EQUALNET HOLDING CORP
10-Q, 1998-02-17
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: RSI SYSTEMS INC/MN, 10QSB, 1998-02-17
Next: EQUALNET HOLDING CORP, DEF 14A, 1998-02-17



               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                  FORM 10-Q

    [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
        EXCHANGE ACT OF 1934.

                For the quarterly period ended December 31, 1997

                                       OR

    [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
        EXCHANGE ACT OF 1934.


  For the transition period from _____________, 19___ to _____________, 19___.

                         Commission File Number: 0-25482

                             EQUALNET HOLDING CORP.
             (Exact Name of Registrant as Specified in its Charter)

            TEXAS                                         76-0457803
 (State of Other Jurisdiction of                    (I.R.S. Employer Identi-
  Incorporation or Organization)                        fication Number)

                           1250 WOOD BRANCH PARK DRIVE
                              HOUSTON, TEXAS 77079
           Address of Principal Executive Offices, Including Zip Code

                                 (281) 529-4600
              (Registrant's Telephone Number, Including Area Code)

                                       N/A
              (Former Name, Former Address and Former Fiscal Year,
                          if Changed Since Last Report)

   Indicate by check mark whether the Registrant (1) has filed all reports
   required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
   1934 during the preceding 12 months (or for such shorter period that the
   Registrant was required to file such reports), and (2) has been subject to
   such filing requirements for the past 90 days.

                                  Yes [X]   No [ ]

   There were 6,287,724 shares of the Registrant's $.01 par value common stock
   outstanding as of February 13, 1998.
<PAGE>
PART I            FINANCIAL INFORMATION
Item 1.           Financial Statements

                             EQUALNET HOLDING CORP.
                          CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                              JUNE 30,        DECEMBER 31,
                                                               1997              1997
                                                            ------------      ------------
                                                              (NOTE)          (UNAUDITED)
<S>                                                         <C>               <C>         
ASSETS
Current assets
      Cash and equivalents ............................     $    828,478      $     65,600
      Accounts receivable, net of allowance
       for doubtful accounts of $1,450,954 at June 30,
       1997 and $567,458  at December 31, 1997 ........        9,048,961         5,321,893
      Receivable from officers ........................           28,367            28,367
      Due from agents .................................        2,907,922         1,898,593
      Prepaid expenses and other ......................          285,516           277,570
                                                            ------------      ------------
Total current assets ..................................       13,099,244         7,592,023

Property and equipment
      Computer equipment ..............................        3,435,121         3,509,845
      Office furniture and fixtures ...................        1,209,032         1,209,032
      Leasehold improvements ..........................        1,174,777         1,174,777
                                                            ------------      ------------
                                                               5,818,930         5,893,654
      Accumulated depreciation and
       amortization ...................................       (3,028,768)       (3,711,228)
                                                            ------------      ------------
                                                               2,790,162         2,182,426
Customer acquisition costs, net of
      accumulated amortization of $13,050,667
      at June 30, 1997 and $13,791,407 at
      December 31, 1997 ...............................        1,262,939           522,199
Other assets ..........................................        1,027,507         1,454,186
Goodwill, net of accumulated amortization of $46,020 at
 June 30, 1997 and $ 111,402  at December 31, 1997 ....          982,308           916,926
                                                            ------------      ------------
Total assets ..........................................     $ 19,162,160      $ 12,667,760
                                                            ============      ============
</TABLE>
Note: The balance sheet at June 30, 1997 has been derived from the audited
      financial statements at that date.
<PAGE>
                             EQUALNET HOLDING CORP.
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                              JUNE 30,        DECEMBER 31,
                                                                1997             1997
                                                            ------------      ------------
                                                               (NOTE)         (UNAUDITED)
<S>                                                         <C>               <C>         
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
      Accounts payable ................................     $  1,858,065      $  1,836,333
      Accrued expenses ................................        1,398,319         1,750,286
      Accrued sales taxes .............................          591,182           348,289
      Brokerage commissions payable ...................          151,755            70,304
      Payable to providers of long distance services ..        7,977,531         6,422,435
      Current maturities of capital lease obligations .           51,000             9,000
      Note payable to long distance provider ..........        1,183,059         1,183,059
      Convertible note payable ........................        1,183,059           978,630
      Subordinated note payable - in default ..........             --           2,908,464
      Revolving line of credit ........................        4,555,442              --  
      Contractual obligations with regard to receivable
       sales agreement ................................             --           2,317,276
                                                            ------------      ------------
Total current liabilities .............................       17,766,353        17,824,076

Subordinated note payable .............................        2,864,058              --
Deferred rent .........................................          220,288           229,861
Commitments and contingencies .........................             --                --
Shareholders' equity (deficit)
      Preferred stock (non-voting), $.01 par value
       1,000,000 shares authorized and 0 shares
       issued and outstanding .........................             --                --
      Common stock, $.01 par value, 20,000,000
       shares authorized and 6,173,750 shares
       issued and outstanding at June 30, 1997
       and 6,682,718 at December 31, 1997 .............           61,738            66,828
      Treasury stock at cost, 21,750 shares at
       June 30, 1997 and 394,994 at December 31, 1997 .         (104,881)         (804,881)
      Additional paid in capital ......................       20,390,927        21,585,837
      Warrants outstanding ............................          368,000           410,740
      Deferred compensation ...........................         (245,829)         (210,827)
      Retained earnings ...............................      (22,158,494)      (26,433,874)
                                                            ------------      ------------
Total shareholders' deficit ...........................       (1,688,539)       (5,386,177)
                                                            ------------      ------------
Total liabilities and shareholders' deficit ...........     $ 19,162,160      $ 12,667,760
                                                            ============      ============
</TABLE>
<PAGE>
                             EQUALNET HOLDING CORP.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED                          SIX MONTHS ENDED
                                                                   DECEMBER 31,                               DECEMBER 31,
                                                         --------------------------------         ---------------------------------
                                                             1996                1997                 1996                 1997
                                                         ------------         -----------         ------------         ------------
<S>                                                      <C>                  <C>                 <C>                  <C>         
Sales ...........................................        $ 12,090,069         $ 6,481,336         $ 25,404,968         $ 14,808,555
Cost of Sales ...................................           9,645,373           4,728,835           19,932,937           10,993,553
                                                         ------------         -----------         ------------         ------------
                                                            2,444,696           1,752,501            5,472,031            3,815,002
Selling, general and administrative
      expenses ..................................           3,036,984           2,588,125            6,214,681            5,255,731
Depreciation and amortization ...................           1,847,675           1,043,588            3,697,823            2,155,788
Write down of assets ............................           4,400,000                --              4,400,000                 --
                                                         ------------         -----------         ------------         ------------
Operating loss ..................................          (6,839,963)         (1,879,212)          (8,840,473)          (3,596,517)

