of
          the Demised Premises, and any demand for payment of rent and any
          notice of intent to re-enter the Demised Premises, or of intent to
          terminate this Lease, other than the notices provided in this Article,
          and waives any and every other notice or command prescribed by any
          applicable statutes or laws.


     (f)  No remedy herein or elsewhere in this Lease or otherwise by law,
          statute or equity, conferred upon or reserved to Lessor or Lessee
          shall be exclusive of any other remedy, but shall be cumulative, and
          may be exercised from time to time and as often as the occasion may
          arise.

18.  COVENANTS TO HOLD HARMLESS.  Unless the liability for damage or loss is
     caused by the negligence of Lessor, its agents or employees, Lessee shall
     hold harmless Lessor from any liability for damages to any person or
     property in or upon the Demised Premises and the Premises, including the
     person and property of Lessee and its employees and all persons in the
     Building at its or their invitation or sufferance, and from all damages
     resulting from Lessee's failure to perform the covenants of this Lease. 
     All property kept, maintained or stored on the Demised Premises shall be so
     kept, maintained or stored at the sole risk of Lessee.  Lessee agrees to
     pay all sums of money in respect of any labor, service, materials, supplies
     or equipment furnished or alleged to have been furnished to Lessee in or
     about the Premises, and not furnished on order of Lessor, which may be
     secured by any Mechanic's Materialmen's or other lien to be discharged at
     the time performance of any obligation secured thereby matures, provided
     that Lessee may contest such lien, but if such lien is reduced to final
     judgement and if such judgement or process thereon is not stayed, or if
     stayed and said stay expires, then and in each such event, Lessee shall
     forthwith pay and discharge said judgement.  Lessor shall have the right to
     post and maintain on the Demised Premises, notices of non-responsibility
     under the laws of the State in which the Demised premises are located.

19.  NON-LIABILITY.  Subject to the terms and conditions of Article 14 hereof,
     Lessor shall not be liable for any damage to property of Lessee or of
     others


                                      124
<PAGE>

     located on the Premises, nor for the loss of or damage to any property
     of Lessee or of other by theft or otherwise.  Lessor shall not be liable
     for any injury or damage to persons or property resulting from fire,
     explosion, falling plaster, steam, gas, electricity, water, rain or snow or
     leaks from any part of the Premises or from the pipes, appliances or
     plumbing works or from the roof, street or subsurface or from any other
     place or by dampness or by any other cause of whatsoever nature.  Lessor
     shall not be liable for any such damage caused by other Lessees or persons
     in the Premises, occupants of adjacent property, other occupants of the
     buildings, or the public or caused by operations in construction of any
     private, public or quasi-public work.  Lessor shall not be liable for any
     latent defect in the Demised Premises.  All property of Lessee kept or
     stored on the Demised Premises shall be so kept or stored at the risk of
     Lessee only and Lessee shall hold Lessor harmless from any claims arising
     out of damage to the same, including subrogation claims by Lessee's
     insurance carrier.

20.  SUBORDINATION.  This Lease shall be subordinated to any mortgages that may
     now exist or that may hereafter be placed upon the Demised Premises and to
     any and all advances made thereunder, and to the interest upon the
     indebtedness evidenced by such mortgages, and to all renewals, replacements
     and extensions thereof.  In the event of execution by Lessor after the date
     of this Lease of any such mortgage, renewal, replacement or extension,
     Lessee agrees to execute a subordination agreement with the holder thereof
     which agreement shall provide that:

     (a)  Such holder shall not disturb the possession and other rights of
          Lessee under this Lease so long as Lessee is not in default hereunder.

     (b)  In the event of acquisition of title to the Demised Premises by such
          holder, such holder shall accept the Lessee as Lessee of the Demised
          Premises under the terms and conditions of this Lease and shall
          perform all the obligations of Lessor hereunder, and

     (c)  The Lessee shall recognize such holder as Lessor hereunder.  Lessee
          shall, upon receipt of a request from Lessor therefor, execute and
          deliver to Lessor or to any proposed holder of a mortgage or trust
          deed or any proposed purchaser of the Premises, a certificate in
          recordable form certifying that this Lease is in full force and
          effect, and that there are no offsets against rent nor defenses to
          Lessee's performance under this Lease, or setting forth any such
          offsets or defenses claimed by Lessee, as the case may be.


                                      125
<PAGE>

21.  ASSIGNMENT OR SUBLETTING.  Lessee agrees to use and occupy the Demised
     Premises throughout the entire term hereof for the purpose herein specified
     and for no other purposes, in the manner and to substantially the extent
     intended, and not to transfer or assign this Lease or sublet said Demised
     Premises, or any part thereof, whether by voluntary act, operation of law,
     otherwise, without obtaining the prior consent of Lessor in each instance.
     Lessee shall seek such consent of Lessor by a written request thereof
     setting forth such information as Lessor may deem necessary.  Lessor agrees
     not to withhold consent unreasonably. Consent to any assignment or
     subletting shall not relieve Lessee of its obligations hereunder. Consent
     by Lessor to an assignment of this Lease or to any subletting of the
     Demised Premises should not be a waiver of Lessor's rights under this
     Article as to any subsequent assignment or subletting.  Lessor's rights to
     assign this Lease are and should remain unqualified.  No such assignment or
     sublease or other transfer of this Lease shall be effective unless the
     assignee, sublessee or transferee shall at the time of such assignment,
     sublease or transfer, assume in writing for the benefit of Lessor, its
     successors or assigns, all of the terms, covenants and conditions of this
     Lease thereafter to be performed by Lessee and shall agree in writing to be
     bound thereby.  Should Lessee sublease in accordance with the terms of this
     Lease, fifty percent (50%) of any increase in rental received by Lessee
     over the per square foot rental rate which is being paid by Lessee shall be
     forwarded to and retained by Lessor, which increase shall be in addition to
     the Base Rent and Additional Rent due Lessor under this Lease.

22.  ATTORNMENT.  In the event of a sale or assignment of Lessor's interest in
     the Premises, or the Building in which the Demised Premises are located, or
     this Lease, or if the Premises come into custody or possession of a
     mortgagee or any other party whether because of a mortgage foreclosure, or
     otherwise, Lessee shall attorn to such assignee or other party and
     recognize such party as Lessor hereunder; provided, however, Lessee's
     peaceable possession will not be disturbed so long as Lessee faithfully
     performs its obligations under this Lease.  Lessee shall execute, on
     demand, any attornment agreement required by any such party to be executed,
     containing such provisions and such other provisions as such party may
     require.

23.  NOVATION IN THE EVENT OF SALE.  In the event of the sale of the Demised
     Premises, Lessor shall be and hereby is relieved of all of the covenants
     and obligations created hereby accruing from and after the date of sale,
     and such sale shall result automatically in the purchaser assuming and
     agreeing to carry out all the covenants and obligations of Lessor herein. 
     Notwithstanding the foregoing provisions of this Article, Lessor, in the
     event of a sale of the Demised


                                      126
<PAGE>

     Premises, shall cause to be included in this agreement of sale and
     purchase a covenant whereby the purchaser of the Demised Premises assumes
     and agrees to carry out all the covenants and obligations of Lessor herein.

     The Lessee agrees at any time and from time to time upon not less than ten
     (10) days prior written request by the Lessor to execute, acknowledge and
     deliver to the Lessor a statement in writing certifying that this Lease is
     in full force and effect and stating any modifications hereto, and the
     dates to which the basic rent and other charges have been paid in advance,
     if any, it being intended that any such statement delivered pursuant to
     this paragraph may be relied upon by any prospective purchaser of the fee
     or mortgagee or assignee of any mortgage upon the fee of the Demised
     Premises.

24.  SUCCESSORS AND ASSIGNS.  The terms, covenants and conditions hereof shall
     be binding upon and inure to the successors and assigns of the parties
     hereto.

25.  UNIFORM COMMERCIAL CODE.  The Lessee grants to the Lessor a lien upon all
     personal property of the Lessee in the Demised Premises during said term to
     secure payment of the rent payable hereunder, and agrees that no such
     property shall be removed from the Demised Premises without the consent of
     the Lessor while any installments of rent are past due, and during any
     other default in the conditions hereof.

     To the extent this Lease grants Lessor, or recognizes in Lessor any lien or
     rights greater than provided by the laws of the State in which the Premises
     are located pertaining to "Landlord's Liens", this Lease is intended and
     does constitute a security agreement within the meaning of the Uniform
     Commercial Code as adopted in said State, and Lessor, in addition to the
     rights prescribed herein shall have the rights, titles, liens and interests
     in and to Lessee's property now or hereafter located in or upon the Demised
     Premises which are granted a "secured party" as the term is defined under
     such Uniform Commercial Code to secure the payment to Lessor of amounts and
     monies due under this Lease.  Lessee will execute, on request of Lessor,
     and will deliver to Lessor a financing statement for the purpose of
     perfecting Lessor's security interest under this Lease or the Lessor may
     file this Lease as a security agreement.

26.  QUIET ENJOYMENT.  Lessor warrants that it has full right to execute and to
     perform this Lease and to grant the estate demised, and that Lessee, upon
     payment of the rents and other amounts due and the performance of all the
     terms, conditions, covenants and agreements on Lessee's part to be observed
     and performed under this Lease, may peaceable and quietly enjoy the Demised


                                      127
<PAGE>

     Premises for the business uses permitted hereunder, subject, nevertheless,
     to the terms and conditions of this Lease.

27.  RECORDING.  Lessee shall not record this Lease without the written consent
     of Lessor.  However, upon the request of either party hereto, the other
     party shall join in the execution of a Memorandum Lease for the purposes of
     recordation.  Said Memorandum Lease shall describe the parties, the Demised
     Premises and the term of the Lease and shall incorporate this Lease by
     reference.  The Article 28 shall not be construed to limit Lessor's right
     to file this Lease.

28.  OVERDUE PAYMENTS.  All monies due under this Lease from Lessee to Lessor
     shall be due on demand, unless otherwise specified, and if not paid when
     due, shall incur a late fee payment calculated at five percent (5%) of the
     current monthly Base Rent amount due.

29.  SURRENDER.  On the Expiration Date or upon the termination hereof upon a
     day other than the Expiration Date, Lessee shall peaceably surrender the
     Demised Premises broom-clean in good order, condition and repair,
     reasonable wear and tear only excepted.  On or before the Expiration Date
     or upon termination of this Lease on a day other than the Expiration Date,
     Lessee shall, at its expense, remove all trade fixtures, personal property
     and equipment and signs from the Demised Premises and any property not
     removed shall be deemed to have been abandoned.  Any damage caused in the
     removal of such items shall be immediately repaired by Lessee and at its
     expense.  All alterations, additions, improvements and fixtures (other than
     trade fixtures) which shall have been made or installed by Lessor or Lessee
     upon the Demised Premises and all floor covering so installed shall remain
     upon and be surrendered with the Demised Premises as a part thereof,
     without disturbance, molestation or injury, and without charge, at the
     expiration or termination of this Lease.  If the Demised Premises are not
     surrendered on the Expiration Date or the date of termination, Lessee shall
     indemnify and hold Lessor harmless against any loss or liability, claims,
     without limitation, made by any succeeding lessee founded on or related to
     such delay.  Lessee shall promptly surrender all keys for the Demised
     Premises to Lessor at the place then fixed for payment of rent and shall
     inform Lessor of combinations of any locks and safes on the Demised
     Premises.

30.  HOLDING OVER.  In the event Lessee remains in possession of the Demised
     Premises after the Expiration Date of this Lease and without the execution
     of a new Lease, it shall be deemed to be occupying said Demised Premises as
     a Lessee from month to month, subject to all the conditions, provisions and


                                      128

<PAGE>

     obligations of this Lease insofar as the same can be applicable to a month-
     to-month tenancy, provided however that the Base Rent required to be paid
     by Lessee during any holdover period shall be in an amount equal to 150% of
     the most recent Base Rent amount due pursuant to the terms of the Lease per
     month, plus all Additional Rent as set forth in Article 3 of this Lease.

31.  ABANDONMENT.  In the event Lessee shall remove its fixtures, equipment or
     machinery or shall vacate the Demised Premises or any part thereof prior to
     the Expiration Date of this Lease, or shall discontinue or suspend the
     operation of its business conducted on the Demised Premises for a period of
     more than thirty (30) consecutive days (except during any time when the
     Demised Premises may be rendered untenantable by reason of fire or other
     casualty), then in any such event Lessee shall be deemed to have abandoned
     the Demised Premises and Lessee shall be in default under the terms of this
     Lease.

32.  CONSENTS BY LESSOR.  Whenever provision is made under this Lease for Lessee
     securing the consent or approval by Lessor, such consent or approval shall
     only be in writing.

33.  NOTICES.  Any notice required or permitted under this Lease shall be deemed
     sufficiently given or secured if sent by registered or certified return
     receipt mail to Lessee at the street address of the Demised Premises and to
     Lessor at the address then fixed for the payment of rent as provided in
     Article 4 of this Lease, and either party may by like written notice at any
     time designate a different address to which notices shall subsequently be
     sent or rent to be paid.

34.  RULES AND REGULATIONS.  Lessee shall observe and comply with the rules and
     regulations hereinafter set forth in "Exhibit C", and with such further
     reasonable rules and regulations as Lessor may prescribe, on written notice
     to Lessee for the safety, care and cleanliness of the Building.

35.  INTENT OF PARTIES.  Except as otherwise provided herein, the Lessee
     covenants and agrees that if it shall at any time fail to pay any such cost
     or expense, or fail to take out, pay for, maintain or deliver any of the
     insurance policies above required, or fail to make any other payment or
     perform any other act on its part to be made or performed as in this Lease
     provided, then the Lessor may, but shall not be obligated so to do, and
     without notice to or demand upon the Lessee and without waiving or
     releasing the Lessee from any obligations of the Lessee in this Lease
     contained, pay any such cost or expense, effect any such insurance coverage
     and pay premiums therefor and may make any other payment or perform any
     other act on the part of the Lessee to be 


                                      129
<PAGE>

     made and performed as in this Lease provided, in such manner and to
     such extent as the Lessor may deem desirable, and in exercising any
     such right, to also pay all necessary and incidental costs and expenses,
     employ counsel and incur and pay reasonable attorney's fees.  All sums
     so paid by Lessor and all necessary and incidental costs and expenses
     in connection with the performance of any such act by the Lessor together
     with interest thereon at the rate of eighteen percent (18%) per annum
     from the date of making of such expenditure by Lessor, shall be deemed
     Additional Rent hereunder, and shall be payable to Lessor upon demand.
     Lessee covenants to pay any such sum or sums with interest as aforesaid
     and the Lessor shall have the same rights and remedies in the event of
     the non-payment thereof by Lessee as in the case of default by Lessee
     in the payment of the Base Rent payable under this Lease.

36.  GENERAL.  The Lease does not create the relationship of principal and agent
     or of partnership or of joint venture or of any association between Lessor
     and Lessee, the sole relationship between the parties hereto being that of
     Lessor and Lessee.

     No waiver of any default of Lessee hereunder shall be implied from any
     omission by Lessor to take any action on account of such default if such
     default persists or is repeated, and no express waiver shall affect any
     default other than the default specified in the express waiver and only for
     the time and to the extent therein stated.  One or more waivers by Lessor
     shall not then be construed as a waiver of a subsequent breach of the same
     covenant, term or condition.  The consent to or approval by Lessor of any
     act by Lessee requiring Lessor's consent or approval shall not waive or
     render unnecessary Lessor's consent to or approval of any subsequent
     similar act by Lessee.  Each form and each provision of this Lease
     performable by Lessee shall be construed to be both a covenant and a
     condition.  No action required or permitted to be taken by or on behalf of
     Lessor under the terms or provisions of this Lease shall be deemed to
     constitute an eviction or disturbance of Lessee's possession of the Demised
     Premises.  All preliminary negotiations are merged into and incorporated in
     this Lease.  The laws of the State of Minnesota shall govern the validity,
     performance and enforcement of this Lease. 

     (a)  This Lease and the Exhibits, if any, attached hereto and forming a
          part hereof, constitute the entire agreement between Lessor and Lessee
          affecting the Demised Premises and there are no other agreements,
          either oral or written, between them other than are herein set forth. 
          No subsequent alteration, amendment, change or addition to this Lease
          shall be binding


                                      130
<PAGE>

          upon Lessor or Lessee unless reduced to writing and executed in the
          same form and manner in which this Lease is executed.

     (b)  If any agreement, covenant or condition of this Lease or the
          application thereof to any person or circumstance shall, to any
          extent, be invalid or unenforceable, the remainder of this Lease, or
          the application of such agreement, covenant or condition to person or
          circumstances other than those as to which it is held invalid or
          unenforceable, shall not be affected thereby and each agreement,
          covenant or condition of this Lease shall be valid and be enforced to
          the fullest extent permitted by law.

37.  CAPTIONS.  The captions are inserted only as a matter of convenience and
     reference, and in no way define, limit or describe the scope of this Lease,
     the intent of the parties, or any provision of the Lease.

38.  NOTIFICATION TO LESSEE.  Owner of the Premises, hereby notifies Lessee that
     the entity/person authorized to manage the Premises is CTD Properties,
     Contract Manager.  Said organization has been appointed to act as the agent
     in the leasing, management and operation of the Building for the owner and
     is authorized to accept service of process and receive and give receipts
     for notices and demands.  Lessor serves the right to change the identity or
     status of its duly authorized agents upon written notice to Lessee.

39.  EXHIBITS.  Reference is made to Exhibits A through E, inclusive, which
     Exhibits are attached hereto and made a part hereof.

               Exhibit        Description
               -------        -----------
               Exhibit A      Legal Description
               Exhibit B      Demised Premises
               Exhibit C      Building Rules and Regulations
               Exhibit D      Improvements
               Exhibit E      Signs


     IN WITNESS WHEREOF, the Lessor and the Lessee have caused these presents to
be executed in form and manner sufficient to bind them at law, as of the day and
year first written above written.

LESSEE:                              LESSOR:


                                      131
<PAGE>

CHILDREN'S BROADCASTING
CORPORATION                            5501 BUILDING COMPANY


BY /S/JAMES G. GILBERTSON                /S/CHRISTOPHER T. DAHL
  --------------------------------       ---------------------------------
  ITS CFO                                   CHRISTOPHER T. DAHL
     -----------------------------

CHILDREN'S RADIO GROUP, INC.