Other income (expense)
      Interest income ...........................                  30                  33                   62                1,163
      Interest expense ..........................            (208,363)           (432,069)            (478,640)            (785,454)
      Miscellaneous .............................            (102,674)            132,765             (193,237)             105,428
                                                         ------------         -----------         ------------         ------------
                                                             (311,007)           (299,271)            (671,815)            (678,863)
Loss before federal income taxes ................          (7,150,970)         (2,178,483)          (9,512,288)          (4,275,380)

Benefit for federal income taxes ................                --                  --               (802,845)                --
                                                         ------------         -----------         ------------         ------------
Net loss ........................................        $ (7,150,970)        $(2,178,483)        $ (8,709,443)        $ (4,275,380)
                                                         ============         ===========         ============         ============
Net loss per share ..............................        $      (1.18)        $     (0.35)        $      (1.44)        $      (0.68)
                                                         ============         ===========         ============         ============
Weighted average number of shares ...............           6,083,552           6,287,724            6,042,761            6,328,294
                                                         ============         ===========         ============         ============
</TABLE>
<PAGE>
                             EQUALNET HOLDING CORP.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                           SIX MONTHS ENDED
                                                                                              DECEMBER 31,
                                                                                    --------------------------------
                                                                                        1996                 1997
                                                                                    -----------          -----------
<S>                                                                                 <C>                  <C>         
OPERATING ACTIVITIES
Net income ...................................................................      $(8,709,443)         $(4,275,380)
Adjustments to reconcile net income to
 cash provided by (used in) operating
 activities
       Depreciation and amortization .........................................        3,697,823            2,155,788
       Provision for bad debt ................................................        1,211,714              754,225
       Interest charge on convertible debt
        issued at discount ...................................................             --                150,000
       Equity in loss on investment ..........................................          150,704                 --
       Benefit for deferred income taxes .....................................         (802,845)                --
       Change in deferred rent ...............................................             --                  9,573
       Loss on sale of assets ................................................              341                 --
       Compensation expense recognized
        for common stock issue ...............................................           45,004               35,002
       Write down of long term assets ........................................        4,400,000                 --
       Change in operating assets and
        liabilities:
             Accounts receivable .............................................        1,692,832            2,972,843
             Prepaid commissions .............................................         (979,698)             769,650
             Prepaid expenses and other ......................................          920,562             (104,108)
             Other assets ....................................................         (374,023)            (742,152)
             Accounts payable and accrued liabilities ........................        4,140,052           (1,483,429)
                                                                                    -----------          -----------
Net cash provided by (used in) operating activities ..........................        5,393,023              242,012

INVESTING ACTIVITIES
Purchase of property and equipment ...........................................          (48,999)             (74,724)
Purchase of customer accounts ................................................          (76,455)                --
Proceeds from sale of equipment ..............................................              800                 --
                                                                                    -----------          -----------
Net cash used in investing activities ........................................         (124,654)             (74,724)

FINANCING ACTIVITIES
Proceeds from subordinated notes payable .....................................             --                957,260
Net repayments on revolving line of credit ...................................       (5,112,182)          (4,555,442)
Net proceeds on contractual obligations with regard
 to receivable sales agreement ...............................................             --              2,317,276
Repayments on capital lease obligations ......................................          (42,000)             (42,000)
Proceeds from issuance of stock ..............................................             --                350,000
Proceeds from issuance of warrants ...........................................             --                 42,740
                                                                                    -----------          -----------
Net cash provided by financing activities ....................................       (5,154,182)            (930,166)
                                                                                    -----------          -----------
Net increase (decrease) in cash ..............................................          114,187             (762,878)
Cash, beginning of period ....................................................          381,849              828,478
                                                                                    -----------          -----------
Cash, end of period ..........................................................      $   496,036          $    65,600
                                                                                    ===========          ===========
</TABLE>
<PAGE>
                             EQUALNET HOLDING CORP.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE 1 -  MANAGEMENT'S REPRESENTATION

          The consolidated financial statements included herein have been
          prepared by the management of EqualNet Holding Corp. (the "Company")
          without audit. Certain information and note disclosures normally
          included in consolidated financial statements prepared in accordance
          with generally accepted accounting principles have been omitted. In
          the opinion of the management of the Company, all adjustments
          considered necessary for fair presentation of the consolidated
          financial statements have been included and were of a normal recurring
          nature, and the accompanying consolidated financial statements present
          fairly the financial position of the Company as of December 31, 1997,
          and the results of operation and cash flows for the six months ended
          December 31, 1997.

          It is suggested that these consolidated financial statements be read
          in conjunction with the consolidated financial statements and notes
          for the three years ended June 30, 1997, included in the Company's
          Annual Report on Form 10-K for the year ended June 30, 1997, as
          amended, which was filed with the Securities and Exchange Commission.
          The interim results are not necessarily indicative of the results for
          a full year.