BY /S/JAMES G. GILBERTSON
  --------------------------------
  ITS CFO
     -----------------------------


                                      132
<PAGE>

STATE OF MINNESOTA)
                  ) ss.
COUNTY OF HENNEPIN)

     On this 1st day of November, 1996, personally came before me, a Notary
Public within and for said County, James G. Gilbertson, COO, of Children's
Broadcasting Corporation, to me well known, and who executed the foregoing
instrument, and acknowledged that he executed the same on behalf of the
corporation.




                                       /s/Christine A. Hein
                                       -----------------------------------
                                       Notary Public

STATE OF MINNESOTA)
                  ) ss.
COUNTY OF HENNEPIN)

     On this 1st day of November, 1996, personally came before me, a Notary
Public within and for said County, James G. Gilbertson, COO, of Children's Radio
Group, Inc. to me well known, and who executed the foregoing instrument, and
acknowledged that he executed the same on behalf of the corporation.



                                       /s/Christine A. Hein
                                       -----------------------------------
                                       Notary Public

STATE OF MINNESOTA)
                  ) ss.
COUNTY OF HENNEPIN)

     On this 1st day of November, 1996, personally came before me, a Notary
Public within and for said County, Christopher T. Dahl, to me well known, and
who executed the foregoing instrument, and acknowledged that he executed the
same on behalf of the 5501 Building Company.



                                       /s/Christine A. Hein
                                       -----------------------------------
                                       Notary Public


                                      133


<PAGE>
                                                                    EXHIBIT 10.3

                             OFFICE/WAREHOUSE LEASE

    THIS INDENTURE of lease, made effective this 1st day of November, 1996, by
and between 724 ASSOCIATES, a partnership (hereinafter referred to as "Lessor"),
and  CHILDREN'S BROADCASTING CORPORATION (hereinafter together referred to as
"Lessee").

                                   DEFINITIONS

    "PREMISES" - That certain real property located in the City of Minneapolis,
County of Hennepin and State of Minnesota and legally described on Exhibit "A"
attached hereto and made a part hereof, including all buildings and site
improvements located thereon.

    "BUILDING" - That certain office/warehouse building containing
approximately 42,000 square feet located upon the Premises and commonly
described as the 724 First Street North Building.

    "DEMISED PREMISES" - That certain portion of the Building located at 724
First Street North and designated as Exhibit B, consisting of approximately
4,000 square feet (4,000 square feet of office space and zero square feet of
warehouse space), as measured from the outside walls of the Demised Premises to
the center of the partition wall, as shown on the floor plan attached hereto as
Exhibit "B" and made a part hereof.  The Demised Premises include a non-
exclusive easement for access to common area, as hereinafter defined, and all
licenses and easements appurtenant to the Demised Premises.

    "COMMON AREAS" - The term "common area" means the entire areas as
designated on Exhibit "B" and to be used for the non-exclusive use by Lessee and
other lessees in the Building, including, but not limited to, corridors,
lavatories, driveways, truck docks, parking lots and landscaped areas, if any. 
Subject to reasonable rules and regulations to the promulgated by Lessor, the
common areas are hereby made available to Lessee and its employees, agents,
customers and invitees for reasonable use in common with other lessees, their
employee, agents, customer and invitees.


                                       134
<PAGE>

                              W I T N E S S E T H :

1.  TERM.  For and in consideration of the rents, additional rents, terms,
    provisions and covenants herein contained, Lessor hereby lets, leases and
    demises to Lessee the Demised Premises for the term of sixty (60) months
    commencing on the 1st day of January, 1996 (sometimes called "the
    Commencement Date") and expiring the 31st day of December, 2001 (sometimes
    called "Expiration Date"), unless sooner terminated as hereinafter
    provided.

2.  BASE RENT.  Lessor reserves and Lessee shall pay Lessor, a total rental of
    One Hundred Eighty-four Thousand and no/100 Dollars ($184,000), payable in
    advance, in monthly installments of Two Thousand Six Hundred Sixty-six and
    66/100 Dollars ($2,666.66), commencing on the Commencement Date and
    continuing on the first day of each and every month thereafter for the next
    succeeding twelve months through December, 1996, and Three Thousand and
    no/100 Dollars ($3,000.00) on the first day of each and every month
    thereafter for the next succeeding 24 months, and Three Thousand Three
    Hundred and Thirty-three and 33/100s Dollars ($3,333.33) on the first day
    of each and every month for the next succeeding 24 months during the
    balance of the term (sometimes called "Base Rent").  In the event the
    Commencement Date falls on a date other than the first of a month the
    rental for that month shall be prorated and adjusted accordingly.

3.  ADDITIONAL RENT.  Lessee shall pay to Lessor throughout the term of this
    Lease the following:

    (a)   Lessee shall pay a sum equal to one hundred percent (100%) of the
          Real Estate Taxes.  The term "Real Estate Taxes" shall mean all real
          estate taxes, all assessments and any taxes in lieu thereof which may
          be levied upon or assessed against the Premises of which the Demised
          Premises are a part.  Lessee, in addition to all other payments to
          Lessor by Lessee required hereunder shall pay to Lessor, in each year
          during the term of this Lease and any extension or renewal thereof,
          Lessee's proportionate share of such real estate taxes and
          assessments paid in the first instance by Lessor.

          Any tax year commencing during any lease year shall be deemed to
          correspond to such lease year.  In the event the taxing authorities
          include in such real estate taxes and assessments the value of any
          improvements made by Lessee, or of machinery, equipment, fixtures,
          Inventory or other


                                       135
<PAGE>

          personal property or assets of Lessee, then Lessee shall pay all the
          taxes attributable to such items in addition to its proportionate
          share of said aforementioned real estate taxes and assessments.  A
          photostatic copy of the tax statement submitted by Lessor to Lessee
          shall be sufficient evidence of the amount of taxes and assessments
          assessed or levied against the Premises of which the Demised Premises
          are a part as well as the items taxed.

    (b)   A sum equal to one hundred percent (100%) of the annual aggregate
          operating expenses incurred by Lessor in the operation, maintenance
          and repair of the Premises.  The term "Operating Expenses" shall
          include, but not be limited to, maintenance, repair, replacement and
          care of all heating, lighting, plumbing and air conditioning
          fixtures, equipment and systems, roofs, parking and landscaped area,
          signs, snow removal, non-structural repair and maintenance of the
          exterior of the Building, insurance premiums, management fees, wages
          and fringe benefits of personnel employed for such work, cost of
          equipment purchased and used for such purposes, and the cost or
          portion thereof properly allocable to the Premises (amortized over
          such reasonable period as Lessor shall determine together with the
          interest at the rate of eighteen percent (18%) per annum on the
          unamortized balance) of any capital improvements made to the Building
          by Lessor after the Base Year which result in a reduction of
          Operation Expenses or made to the Building by Lessor after the date
          of this lease that are required under any governmental law or
          regulation that was not applicable to the Building at the time it was
          constructed.

    (c)   The payment of the sums set forth in this Article 3 shall be in
          addition to the Base Rent payable pursuant to Article 2 of this
          Lease.  All sums due hereunder shall be due and payable within thirty
          (30) days of delivery of written certification by Lessor setting
          forth the computation of the amount due from Lessee.  In the event
          the lease term shall begin or expire at any time during the calendar
          year, the Lessee shall be responsible for his pro-rata share of
          Additional Rent under subdivisions a. and b. during this Lease and/or
          occupancy time.

          Prior to commencement of this Lease, and prior to the commencement of
          each calendar year thereafter commencing during the term of this
          Lease or any renewal or extension thereof, Lessor may estimate for
          each calendar year (i) the total amount of Real Estate Taxes; (ii)
          the total amount of Operating Expenses; (iii) Lessee's share of Real
          Estate Taxes


                                       136
<PAGE>

          for such calendar year; (iv) Lessee's share of Operating Expenses for
          such calendar year; and (v) the computation of the annual and monthly
          rental payable during such calendar year as a result of increases or
          decreases in Lessee's share of Real Estate Taxes and Operating
          Expenses.  Said estimates will be in writing and will be delivered or
          mailed to Lessee at the Premises.

          The amount of Lessee's share of Real Estate Taxes and Operating
          Expenses for each calendar year, so estimated, shall be payable as
          Additional Rent, in equal monthly installments, in advance, on the
          first day of each month during such calendar year at the option of
          Lessor.  In the event that such estimate is delivered to Lessee
          before the first day of January of such calendar year said amount, so
          estimated, shall be payable as additional rent in equal monthly
          installments, in advance, on the first day of each month over the
          balance of such calendar year, with the number of installments being
          equal to the number of full calendar months  remaining in such
          calendar year.

          Upon completion of each calendar year during the term of this Lease
          or any renewal or extension thereof, Lessor shall cause its
          accountants to determine the actual amount of the Real Estate Taxes
          and Operating Expenses payable in such calendar year and Lessee'
          share thereof and deliver a written certification of the amounts
          thereof to Lessee.  If Lessee has underpaid its share of Real Estate
          Taxes or Operating Expenses for such calendar year, Lessee shall pay
          the balance of its share of same within ten (10) days after the
          receipt of such statement.  If Lessee has overpaid its share of Real
          Estate Taxes or Operating Expenses for such calendar year, Lessor
          shall either (i) refund such excess, or (ii) credit such excess
          against the most current monthly installment or installments due
          Lessor for its estimate of Lessee's share of Real Estate Taxes and
          Operating Expenses for the next following calendar year.  A pro-rata
          adjustment shall be made for a fractional calendar year occurring
          during the term of this Lease or any renewal or extension thereof
          based upon the number of days of the term of the Lease during said
          calendar year as compared to three hundred sixty-five (365) days and
          all additional sums payable by Lessee or credits due Lessee as a
          result of the provisions of this Article 3 shall be adjusted
          accordingly.

4.  COVENANT TO PAY RENT.  The covenants of Lessee to pay the Base Rent and the
    Additional Rent are each independent of any other covenant,


                                       137
<PAGE>

    condition, provision or agreement contained in this Lease.  All rents are
    payable to Lessor at:

                                 724 Associates
                             724 First Avenue North
                                  Fourth Floor
                          Minneapolis, Minnesota 55401

5.  UTILITIES.  Lessor shall provide mains and conduits to supply water, gas,
    electricity and sanitary sewage to the Premises.  Lessee shall pay, when
    due, all charges for sewer usage or rental, garbage disposal, refuse
    removal, water, electricity, gas, fuel, oil, L.P. gas, telephone and/or
    other utility services or energy source furnished to the Demised Premises
    during the term of this Lease, or any renewal or extension thereof.  If
    Lessor elects to furnish any of the foregoing utility services or other
    services furnished or caused to be furnished by lessor shall not exceed the
    rate Lessee would be required to pay to a utility company or service
    company furnishing any of the foregoing utilities or services.  The charges
    thereof shall be deemed Additional Rent in accordance with Article 3.

6.  CARE AND REPAIR OF DEMISED PREMISES.  Lessee shall, at all times throughout
    the term of this Lease, including renewals and extensions, and at its sole
    expense, keep and maintain the Demised Premises in a clean, safe, sanitary
    and first class condition and in compliance with all applicable laws,
    codes, ordinances, rules and regulations.  Lessee's obligations hereunder
    shall include, but not be limited to, the maintenance, repair and
    replacement, if necessary, of all lighting and plumbing fixtures and
    equipment, fixtures, motors and machinery, all interior walls, partitions,
    doors and windows, including the regular painting thereof, all exterior
    entrances, windows, doors and docks and the replacement of all broken
    glass.  When used in this provision, the term "repairs" shall include
    replacements or renewals when necessary, and all such repairs made by the
    Lessee shall be equal in quality and class to the original work.  The
    Lessee shall keep and maintain all portions of the Demised Premises and the
    sidewalk and areas adjoining the same in a clean and orderly condition,
    free of accumulation of dirt, rubbish, snow and ice.

    If Lessee fails, refuses or neglects to maintain or repair the Demised
    Premises as required in this Lease after notice shall have been given
    Lessee, in accordance with Article 36 of this Lease, Lessor may make such
    repairs without liability to Lessee for nay loss or damage that may accrue
    to Lessee's


                                       138
<PAGE>

    merchandise, fixtures or other property or to Lessee;s business by reason
    thereof, and upon completion thereof, Lessee shall pay to Lessor all costs
    plus fifteen (15%) for overhead incurred by Lessor in making such repairs
    upon presentation to Lessee of bill therefor.

    Lessor shall repair, at its expense, the structural portions of the
    Building, provided however where structural repairs are required to be made
    by reason of the acts of Lessee, the costs thereof shall be borne by Lessee
    and payable by Lessee to Lessor upon demand.

    The Lessor shall be responsible for all outside maintenance of the Demised
    Premises, including grounds and parking areas.  All such maintenance which
    is the responsibility of the Lessor shall be provided as reasonably
    necessary to the comfortable use and occupancy of Demised Premises during
    business hours, except Saturdays, Sundays and holidays, upon the condition
    that the Lessor shall not be liable for damages for failure to do so due to
    causes beyond its control.

7.  SIGNS.  Any sign, lettering, picture, notice or advertisement installed on
    or in any part of the Premises and visible from the exterior of the
    Building, or visible form the exterior of the Demised Premises, shall be
    approved and installed by Lessor at Lessee's sole cost and expense.  Signs
    to be maintained by Lessor at Lessee's expense.  In the event of a
    violation of the foregoing by Lessee, Lessor may remove the same without
    any liability and may charge the expense incurred by such removal to
    Lessee.

8.  ALTERATIONS, INSTALLATION, FIXTURES.  Except as hereinafter provided,
    Lessee shall not make any alteration, additions or improvements in or to
    the Demised Premises  or add, disturb in any way, change any plumbing or
    wiring therein without the prior written consent of the Lessor.  In the
    event alterations are required by any governmental agency by reason of the
    use and occupancy of the Demised Premises by Lessee, Lessee shall make such
    alterations at its own expense after first obtaining Lessor's approval of
    plans and specifications therefor and furnishing such indemnifications as
    Lessor may reasonable require against liens, costs, damages and expenses
    arising of such alterations.  Alterations or additions by Lessee must be
    built in compliance with all laws, ordinances and governmental regulations
    and affecting the Premises and Lessee shall warrant to Lessor that all such
    alterations, additions or improvements shall be in strict compliance with
    all relevant laws, ordinances, governmental regulations and insurance
    requirements.  Construction of such alterations or additions shall commence


                                       139
<PAGE>

    only once Lessee has obtained and exhibited to Lessor the requisite
    approvals, licenses and permits and indemnification against liens.  All
    alterations, installations, physical additions or improvements to the
    demised Premises made by Lessee shall at once become the property of Lessor
    and shall be surrendered to Lessor upon the termination of this Lease;
    provided, however, that this clauses shall not apply to movable equipment
    or furniture owned by Lessee which may be removed by Lessee at the end of
    the term of this Lease in the event that Lessee is not then in default.

9.  POSSESSION.  Except as hereinafter provided Lessor shall deliver possession
    of Demised Premises to Lessee in the condition required by this Lease on or
    before the Commencement Date, but delivery of possession prior to or later
    than such Commencement Date shall not affect the expiration date of this
    Lease.  The rentals herein reserved shall commence on the date actual
    possession of the Demised Premises is delivered by Lessor to Lessee.  Any
    occupancy by Lessee prior to the beginning of the term of this Lease shall
    in all respects be the same as that of a Lessee under this Lease.  Lessor
    shall have no responsibility or liability for loss or damage to fixtures,
    facilities or equipment installed or left on the Demised Premises.  If
    Demised Premises is not ready for occupancy by Commencement Date and
    possession is later than Commencement Date, rent shall begin on the date of
    actual possession.

10. SECURITY AND DAMAGE DEPOSIT.  Lessee contemporaneously with the execution
    of this Lease, deposited with Lessor the sum of Zero Dollars ($---0---),
    receipt of which is hereby acknowledged by Lessor, which deposit is to be
    held by Lessor, without liability for interest as a security and damage
    deposit for the faithful performance by Lessee during the term hereof or
    any extension hereof.  Prior to the time of when Lessee shall be entitled
    to the return of this security deposit, Lessor may commingle such deposit
    with Lessor's own funds and to use such security deposit for such purposes
    as Lessor may determine.  In the event of the failure of Lessee to keep and
    perform any of the terms, covenants and conditions of this Lease to be kept
    and performed by Lessee during the term hereof or extension hereof, then
    Lessor, either with or without terminating this Lease may (but shall not be
    required to) apply such portion of said deposit as may be necessary to
    compensate or repay Lessor for all losses or damages sustained or to be
    sustained by Lessor due to such breach on the part of Lessee, including,
    but not limited to, overdue and unpaid rent, any other amounts payable by
    Lessee to Lessor pursuant to the provisions of this Lease, damages or
    deficiencies in the reletting of Demised Premises, and reasonable
    attorney's fees incurred by Lessor.  Should the entire deposit or any
    portion thereof, be


                                       140
<PAGE>

    appropriated and applied by Lessor, in accordance with provisions of this
    paragraph, Lessee upon written demand by Lessor shall remit forthwith to
    Lessor a sufficient amount of cash to restore said security deposit to the
    original sum deposited, and Lessee's failure to do so within five (5) days
    after receipt of such demand shall constitute a breach of this Lease.  Said
    security deposit shall be returned to Lessee, less any deposit thereof as
    the result of the provisions of this paragraph, at the end of the term of
    this Lease, or any renewal thereof or upon the earlier termination of this
    Lease.  Lessee shall have no right to anticipate return of said deposit
    withholding any amount required to be paid pursuant to the provision of
    this Lease or otherwise.

    In the event Lessor shall sell the Premises, or shall otherwise convey or
    dispose of its interest in this Lease, Lessor may assign said security
    deposit or any balance thereof to Lessor's assignee, whereupon Lessor shall
    be released from all liability for the return or repayment of such security
    deposit and Lessee shall look solely to the said assignee for the return
    and reimbursement of said security deposit.  Said security deposit shall
    not be assigned or encumbered by Lessee without the written consent of
    Lessor, and any assignment or encumbrance without such consent shall not
    bind Lessor.  In the event of any rightful and permitted assignment of this
    Lease by Lessor said security deposit shall be deemed to be held by Lessor
    as a deposit made by the assignee, and Lessor shall have no further
    liability with respect to the return of said security deposit to the
    Lessee.

11. USE.  The Demised Premises shall be used and occupied by Lessee strictly
    for the purposes of an office so long as such use is in compliance with all
    applicable laws, ordinances and governmental regulations affecting the
    Building and Premises.  The Demised Premises shall not be used in such
    manner that, in accordance with any requirement of law or of any public
    authority, Lessor shall be obliged on account of the purpose or manner of
    said use to make any addition or alteration to or in the Building.  The
    Demised Premises shall not be used in any manner which will increase the
    rates required to be paid for public liability or for fire and extended
    coverage insurance covering the Premises.  Lessee shall occupy the Demised
    Premises conduct its business and control its agents, employees, invitees
    and visitors in such a way as is lawful, and reputable and will not permit
    or create any nuisance, noise, odor, or otherwise interfere with, annoy or
    disturb any other tenant in the Building in its normal business operations
    or Lessor in its management of the Building.  Lessee's use of the Demised
    Premises shall conform to all the Landlord's rules and regulations relating
    to the use of the Premises.  Outside storage on the Premises of any type of
    equipment,


                                       141
<PAGE>

    property or materials owned or used on the Premises by Lessee or its
    customers and suppliers shall not be permitted.

12. ACCESS TO DEMISED PREMISES.  The Lessee agrees to permit the Lessor and the
    authorized representatives of the Lessor to enter the Demised Premises at
    all times during usual business hours for the purpose of inspecting the
    same and making any necessary repairs to the Demised Premises and
    performing any work therein that may be necessary to comply with any laws,
    ordinances, rules, regulations or requirements of any public authority or
    of the Board of Fire Underwriters or any similar body or that the Lessor
    may deem necessary to prevent waste or deterioration in connection with the
    Demised Premises.  Nothing herein shall imply any duty upon the part of the
    Lessor to do any such work which, under any provision of this Lease, the
    Lessee may be required to perform and the performance thereof by the Lessor
    shall not constitute a waiver of the Lessee's default in failing to perform
    the same.  The Lessor may, during the progress of any work in the Demised
    Premises, keep and store upon the Demised Premises all necessary materials,
    tools and equipment.  The Lessor shall not in any event be liable for
    inconvenience, annoyance, disturbance, loss of business, or other damage of
    the Lessee by reason of making repairs or the performance of any work in
    the Demised Premises, or on account of bringing materials, supplies and
    equipment into or through the Demised Premises during the course thereof
    and the obligations of the Lessee under this Lease shall not thereby be
    affected in any matter whatsoever.

    Lessor reserves the right to enter upon the Demised Premises at any time in
    the event of an emergency and at reasonable hours to exhibit the Demised
    Premises to prospective purchasers or others; and to exhibit the Demised
    Premises to prospective tenants and to display "For Rent" or similar signs
    on windows and doors in the Demised Premises during the last one hundred
    eighty (180) days of the term of this Lease, all without hindrance or
    molestation by Lessee.

13. EMINENT DOMAIN.  In the event of any eminent domain or condemnation
    proceeding or private sale in lieu thereof in respect to the Premises
    during the term thereof, the following provisions shall apply:

    (a)   If the whole of the of the Premises shall be acquired or condemned by
          eminent domain for any public or quasi-public use or purpose, then
          the term of this Lease shall cease and terminate as of the date
          possession


                                       142
<PAGE>

          shall be taken in such proceeding and all rentals shall be paid up to
          that date.

    (b)   If any part constituting less than the whole of the Premises shall be
          acquired or condemned or aforesaid, and in the event that such
          partial taking or condemnation shall materially affect the Demised
          Premises so as to render the Demised Premises unsuitable for the
          business of the Lessee, in the reasonable opinion of the Lessor, then
          the term of this Lease shall cease and terminate as of the date
          possession shall be taken by the condemning authority and rent shall
          be paid to the date of such termination.

          In the event of a partial taking or condemnation of the Premises
          which shall not materially affect the Demised Premises so as to
          render the Demised Premises unsuitable for the business of the
          Lessee, in the reasonable opinion of the Lessor, this Lease shall
          continue in full force and affect but with a proportionate abatement
          of the Base Rent and Additional Rent based on the portion, if any, of
          the Demised Premises taken.  Lessor reserves the right, at its
          option, to restore the Building and the Demised Premises to
          substantially the same condition as they were prior to such
          condemnation.  In such event, Lessor shall give written notice to
          Lessee, within thirty (30) days following the date possession shall
          be taken by the condemning authority, of Lessor's intention to
          restore.  Upon Lessor's notice of election to restore, Lessor shall
          commence restoration and shall restore the Building and the Demised
          Premises with reasonable promptness, subject to delays beyond
          Lessor's control and delays in the making of condemnation or sale
          proceeds adjustments by Lessor; and Lessee shall have no right to
          terminate this Lease except as herein provided.  Upon completion of
          such restoration, the rent shall be adjusted based upon the portion,
          if any, of the Demised Premises restored.

    (c)   In the event of any condemnation or taking as aforesaid, whether
          whole or partial, the Lessee shall not be entitled to any part of the
          award paid for such condemnation and Lessor is to receive the full
          amount of such award, the Lessee hereby expressly waiving any right
          or claim to any part thereof.

    (d)   Although all damages in the event of any condemnation shall belong to
          the Lessor whether such damages are awarded as compensation for
          diminution of value of the leasehold or to the fee of the Demised


                                       143
<PAGE>

          Premises, Lessee shall have the right to claim and recover from the
          condemning authority, but not from Lessor, such compensation as may
          be separately awarded and recoverable by Lessee in Lessee's own right
          on account of any and all damage to Lessee's business by reason of
          the condemnation and for or on account of any cost or loss to which
          Lessee might be put in removing Lessee's merchandise, furniture,
          fixtures, leasehold improvements and equipment.

14. DAMAGE OR DESTRUCTION.  In the event of any damage or destruction to the
    Premises by fire or other cause during the term hereof, the following
    provisions shall apply:

    (a)   If the Building is damaged by fire or any other cause to such extent
          that the cost of restoration, as reasonably estimated by Lessor, will
          equal or exceed thirty percent (30%) of the replacement value of the
          Building (exclusive of foundations) just prior to the occurrence of
          the damage, then Lessor may, no later than the sixtieth (60th) day
          following the damage, give Lessee written notice of Lessor's election
          to terminate this Lease.

    (b)   If the cost of restoration as estimated by Lessor will equal or
          exceed fifty percent (50%) of said replacement value of the Building
          and if the Demised Premises are not suitable as a result of said
          damage for the purposes for which they are demised hereunder, in the
          reasonable opinion of Lessee, then Lessee may, no later than the
          sixtieth (60th) day following the damage, give Lessor a written
          notice of election to terminate this Lease.

    (c)   If the cost or restoration as estimated by Lessor shall amount to
          less than thirty percent (30%) of said replacement value of the
          Building, or if despite the cost, Lessor does not elect to terminate
          this Lease, Lessor shall restore the Building and the Demised
          Premises with reasonable promptness, subject to delays beyond
          Lessor's control and delays in the making of insurance adjustments by
          Lessor; and Lessee shall not have the right to terminate this Lease.,
          Lessor shall not be responsible for restoring or repairing leasehold
          improvements of the Lessee.

    (d)   In the event of either of the elections to terminate, this Lease
          shall be deemed to terminate on the date of the receipt of the notice
          of election and all rentals shall be paid up to that date.  Lessee
          shall have no claim against Lessor for the value of any unexpired
          term of this Lease.


                                       144
<PAGE>

    (e)   In any case where damage to the Building shall materially affect the
          Demised Premises so as to render them unsuitable in whole or in part
          for the purposes of which they are demised hereunder, then, unless
          such destruction was wholly or partially caused by the negligence or
          breach of the terms of this Lease by Lessee, its employees,
          contractors or licensees, a portion of the rent based upon the amount
          of the extent to which the Demised Premises are rendered unsuitable
          shall be abated until repaired or restored.  If the destruction or
          damage was wholly or partially caused by negligence or breach of the
          terms of this Lease by Lessee as aforesaid and if Lessor shall elect
          to rebuild, the rent shall not abate and the Lessee shall remain
          liable for the same.

15. CASUALTY INSURANCE.  

    (a)   Lessor shall at all times during the term of this Lease, at its
          expense, maintain a policy or policies of insurance with premiums
          paid in advance issued by an insurance company licensed to do
          business in the State of Minnesota insuring the Building against loss
          or damage by fire, explosion or other insurable hazards and
          contingencies for the full replacement value, provided that Lessor
          shall not be obligated to insure any furniture, equipment, machinery,
          goods or supplies not covered by this Lease which Lessee may bring
          upon the Demised Premises or any additional improvements which Lessee
          may construct or install on the Demised Premises.

    (b)   Lessee shall not carry any stock of goods or do anything in or about
          the Demised Premises which will in any way impair or invalidate the
          obligation of the insurer under any policy of insurance required by
          this Lease.

    (c)   Lessor hereby waives and releases all claims, liabilities and causes
          of action against Lessee and its agents, servant and employees for
          loss or damage to, or destruction of, the Premises or any portion
          thereof, including the buildings and other improvements situated
          thereon, resulting from fire, explosion or other perils included in
          standard extended coverage insurance, whether caused by the
          negligence of any of said persons or otherwise.  Likewise, Lessee
          hereby waives and releases all claims, liabilities and causes of
          action against Lessor and its agents, servants and employees for loss
          or damage to, or destruction of, any of the improvements, fixtures,
          equipment , supplies, merchandise and other property, whether that of
          Lessee or of others in, upon or about the


                                       145
<PAGE>

          Premises resulting from fire, explosion or the other perils included
          in standard extended coverage insurance, whether caused by the
          negligence of any of said persons otherwise.  The waiver shall remain
          in force whether or not the Lessee's insurance shall consent thereto.

    (d)   In the event that the use of the Demised Premises by Lessee increases
          the premium rate for insurance carried by Lessor on the improvement
          of which the Demised Premises are a part, Lessee shall pay Lessor,
          upon demand, the amount of such premium increase.  If Lessee installs
          any electrical equipment that overload the power lines to the
          Building or its wiring, Lessee shall, at its own expense, make
          whatever changes are necessary to comply with the requirements of the
          insurance underwriter, insurance rating bureau and governmental
          authorities have jurisdiction.

16. PUBLIC LIABILITY INSURANCE.  Lessee shall during the term hereof keep in
    full force and effect at its own expense a policy or policies of public
    liability insurance with respect to the Demised Premises and the business
    of Lessee, on terms and with companies approved in writing by Lessor, in
    which both Lessee and Lessor shall be covered by being named as insured
    parties under reasonable limits of liability not less than: _______________
    _______________________ Dollars ($_____________) for injury or death to any
    one person: _________________________________ Dollars ($____________) for
    injury or death to more than one person; and _____________________________
    Dollars ($_____________) with respect to damage to property.  Such policy
    or policies shall provide that ten (10) days written notice must be given
    to Lessor prior to cancellation thereof.  Lessee shall furnish evidence
    satisfactory to Lessor at the time this Lease is executed, and from time to
    time, that such coverage is in full force and effect.

17. DEFAULT OF TENANT.  

    (a)   In the event of any failure of Lessee to pay any rental due hereunder
          within ten (10) days after the same shall be due, or any failure to
          perform any other of the term, condition or covenant of this Lease to
          be observed or performed by Lessee for more than thirty (30) days
          after written notice of such failure shall have been given to Lessee,
          or if Lessee or an agent of Lessee shall falsify any report required
          to be furnished to Lessor pursuant to the terms of this Lease, or if
          Lessee or any guarantor of this Lease shall become bankrupt or
          insolvent, or file any debtor proceedings or any person shall take or
          have against Lessee or any guarantor of this Lease in any court
          pursuant to any statute either of the United States or of any state a
          petition in bankruptcy or


                                       146
<PAGE>

          insolvency or for reorganization or for the appointment of a receiver
          or trustee of all or a portion of Lessee's or any such guarantor's
          property, or if Lessee or any such guarantor makes an assignment for
          the benefit of creditors, or petitions for or enters into an
          arrangement, or if Lessee shall abandon the Demised Premises or
          suffer this Lease to be taken under any writ of execution, then in
          any such event Lessee shall be in default hereunder, and Lessor, in
          addition to other rights of remedies it may have, shall have the
          immediate right of re-entry and may remove all persons and property
          from the Demised Premises and such property may be removed and stored
          in a public warehouse or elsewhere at the cost of and for the account
          of the Lessee, all without service of notice or resort to legal
          process and without being guilty of trespass, or becoming liable for
          any loss or damage which may be occasioned thereby.

    (b)   Should Lessor elect to re-enter the Demised Premises as herein
          provided, or should it take possession of the Demised Premises
          pursuant to legal proceedings or pursuant to any notice provided for
          by law, it may either terminate this Lease or it may from time to
          time, without terminating this Lease, make such alterations, and
          repairs as may be necessary in order to relet the Demised Premises
          and relet the Demised Premises or any part thereof for such term or
          terms (which may be for a term extending beyond the term of this
          Lease) and at such rental or rentals and upon such other terms and
          conditions as Lessor in its sole discretion may deem advisable.  Upon
          each such subletting all rentals received by the Lessor from such
          reletting shall be applied first to the payment of any indebtedness
          other than rent due hereunder from Lessee to Lessor; second, to the
          payment of any costs and expenses of such reletting, including
          brokerage fees, attorney's fees and costs; third, to the payment of
          accrued and unpaid rent hereunder, and the remainder, if any, shall
          be held by Lessor and applied in payment of future rent as the same
          may become due and payable hereunder.  If such rentals received from
          such reletting during any month are less than that to be paid during
          that month by Lessee hereunder, Lessee, upon demand, shall pay any
          such deficiency to Lessor.  No such re-entry or taking possession of
          the Demised Premises by Lessor shall be construed as an election on
          Lessor's part to terminate this Lease unless a written notice of such
          intention be given to Lessee or unless the termination thereof be
          decreed by a court of competent jurisdiction.  Notwithstanding any
          such reletting without termination, Lessor may at any time after such
          re-entry and reletting elect to terminate this Lease for such
          previous breach.  Should Lessor at any time terminate this Lease for
          any such breach, in addition to any


                                       147
<PAGE>

          other remedies it may have, it may recover from Lessee all damages it
          may incur by reason of such breach, including the cost of recovering
          the Demised Premises, the cost of reletting the Demises premises,
          reasonable attorney's fees, and including the worth at the time of
          such termination of the excess, if any, of the amount of rent and
          charges equivalent to rent reserved in this Lease for the remainder
          of the stated term over the then reasonable rental value of the
          Demised Premises for the remainder of the stated term, all of which
          amounts shall be immediately due and payable from Lessee to Lessor.

    (c)   Lessor may, at its option, instead of exercising any other rights or
          remedies available to it in this Lease or otherwise by law, statute
          or equity, spend such money as is reasonable necessary to cure any
          default of Lessee herein and the amount so spent, and costs incurred,
          including attorney's fees in curing such default, shall be paid by
          Lessee, as Additional Rent, upon demand.

    (d)   In the event suit shall be brought for recovery of possession of the
          Demised Premises, for the recovery of rent or any other amount due
          under the provisions of this Lease or because of the breach of any
          other covenant herein contained on the part of the Lessee to be kept
          or performed, and a breach shall be established, Lessee shall pay to
          Lessor all expenses incurred therefore, including a reasonable
          attorney's fee, together with interest on all such expenses at the
          rate of eighteen percent (18%) per annum from the date of such breach
          of the covenants of this Lease.

    (e)   Lessee hereby expressly waives any and all rights of redemption
          granted by or under any present or future laws in the event of Lessee
          being evicted or dispossessed for any cause, or in the event of
          Lessor obtaining possession of the Demised Premises, by reason of the
          violation by Lessee of any of the covenants or conditions of this
          Lease, or otherwise.  Lessee also waives any demand for possession of
          the Demised Premises, and any demand for payment of rent and any
          notice of intent to re-enter the Demised Premises, or of intent to
          terminate this Lease, other than the notices provided in this
          Article, and waives any and every other notice or command prescribed
          by any applicable statutes or laws.

    (f)   No remedy herein or elsewhere in this Lease or otherwise by law,
          statute or equity, conferred upon or reserved to Lessor or Lessee
          shall be


                                       148
<PAGE>

          exclusive of any other remedy, but shall be cumulative, and may be
          exercised from time to time and as often as the occasion may arise.

18. COVENANTS TO HOLD HARMLESS.  Unless the liability for damage or loss is
    caused by the negligence of Lessor, its agents or employees, Lessee shall
    hold harmless Lessor from any liability for damages to any person or
    property in or upon the Demised Premises and the Premises, including the
    person and property of Lessee and its employees and all persons in the
    Building at its or their invitation or sufferance, and from all damages
    resulting from Lessee's failure to perform the covenants of this Lease. 
    All property kept, maintained or stored on the Demised Premises shall be so
    kept, maintained or stored at the sole risk of Lessee.  Lessee agrees to
    pay all sums of money in respect of any labor, service, materials, supplies
    or equipment furnished or alleged to have been furnished to Lessee in or
    about the Premises, and not furnished on order of Lessor, which may be
    secured by any Mechanic's Materialmen's or other lien to be discharged at
    the time performance of any obligation secured thereby matures, provided
    that Lessee may contest such lien, but if such lien is reduced to final
    judgement and if such judgement or process thereon is not stayed, or if
    stayed and said stay expires, then and in each such event, Lessee shall
    forthwith pay and discharge said judgement.  Lessor shall have the right to
    post and maintain on the Demised Premises, notices of non-responsibility
    under the laws of the State in which the Demised premises are located.