NOTE 2 -  ACCOUNTING CHANGE

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

NOTE 3 -  INCOME TAXES

          The Company recorded a valuation allowance amounting to the entire net
          deferred tax asset balance at June 30, 1997, due to recent operating
          losses which give rise to uncertainty as to whether the deferred tax
          asset is realizable. The Company has recorded no income tax benefit
          for the period ended December 31, 1997.

NOTE 4 -  PENDING TRANSACTIONS

          On December 2, 1997, EqualNet entered into several related agreements,
          (as amended the "Agreements") involving the Willis Group, LLC, a
          privately held investment partnership ("the Willis Group"), and other
          third parties. Collectively, these Agreements provide for a
          recapitalization of the Company and for the Company to acquire certain
          telecommunications network assets and switches. The Agreements include
          the Switch 
<PAGE>
          Agreement, the Merger Agreement, and the Stock Purchase Agreement (in
          each case defined below). The Agreements and the transactions provided
          for thereby (the "Transactions") are described individually below.
          However, each of the Transactions is conditioned upon, among other
          things, the approval of the holders of a majority of the Common Stock
          present and voting at the shareholder meeting.

          On September 25, 1997, the Company announced that it was in
          discussions with the Willis Group relating to a possible transaction
          or series of transactions in which the Company might ultimately
          acquire certain assets of a switch-based provider of
          telecommunications services. The Company simultaneously announced that
          its negotiations regarding its previously announced merger with
          another telecommunications company had been terminated. On September
          24, 1997, a plan presented by The Willis Group to purchase the
          telecommunications switches and the intangible rights and switch-based
          assets of Total National Telecommunications ("TNT"), an operating
          subsidiary of Total World Telecommunications which is currently in
          Chapter 7 protection of the United States Bankruptcy Code, was
          approved by the bankruptcy court administering that case

          On October 1, 1997, the Company issued to the Willis Group a
          $1,000,000 Convertible Secured Note, bearing interest at the rate of
          12% per year and maturing April 1, 1998 (the "Note"), and a warrant
          for the purchase of up to 200,000 shares of Common Stock at an
          exercise price of $1.00 per share, subject to adjustment (the "October
          Warrant"). The October Warrant is exercisable for five years. The
          outstanding balance of the Note is convertible at any time into a
          number of shares of Common Stock determined by dividing the
          outstanding balance by the lesser of $1.00 or 85% of the market price
          of the Common Stock. As of the date of issuance of the convertible
          debt the Company recorded an interest charge of $150,000 to record the
          impact of the debt being convertible at a discount to market. The
          Company has reserved an aggregate of 1,200,000 shares of Common Stock
          for issuance upon conversion of the Note and the October Warrant. The
          Company received $1.0 million from the Willis Group in exchange for
          the Note and the warrant. The Note is secured by a lien on
          substantially all of the Company's assets.

          Under the terms of the Switch Agreement the Company will acquire nine
          telecommunications switches (the "Switches") from the Willis Group in
          exchange for $5.9 million in cash, 1.4 million shares of Common Stock,
          and warrants to purchase an additional 400,000 shares of Common Stock
          at $1.00 per share. The Company is seeking financing for the Switches
          through a loan from an unaffiliated third party lender. There can be
          no assurance that the Company will be able to obtain this financing on
          favorable terms. If the Company is unable to secure this financing
          from a third party lender before the consummation of the Transaction,
          it expects that it will enter into an interim financing agreement with
          Mr. Michael Willis pursuant to which Mr. Willis will loan the Company
          $5.9 million to be secured by the Switches. Mr. Willis has committed
          to the Company to provide such financing on a 48 month amortization at
          12% interest in exchange for 500,000 warrants excerciseable at $1.00
          per share.

          Under the terms of the Merger Agreement the Company will acquire Netco
          Acquisition Corp. ("Netco"), a Delaware corporation, which holds
          certain intangible rights and assets formerly held by TNT. These
          assets consist of intangible rights to use certain software and codes
          necessary to operate the Switches. The Company will purchase these
          assets in exchange for 2,081,633 shares of Common Stock, a number of
          shares of Common Stock equal to the working capital loans made by the
          members of Netco LLC or their affiliates to Netco prior to the closing
          (which amount is expected to be $1.5 million, but could be as high as
          $3.0 million) divided by $1.00, and 2,000 shares of Series A Preferred
          Stock. The 
<PAGE>
          Series A Preferred Stock has a stated value of $1,000 and will be
          entitled to received dividends at the rate of $80.00 per year, payable
          quarterly. Holders of Series A Preferred will have the right to
          convert their shares into Common Stock initially at the rate of 1000.0
          shares of Common Stock per share of Series A Preferred (or the stated
          value divided by $1.00), or an aggregate of 2,000,000 shares of Common
          Stock, subject to adjustment pursuant to certain anti-dilution
          provisions.

          Under the terms of the Stock Purchase Agreement the Company will issue
          and sell to the Willis Group 4,000,000 shares of Common Stock at a
          price of $1.00 per share in cash.

          The closing of each of the Transactions is conditioned upon, among
          other things, the election of certain persons nominated to the Board
          of Directors of the Company, the approval of the Transactions by the
          shareholders of the Company, and the closing of the other
          Transactions. While the Company believes that the proposed
          Transactions can recapitalize the Company, there can be no assurance
          such Transactions will occur. In the event the proposed Transactions
          do not occur, the Company may be required to seek protection under
          United States bankruptcy laws.