19. NON-LIABILITY.  Subject to the terms and conditions of Article 14 hereof,
    Lessor shall not be liable for any damage to property of Lessee or of
    others located on the Premises, nor for the loss of or damage to any
    property of Lessee or of other by theft or otherwise.  Lessor shall not be
    liable for any injury or damage to persons or property resulting from fire,
    explosion, falling plaster, steam, gas, electricity, water, rain or snow or
    leaks from any part of the Premises or from the pipes, appliances or
    plumbing works or from the roof, street or subsurface or from any other
    place or by dampness or by any other cause of whatsoever nature.  Lessor
    shall not be liable for any such damage caused by other Lessees or persons
    in the Premises, occupants of adjacent property, other occupants of the
    buildings, or the public or caused by operations in construction of any
    private, public or quasi-public work.  Lessor shall not be liable for any
    latent defect in the Demised Premises.  All property of Lessee kept or
    stored on the Demised Premises shall be so kept or stored at the risk of
    Lessee only and Lessee shall hold Lessor harmless from any claims arising
    out of damage to the same, including subrogation claims by Lessee's
    insurance carrier.


                                       149
<PAGE>

20. SUBORDINATION.  This Lease shall be subordinated to any mortgages that may
    now exist or that may hereafter be placed upon the Demised Premises and to
    any and all advances made thereunder, and to the interest upon the
    indebtedness evidenced by such mortgages, and to all renewals, replacements
    and extensions thereof.  In the event of execution by Lessor after the date
    of this Lease of any such mortgage, renewal, replacement or extension,
    Lessee agrees to execute a subordination agreement with the holder thereof
    which agreement shall provide that:

    (a)   Such holder shall not disturb the possession and other rights of
          Lessee under this Lease so long as Lessee is not in default
          hereunder.

    (b)   In the event of acquisition of title to the Demised Premises by such
          holder, such holder shall accept the Lessee as Lessee of the Demised
          Premises under the terms and conditions of this Lease and shall
          perform all the obligations of Lessor hereunder, and

    (c)   The Lessee shall recognize such holder as Lessor hereunder.  Lessee
          shall, upon receipt of a request from Lessor therefor, execute and
          deliver to Lessor or to any proposed holder of a mortgage or trust
          deed or any proposed purchaser of the Premises, a certificate in
          recordable form certifying that this Lease is in full force and
          effect, and that there are no offsets against rent nor defenses to
          Lessee's performance under this Lease, or setting forth any such
          offsets or defenses claimed by Lessee, as the case may be.

21. ASSIGNMENT OR SUBLETTING.  Lessee agrees to use and occupy the Demised
    Premises throughout the entire term hereof for the purpose herein specified
    and for no other purposes, in the manner and to substantially the extent
    intended, and not to transfer or assign this Lease or sublet said Demised
    Premises, or any part thereof, whether by voluntary act, operation of law,
    otherwise, without obtaining the prior consent of Lessor in each instance.
    Lessee shall seek such consent of Lessor by a written request thereof
    setting forth such information as Lessor may deem necessary.  Lessor agrees
    not to withhold consent unreasonably. Consent to any assignment or
    subletting shall not relieve Lessee of its obligations hereunder. Consent
    by Lessor to an assignment of this Lease or to any subletting of the
    Demised Premises should not be a waiver of Lessor's rights under this
    Article as to any subsequent assignment or subletting.  Lessor's rights to
    assign this Lease are and should remain unqualified.  No such assignment or
    sublease or other transfer of this Lease shall be effective unless the
    assignee, sublessee or


                                       150
<PAGE>

    transferee shall at the time of such assignment, sublease or transfer,
    assume in writing for the benefit of Lessor, its successors or assigns, all
    of the terms, covenants and conditions of this Lease thereafter to be
    performed by Lessee and shall agree in writing to be bound thereby.  Should
    Lessee sublease in accordance with the terms of this Lease, fifty percent
    (50%) of any increase in rental received by Lessee over the per square foot
    rental rate which is being paid by Lessee shall be forwarded to and
    retained by Lessor, which increase shall be in addition to the Base Rent
    and Additional Rent due Lessor under this Lease.

22. ATTORNMENT.  In the event of a sale or assignment of Lessor's interest in
    the Premises, or the Building in which the Demised Premises are located, or
    this Lease, or if the Premises come into custody or possession of a
    mortgagee or any other party whether because of a mortgage foreclosure, or
    otherwise, Lessee shall attorn to such assignee or other party and
    recognize such party as Lessor hereunder; provided, however, Lessee's
    peaceable possession will not be disturbed so long as Lessee faithfully
    performs its obligations under this Lease.  Lessee shall execute, on
    demand, any attornment agreement required by any such party to be executed,
    containing such provisions and such other provisions as such party may
    require.

23. NOVATION IN THE EVENT OF SALE.  In the event of the sale of the Demised
    Premises, Lessor shall be and hereby is relieved of all of the covenants
    and obligations created hereby accruing from and after the date of sale,
    and such sale shall result automatically in the purchaser assuming and
    agreeing to carry out all the covenants and obligations of Lessor herein. 
    Notwithstanding the foregoing provisions of this Article, Lessor, in the
    event of a sale of the Demised Premises, shall cause to be included in this
    agreement of sale and purchase a covenant whereby the purchaser of the
    Demised Premises assumes and agrees to carry out all the covenants and 
    obligations of Lessor herein.

    The Lessee agrees at any time and from time to time upon not less than ten
    (10) days prior written request by the Lessor to execute, acknowledge and
    deliver to the Lessor a statement in writing certifying that this Lease is
    in full force and effect and stating any modifications hereto, and the
    dates to which the basic rent and other charges have been paid in advance,
    if any, it being intended that any such statement delivered pursuant to
    this paragraph may be relied upon by any prospective purchaser of the fee
    or mortgagee or assignee of any mortgage upon the fee of the Demised
    Premises.


                                       151
   <PAGE>

24. SUCCESSORS AND ASSIGNS.  The terms, covenants and conditions hereof shall
    be binding upon and inure to the successors and assigns of the parties
    hereto.

25. UNIFORM COMMERCIAL CODE.  The Lessee grants to the Lessor a lien upon all
    personal property of the Lessee in the Demised Premises during said term to
    secure payment of the rent payable hereunder, and agrees that no such
    property shall be removed from the Demised Premises without the consent of
    the Lessor while any installments of rent are past due, and during any
    other default in the conditions hereof.

    To the extent this Lease grants Lessor, or recognizes in Lessor any lien or
    rights greater than provided by the laws of the State in which the Premises
    are located pertaining to "Landlord's Liens", this Lease is intended and
    does constitute a security agreement within the meaning of the Uniform
    Commercial Code as adopted in said State, and Lessor, in addition to the
    rights prescribed herein shall have the rights, titles, liens and interests
    in and to Lessee's property now or hereafter located in or upon the Demised
    Premises which are granted a "secured party" as the term is defined under
    such Uniform Commercial Code to secure the payment to Lessor of amounts and
    monies due under this Lease.  Lessee will execute, on request of Lessor,
    and will deliver to Lessor a financing statement for the purpose of
    perfecting Lessor's security interest under this Lease or the Lessor may
    file this Lease as a security agreement.

26. QUIET ENJOYMENT.  Lessor warrants that it has full right to execute and to
    perform this Lease and to grant the estate demised, and that Lessee, upon
    payment of the rents and other amounts due and the performance of all the
    terms, conditions, covenants and agreements on Lessee's part to be observed
    and performed under this Lease, may peaceable and quietly enjoy the Demised
    Premises for the business uses permitted hereunder, subject, nevertheless,
    to the terms and conditions of this Lease.

27. RECORDING.  Lessee shall not record this Lease without the written consent
    of Lessor.  However, upon the request of either party hereto, the other
    party shall join in the execution of a Memorandum Lease for the purposes of
    recordation.  Said Memorandum Lease shall describe the parties, the Demised
    Premises and the term of the Lease and shall incorporate this Lease by
    reference.  The Article 28 shall not be construed to limit Lessor's right
    to file this Lease.


                                       152
<PAGE>

28. OVERDUE PAYMENTS.  All monies due under this Lease from Lessee to Lessor
    shall be due on demand, unless otherwise specified, and if not paid when
    due, shall bear interest at the rate of eighteen percent (18%) per annum
    until paid.

29. SURRENDER.  On the Expiration Date or upon the termination hereof upon a
    day other than the Expiration Date, Lessee shall peaceably surrender the
    Demised Premises broom-clean in good order, condition and repair,
    reasonable wear and tear only excepted.  On or before the Expiration Date
    or upon termination of this Lease on a day other than the Expiration Date,
    Lessee shall, at its expense, remove all trade fixtures, personal property
    and equipment and signs from the Demised Premises and any property not
    removed shall be deemed to have been abandoned.  Any damage caused in the
    removal of such items shall be immediately repaired by Lessee and at its
    expense.  All alterations, additions, improvements and fixtures (other than
    trade fixtures) which shall have been made or installed by Lessor or Lessee
    upon the Demised Premises and all floor covering so installed shall remain
    upon and be surrendered with the Demised Premises as a part thereof,
    without disturbance, molestation or injury, and without charge, at the
    expiration or termination of this Lease.  If the Demised Premises are not
    surrendered on the Expiration Date or the date of termination, Lessee shall
    indemnify and hold Lessor harmless against any loss or liability, claims,
    without limitation, made by any succeeding lessee founded on or related to
    such delay.  Lessee shall promptly surrender all keys for the Demised
    Premises to Lessor at the place then fixed for payment of rent and shall
    inform Lessor of combinations of any locks and safes on the Demised
    Premises.

30. HOLDING OVER.  In the event Lessee remains in possession of the Demised
    Premises after the Expiration Date of this Lease and without the execution
    of a new Lease, it shall be deemed to be occupying said Demised Premises as
    a Lessee from month to month, subject to all the conditions, provisions and
    obligations of this Lease insofar as the same can be applicable to a month-
    to-month tenancy, provided however that the Base Rent required to be paid
    by Lessee during any holdover period shall be in an amount equal to 150% of
    the most recent Base Rent amount due pursuant to the terms of the Lease per
    month, plus all Additional Rent as set forth in Article 3 of this Lease.

31. ABANDONMENT.  In the event Lessee shall remove its fixtures, equipment or
    machinery or shall vacate the Demised Premises or any part thereof prior to
    the Expiration Date of this Lease, or shall discontinue or suspend the


                                       153
<PAGE>

    operation of its business conducted on the Demised Premises for a period of
    more than thirty (30) consecutive days (except during any time when the
    Demised Premises may be rendered untenantable by reason of fire or other
    casualty), then in any such event Lessee shall be deemed to have abandoned
    the Demised Premises and Lessee shall be in default under the terms of this
    Lease.

32. CONSENTS BY LESSOR.  Whenever provision is made under this Lease for Lessee
    securing the consent or approval by Lessor, such consent or approval shall
    only be in writing.

33. NOTICES.  Any notice required or permitted under this Lease shall be deemed
    sufficiently given or secured if sent by registered or certified return
    receipt mail to Lessee at the street address of the Demised Premises and to
    Lessor at the address then fixed for the payment of rent as provided in
    Article 4 of this Lease, and either party may by like written notice at any
    time designate a different address to which notices shall subsequently be
    sent or rent to be paid.

34. RULES AND REGULATIONS.  Lessee shall observe and comply with the rules and
    regulations hereinafter set forth in "Exhibit C", and with such further
    reasonable rules and regulations as Lessor may prescribe, on written notice
    to Lessee for the safety, care and cleanliness of the Building.

35. INTENT OF PARTIES.  Except as otherwise provided herein, the Lessee
    covenants and agrees that if it shall at any time fail to pay any such cost
    or expense, or fail to take out, pay for, maintain or deliver any of the
    insurance policies above required, or fail to make any other payment or
    perform any other act on its part to be made or performed as in this Lease
    provided, then the Lessor may, but shall not be obligated so to do, and
    without notice to or demand upon the Lessee and without waiving or
    releasing the Lessee from any obligations of the Lessee in this Lease
    contained, pay any such cost or expense, effect any such insurance coverage
    and pay premiums therefor and may make any other payment or perform any
    other act on the part of the Lessee to be made and performed as in this
    Lease provided, in such manner and to such extent as the Lessor may deem
    desirable, and in exercising any such right, to also pay all necessary and
    incidental costs and expenses, employ counsel and incur and pay reasonable
    attorney's fees.  All sums so paid by Lessor and all necessary and
    incidental costs and expenses in connection with the performance of any
    such act by the Lessor together with interest thereon at the rate of
    eighteen percent (18%) per annum from the date of making of


                                       154
<PAGE>

    such expenditure by Lessor, shall be deemed Additional Rent hereunder, and
    shall be payable to Lessor upon demand.  Lessee covenants to pay any such
    sum or sums with interest as aforesaid and the Lessor shall have the same
    rights and remedies in the event of the non-payment thereof by Lessee as in
    the case of default by Lessee in the payment of the Base Rent payable under
    this Lease.

36. GENERAL.  The Lease does not create the relationship of principal and agent
    or of partnership or of joint venture or of any association between Lessor
    and Lessee, the sole relationship between the parties hereto being that of
    Lessor and Lessee.

    No waiver of any default of Lessee hereunder shall be implied from any
    omission by Lessor to take any action on account of such default if such
    default persists or is repeated, and no express waiver shall affect any
    default other than the default specified in the express waiver and only for
    the time and to the extent therein stated.  One or more waivers by Lessor
    shall not then be construed as a waiver of a subsequent breach of the same
    covenant, term or condition.  The consent to or approval by Lessor of any
    tact by Lessee requiring Lessor's consent or approval shall not waive or
    render unnecessary Lessor's consent to or approval of any subsequent
    similar act by Lessee.  Each form and each provision of this Lease
    performable by Lessee shall be construed to be both a covenant and a
    condition.  No action required or permitted to be taken by or on behalf of
    Lessor under the terms or provisions of this Lease shall be deemed to
    constitute an eviction or disturbance of Lessee's possession of the Demised
    Premises.  All preliminary negotiations are merged into and incorporated in
    this Lease.  The laws of the State of Minnesota shall govern the validity,
    performance and enforcement of this Lease. 

    (a)   This Lease and the Exhibits, if any, attached hereto and forming a
          part hereof, constitute the entire agreement between Lessor and
          Lessee affecting the Demised Premises and there are no other
          agreements, either oral or written, between them other than are
          herein set forth.  No subsequent alteration, amendment, change or
          addition to this Lease shall be binding upon Lessor or Lessee unless
          reduced to writing and executed in the same form and manner in which
          this Lease is executed.

    (b)   If any agreement, covenant or condition of this Lease or the
          application thereof to any person or circumstance shall, to any
          extent, be invalid or unenforceable, the remainder of this Lease, or
          the application of such


                                       155
<PAGE>

          agreement, covenant or condition to person or circumstances other
          than those as to which it is held invalid or unenforceable, shall not
          be affected thereby and each agreement, covenant or condition of this
          Lease shall be valid and be enforced to the fullest extent permitted
          by law.

37. CAPTIONS.  The captions are inserted only as a matter of convenience and
    reference, and in no way define, limit or describe the scope of this Lease,
    the intent of the parties, or any provision of the Lease.

38. NOTIFICATION TO LESSEE.  Owner of the Premises, hereby notifies Lessee that
    the entity/person authorized to manage the Premises is CTD Properties,
    Contract Manager.  Said organization has been appointed to act as the agent
    in the leasing, management and operation of the Building for the owner and
    is authorized to accept service of process and receive and give receipts
    for notices and demands.  Lessor serves the right to change the identity or
    status of its duly authorized agents upon written notice to Lessee.

39. EXHIBITS.  Reference is made to Exhibits A through E, inclusive, which
    Exhibits are attached hereto and made a part hereof.

          Exhibit                Description
          -------                -----------
          Exhibit A              Legal Description
          Exhibit B              Demised Premises
          Exhibit C              Building Rules and Regulations
          Exhibit D              Improvements
          Exhibit E              Signs


    IN WITNESS WHEREOF, the Lessor and the Lessee have caused these presents to
be executed in form and manner sufficient to bind them at law, as of the day and
year first written above written.

LESSEE:                                 LESSOR:
CHILDREN'S BROADCASTING
CORPORATION                             CHRISTOPHER T. DAHL


By /s/James G. Gilbertson               /s/Christopher T. Dahl
  ---------------------------------     -----------------------------------
  Its COO
     ------------------------------


                                       156
<PAGE>

STATE OF MINNESOTA)
                  ) ss.
COUNTY OF HENNEPIN)

     On this 1st day of November, 1996, personally came before me, a Notary
Public within and for said County, James G. Gilbertson, CFO of Children's
Broadcasting Corporation, to me well known to be the same persons described in
and who executed the foregoing instrument, and acknowledged that they executed
the same as their free act and deed.



                                        /s/Christine A. Hein
                                        ------------------------------------
                                        Notary Public
                                        My Commission expires:  1/31/00
STATE OF MINNESOTA)
                  ) ss.
COUNTY OF HENNEPIN)

     On this 1st day of November, 1996, personally came before me, a Notary
Public within and for said County, Christopher T. Dahl, to me well known to be
the same persons described in and who executed the foregoing instrument, and
acknowledged that they executed the same as their free act and deed.



                                        /s/Christine A. Hein
                                        ------------------------------------
                                        Notary Public
                                        My Commission expires:  1/31/00


                                       157

<PAGE>

                                                                    EXHIBIT 10.4

                                SERVICE AGREEMENT


     THIS AGREEMENT made this 22nd day of February, 1997, and effective January
1, 1997, by and between RADIO MANAGEMENT CORPORATION, a Minnesota corporation
(hereinafter "RMC"), and CHILDREN'S BROADCASTING CORPORATION, a Minnesota
corporation (hereinafter "CBC").

     WHEREAS, RMC engages in the business of providing general and
administrative services for radio broadcast stations and CBC is the owner of a
number of radio broadcast facilities; and

     WHEREAS, CBC intends to retain RMC to provide general and administrative
services for its radio broadcast facilities according to the terms and
provisions set forth herein.

     NOW, THEREFORE, based upon the mutual premises contained herein, and other
     good and valuable consideration, the parties hereby agree as follows:

     1.   SERVICES.  During the term hereof, RMC shall perform general and
          administrative services for CBC, including, but not limited to,
          payroll services, general accounting services, general legal services
          and such other services as the parties may mutually agree to from time
          to time.