NOTE 5 -  COMMITMENTS AND CONTINGENCIES

          The Company's intrastate long-distance telecommunications operations
          are subject to various state laws and regulations, including consumer
          protection statutes enforced by the Attorney General of each state.
          During 1995, 1996 and 1997 the Attorneys General of eleven states
          alleged violations of various consumer protection statutes against
          EqualNet. Each of these matters alleged that the state received an
          excessive number of customer complaints that long-distance service was
          switched to the Company without the customer's knowledge or informed
          consent, with sanctions being sought under the deceptive trade
          practices or consumer protection statutes of these states. The Company
          reached a settlement agreement on December 22, 1997. The result of the
          settlement was that the Company agreed to pay a total of $225,000 to
          the Attorneys General of the eleven states involved by February 28,
          1998. The payments are reimbursement for investigative costs and
          attorney's fees incurred by the Attorneys General in connection with
          the investigation of the alleged consumer protection violations and to
          conduct consumer education activities. At the quarter ended September
          30, 1997 the Company had recorded an accrual of $390,000 for such
          estimated settlements. For the quarter ended December 31, 1997, the
          Company recognized $165,208 into income in reversal of this accrual in
          the income statement under "Other Income - Miscellaneous". In
          addition, the Company agreed to adjust balances appropriately on any
          pending and unresolved complaints, which complaints are to be
          identified by each Attorney General. It is anticipated that the amount
          of these adjustments will be insignificant.
<PAGE>
NOTE 6 -  ACCRUALS

          The Company has been maintaining certain balances related to usage
          charges incurred by a joint venture. Since the time that these charges
          were first accrued the joint venture has ceased doing business
          actively. The Company is disputing some of these charges with its
          joint venture partner. During the quarter ended December 31, 1997, the
          Company recognized $334,792 into income under "Cost of sales" to
          adjust this accrual to its estimate of what its ultimate liability may
          be.


NOTE 7 -  DEFAULT ON SUBORDINATED NOTE

          At December 31, 1997, the Company was not in compliance with the
          interest payment covenant of its subordinated note agreement. To have
          been in compliance with this covenant the Company would have needed to
          pay $277,952.78 in interest to the holders of the subordinated notes.
          Because of this default the balance has been reclassified to current
          liabilities.

NOTE 8 -  EARNINGS PER SHARE

          The following table sets forth the computation of basic and diluted
          earnings per share:
<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED DEC. 31,              SIX MONTHS ENDED, DEC. 31,
                                                            -------------------------------         -------------------------------
                                                               1996                1997                1996                1997
                                                            -----------         -----------         -----------         ----------- 
<S>                                                         <C>                 <C>                 <C>                 <C>         
NUMERATOR:
- ----------
NUMERATOR FOR BASIC EARNINGS PER SHARE -
   INCOME AVAIL. TO COMMON  SHAREHOLDERS ...........        $(7,150,970)        $(2,178,483)        $(8,709,443)        $(4,275,380)

EFFECT OF DILUTIVE SECURITIES: .....................                  0                   0                   0                   0
                                                            -----------         -----------         -----------         ----------- 
NUMERATOR FOR DILUTED EARNINGS PER SHARE -
   INCOME AVAILABLE TO COMMON SHAREHOLDERS
   AFTER ASSUMED CONVERSIONS .......................        $(7,150,970)        $(2,178,483)        $(8,709,443)        $(4,275,380)

DENOMINATOR:
- ------------
DENOMINATOR FOR BASIC EARNINGS PER SHARE -
   WEIGHTED AVERAGE SHARES .........................          6,083,552           6,287,724           6,042,761           6,328,294

DILUTIVE POTENTIAL COMMON SHARES ...................                  0                   0                   0                   0
                                                            -----------         -----------         -----------         ----------- 
DENOMINATOR FOR DILUTED EARNINGS PER SHARE -
    ADJUSTED WEIGHTED-AVERAGE SHARES AND
    ASSUMED CONVERSIONS ............................          6,083,552           6,287,724           6,042,761           6,328,294
                                                            ===========         ===========         ===========         =========== 
BASIC AND DILUTED EARNINGS PER SHARE ...............        $     (1.18)        $      (.35)        $     (1.44)        $      (.68)
                                                            ===========         ===========         ===========         =========== 
</TABLE>
          The analysis assumes that there are no conversions of any securities
          during the periods shown because there is a loss in each quarter, and
          therefore the effect of the conversion of any security would be
          anti-dilutive.
<PAGE>
Item 2.       Management's Discussion and Analysis of Financial
                 Condition and Results of Operations

The following discussion of operations and financial condition of the Company
should be read in conjunction with the Financial Statements and Notes thereto
included elsewhere in this Quarterly Report on Form 10-Q. Special Note: Certain
statements set forth below constitute "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended, and the
Securities Exchange Act of 1934, as amended. See "Special Note Regarding
Forward-Looking Statements" and "Cautionary Statements".

RESULTS OF OPERATIONS

Sales for the three months ended December 31, 1997 decreased 46.4% to $6.5
million compared with sales of $12.1 million for the same period of the prior
year. Gross margin decreased to $1.8 million compared to $2.4 million for the
same period of the prior year. The Company recorded a $2.2 million loss for the
three months ended December 31, 1997, compared to a loss of $7.2 million for the
same period in the prior year. The net loss for the three months ended December
31, 1996, included a $4.4 million charge to decrease the net book value of
acquired customers to an estimate of future discounted cash flows associated
with those customers.

The following table sets forth for the fiscal periods indicated the percentages
of total sales represented by certain items reflected in the Company's
consolidated statements of income:
<TABLE>
<CAPTION>
                                                                       THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                                           DECEMBER 31,                         DECEMBER 31,
                                                                      ------------------------            ------------------------
                                                                       1996              1997              1996              1997
                                                                      ------            ------            ------            ------
<S>                                                                    <C>               <C>               <C>               <C>   
Total sales ................................................           100.0%            100.0%            100.0%            100.0%
Cost of sales ..............................................            79.8%             73.0%             78.5%             74.2%
                                                                      ------            ------            ------            ------
Gross margin ...............................................            20.2%             27.0%             21.5%             25.8%

Selling, general and administrative expense ................            25.1%             39.9%             24.5%             35.5%
Depreciation and amortization ..............................            15.3%             16.1%             14.5%             14.6%
Write down of assets .......................................            36.4%              0.0%             17.3%              0.0%
                                                                      ------            ------            ------            ------
Operating loss .............................................           (56.6%)           (29.0%)           (34.8%)           (24.3%)

Other income (expense)
Interest income ............................................             0.0%              0.0%              0.0%              0.0%
Interest expense ...........................................            (1.7%)            (6.6%)            (1.9%)            (5.3%)
Miscellaneous ..............................................            (0.8%)             2.0%             (0.8%)             0.7%
                                                                      ------            ------            ------            ------
                                                                        (2.5%)            (4.6%)            (2.7%)            (4.6%)

Loss before federal income taxes ...........................           (59.1%)           (33.6%)           (37.5%)           (28.9%)

Benefit for federal income taxes ...........................            (0.0%)             0.0%             (3.2%)            (0.0%)
                                                                      ------            ------            ------            ------
Net loss ...................................................           (59.1%)           (33.6%)           (34.3%)           (28.9%)
                                                                      ======            ======            ======            ======  
</TABLE>
<PAGE>
     SALES

     The Company's sales in the three months ended December 31, 1997 decreased
     46.4% to $6.5 million compared to $12.1 million for the comparable period
     of the prior year. For the six months ended December 31, 1997 sales
     decreased 41.7% to $14.8 million compared to $25.4 million for the same
     period in the previous year. The decrease for both periods was due
     primarily to a decrease in the number of customer accounts and a
     corresponding decrease in billable minutes. Total billable minutes for the
     quarter ended December 31, 1997 decreased 54.6% to 20.2 million minutes
     from 44.5 million minutes for the same period of the prior year and for the
     six months ended December 31, 1997 decreased 42.9% to 49.7 million minutes
     from 87.0 million minutes for the comparable period of fiscal 1997. The
     decline in revenues and billable minutes was the result of the continued
     rate of attrition for existing customers and a continuing decline in order
     activity. The Company's continuing liquidity problems during this time
     frame have not allowed for the funding of order activity as significant as
     that in the same period of the prior year.

     COST OF SALES

     The cost of sales for the three months ended December 31, 1997 decreased
     51.0% to $4.7 million compared to $9.6 million for the comparable period of
     the prior year. Cost of sales for the six months ended December 31, 1997
     decreased 44.8% to $11.0 million compared to $19.9 million for the six
     months ended December 31, 1996. The decreases were primarily attributable
     to a decrease in sales. Cost of sales as a percentage of sales decreased to
     73.0% and 74.2% for the three and six months ended December 31, 1997,
     respectively, from 79.8% and 78.5% for the corresponding periods in the
     previous year. The decreases were the result of a reduction in the
     Company's cost of long distance from its primary underlying carrier, as
     well as a reversal of an accrual for usage charges for a joint venture
     which has ceased doing business actively (see Note 6).

     The Company's cost of long-distance (which is a component of cost of sales)
     decreased as a percentage of sales to 52.0% and 53.4% from 60.6% and 62.0%
     for the three and six months ended December 31, 1997 and 1996,
     respectively. The decreases were the result of the Company reducing its
     cost of long-distance by negotiating more favorable rates with providers,
     as well as a reversal of an accrual for usage charges for a joint venture
     which has ceased doing business actively (see Note 6).

     Commission expense as a percent of sales decreased to 6.9% for the second
     quarter of fiscal 1998, compared to 7.6% for the second quarter of fiscal
     1997. Commission expense as a percent of sales for the six months ended
     December 31, 1997 was 7.2%, an increase over the first six months of fiscal
     1997 which was 5.4%.This increase is due primarily to the Company's return
     to acquiring new customers utilizing advances and residual commissions
     rather than through purchased orders.

     Billing expense as a percentage of sales increased to 8.1% for the three
     months ended December 31, 1997 compared to 6.9% for the same period in the
     previous year, and 8.3% for the six months ended December 31, 1997 compared
     to 6.2% for the same period in fiscal 1997 as a result of the Company
     continuing to bill a larger percentage of its customers through Local
     Exchange Carriers ("LECs"). Billings through the LECs represented 41.9% and
     43.9% of the Company's revenues for the three and six months ended December
     31, 1997, respectively. The cost of billing through LECs is generally
     greater than billing customers through independent billing companies;
     however, the Company believes that by billing customers through the LECs,
     savings will also be recognized by decreased bad debt expense and reduced
     customer attrition. In addition, because the majority of 
<PAGE>
     customer service is performed by the LECs, the Company believes it will be
     able to reduce overhead related to the cost of servicing these customers
     directly.

     Bad debt expense as a percentage of sales increased for the three and six
     months ended December 31, 1997 to 5.7% and 5.1% of sales, respectively, as
     compared to 4.5% and 4.8% of sales for the three and six months ended
     December 31, 1996, respectively.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

     Selling, general and administrative expenses decreased 14.8% to $2.6
     million for the three months ended December 31, 1997, from $3.0 million for
     the same period of the prior year. Selling, general and administrative
     expenses increased as a percentage of sales to 39.9% for the three months
     ended December 31, 1997 from 25.1% for the same period of the prior year.
     Selling, general and administrative expense decreased 15.4% to $5.3 million
     from $6.2 million for the six months ended December 31, 1997 and 1996,
     respectively. These expenses as a percent of sales increased to 35.5% from
     24.5% for the first six months of fiscal 1998 and 1997, respectively. The
     increase in selling, general and administrative expenses as a percentage of
     sales relates primarily to the substantial decrease in sales and the
     corresponding loss of back office economies of scale.