     2.   COMPENSATION.  In consideration for the services performed by RMC
          hereunder, CBC shall pay RMC $75,000.00 per month payable within
          thirty (30) days from the end of each calendar month.  The
          compensation paid to RMC hereunder shall not include any fees or
          expenses for accounting, legal or other services performed for CBC by
          third parties.


                                      158
<PAGE>

     3.   QUARTERLY REVIEW.  The parties agree that they will review the
          services provided by RMC hereunder and the compensation set forth
          herein at the end of each calendar quarter during the term hereof, and
          at such time the services and compensation may be adjusted upon the
          mutual agreement of the parties.

     4.   EXPENSES.  In addition to the compensation set forth in Section 2
          above, CBC shall pay all reasonable and necessary expenses incurred by
          RMC in connection with the services performed hereunder, including,
          but not limited to, travel and lodging expenses and any other expenses
          directly attributable to the services performed by RMC hereunder.  RMC
          shall bill CBC on a monthly basis for such expenses and CBC shall pay
          the same within thirty (30) days from the date CBC receives any such
          invoice.

     5.   INDEPENDENT CONTRACTOR.  The parties hereby acknowledge that (i) RMC,
          while preforming services hereunder, at all times acting as an
          independent contractor and not as an employee of CBC;  (ii) the
          employees of RMC shall at no time be considered employees of CBC in
          connection with the services performed hereunder;  and (iii) RMC shall
          be solely responsible for all federal, state and local income taxes,
          employment taxes, self-employment taxes, workers' compensation
          insurance premiums and any and all other similar taxes or payments RMC
          is required to make as a result of the services RMC performs
          hereunder.  CBC shall approve the engagement of any officer of RMC who
          shall pursuant to such engagement also serve as an officer of CBC, and
          CBC shall affirm and agree to the terms of such engagement.

     6.   LIMITATIONS ON LIABILITY.  CBC hereby agrees that in no event shall
          RMC be liable to CBC for any indirect, special or consequential
          damages or lost profits arising out of or in any way related to this
          Agreement or the performance of services hereunder or any breach
          thereof and that RMC's liability to CBC hereunder, if any, shall in no
          event exceed the total compensation paid to RMC hereunder.

     7.   TERM.  This Agreement shall remain in effect for a period of one (1)
          year from the date hereof; provided, however, the term of this
          Agreement shall automatically renew for successive one (1) year
          periods unless terminated by either party, by written notice delivered


                                      159
<PAGE>

          to the other party, within sixty (60) days from the end of the then
          current term.

     8.   TERMINATION.  Notwithstanding Section 7 above, this Agreement shall
          terminate upon the occurrence of any of the following events:

          a.   by RMC if CBC is more than sixty (60) days delinquent in its
               payment of compensation or expenses pursuant to the Sections 2 or
               3 above;

          b.   by either party if the other party is in default under any
               provision hereunder and such default is not cured within sixty
               (60) days after notice thereof is given to the defaulting party;

          c.   by either party if the other party becomes insolvent or seeks
               protection, voluntarily or involuntarily, under any bankruptcy
               law; or

          d.   upon the mutual agreement of both parties.

          A termination of this Agreement pursuant to this Section 8 or Section
          7 above shall not relieve CBC of its obligation to pay RMC
          compensation or expenses for any services rendered or expenses
          incurred prior to the date of termination.

     9.   GOVERNING LAW.  This Agreement shall be construed and enforced in
          accordance with the laws of the State of Minnesota.


     IN WITNESS WHEREOF, the parties hereto have executed this Agreement as of
the day and year first above written.


                                       RADIO MANAGEMENT CORPORATION


                                       BY: /S/CHRISTOPHER T. DAHL
                                          --------------------------------
                                       ITS: PRESIDENT
                                           -------------------------------


                                      160
<PAGE>

                                       CHILDREN'S BROADCASTING
                                       CORPORATION


                                       BY: /S/JAMES G. GILBERTSON
                                          --------------------------------
                                       ITS: COO
                                           -------------------------------


                                      161

<PAGE>

                                                                   EXHIBIT 10.14

  THE SECURITIES EVIDENCED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES
ACT OF 1933, AS AMENDED (THE "ACT"), OR APPLICABLE STATE SECURITIES LAWS AND MAY
  NOT BE SOLD, TRANSFERRED, ASSIGNED, OFFERED, PLEDGED OR OTHERWISE DISTRIBUTED
 FOR VALUE UNLESS THERE IS AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT AND
 SUCH LAWS COVERING THE SECURITIES OR THE COMPANY RECEIVES AN OPINION OF COUNSEL
 ACCEPTABLE TO THE COMPANY STATING THAT SUCH SALE, TRANSFER, ASSIGNMENT, OFFER,
   PLEDGE OR OTHER DISTRIBUTION FOR VALUE IS EXEMPT FROM THE REGISTRATION AND
            PROSPECTUS DELIVERY REQUIREMENTS OF THE ACT AND SUCH LAWS.

                                    WARRANT

                         TO PURCHASE 50,000 SHARES OF
                                COMMON STOCK OF
                     CHILDREN'S BROADCASTING CORPORATION

     THIS CERTIFIES THAT, for good and valuable consideration, Foothill Capital
Corporation ("Foothill"), or its registered assigns, is entitled to subscribe
for and purchase from Children's Broadcasting Corporation, a Minnesota
corporation (the "Company"), at any time commencing November 25, 1996, up to and
including November 25, 2001, Fifty Thousand (50,000) fully paid and
nonassessable shares of the Common Stock of the Company at the price of $4.40
per share (the "Warrant Exercise Price"), subject to the antidilution provisions
of Section 5 of this Warrant.  Reference is made to this Warrant in the Loan and
Security Agreement dated November 25, 1996 (the "Loan Agreement"), by and
between the Company and Foothill.  The shares which may be acquired upon
exercise of this Warrant are referred to herein as the "Warrant Shares."  As
used herein, the term "Holder" means Foothill, any party who acquires all or a
part of this Warrant as a registered transferee of Foothill, or any record
holder or holders of the Warrant Shares issued upon exercise, whether in whole
or in part, of the Warrant; the term "Common Stock" means and includes the
Company's presently authorized Common Stock, and shall also include any capital
stock of any class of the Company hereafter authorized which shall not be
limited to a fixed sum or percentage in respect of the rights of the Holders
thereof to participate in dividends or in the distribution of assets upon the
voluntary or involuntary liquidation, dissolution, or winding up of the Company.

     This Warrant is subject to the following provisions, terms and conditions:

     1.   EXERCISE; TRANSFERABILITY.

     (a)  The rights represented by this Warrant may be exercised by the Holder
hereof, in whole or in part (but not as to a fractional share of Common Stock),
by written notice of exercise (in the form attached hereto) delivered to the
Company at the principal office of the Company prior to the expiration of this
Warrant and accompanied or preceded by the surrender of this Warrant along with
payment of the Warrant Exercise Price for such shares (a) in cash, by check or
by wire transfer of federal funds, (b) to the extent permitted by law, by offset
of the Obligations (as defined in the Loan Agreement), or (c) by a combination
of the methods specified in clauses (a) and (b).


                                      162
<PAGE>

     (b)  This Warrant may not be sold, transferred, assigned, hypothecated or
divided except as provided in Section 7 hereof.

     2.   EXCHANGE AND REPLACEMENT.  Subject to Sections 1 and 7 hereof, this
Warrant is exchangeable upon the surrender hereof by the Holder to the Company
at its office for new Warrants of like tenor and date representing in the
aggregate the right to purchase the number of Warrant Shares purchasable
hereunder, each of such new Warrants to represent the right to purchase such
number of Warrant Shares (not to exceed the aggregate total number purchasable
hereunder) as shall be designated by the Holder at the time of such surrender.
Upon receipt by the Company of evidence reasonably satisfactory to it of the
loss, theft, destruction, or mutilation of this Warrant, and, in case of loss,
theft or destruction, of indemnity or security reasonably satisfactory to it,
and upon surrender and cancellation of this Warrant, if mutilated, the Company
will make and deliver a new Warrant of like tenor, in lieu of this Warrant;
provided, however, that if Foothill shall be such Holder, an agreement of
indemnity by such Holder shall be sufficient for all purposes of this Section 2.
This Warrant shall be promptly canceled by the Company upon the surrender hereof
in connection with any exchange or replacement.  The Company shall pay all
expenses, taxes (other than stock transfer taxes), and other charges payable in
connection with the preparation, execution, and delivery of Warrants pursuant to
this Section 2.

     3.   ISSUANCE OF THE WARRANT SHARES.

     (a)  The Company agrees that the shares of Common Stock purchased hereby
shall be and are deemed to be issued to the Holder as of the close of business
on the date on which this Warrant shall have been surrendered and the payment
made for such Warrant Shares as provided herein.  Subject to the provisions of
the next section, certificates for the Warrant Shares so purchased shall be
delivered to the Holder within a reasonable time, not exceeding fifteen (15)
days after the rights represented by this Warrant shall have been so exercised,
and, unless this Warrant has expired, a new Warrant representing the right to
purchase the number of Warrant Shares, if any, with respect to which this
Warrant shall not then have been exercised shall also be delivered to the Holder
within such time.

     (b)  Notwithstanding the foregoing, however, the Company shall not be
required to deliver any certificate for Warrant Shares upon exercise of this
Warrant except in accordance with exemptions from the applicable securities
registration requirements or registrations under applicable securities laws. 
Nothing herein, however, shall obligate the Company to effect registrations
under federal or state securities laws, except as provided in Section 9.  If
registrations are not in effect and if exemptions are not available when the
Holder seeks to exercise the Warrant, the Warrant exercise period will be
extended, if need be, to prevent the Warrant from expiring, until such time as
either registrations become effective or exemptions are available, and the
Warrant shall then remain exercisable for a period of at least 45 calendar days
from the date the Company delivers to the Holder written notice of the
availability of such registrations or exemptions.  The Holder agrees to execute
such documents and make such representations, warranties, and agreements as may
be required solely to comply with the exemptions relied upon by the Company, or
the registrations made, for the issuance of the Warrant Shares.

     4.   COVENANTS OF THE COMPANY.  The Company covenants and agrees that all
Warrant Shares will, upon issuance, be duly authorized and issued, fully paid,
nonassessable, and free from all taxes, liens, and charges with respect to the
issue thereof.  The Company further covenants and agrees that during the period
within which the rights represented by this Warrant may be exercised, the
Company will at all times have authorized and reserved for the purpose of issue
or transfer upon exercise of the purchase rights evidenced by this Warrant a
sufficient number of shares of Common Stock to provide for the exercise of the
rights represented by this Warrant.

     5.   ANTIDILUTION ADJUSTMENTS.  The provisions of this Warrant are subject
to adjustment from time to time as provided in this Section 5.


                                      163
<PAGE>

     (a)  The Warrant Exercise Price shall be adjusted from time to time such
that in case the Company shall hereafter:

       (i)     pay any dividends on any class of stock of the Company payable in
     Common Stock or securities convertible into Common Stock;

      (ii)     subdivide its then outstanding shares of Common Stock into a
     greater number of shares; or

     (iii)     combine outstanding shares of Common Stock, by reclassification
     or otherwise;

then, in any such event, the Warrant Exercise Price in effect immediately prior
to such event shall (until adjusted again pursuant hereto) be adjusted
immediately after such event to a price (calculated to the nearest full cent)
determined by dividing (a) the number of shares of Common Stock outstanding
immediately prior to such event (including the maximum number of shares of
Common Stock issuable in respect of any then outstanding securities convertible
into Common Stock), multiplied by the then existing Warrant Exercise Price, by
(b) the total number of shares of Common Stock outstanding immediately after
such event (including the maximum number of shares of Common Stock issuable in
respect of any then outstanding securities convertible into Common Stock), and
the resulting quotient shall be the adjusted Warrant Exercise Price per share. 
An adjustment made pursuant to this subsection shall become effective
immediately after the record date in the case of a dividend or distribution and
shall become effective immediately after the effective date in the case of a
subdivision, combination or reclassification.  If, as a result of an adjustment
made pursuant to this subsection, the Holder of any Warrant thereafter
surrendered for exercise shall become entitled to receive shares of two or more
classes of capital stock or shares of Common Stock and other capital stock of
the Company, the Board of Directors (whose determination shall be conclusive)
shall determine, in good faith, which determination shall be described in a duly
adopted board resolution certified by the Company's Secretary, the allocation of
the adjusted Warrant Exercise Price between or among shares of such classes of
capital stock or shares of Common Stock and other capital stock.  All
calculations under this subsection shall be made to the nearest cent or to the
nearest 1/100 of a share, as the case may be.  In the event that at any time as
a result of an adjustment made pursuant to this subsection, the Holder of any
Warrant thereafter surrendered for exercise shall become entitled to receive any
shares of the Company other than shares of Common Stock, thereafter the Warrant
Exercise Price of such other shares so receivable upon exercise of any Warrant
shall be subject to adjustment from time to time in a manner and on terms as
nearly equivalent as practicable to the provisions with respect to Common Stock
contained in this Section.

     (b)  In case the Company shall issue shares of Common Stock, or rights,
options, warrants or convertible or exchangeable securities containing the right
to subscribe for or purchase shares of Common Stock (excluding (i) shares,
rights, options, warrants, or convertible or exchangeable securities described
in subparagraphs (f) or (g) of Section 11 hereof or issued in any of the
transactions described in subparagraphs (a) or (d) of this Section 5, (ii)
shares issued upon the exercise of such rights, options or warrants or upon
conversion or exchange of such convertible or exchangeable securities, and (iii)
the Warrants and any shares issued upon exercise thereof), at a price per share
of Common Stock (determined in the case of such rights, options, warrants, or
convertible or exchangeable securities by dividing (x) the total amount
receivable by the Company in consideration of the sale and issuance of such
rights, options, warrants, or convertible or exchangeable securities, plus the
total minimum consideration payable to the Company upon exercise, conversion, or
exchange thereof by (y) the total maximum number of shares of Common Stock
covered by such rights, options, warrants, or convertible or exchangeable
securities) lower than the Market Price (as such term is defined in Section 8
hereof) per share of Common Stock on the date the Company fixes the offering
price of such shares, rights, options, warrants, or convertible or exchangeable
securities, then the Warrant Exercise Price shall be adjusted so that it shall
equal the price determined by multiplying the Warrant Exercise Price in effect
immediately prior thereto by a fraction (i) the numerator of which shall be the
sum of (A) the number of shares of Common Stock outstanding immediately prior to
such sale and issuance plus (B) the


                                      164
<PAGE>

number of shares of Common Stock which the aggregate consideration received
(determined as provided below) for such sale or issuance would purchase at
such Market Price per share, and (ii) the denominator of which shall be the
total number of shares of Common Stock outstanding immediately after such
sale and issuance.  Such adjustment shall be made successively whenever such
an issuance is made.  For the purposes of such adjustment, the maximum number
of shares of Common Stock which the holder of any such rights, options,
warrants or convertible or exchangeable securities shall be entitled to
subscribe for or purchase shall be deemed to be issued and outstanding as of
the date of such sale and issuance and the consideration received by the
Company therefor shall be deemed to be the consideration received by the
Company for such rights, options, warrants, or convertible or exchangeable
securities, plus the minimum consideration or premium stated in such rights,
options, warrants, or convertible or exchangeable securities to be paid for
the shares of Common Stock covered thereby.  In case the Company shall sell
and issue shares of Common Stock, or rights, options, warrants, or convertible
or exchangeable securities containing the right to subscribe for or purchase
shares of Common Stock for a consideration consisting, in whole or in part, of
property other than cash or its equivalent, then in determining the price per
share of Common Stock and the consideration received by the Company for
purposes of the first sentence of this subparagraph (b), the Board of Directors
of the Company shall determine, in good faith, the fair value of said property,
and such determination shall be described in a duly adopted board resolution
certified by the Company's Secretary.  In case the Company shall sell and issue
rights, options, warrants, or convertible or exchangeable securities containing
the right to subscribe for or purchase shares of Common Stock together with one
or more other securities as a part of a unit at a price per unit, then in
determining the price per share of Common Stock and the consideration received
by the Company for purposes of the first sentence of this subparagraph (b),
the Board of Directors of the Company shall determine, in good faith, which
determination shall be described in a duly adopted board resolution certified
by the Company's Secretary, the fair value of the rights, options, warrants,
or convertible or exchangeable securities then being sold as part of such unit.
Such adjustment shall be made successively whenever such an issuance occurs, and
in the event that such rights, options, warrants, or convertible or exchangeable
securities expire or cease to be convertible or exchangeable before they are
exercised, converted, or exchanged (as the case may be), then the Warrant
Exercise Price shall again be adjusted to the Warrant Exercise Price that would
then be in effect if such sale and issuance had not occurred, but such
subsequent adjustment shall not affect the number of Warrant Shares issued upon
any exercise of Warrants prior to the date such subsequent adjustment is made.

     (c)  Upon each adjustment of the Warrant Exercise Price pursuant to
Section 5(a) or Section 5(b) above, the Holder of each Warrant shall thereafter
(until another such adjustment) be entitled to purchase at the adjusted Warrant
Exercise Price the number of shares, calculated to the nearest full share,
obtained by multiplying the number of shares specified in such Warrant (as
adjusted as a result of all adjustments in the Warrant Exercise Price in effect
prior to such adjustment) by the Warrant Exercise Price in effect prior to such
adjustment and dividing the product so obtained by the adjusted Warrant Exercise
Price.

     (d)  In case of any consolidation or merger to which the Company is a
party, other than a merger or consolidation in which the Company is the
continuing corporation, or in case of any sale or conveyance to another
corporation of the property of the Company as an entirety or substantially as an
entirety, or in the case of any statutory exchange of securities with another
corporation (including any exchange effected in connection with a merger of a
third corporation into the Company), there shall be no adjustment under
subsection (a) of this Section above but the Holder of each Warrant then
outstanding shall have the right thereafter to convert such Warrant into the
kind and amount of shares of stock and other securities and property which the
Holder would have owned or have been entitled to receive immediately after such
consolidation, merger, statutory exchange, sale, or conveyance had such Warrant
been converted immediately prior to the effective date of such consolidation,
merger, statutory exchange, sale, or conveyance and in any such case, if
necessary, appropriate adjustment shall be made in the application of the
provisions set forth in this Section with respect to the rights and interests
thereafter of any Holders of the Warrant, to the end that the provisions set
forth in this Section shall thereafter correspondingly be made applicable, as
nearly as may reasonably be, in relation to any shares of stock and other
securities and property thereafter deliverable on


                                      165
<PAGE>

the exercise of the Warrant. The provisions of this subsection shall similarly
apply to successive consolidations, mergers, statutory exchanges, sales or
conveyances.