     Salary expense decreased $269,000 for the quarter ended December 31, 1997
     as compared to the quarter ended December 31, 1996 and $674,000 for the six
     months ended December 31, 1997 versus the same period in 1996. Staffing
     decreased from 162 employees at December 31, 1996 to 118 employees at
     December 31, 1997.

     The Company also reduced administrative expenses $180,000 in the second
     quarter of fiscal 1998 compared to the same period in fiscal 1997 and
     $285,000 for the six months ended December 31, 1997 as compared to the six
     months ending December 31, 1996, as part of overall cost reduction efforts.

     DEPRECIATION AND AMORTIZATION

     Depreciation and amortization decreased 43.5% to $1.0 million for the
     quarter ended December 31, 1997 as compared to $1.8 million for the same
     period in the previous year and decreased 41.7% to $2.2 million for the six
     months ended December 31, 1997 as compared to $3.7 million for the six
     months ended December 31, 1996. The decrease is the result of the write off
     of significant purchases of customer accounts during the 1997 fiscal year.
     Purchased accounts are amortized utilizing a declining balance method. The
     write offs resulted in significant reductions in quarterly and six month
     amortization expense.

     LIQUIDITY AND CAPITAL RESOURCES

     The Company generated $242,000 in cash flow from operations for the six
     months ended December 31, 1997, compared to $5.4 million for the same
     period of the prior year. Cash flow from operations for the six month
     period ending December 31, 1997, was generated primarily through the
     decrease in net accounts receivable due to the aggressive collection of
     accounts receivable.

     Cash used in investing activities totaled $75,000 for the six months ended
     December 31, 1997, compared to $125,000 for the same period of the previous
     year. Cash used in investing activities in the first two quarters of fiscal
     1998 consisted solely of asset additions, primarily computer equipment and
     software development costs related to the Company's new proprietary billing
     system.
<PAGE>
     Cash used in financing activities was $930,000 for the six months ended
     December 31, 1997, which primarily related to net repayments under the
     Company's receivable sales agreement. The Company's declining revenue base,
     and the resulting reduction in receivables, have resulted in a significant
     decrease in funds available under the Company's receivables funding
     arrangement. The use of cash was offset by $350,000 in proceeds received
     from the issuance of stock to a private investment group, and a note
     payable from The Willis Group for $1,000,000.

     At December 31, 1997, the Company had a receivables sale agreement with
     Receivables Funding Corporation ("RFC"). The agreement funded on July 7,
     1997. The agreement provides for accounts receivable purchase commitments
     of up to $8,000,000 for the purchase of the Company's receivables from
     customers that meet specified eligibility requirements. Funding is based on
     a percentage of the Company's outstanding receivables and allows for RFC to
     cease funding new receivables without prior written consent at RFC's
     option. The program fee applied to the outstanding balance of net purchased
     receivables is prime plus 4.5% (13% at December 31, 1997).

     At December 31, 1997, the Company was not in compliance with the interest
     payment covenant of its subordinated note agreement. To have been in
     compliance with this covenant the Company would have needed to pay
     $277,952.78 in interest to the holders of the subordinated notes. Because
     of this default the balance has been reclassified to current liabilities.

     The Company is continuing to pursue the Transactions with the Willis Group
     (see Note 4). While the Company believes that the potential Transactions
     with the Willis Group can recapitalize the Company, there is currently no
     assurance such transaction will occur. In the event that the Transactions
     do not occur, the Company may be required to seek protection under United
     States bankruptcy laws.

     The Company is seeking financing for the Switches through a loan from an
     unaffiliated third party lender. There can be no assurance that the Company
     will be able to obtain this financing on favorable terms. If the Company is
     unable to secure this financing from a third party lender before the
     consummation of the Transaction, it expects that it will enter into an
     interim financing agreement with Mr. Michael Willis pursuant to which Mr.
     Willis will loan the Company $5.9 million to be secured by the Switches.
     Mr. Willis has committed to the Company to provide such financing on a 48
     month amortization at 12% interest in exchange for 500,000 warrants
     excerciseable at $1.00 per share.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     Not applicable.
<PAGE>
                           PART II - OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS

              The Company's intrastate long-distance telecommunications
              operations are subject to various state laws and regulations,
              including consumer protection statutes enforced by the Attorney
              General of each state. During 1995, 1996 and 1997 the Attorneys
              General of eleven states alleged violations of various consumer
              protection statutes against EqualNet. Each of these matters
              alleged that the state received an excessive number of customer
              complaints that long-distance service was switched to the Company
              without the customer's knowledge or informed consent, with
              sanctions being sought under the deceptive trade practices or
              consumer protection statutes of these states. The Company reached
              a settlement agreement on December 22, 1997. The result of the
              settlement was that the Company agreed to pay a total of $225,000
              to the Attorneys General of the eleven states involved by February
              28, 1998. The payments are reimbursement for investigative costs
              and attorney's fees incurred by the Attorneys General in
              connection with the investigation of the alleged consumer
              protection violations and to conduct consumer education
              activities. At the quarter ended September 30, 1997 the Company
              had recorded an accrual of $390,000 for such estimated
              settlements. In addition, the Company agreed to adjust balances
              appropriately on any pending and unresolved complaints, which
              complaints are to be identified by each Attorney General. It is
              anticipated that the amount of these adjustments will be
              insignificant.

ITEM 2.       CHANGES IN SECURITIES

              On October 1, 1997, the Company issued to the Willis Group a
              $1,000,000 Convertible Secured Note, bearing interest at the rate
              of 12% per year and maturing April 1, 1998 (the "Note"), and a
              warrant for the purchase of up to 200,000 shares of Common Stock
              at an exercise price of $1.00 per share, subject to adjustment
              (the "October Warrant"). The October Warrant is exercisable for
              five years. The outstanding balance of the Note is convertible at
              any time into a number of shares of Common Stock determined by
              dividing the outstanding balance by the lesser of $1.00 or 85% of
              the market price of the Common Stock. As of the date of issuance
              of the convertible debt the Company recorded an interest charge of
              $150,000 to record the impact of the debt being convertible at a
              discount to market. The Company has reserved an aggregate of
              1,200,000 shares of Common Stock for issuance upon conversion of
              the Note and the October Warrant. The Company received $1.0
              million from the Willis Group in exchange for the Note and the
              warrant. The Note is secured by a lien on substantially all of the
              Company's assets.

              The Company believes that the offering and sale of the Note and
              the October Warrant is exempt from registration under section 4(2)
              of the Securities Act of 1933.

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES

              At December 31, 1997, the Company was not in compliance with the
              interest payment covenant of its subordinated note agreement. To
              have been in compliance with this covenant the Company would have
              needed to pay $277,952.78 in interest to the holders of the
              subordinated notes. Because of this default the balance has been
              reclassified to current liabilities.
<PAGE>
ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              None.

ITEM 5.       OTHER INFORMATION

              SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS:

              This Quarterly Report on Form 10-Q includes "forward-looking
              statements" within the meaning of Section 27A of the Securities
              Act of 1933, as amended, and Section 21E of the Securities
              Exchange Act of 1934, as amended (the "Exchange Act"). All
              statements other than statements of historical facts included in
              this report, including without limitation, statements regarding
              the Company's financial position, business strategy, products,
              products under development, markets, budgets and plans and
              objectives of management for future operations, are
              forward-looking statements. Although the Company believes that the
              expectation of such forward-looking statements are reasonable, it
              can give no assurance that such expectations will prove to have
              been correct. Important factors that could cause actual results to
              differ materially from the Company's expectations ("Cautionary
              Statements") are disclosed under "Cautionary Statements" and
              elsewhere in this Report, including, without limitation, in
              conjunction with the forward-looking statements included in this
              Report. All subsequent written and oral forward-looking statements
              attributable to the Company, or persons on its behalf, are
              expressly qualified in their entirety by the Cautionary
              Statements.

              CAUTIONARY STATEMENTS:

              See "Special Note Regarding Forward-Looking Statements".

              POTENTIAL DELISTING - On October 7, 1997, the Nasdaq notified the
              Company that the Company was not in compliance with the Nasdaq's
              tangible net assets requirements. On November 7, 1997, Nasdaq
              notified the Company that it will not continue listing the
              Company's stock on the Nasdaq National Market. The Company
              requested a formal hearing on the matter with Nasdaq and on
              December 18, 1997 management of the Company met with Nasdaq. The
              Company has been notified by Nasdaq that the Company's Common
              Stock will be delisted from the Nasdaq National Market (the "NNM")
              if the Company is unable to demonstrate compliance with the
              continuing listing requirements of the NNM . The company expects
              that the Common Stock will be delisted from Nasdaq if the
              Transactions described in Note 3 above are not consummated.
              Furthermore, the Company can provide no assurance that Nasdaq will
              not delist the Company's Common Stock even if the Transactions are
              consummated. If the Common Stock is delisted, the liquidity of the
              Common Stock will be materially and adversely impacted, as there
              can be no assurances that any alternative market for the Common
              Stock will be available.

              POSSIBLE ADVERSE CONSEQUENCES OF THE TRANSACTIONS - The
              Transactions could have adverse consequences for holders of Common
              Stock including, but not limited to, a change of control of the
              Board of Directors of the Company. There can be no assurance of
              the Company's ability to service the additional debt incurred in
              the Transactions. Further, there can be no assurance regarding the
              condition of the Switches and Network Assets, to be acquired in
              the Transactions.
<PAGE>
              POSSIBLE FAILURE TO APPROVE THE TRANSACTIONS - If the holders of a
              majority of the outstanding Common Stock present and voting at the
              Company's next Shareholder's meeting do not vote in favor of the
              Transactions, then each of the Switch Agreement, the Merger
              Agreement and the Stock Purchase Agreement will be terminable by
              the parties thereto, and the Company will have no further
              obligations thereunder. In that event, the Company will be forced
              to continue to seek other sources of capital. If the Company is
              not able to secure additional funds it may be forced to seek
              protection under the United States bankruptcy laws.

              NO ASSURANCE OF SUCCESS OF VENTURE -.The objective of the proposed
              Transactions (see Note 4) is to strengthen the Company's financial
              position and its operations and competitive position in the
              industry by transforming it from a reseller to a facilities-based
              carrier with a nationwide network. The Company believes that by
              becoming a switch-based carrier it can increase margins and cash
              flow. However, there can be no assurances that the consumation of
              the Transactions will return the company to profitability. In that
              event, the Company may be forced to seek protection under the
              United States bankruptcy laws.

              NO ASSURANCE OF ADDITIONAL NECESSARY CAPITAL - There can be no
              assurance such Transactions will occur. In the event the proposed
              Transactions do not occur, the Company will continue to pursue
              other options including seeking additional capital and/or an
              alliance with a strategic partner. In the event no strategic
              alliance is accomplished, the Company may be required to seek
              protection under United States bankruptcy laws.

              ATTRITION RATES - In the event that the Company experiences
              attrition rates in excess of those anticipated either as a result
              of increased provisioning times by its underlying carrier, the
              purchase of poor performing traffic, or the inability to properly
              manage the existing customer base due to difficulties with the
              NetBase system, additional charges that affect earnings may be
              incurred.