     (e)  Upon any adjustment of the Warrant Exercise Price, then and in each
such case, the Company shall give written notice thereof, by first-class mail,
postage prepaid, addressed to the Holder as shown on the books of the Company,
which notice shall state the Warrant Exercise Price resulting from such
adjustment and the increase or decrease, if any, in the number of shares of
Common Stock purchasable at such price upon the exercise of this Warrant,
setting forth in reasonable detail the method of calculation and the facts upon
which such calculation is based.

     6.   NO VOTING RIGHTS.  This Warrant shall not entitle the Holder to any
voting rights or other rights as a stockholder of the Company.

     7.   NOTICE OF TRANSFER OF WARRANT OR RESALE OF THE WARRANT SHARES.

     (a)  Subject to the sale, assignment, hypothecation, or other transfer
restrictions set forth in Section 1 hereof, the Holder, by acceptance hereof,
agrees to give written notice to the Company before transferring this Warrant or
transferring any Warrant Shares of such Holder's intention to do so, describing
briefly the manner of any proposed transfer.  Promptly upon receiving such
written notice, the Company shall present copies thereof to the Company's
counsel and to counsel to the original purchaser of this Warrant.  If in the
opinion of each such counsel the proposed transfer may be effected without
registration or qualification (under any federal or state securities laws), the
Company, as promptly as practicable, shall notify the Holder of such opinion,
whereupon the Holder shall be entitled to transfer this Warrant or to dispose of
Warrant Shares received upon the previous exercise of this Warrant, all in
accordance with the terms of the notice delivered by the Holder to the Company;
provided that an appropriate legend may be endorsed on the Warrant or the
certificates for such Warrant Shares respecting restrictions upon transfer
thereof necessary or advisable in the opinion of counsel and satisfactory to the
Company to prevent further transfers which would be in violation of Section 5 of
the Securities Act of 1933, as amended (the "Act"), and applicable state
securities laws; and provided further that the prospective transferee or
purchaser shall execute such documents and make such representations,
warranties, and agreements as may be reasonably required solely to comply with
the exemptions relied upon by the Company or the Holder for the transfer or
disposition of the Warrant or Warrant Shares.

     (b)  If in the opinion of counsel referred to in this Section 7, the
proposed transfer or disposition of this Warrant or such Warrant Shares
described in the written notice given pursuant to this Section 7 may not be
effected without registration or qualification of this Warrant or such Warrant
Shares, the Company shall promptly give written notice thereof to the Holder.

     8.   FRACTIONAL SHARES.  Fractional shares shall not be issued upon the
exercise of this Warrant, but in any case where the Holder would, except for the
provisions of this Section, be entitled under the terms hereof to receive a
fractional share, the Company shall, upon the exercise of this Warrant for the
largest number of whole shares then called for, pay a sum in cash equal to the
sum of (a) the excess, if any, of the Market Price of such fractional share over
the proportional part of the Warrant Exercise Price represented by such
fractional share, plus (b) the proportional part of the Warrant Exercise Price
represented by such fractional share.  For purposes of this Section, the term
"Market Price" with respect to shares of Common Stock of any class or series
means the last reported sale price or, if none, the average of the last reported
closing bid and asked prices on any national securities exchange, the Nasdaq
National Market or Nasdaq SmallCap Market, or if not listed on a national
securities exchange or quoted on Nasdaq, the average of the last reported
closing bid and asked prices as reported in the "pink sheets" or other standard
compilation of quotations by market makers in the over-the-counter market.


                                      166
<PAGE>

     9.   REGISTRATION RIGHTS.

     (a)  If at any time after November 25, 1996 and on or before November 25,
2001, the Company proposes to register under the Act (except by a Form S-4 or
Form S-8 Registration Statement or any successor forms thereto) or qualify for a
public distribution under Section 3(b) of the Act, any of its equity securities
or debt with equity features, it will give written notice to all Holders of this
Warrant, any Warrants issued pursuant to Section 2 or Section 3(a) hereof, and
any Warrant Shares of its intention to do so and, on the written request of any
such Holder given within twenty (20) days after receipt of any such notice
(which request shall specify the interest in such Warrants or the Warrant Shares
intended to be sold or disposed of by such Holder and describe the nature of any
proposed sale or other disposition thereof), the Company will use its best
efforts to cause all Warrant Shares, the Holders of which shall have requested
the registration or qualification thereof, to be included in such Registration
Statement proposed to be filed by the Company; provided, however, that if a
greater number of Warrant Shares is offered for participation in the proposed
offering than in the reasonable opinion of the managing underwriter of the
proposed offering can be accommodated without adversely affecting the proposed
offering, then the amount of Warrants and Warrant Shares proposed to be offered
by such Holders for registration, as well as the number of securities of any
other selling stockholders participating in the registration, shall be
proportionately reduced to a number deemed satisfactory by the managing
underwriter.  For purposes of this Section 9(a), the Holders who have requested
registration of Warrant Shares to be acquired upon the exercise of Warrants not
theretofore exercised shall furnish the Company with an undertaking that they or
the underwriters or other persons to whom such Warrants will be transferred have
undertaken to exercise such Warrants and to sell, transfer or otherwise dispose
of the Warrant Shares received upon exercise of such Warrants in such
registration.

     (b)  Upon request made any time not earlier than November 25, 1997 and on
or before November 25, 2001, by Holders of Warrants and Warrant Shares
(together, the "Securities") representing at least fifty percent (50%) of the
Securities then outstanding, the Company will, at its expense, promptly take all
necessary steps to register or qualify all of the Warrant Shares under
Section 3(b) or Section 5 of the Act and such state laws as such Holders may
reasonably request and, if so requested by such Holders, the Company shall use
its best efforts to cause such registration to be underwritten on a firm
commitment basis; provided that the Company shall not be obligated to effect
more than one (1) such registration pursuant to this Section 9(b) unless, in
such initial registration, the Company shall have been unable to effect the
registration of all of the Warrant Shares, the Holders of which have requested
inclusion in such registration, (whether then outstanding or issuable upon the
exercise of Warrants then outstanding); in which case, the Company shall be
obligated to effect one (1) additional registration pursuant to this Section
9(b) when requested by Holders who have not sold all of their Warrant Shares. 
For purposes of this Section 9(b), the Holders who have requested registration
of Warrant Shares to be acquired upon the exercise of Warrants not theretofore
exercised shall furnish the Company with an undertaking that they or the
underwriters or other persons to whom such Warrants will be transferred have
undertaken to exercise such Warrants and to sell, transfer or otherwise dispose
of the Warrant Shares received upon exercise of such Warrants in such
registration.  In the event of an underwritten offering pursuant to this Section
9(b), the Holders requesting registration of the Warrant Shares being registered
(i) shall be entitled to select the underwriter; PROVIDED, that the underwriter
so selected shall be subject to approval by the Company, which approval shall
not be withheld unreasonably, and (ii) must agree to all usual and customary
underwriting terms and conditions including, but not limited to, any lock-up
period imposed on selling Holders (not to exceed 180 days); PROVIDED, HOWEVER,
that the Company shall use its reasonable best efforts to cause each Holder of a
material number of shares of Common Stock to enter into similar lock-up
agreements in respect to such offering.  The Company shall keep effective and
maintain any registration, qualification, notification or approval specified in
this paragraph for such period as may be necessary for the Holders of the
Warrants and the Warrant Shares to dispose thereof and from time to time shall
amend or supplement, at the Company's expense, the prospectus used in connection
therewith to the extent necessary in order to comply with applicable law,
provided that the Company shall not be obligated to maintain any registration
for a period of more than six (6) months after effectiveness, except that a
Form S-3 Registration Statement or successor thereof shall be maintained for up
to twelve (12) months after


                                      167
<PAGE>

effectiveness.  Notwithstanding the foregoing, if a greater number of
securities is offered for participation in the proposed offering pursuant to
this Section 9(b) than in the reasonable opinion of the managing underwriter
of the proposed offering can be accommodated without adversely affecting the
proposed offering, then the securities to be included in the proposed offering
shall be included as follows:  first, the amount of the Warrants and Warrant
Shares proposed to be offered by the Holders for registration; and second,
the number of other securities of the Company and of any other selling
stockholders participating in the registration shall be proportionately reduced
to a number deemed satisfactory by the managing underwriter.

     (c)  With respect to each inclusion of securities in a Registration
Statement pursuant to Section 9(a) or 9(b) above, the Company shall bear the
following fees, costs, and expenses: all registration, filing and NASD fees,
Nasdaq fees, printing expenses, fees and disbursements of counsel and
accountants for the Company, reasonable fees and disbursements for one (1)
counsel for all the Holders, fees and disbursements of counsel for the
underwriter or underwriters of such securities (if the offering is underwritten
and the Company is required to bear such fees and disbursements), all internal
expenses, the premiums and other costs of policies of insurance against
liability arising out of the public offering, and legal fees and disbursements
and other expenses of complying with state securities laws of any jurisdictions
in which the securities to be offered are to be registered or qualified.  Except
as set forth in the foregoing sentence, fees and disbursements of special
counsel and accountants for the selling Holders, underwriting discounts and
commissions, and transfer taxes for selling Holders and any other expenses
relating to the sale of securities by the selling Holders shall be borne by the
selling Holders.

     (d)  The Company hereby indemnifies each of the Holders of this Warrant and
of any Warrant Shares, and the officers and directors and each other person, if
any, who control such Holders, within the meaning of Section 15 of the Act,
against all losses, claims, damages, and liabilities caused by (1) any untrue
statement or alleged untrue statement of a material fact contained in any
Registration Statement or Prospectus (and as amended or supplemented if the
Company shall have furnished any amendments thereof or supplements thereto), any
Preliminary Prospectus or any state securities law filings; (2) any omission or
alleged omission to state therein a material fact required to be stated therein
or necessary to make the statements therein not misleading, except insofar as
such losses, claims, damages, or liabilities are caused by any untrue statement
or omission contained in information furnished in writing to the Company by such
Holder expressly for use therein; and each such Holder by its acceptance hereof
severally agrees that it will indemnify and hold harmless the Company, each of
its officers who signs such Registration Statement, and each person, if any, who
controls the Company, within the meaning of Section 15 of the Act, with respect
to losses, claims, damages, or liabilities which are caused by any untrue
statement or omission contained in information furnished in writing to the
Company by such Holder expressly for use therein.  Unless otherwise required by
applicable law or judicial interpretation thereof, the liability of any selling
Holder hereunder shall not be greater in amount than the dollar amount of the
proceeds received by such Holder upon the sale of the Securities giving rise to
such indemnification obligation.

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

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


                                      168
<PAGE>

     (g)  If the indemnification provided for in Section 9(d) hereof from the
indemnifying party is unavailable to an indemnified party hereunder in respect
of any losses, claims, damages, liabilities, or expenses referred to herein,
then the indemnifying party, in lieu of indemnifying such indemnified party,
shall contribute to the amount paid or payable by such indemnified party as a
result of losses, claims, damages, liabilities, or expenses in such proportion
as is appropriate to reflect the relative fault of the indemnifying party and
indemnified party in connection with the actions which resulted in such losses,
claims, damages, liabilities, or expenses, as well as any other relevant
equitable considerations.  The relative fault of such indemnifying party and
indemnified party shall be determined by reference to, among other things,
whether any action in question, including any untrue or alleged untrue statement
of a material fact or omission or alleged omission to state a material fact, has
been made by, or relates to information supplied by, such indemnifying party or
indemnified party, and the parties' relative intent, knowledge, access to
information, and opportunity to correct or prevent such action.  The amount paid
or payable by a party as a result of the losses, claims, damages, liabilities,
and expenses referred to above shall be deemed to include any legal or other
fees or expenses reasonably incurred by such party in connection with any
investigation or proceeding.  In no event shall the liability of any selling
Holder hereunder be greater in amount than the dollar amount of the proceeds
received by such Holder upon the sale of the Securities giving rise to such
contribution obligation.  The parties hereto agree that it would not be just and
equitable if contribution pursuant to this Section 9(g) were determined by pro
rata allocation or by any other method of allocation which does not take into
account the equitable considerations referred to in this Section 9(g).  No
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Act) shall be entitled to contribution from any person or entity
who was not guilty of such fraudulent misrepresentation.

     (h)  The Company shall not after November 25, 1996 (the "Date of Grant"),
grant additional registration rights which conflict with the rights under this
Section 9.

     10.  RIGHT TO CONVERT WARRANT INTO COMMON STOCK; NET ISSUANCE.

          (a)  RIGHT TO CONVERT.  In addition to and without limiting the rights
of the Holder under the terms of this Warrant, the Holder shall have the right
to convert this Warrant or any portion thereof (the "Conversion Right") into
shares of Common Stock as provided in this Section 10 at any time or from time
to time during the term of this Warrant.  Upon exercise of the Conversion Right
and with respect to a particular number of shares subject to this Warrant (the
"Converted Warrant Shares"), the Company shall deliver to the Holder (without
payment by the Holder of any exercise price or any cash or other consideration)
that number of shares of fully paid and nonassessable Common Stock equal to the
quotient obtained by dividing (i) the value of this Warrant (or the specified
portion hereof) on the Conversion Date (as defined in subsection (b) hereof),
which value shall be equal to (A) the aggregate Market Price of the Converted
Warrant Shares issuable upon exercise of this Warrant (or the specified portion
hereof) on the Conversion Date less (B) the aggregate Warrant Exercise Price of
the Converted Warrant Shares immediately prior to the exercise of the Conversion
Right by (ii) the Market Price of one share of Common Stock on the Conversion
Date.

     Expressed as a formula, such conversion shall be computed as follows:

     X= A - B
        -----
          Y

     Where:              X =  the number of shares of Common Stock that may be
                              issued to holder

                         Y =  the Market Price (FMV) of one share of Common
                              Stock

                         A =  the aggregate FMV (i.e., FMV x Converted Warrant
                              Shares)


                                      169
<PAGE>

                         B =  the aggregate Warrant Exercise Price (i.e.,
                              Converted Warrant Shares x Warrant Price)

     No fractional shares shall be issuable upon exercise of the Conversion
Right, and, if the number of shares to be issued determined in accordance with
the foregoing formula is other than a whole number, the Company shall pay to the
holder an amount in cash equal to the fair market value of the resulting
fractional share on the Conversion Date.  For purposes of Section 9 of this
Warrant, Warrant Shares issued pursuant to the Conversion Right shall be treated
as if they were issued upon the exercise of this Warrant.

     (b)  METHOD OF EXERCISE.  The Conversion Right may be exercised by the
Holder by the surrender of this Warrant at the principal office of the Company
together with a written statement specifying that the Holder thereby intends to
exercise the Conversion Right and indicating the number of shares subject to
this Warrant which are being surrendered (referred to in subsection (a) hereof
as the Converted Warrant Shares) in exercise of the Conversion Right.  Such
conversion shall be effective upon receipt by the Company of this Warrant
together with the aforesaid written statement, or on such later date as is
specified therein (the "Conversion Date").  Certificates for the shares issuable
upon exercise of the Conversion Right and, if applicable, a new warrant
evidencing the balance of the shares remaining subject to this Warrant, shall be
issued as of the Conversion Date and shall be delivered to the holder within
thirty (30) days following the Conversion Date.

     (c)  DETERMINATION OF MARKET PRICE.  For purposes of this Section 10,
"Market Price" of a share of Common Stock shall have the meaning set forth in
Section 8 above.

     11.  REPRESENTATIONS AND WARRANTIES.  The Company represents and warrants
to the Holder of this Warrant as follows:

     (a)  This Warrant has been duly authorized and executed by the Company and
is a valid and binding obligation of the Company enforceable in accordance with
its terms, subject to laws of general application relating to bankruptcy,
insolvency and the relief of debtors and the rules of law or principles at
equity governing specific performance, injunctive relief and other equitable
remedies;

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

     (c)  The rights, preferences, privileges and restrictions granted to or
imposed upon the Common Stock and the holders thereof are as set forth in the
articles of incorporation of the Company, as amended to the date of grant (as so
amended, the "Articles"), a true and complete copy of which has been delivered
to Foothill;

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

     (e)  There are no actions, suits, audits, investigations or proceedings
pending or, to the knowledge of the Company, threatened against the Company in
any court or before any governmental commission, board


                                      170
<PAGE>

or authority which, if adversely determined, will have a material adverse
effect on the ability of the Company to perform its obligations under this
Warrant;

     (f)  The authorized capital stock of the Company consists of Fifty Million
(50,000,000) shares of Common Stock, of which Five Million Nine Hundred Ninety-
Six Thousand Four Hundred Ten (5,996,410) shares were issued and outstanding as
of the close of business on October 31, 1996, and Two Hundred Ninety Thousand
Two Hundred Thirteen (290,213) shares of Preferred Stock, of which all such
shares were issued and outstanding as of the Date of Grant.  All such
outstanding shares have been validly issued and are fully paid, nonassessable
shares free of preemptive rights;

     (g)  Except for the capital stock issuable pursuant to the 1991 Incentive
Stock Option Plan, the 1994 Director Stock Option Plan, the 1994 Stock Option
Plan, the 1996 Employee Stock Purchase Plan, Non-Qualified Stock Options, and
any other rights, options or warrants issuable or outstanding as of the Date of
Grant as disclosed in the Company's filings with the Commission, there are no
subscriptions, rights, options, warrants or calls relating to any shares of the
Company's capital stock, including any right of conversion or exchange under any
outstanding security or other instrument; and

     (h)  Except as disclosed in the Company's filings with the Commission, the
Company is not subject to any obligation (contingent or otherwise) to repurchase
or otherwise acquire or retire any shares of its capital stock or any security
convertible into or exchangeable for any of its capital stock.   


     IN WITNESS WHEREOF, Children's Broadcasting Corporation has caused this
Warrant to be signed by its duly authorized officer this 25th day of November,
1996.


                                       Children's Broadcasting Corporation



                                       By /s/Christopher T. Dahl
                                         ----------------------------------
                                          Christopher T. Dahl
                                          Its President


                                      171
<PAGE>

                       CHILDREN'S BROADCASTING CORPORATION

                             WARRANT EXERCISE NOTICE

                  (TO BE SIGNED ONLY UPON EXERCISE OF WARRANT)


     The undersigned, the Holder of the foregoing Warrant, hereby irrevocably
elects to exercise the purchase right represented by such Warrant for, and to
purchase thereunder, ___________________________ shares of the Common Stock of
Children's Broadcasting Corporation to which such Warrant relates and herewith
makes payment of $____________ therefor in cash or by certified or cashier's
check and requests that the certificate for such shares be issued in the name
of, and be delivered to _________________________________________, whose address
is set forth below the signature of the undersigned.  If the number of shares
purchased is less than all of the shares purchasable under the Warrant, a new
Warrant will be issued in the name of the undersigned for the remaining balance
remaining of the shares purchasable thereunder.


                                       Name of Warrant Holder:


                                       ------------------------------------
                                                  (Please print)


                                       Address of Warrant Holder:


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


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

                                       Tax Identification No. or
                                       Social Security No. of Warrant
                                       Holder:


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


                                       Signature:
                                                 --------------------------
                                       NOTE:  THE ABOVE SIGNATURE SHOULD
                                       CORRESPOND EXACTLY WITH THE NAME OF
                                       THE WARRANT HOLDER AS IT APPEARS ON
                                       THE FIRST PAGE OF THE WARRANT OR ON
                                       A DULY EXECUTED WARRANT ASSIGNMENT.


                                       Dated:
                                             ------------------------------

                                      172

<PAGE>


                      CHILDREN'S BROADCASTING CORPORATION

                               WARRANT ASSIGNMENT

                 (TO BE SIGNED ONLY UPON TRANSFER OF WARRANT)

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto ___________________________________________________________, the assignee,
whose address is______________________________________________________________,
and whose tax identification or social security number is ____________________,
the right represented by the foregoing Warrant to purchase ___________________
shares of the Common Stock of Children's Broadcasting Corporation to which the
foregoing Warrant relates and appoints _______________________________________
attorney to transfer said right on the books of Children's Broadcasting
Corporation, with full power of substitution in the premises.  If the number
of shares assigned is less than all of the shares purchasable under the Warrant,
a new Warrant will be issued in the name of the undersigned for the remaining
balance of the shares purchasable thereunder.


                                       Name of Warrant Holder/Assignor:


                                       ------------------------------------
                                                  (Please print)


                                       Address of Warrant Holder/Assignor:


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


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

                                       Tax Identification No. or
                                       Social Security No. of Warrant
                                       Holder/Assignor:


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


                                       Signature:
                                                 --------------------------
                                       NOTE:  THE ABOVE SIGNATURE SHOULD
                                       CORRESPOND EXACTLY WITH THE NAME OF
                                       THE WARRANT HOLDER AS IT APPEARS ON
                                       THE FIRST PAGE OF THE WARRANT OR ON
                                       A DULY EXECUTED ASSIGNMENT FORM.


                                       Dated:
                                             ------------------------------

                                      173

<PAGE>

                                                                   EXHIBIT 10.15


                       CHILDREN'S BROADCASTING CORPORATION

                             1994 STOCK OPTION PLAN


1.   PURPOSE

     The purpose of this Children's Broadcasting Corporation 1994 Stock 
Option Plan (the "Plan") is to promote the interests of Children's 
Broadcasting Corporation, a Minnesota corporation (the "Company"), by 
providing employees of the Company and certain independent contractors with 
an opportunity to acquire a proprietary interest in the Company and thereby 
develop a stronger incentive to contribute to the Company's continued success 
and growth.  In addition, the granting of stock options will assist the 
Company in attracting and retaining key personnel of outstanding ability.

2.   DEFINITIONS

     Wherever used in the Plan, the following terms have the meanings set 
forth below:

     2.1  "Code" means the Internal Revenue Code of 1986, as amended from 
time to time, and the rules and regulations promulgated thereunder.

     2.2  "Committee" means a committee of the Board of Directors of the 
Company designated by such Board to administer the Plan and composed of not 
less than two directors.  Beginning on the date the Company first registers 
the Stock under Section 12 of the Securities Exchange Act of 1934, each 
member of the Committee must be a "disinterested person" within the meaning 
of Rule 16b-3.

     2.3  "Incentive Stock Option" or "ISO" means a stock option which is 
intended to qualify as an incentive stock option as defined in Section 422 of 
the Code.

     2.4  "Non-Statutory Stock Option" or "NSO" means a stock option that is 
not intended to, or does not, qualify as an incentive stock option as defined 
in Section 422 of the Code.

     2.5  "Option" means, where required by the context of the Plan, an ISO 
or NSO granted pursuant to the Plan.

     2.6  "Optionee" means a Participant in the Plan who has been granted one 
or more Options under the Plan.

     2.7  "Participant" means an individual described in Section 5 of this 
Plan who may be granted Options under the Plan.

     2.8  "Rule 16b-3" means Rule 16b-3 promulgated by the Securities and 
Exchange Commission under the Securities Exchange Act of 1934.

     2.9  "Stock" means the Common Stock, $.01 par value, of the Company.

     2.10 "Subsidiary" means any corporation, other than the Company, in an 
unbroken chain of corporations beginning with the Company if each of the 
corporations other than the last corporation

                                     174
<PAGE>

in the unbroken chain owns 50% or more of the voting stock in one of the 
other corporations in such chain.

3.   ADMINISTRATION

     3.1  The Plan shall be administered by the Committee, which shall have 
full power, subject to the provisions and restrictions of the Plan, to grant 
Options, construe and interpret the Plan, establish rules and regulations 
with respect to the Plan and Options granted hereunder, and perform all other 
acts, including the delegation of administrative responsibilities, that it 
believes reasonable and necessary.

     3.2  The Committee shall have the sole discretion, subject to the 
provisions of the Plan, to determine the Participants eligible to receive 
Options pursuant to the Plan and the amount, type and terms of any Options 
and the terms and conditions of option agreements relating to any Option.

     3.3  The Committee may correct any defect, supply any omission or 
reconcile any inconsistency in the Plan or in any Option granted hereunder in 
the manner and to the extent it shall deem necessary to carry out the terms 
of the Plan.

     3.4  Any decision made, or action taken, by the Committee arising out of 
or in connection with the interpretation and administration of the Plan shall 
be final, conclusive and binding upon all Optionees.

4.   SHARES SUBJECT TO THE PLAN

     4.1  NUMBER.  The total number of shares of Stock reserved for issuance 
upon exercise of Options under the Plan is one million (1,000,000).  Such 
shares shall consist of authorized but unissued Stock.  If any Option granted 
under the Plan lapses or terminates for any reason before being completely 
exercised, the shares covered by the unexercised portion of such Option may 
again be made subject to Options under the Plan.

     4.2  CHANGES IN CAPITALIZATION.  In the event of any change in the 
outstanding shares of Stock of the Company by reason of any stock dividend, 
split, recapitalization, reorganization, merger, consolidation, combination, 
exchange of shares or rights offering to purchase stock at a price 
substantially below fair market value, or other similar corporate change, the 
aggregate number of shares which may be subject to Options under the Plan and 
the terms of any outstanding Option, including the number and kind of shares 
subject to such Options and the purchase price per share thereof, shall be 
appropriately adjusted by the Committee, consistent with such change and in 
such manner as the Committee, in its sole discretion, may deem equitable to 
prevent substantial dilution or enlargement of the rights granted to or 
available for Optionees. Notwithstanding the preceding sentence, in no event 
shall any fraction of a share of Stock be issued upon the exercise of an 
Option.

5.   ELIGIBLE PARTICIPANTS

     The following persons are Participants eligible to participate in the 
Plan:

     5.1  INCENTIVE STOCK OPTIONS.  Incentive Stock Options may be granted 
only to employees of the Company or any Subsidiary, including officers and 
directors who are also employees of the Company or any Subsidiary.

                                     175
<PAGE>

     5.2  NON-STATUTORY STOCK OPTIONS.  Non-statutory stock options may be 
granted to (i) any employee of the Company or any Subsidiary, including any 
officer or director who is also an employee of the Company or any Subsidiary; 
and (ii) any consultant to, or other independent contractor of, the Company 
who is not a director of the Company.

6.   GRANT OF OPTIONS

     Subject to the terms, conditions and limitations set forth in this Plan, 
the Company, by action of the Committee, may from time to time grant Options 
to purchase shares of the Company's Stock to those eligible Participants as 
may be selected by the Committee, in such amounts and on such other terms as 
the Committee in its sole discretion shall determine.  Such Options may be 
(i) "Incentive Stock Options" so designated by the Committee and which, when 
granted, are intended to qualify as incentive stock options as defined in 
Section 422 of the Code; (ii) "Non-Statutory Stock Options" so designated by 
the Committee and which, when granted, are not intended to, or do not, 
qualify as incentive stock options under Section 422 of the Code; or (iii) a 
combination of both.  The date on which the Committee approves the granting 
of an Option shall be the date of grant of such Option, unless a different 
date is specified by the Committee on such date of approval.  Notwithstanding 
the foregoing, with respect to the grant of any Incentive Stock Option under 
the Plan, the aggregate fair market value of Stock (determined as of the date 
the Option is granted) with respect to which Incentive Stock Options are 
exercisable for the first time by an Optionee in any calendar year (under all 
such stock option plans of the Company or Subsidiaries) shall not exceed 
$100,000.  Each grant of an Option under the Plan shall be evidenced by a 
written stock option agreement between the Company and the Optionee setting 
forth the terms and conditions, not inconsistent with the Plan, under which 
the Option so granted may be exercised pursuant to the Plan and containing 
such other terms with respect to the Option as the Committee in its sole 
discretion may determine.

7.   OPTION PRICE AND FORM OF PAYMENT

     7.1  The purchase price for a share of Stock subject to an Option 
granted hereunder shall not be less than 100% of the fair market value of the 
Stock. For purposes of this Section 7, the "fair market value" of the Stock 
shall be determined as follows:

          (a)  if the Stock of the Company is listed or admitted to unlisted 
     trading privileges on a national securities exchange, the fair market 
     value on any given day shall be the closing sale price for the Stock, 
     or if no sale is made on such day, the closing bid price for such day 
     on such exchange;

          (b)  if the Stock is not listed or admitted to unlisted trading 
     privileges on a national securities exchange, the fair market value on 
     any given day shall be the closing sale price for the Stock as reported 
     on any NASDAQ market on such day, or if no sale is made on such day, 
     the closing bid price for such day as entered by a market maker for the 
     Stock;

          (c)  if the Stock is not listed on a national securities exchange, 
     is not admitted to unlisted trading privileges on any such exchange and 
     is not eligible for inclusion in any NASDAQ market, the fair market 
     value on any given day shall be the average of the closing 
     representative bid and asked prices as reported by such other publicly 
     available compilation of the bid and asked prices of the Stock in any 
     over-the-counter market on which the Stock is traded; or

          (d)  if there exists no public trading market for the Stock, the 
     fair market value on any given day shall be an amount determined in 
     good faith by the Committee in such manner

                                     176
<PAGE>

     as it may reasonably determine in its discretion, provided that such 
     amount shall not be less than the book value per share as reasonably 
     determined by the Committee as of the date of determination or less 
     than the par value of the Stock.

Notwithstanding the foregoing, in the case of an Incentive Stock Option 
granted to any Optionee then owning more than 10% of the voting power of all 
classes of the Company's stock, the purchase price per share of the Stock 
subject to such Option shall not be less than 110% of the fair market value 
of the Stock on the date of grant of the Incentive Stock Option, determined 
as provided above.

     7.2  Except as provided herein, the purchase price of each share of 
Stock purchased upon the exercise of any Option shall be paid:

          (a)  in United States dollars in cash or by check, bank draft or 
     money order payable to the order of the Company; or

          (b)  at the discretion of the Committee, through the delivery of 
     shares of Stock valued at fair market value at the time the Option is 
     exercised (as determined in the manner provided under this Plan); or

          (c)  at the discretion of the Committee, by a combination of both 
     (a) and (b) above; or

          (d)  by such other method as may be permitted in the written stock 
     option agreement between the Company and the Optionee.

If such form of payment is permitted, the Committee shall determine 
procedures for tendering Stock as payment upon exercise of an Option and may 
impose such additional limitations and prohibitions on the use of Stock as 
payment upon the exercise of an option as it deems appropriate.  If the 
Committee in its sole discretion so agrees, the Company may finance the 
amount payable by an Optionee upon exercise of any Option upon such terms and 
conditions as the Committee may determine at the time such Option is granted 
under this Plan.

8.   EXERCISE OF OPTIONS

     8.1  MANNER OF EXERCISE.  An Option, or any portion thereof, shall be 
exercised by delivering a written notice of exercise to the Company and 
paying to the Company the full purchase price of the Stock to be acquired 
upon the exercise of the Option.  Until certificates for the Stock acquired 
upon the exercise of an Option are issued to an Optionee, such Optionee shall 
not have any rights as a shareholder of the Company with respect to such 
Stock.

     8.2  LIMITATIONS AND CONDITIONS ON EXERCISE OF OPTIONS.  In addition to 
any other limitations or conditions contained in this Plan or that may be 
imposed by the Committee from time to time or in the stock option agreement 
to be entered into with respect to Options granted hereunder, the following 
limitations and conditions shall apply to the exercise of Options granted 
under this Plan:

          8.2.1 No Incentive Stock Option may be exercisable by its terms 
     after the expiration of 10 years from the date of the grant thereof.

          8.2.2 No Incentive Stock Option granted pursuant to the Plan to an 
     eligible Participant then owning more than 10% of the voting power of 
     all classes of the Company's

                                     177
<PAGE>

     stock may be exercisable by its terms after the expiration of five years 
     from the date of the grant thereof.

          8.2.3 To the extent required to comply with Rule 16b-3, Stock 
     acquired upon exercise of an Option granted under to the Plan may not 
     be sold or otherwise disposed of for a period of six months from the 
     date of grant of the Option.

9.   INVESTMENT PURPOSES

     9.1  Unless a registration statement under the Securities Act of 1933 is 
in effect with respect to Stock to be purchased upon exercise of Options to 
be granted under the Plan, the Company shall require that an Optionee agree 
with and represent to the Company in writing that he or she is acquiring such 
shares of Stock for the purpose of investment and with no present intention 
to transfer, sell or otherwise dispose of such shares of Stock other than by 
transfers which may occur by will or by the laws of descent and distribution, 
and no shares of Stock may be transferred unless, in the opinion of counsel 
to the Company, such transfer would be in compliance with applicable 
securities laws.  In addition, unless a registration statement under the 
Securities Act of 1933 is in effect with respect to the Stock to be purchased 
under the Plan, each certificate representing any shares of Stock issued to 
an Optionee hereunder shall have endorsed thereon a legend in substantially 
the following form:

     THE SHARES REPRESENTED BY THIS CERTIFICATE WERE ISSUED WITHOUT 
     REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE 
     "ACT") AND WITHOUT REGISTRATION UNDER ANY APPLICABLE STATE 
     SECURITIES LAWS, IN RELIANCE UPON EXEMPTION(S) CONTAINED THEREIN.  
     NO TRANSFER OF THESE SHARES OR ANY INTEREST THEREIN MAY BE MADE 
     EXCEPT PURSUANT TO EFFECTIVE REGISTRATION STATEMENTS UNDER SUCH 
     LAWS UNLESS THE COMPANY HAS RECEIVED AN OPINION OF COUNSEL 
     SATISFACTORY TO IT THAT SUCH TRANSFER OR DISPOSITION DOES NOT 
     REQUIRE REGISTRATION UNDER SUCH LAWS AND, FOR ANY SALES UNDER RULE 
     144 OF THE ACT, SUCH EVIDENCE AS IT SHALL REQUEST FOR COMPLIANCE 
     WITH THAT RULE, OR APPLICABLE STATE SECURITIES LAWS.

10.  TRANSFERABILITY OF OPTIONS

     No Option granted under the Plan shall be transferable by an Optionee 
(whether by sale, assignment, hypothecation or otherwise) other than by will 
or the laws of descent and distribution or pursuant to a qualified domestic 
relations order as defined under the Code or Title I of the Employee 
Retirement Income Security Act, or the rules thereunder.  An Option shall be 
exercisable during the Optionee's lifetime only by the Optionee or, if 
permissible under applicable law, by the Optionee's guardian or legal 
representative.

11.  TERMINATION OF OPTIONS

     11.1 GENERALLY.  Except as otherwise provided in this Section 11, if an 
Optionee's employment with the Company or Subsidiary is terminated 
(hereinafter "Termination") other than by death or Disability (as hereinafter 
defined), the Optionee may exercise any Option granted under the Plan, to the 
extent the Optionee was entitled to exercise the Option at the date of 
Termination, for a period of three months after the date of Termination or 
until the term of the Option has expired, whichever date is earlier.

                                     178
<PAGE>

     11.2 DEATH OR DISABILITY OF OPTIONEE.  In the event of the death or 
Disability of an Optionee prior to expiration of an Option held by him or 
her, the follow ing provisions shall apply:

          11.2.1 If the Optionee is at the time of his or her Disability
     employed by the Company or a Subsidiary and has been in continuous
     employment (as determined by the Committee in its sole discretion) since
     the date of grant of the Option, then the Option may be exercised by the 
     Optionee until the earlier of one year following the date of such 
     Disability or the expiration date of the Option, but only to the extent 
     the Optionee was entitled to exercise such Option at the time of his or 
     her Disability.  For the purpose of this Section 11, the term 
     "Disability" shall mean a permanent and total disability as defined in 
     Section 22(e)(3) of the Code.  The determination of whether an Optionee 
     has a Disability within the meaning of Section 22(e)(3) shall be made 
     by the Committee in its sole discretion.

          11.2.2 If the Optionee is at the time of his or her death employed by 
     the Company or a Subsidiary and has been in continuous employment (as 
     determined by the Committee in its sole discretion) since the date of 
     grant of the Option, then the Option may be exercised by the Optionee's 
     estate or by a person who acquired the right to exercise the Option by 
     will or the laws of descent and distribution, until the earlier of  one 
     year from the date of the Optionee's death or the expiration date of 
     the Option, but only to the extent the Optionee was entitled to 
     exercise the Option at the time of death.  

          11.2.3 If the Optionee dies within three months after Termination, the
     Option may be exercised until the earlier of nine months following the 
     date of death or the expiration date of the Option, by the Optionee's 
     estate or by a person who acquires the right to exercise the Option by 
     will or the laws of descent or distribution, but only to the extent the 
     Optionee was entitled to exercise the Option at the time of Termination.

     11.3  TERMINATION FOR CAUSE.  If the employment of an Optionee is 
terminated by the Company or a Subsidiary for cause, then the Committee shall 
have the right to cancel any Options granted to the Optionee under the Plan.

     11.4  SUSPENSION OR TERMINATION FOR MISCONDUCT.  If the Committee 
reasonably believes that an Optionee has committed an act of misconduct, it 
may suspend the Optionee's right to exercise any Option pending a 
determination by the Committee.  If the Committee determines that an Optionee 
has committed an act of embezzlement, fraud, dishonesty, nonpayment of an 
obligation owed to the Company, breach of fiduciary duty or deliberate 
disregard of the Company's rules resulting in loss, damage or injury to the 
Company, or if an Optionee makes an unauthorized disclosure of any Company 
trade secret or confidential information, engages in any conduct constituting 
unfair competition with respect to the Company or induces any party to breach 
a contract with the Company, neither the Optionee nor the Optionee's estate 
shall be entitled to exercise any Option whatsoever.  In making such 
determination, the Committee shall act fairly and shall give the Optionee an 
opportunity to appear and present evidence on the Optionee's behalf at a 
hearing before the Committee.

12.  CHANGE IN CONTROL PROVISIONS

     12.1 IMPACT OF EVENT.  Notwithstanding any other provision of the Plan 
to the contrary, in the event of a Change in Control (as defined in 12.2), 
any Options outstanding as of the date such Change in Control is determined 
to have occurred and not then exercisable and vested shall become fully 
exercisable and vested in the full extent of the original grant.

                                     179
<PAGE>

     12.2 DEFINITION OF CHANGE IN CONTROL.  For purposes of the Plan, a 
"Change in Control" shall mean the happening of any of the following events:

          (a)  The acquisition by any individual, entity or group (within 
     the meaning of Section 13(d)(3) or 14(d)(2) of the Exchange Act (a 
     "Person") of beneficial ownership (within the meaning of Rule 13d-3 
     promulgated under the Exchange Act) of thirty percent (30%) or more of 
     either (1) the then outstanding shares of Common Stock of the Company 
     or (2) the combined voting power of the then outstanding voting 
     securities of the Company entitled to vote generally in the election of 
     directors; provided, however, that the following acquisitions shall not 
     constitute a Change in Control: (1) any acquisition directly from the 
     Company; (2) any acquisition by the Company; (3) any acquisition by a 
     Person including the participant or with whom or with which the 
     participant is affiliated; (4) any acquisition by a Person or Persons 
     one or more of which is a member of the Board or an officer of the 
     Company or an affiliate of any of the foregoing on the Effective Date, 
     (5) any acquisition by any employee benefit plan (or related trust) 
     sponsored or maintained by the Company or any corporation controlled by 
     the Company; or (6) any acquisition by any corporation pursuant to a 
     transaction described in clauses (A), (B) and (C) of paragraph (c) of 
     this Section 12.2; or

          (b)  During any period of twenty-four (24) consecutive months, 
     individuals who, as of the beginning of such period, constituted the 
     entire Board cease for any reason to constitute at least a majority of 
     the Board, unless the election, or nomination for election, by the 
     Company's stockholders, of each new director was approved by a vote of 
     at least two-thirds (2/3) of the Continuing Directors, as hereinafter 
     defined, in office on the date of such election or nomination for 
     election for the new director.  For purposes hereof, "Continuing 
     Director" shall mean:

               (i)  any member of the Board at the close of business on the
          Effective Date; or

               (ii) any member of the Board who succeeded any Continuing 
          Director described in clause (1) above if such successor's 
          election, or nomination for election, by the Company's 
          stockholders, was approved by a vote of at least two-thirds (2/3) 
          of the  Continuing Directors then still in office.  The term 
          "Continuing Director" shall not, however, include any individual 
          whose initial assumption of office occurs as a result of either an 
          actual or threatened election contest (as such term is used in 
          Rule 14a-11 of Regulation 14A of the Exchange Act) or other actual 
          or threatened solicitation of proxies or consents by or on behalf 
          of a person other than the Board.

          (c)  Approval by the stockholders of the Company of a 
     reorganization, merger or consolidation, in each case, unless, 
     following such reorganization, merger or consolidation, (A) more than 
     60% of the then outstanding securities having the right to vote in the 
     election of directors of the corporation resulting from such 
     reorganization, merger or consolidation is then beneficially owned, 
     directly or indirectly, by all or substantially all of the individuals 
     and entities who were the beneficial owners of the outstanding 
     securities having the right to vote in the election of directors of the 
     Company immediately prior to such reorganization, merger or 
     consolidation, (B) no Person (excluding the Company, any employee 
     benefit plan (or related trust) of the Company or such corporation 
     resulting from such reorganization, merger or consolidation and any 
     Person beneficially owning, immediately prior to such reorganization, 
     merger or consolidation, directly or indirectly, 30% or more of the 
     then outstanding securities having the right to vote in the election of 
     directors of the Company) beneficially owns, directly or indirectly, 
     30% or more of the then outstanding securities having the right to vote 
     in the

                                     180
<PAGE>

     election of the corporation resulting from such reorganization, merger or
     consolidation, and (C) at least a majority of the members of the board of
     directors of the corporation resulting from such reorganization, merger are
     Continuing Directors at the time of the execution of the initial agreement
     providing for such reorganization, merger or consolidation; or

          (d)  Approval by the stockholders of the Company of (A) a complete 
     liquidation or dissolution of the Company or (B) the sale or other 
     disposition of all or substantially all of the assets of the Company, 
     other than to a corporation, with respect to which following such sale 
     or other disposition, (1) more than 60% of the then outstanding 
     securities having the right to vote in the election of directors of 
     such corporation is then beneficially owned, directly or indirectly, by 
     all or substantially all of the individuals and entities who were the 
     beneficial owners of the outstanding securities having the right to 
     vote in the election of directors of the Company immediately prior to 
     such sale or other disposition of such outstanding securities, (2) no 
     Person (excluding the Company and any employee benefit plan (or related 
     trust) of the Company or such corporation and any Person beneficially 
     owning, immediately prior to such sale or other disposition, directly 
     or indirectly, 30% or more of the outstanding securities having the 
     right to vote in the election of directors of the Company) beneficially
     owns, directly or indirectly, 30% or more of the then outstanding
     securities having the right to vote in the election of directors of such
     corporation and (3) at least a majority of the members of the board of
     directors of such corporation are Continuing Directors at the time of the
     execution of the initial agreement or action of the Board providing for
     such sale or other disposition of assets of the Company.

     12.3 CHANGE IN CONTROL PRICE.  For purposes of the Plan, "Change in 
Control Price" means the highest price per share (i) paid in any transaction 
reported on the New York Stock Exchange Composite or other national exchange 
on which such shares are listed or on NASDAQ, or (ii) paid or offered in any 
bona fide transaction related to a potential or actual Change in Control of 
the Company at any time during the preceding sixty (60) day period as 
determined by the Committee.

13.  AMENDMENT AND TERMINATION OF PLAN

     13.1 The Committee may at any time, and from time to time, suspend or 
terminate the Plan in whole or in part or amend it from time to time in such 
respects as may be in the best interests of the Company; provided, however, 
that no such amendment shall be made without the approval of the shareholders 
if it would:  (a) materially modify the eligibility requirements for 
Participants as set forth in Section 5 hereof; (b) increase the maximum 
aggregate number of shares of Stock which may be issued pursuant to Options, 
except in accordance with Section 4.2 hereof; (c) reduce the minimum Option 
price per share as set forth in Section 7 hereof, except in accordance with 
Section 4.2 hereof; (d) extend the period of granting Options; or (e) 
materially increase in any other way the benefits accruing to Optionees.

     13.2 No amendment, suspension or termination of this Plan shall, without 
the Optionee's consent, alter or impair any of the rights or obligations 
under any Option theretofore granted to him or her under the Plan.

     13.3 The Committee may amend the Plan, subject to the limitations cited 
above, in such manner as it deems necessary to permit the granting of 
Incentive Stock Options meeting the requirements of future amendments to the 
Code.

                                     181
<PAGE>

     13.4 In the event of the proposed dissolution or liquidation of the 
Company, each Option will terminate immediately prior to the consummation of 
such proposed action, unless otherwise provided by the Committee.  The 
Committee may, in the exercise of its sole discretion in such instance, 
declare that any Option shall terminate as of a date fixed by the Committee 
and give each Optionee the right to exercise his or her Option as to all or 
any part of the Option, including Stock as to which the Option would not 
otherwise be exercisable.  In the event of a proposed sale of all or 
substantially all of the assets of the Company, or the merger of the Company 
with or into another corporation, the Option shall be assumed or an 
equivalent option shall be substituted by such successor corporation or a 
parent or subsidiary of such successor corporation, unless the Committee 
determines, in the exercise of its sole discretion and in lieu of such 
assumption or substitution, that the Optionee shall have the right to 
exercise the Option in full including Stock as to which the Option would not 
otherwise be exercisable.  If the Committee makes an Option fully exercisable 
in lieu of assumption or substitution in the event of a merger or sale of 
assets, the Committee shall notify the Optionee that the Option shall be 
fully exercisable for a period of 15 days from the date of such notice, and 
the Option shall terminate upon the expiration of such period.

14.  MISCELLANEOUS PROVISIONS

     14.1 NO RIGHT TO CONTINUED EMPLOYMENT.  No person shall have any claim 
or right to be granted an Option under the Plan, and the grant of an Option 
under the Plan shall not be construed as giving an Optionee the right to 
continued employment with the Company.  The Company further expressly 
reserves the right at any time to dismiss an Optionee or reduce an Optionee's 
compensation with or without cause, free from any liability, or any claim 
under the Plan, except as provided herein or in a stock option agreement.

     14.2 TRANSFER OF STOCK AND PAYMENT OF WITHHOLDING TAXES.  The Company 
shall have the right to require that payment or provision for payment of any 
and all withholding taxes due upon the grant or exercise of an Option 
hereunder or the disposition of any Stock or other property acquired upon 
exercise of an Option be made by an Optionee.  Stock acquired upon exercise 
of an Incentive Stock Option may not be disposed of by the Optionee before 
the later of two years from the date of grant or one year from the date of 
exercise, unless adequate provision is made for payment to the Company of 
funds sufficient for payment of any withholding and other taxes required by 
any governmental authority in respect of the disposition of such Stock.  The 
Company may place a legend on certificates restricting the transfer of Stock 
issued pursuant to Incentive Stock Options in order to obtain compliance with 
tax withholding requirements. The Committee shall have the right to establish 
such other rules and regulations or impose such other terms and conditions in 
any agreement relating to an Option granted hereunder with respect to tax 
withholding as the Committee may deem necessary and appropriate.

     14.3 GOVERNING LAW.  The Plan shall be administered in the State of 
Minnesota, and the validity, construction, interpretation and administration 
of the Plan and all rights relating to the Plan shall be determined solely in 
accordance with the laws of such state, unless controlled by applicable 
federal law, if any.

15.  EFFECTIVE DATE

     The effective date of the Plan is March 18, 1994.  No Option may be 
granted on or after March 18, 2004; provided, however, that all outstanding 
Options shall remain in effect until such outstanding Options have expired or 
been canceled. This Plan shall become effective upon its approval and 
adoption by the shareholders of the Company on or before March 18, 1995.

                                     182

<PAGE>



                                                                      EXHIBIT 21

                                  SUBSIDIARIES


NAME                                               STATE OF INCORPORATION
- ------------------------------------------   -----------------------------------
Children's Radio Group, Inc.                             Minnesota
Children's Radio of Los Angeles, Inc.                    Minnesota
Children's Satellite Network, Inc.                       Minnesota
Children's Radio of New York, Inc.                       New Jersey
Children's Radio of Minneapolis, Inc.                    Minnesota
Children's Radio of Golden Valley, Inc.                  Minnesota
Children's Radio of Dallas, Inc.                         Minnesota
Children's Radio of Houston, Inc.                        Minnesota
Children's Radio of Kansas City, Inc.                    Minnesota
Children's Radio of Milwaukee, Inc.                      Minnesota
Children's Radio of Denver, Inc.                         Minnesota
Children's Radio of Detroit, Inc.                        Minnesota
Children's Radio of Philadelphia, Inc.                   Minnesota
Children's Radio of Chicago, Inc.                        Minnesota
KAHZ-AM, Inc.                                            Minnesota
KCNW-AM, Inc.                                            Minnesota
KKYD-AM, Inc.                                            Minnesota
KPLS-AM, Inc.                                            Minnesota
KTEK-AM, Inc.                                            Minnesota
KYCR-AM, Inc.                                            Minnesota
WAUR-AM, Inc.                                            Minnesota
WCAR-AM, Inc.                                            Minnesota
WJDM-AM, Inc.                                            Minnesota
WPWA-AM, Inc.                                            Minnesota
WWTC-AM, Inc.                                            Minnesota
WZER-AM, Inc.                                            Minnesota


                                       183

<PAGE>

                                                                    EXHIBIT 23.1



                         Consent of Independent Auditors



We consent to the incorporation by reference in the Registration Statement on 
Form S-8 (No. 33-62402) pertaining to the 1991 Incentive Stock Option Plan, 
Stock Grants and Non-Qualified Stock Option Agreements, the Registration 
Statement on Form S-8 (No. 33-93546) pertaining to the 1994 Stock Option 
Plan, 1994 Director Stock Option Plan and the Written Compensation Agreement 
with R. David Ridgeway, the Registration Statement on Form S-8 (No. 
333-21699) pertaining to the 1994 Stock Option Plan, the Registration 
Statement on Form S-8 (No. 333-21701) pertaining to the 1996 Employee Stock 
Purchase Plan and Non-Qualified Stock Option Agreements, the Registration 
Statement on Form S-3 (No. 333-06865) pertaining to the registration of 
1,614,802 shares of common stock, the Registration Statement on Form S-3 (No. 
333-14483) pertaining to the registration of 1,125,580 shares of common 
stock, the Registration Statement on Form S-3 (No. 333-21117) pertaining to 
the registration of 493,895 shares of common stock, the Registration 
Statement on Form S-4 (No. 333-18575) pertaining to the registration of 
5,000,000 shares of common stock and $5,000,000 of debt securities of 
Children's Broadcasting Corporation of our report dated January 31, 1996, 
with respect to the consolidated financial statements included in the Annual 
Report (Form 10-KSB) for the year ended December 31, 1996.

                                                           /s/ Ernst & Young LLP

Minneapolis, Minnesota
March 27, 1997


                                       184

<PAGE>

                                                                    EXHIBIT 23.2



                         Consent of Independent Auditors




We consent to the incorporation by reference in the Registration Statement on 
Form S-8 (No. 33-62402) pertaining to the 1991 Incentive Stock Option Plan, 
Stock Grants and Non-Qualified Stock Option Agreements, the Registration 
Statement on Form S-8 (No. 33-93546) pertaining to the 1994 Stock Option 
Plan, 1994 Director Stock Option Plan and the Written Compensation Agreement 
with R. David Ridgeway, the Registration Statement on Form S-8 (No. 
333-21699) pertaining to the 1994 Stock Option Plan, the Registration 
Statement on Form S-8 (No. 333-21701) pertaining to the 1996 Employee Stock 
Purchase Plan and Non-Qualified Stock Option Agreements, the Registration 
Statement on Form S-3 (No. 333-06865) pertaining to the registration of 
1,614,802 shares of common stock, the Registration Statement on Form S-3 (No. 
333-14483) pertaining to the registration of 1,125,580 shares of common 
stock, the Registration Statement on Form S-3 (No. 333-21117) pertaining to 
the registration of 493,895 shares of common stock, the Registration 
Statement on Form S-4 (No. 333-18575) pertaining to the registration of 
5,000,000 shares of common stock and $5,000,000 of debt securities of 
Children's Broadcasting Corporation of our report dated February 28, 1997, 
except for Note 8 which is dated March 27, 1997, with respect to the 
consolidated financial statements included in the Annual Report (Form 10-KSB) 
for the year ended December 31, 1996.

                                                            /s/ BDO Seidman, LLP

Milwaukee, Wisconsin
March 27, 1997


                                       185

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                       3,370,038
<SECURITIES>                                         0
<RECEIVABLES>                                1,589,680
<ALLOWANCES>                                    93,500
<INVENTORY>                                          0
<CURRENT-ASSETS>                             5,094,228
<PP&E>                                       5,903,795
<DEPRECIATION>                               1,628,864
<TOTAL-ASSETS>                              28,607,351
<CURRENT-LIABILITIES>                       10,583,457
<BONDS>                                      1,436,782
                                0
                                          0
<COMMON>                                       115,966
<OTHER-SE>                                  16,471,146
<TOTAL-LIABILITY-AND-EQUITY>                28,607,351
<SALES>                                      5,654,938
<TOTAL-REVENUES>                             5,654,938
<CGS>                                                0
<TOTAL-COSTS>                               15,123,949
<OTHER-EXPENSES>                               398,868
<LOSS-PROVISION>                               101,728
<INTEREST-EXPENSE>                             398,868
<INCOME-PRETAX>                            (9,867,879)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (9,867,879)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (9,867,879)
<EPS-PRIMARY>                                   (1.99)
<EPS-DILUTED>                                   (1.99)
        

</TABLE>


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