              DEPENDENCE ON INDEPENDENT MARKETING AGENTS - The Company has a
              small internal sales force and obtains a significant majority of
              its new customers from independent marketing agents ("Agents").
              The Company's near-term ability to expand its business depends
              upon whether it can continue to maintain favorable relationships
              with existing Agents and recruit and establish new relationships
              with additional Agents. No assurances can be made as to the
              willingness of the existing Agents to continue to provide new
              orders to the Company or as to the Company's ability to attract
              and establish relationships with new Agents.

              DEPENDENCE ON AT&T AND OTHER FACILITIES-BASED CARRIERS - The
              Company does not own transmission facilities and currently depends
              primarily upon AT&T and, to a lesser extent, upon Sprint, through
              its contract with The Furst Group, to provide the
              telecommunications services that it resells to its customers and
              the detailed information upon which it bases its customer
              billings. The Company's near-term ability to expand its business
              depends upon whether it can continue to maintain favorable
              relationships with these carriers. Although the Company believes
              that its relationships with these carriers are good and should
              remain so with continued contract compliance, the termination of
              the Company's current contract with AT&T or the loss of the
              telecommunications services that the Company receives from AT&T or
              Sprint (through the Furst Group) could have a material adverse
              effect on the Company's results of operations and financial
              condition.

              CARRIER COMMITMENTS - The Company has significant commitments with
              its primary carrier to resell long-distance services. The
              Company's contract with its carrier contains 
<PAGE>
              clauses that could materially and adversely impact the Company
              should the Company incur a shortfall in meeting its commitments.
              Although the Company has from time to time failed to meet its
              commitment levels under a particular contract and in each case has
              been able to negotiate a settlement with the carrier which
              resulted in no penalty being incurred by the Company, there can be
              no assurances that the Company will be able to reach similar
              favorable settlements with its carriers in the event that the
              Company should fail to meet its future commitments.

              In recent years, AT&T, MCI Communications Corporation ("MCI") and
              Sprint have consistently followed one another in pricing their
              long-distance products. If MCI and Sprint were to lower their
              rates for long-distance service and AT&T did not adopt a similar
              price reduction, adverse customer reaction could affect the
              Company's ability to meet its commitments under the AT&T contract
              which could have a material adverse affect on the Company's
              financial position and results of operations.

              RELATIONSHIPS WITH STATE REGULATORY AGENCIES - The Company's
              intrastate long-distance telecommunications operations are subject
              to various state laws and regulations, including prior
              certification, notification or registration requirements. The
              Company must generally obtain and maintain certificates of public
              convenience and necessity from regulatory authorities in most
              states in which it offers service. Any failure to maintain proper
              certification in jurisdictions in which the Company provides a
              significant amount of intrastate long-distance service could have
              a material adverse effect on the Company's business.

              VOLATILITY OF SECURITIES PRICES - Historically, the market price
              of the Common Stock has been highly volatile. During the period
              January 1, 1996, to December 31, 1997, the market price for the
              Common Stock as reported by The Nasdaq Stock Market has ranged
              from a high of $10 1/2 per share to a low of $0.9/16 per share.
              There can be no assurance that the market price of the Common
              Stock will remain at any level for any period of time or that it
              will increase or decrease to any level. Changes in the market
              price of the Common Stock may bear no relation to EqualNet's
              actual operational or financial results.
<PAGE>
ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K

              a.     Exhibits

                     4.1    $1,000,000 Note dated October 1, 1997, issued by the
                            Company to the Willis Group.

                     10.1   Note and Warrant Purchase Agreement, dated October
                            1, 1997, by and among the Company and the Willis
                            Group., as amended February 12, 1998.

                     10.2   Switch Agreement, dated December 2, 1997, between
                            the Company and the Willis Group, as amended by
                            First Amendment dated December 19, 1997, and Second
                            Amendment dated February 12, 1998.

                     10.3   Agreement of Merger and Plan of Reorganization ,
                            dated December 2, 1997, between the Company and EQ
                            Acquisition Sub, Inc., Netco Acquisition , LLC and
                            Netco Acquisition Corp., as amended by First
                            Amendment dated December 19, 1997, and Second
                            Amendment dated February 12, 1998.

                     10.4   Stock Purchase Agreement, dated December 2, 1997, by
                            and among the Company and the Willis Group., as
                            amended by First Amendment dated December 19, 1997.

                     27.1   Financial Data Schedule

              b.     Reports on Form 8-K

                            None

                                   SIGNATURES

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

                                                 EQUALNET HOLDING CORP.

Date February 16, 1998                      /s/ MICHAEL L. HLINAK
                                                Michael L. Hlinak, Executive 
                                                  Vice President and Chief 
                                                  Financial Officer

                                                (duly authorized officer and
                                                 principal financial officer)


                          12% CONVERTIBLE SECURED NOTE

                             EqualNet Holding Corp.

$1,000,000                                                       October 1, 1997

         EQUALNET HOLDING CORP., a Texas corporation (the "COMPANY"), EQUALNET
CORPORATION, a Delaware corporation ("EC"), TELESOURCE, INC., a Texas
corporation ("TI"), and EQUALNET WHOLESALE SERVICES, INC. ("EWS", together with
the Company, EC, and TI, the "CO-OBLIGORS"), a Delaware corporation, for value
received, hereby promise, jointly and severally, to pay to THE WILLIS GROUP,
LLC, a limited liability company organized under the laws of Texas (together
with its successors and permitted assigns, the "PAYEE"), the principal sum of
ONE MILLION AND NO/100 DOLLARS ($1,000,000) (the "PRINCIPAL SUM"), due and
payable in full on April 1, 1998.

         The Co-obligors hereby promise, jointly and severally, to pay interest
(computed on the basis of a 360-day year of twelve 30-day months) on the unpaid
principal balance hereof from the date of this Note until April 1, 1998, (the
"MATURITY DATE") at a rate per annum equal to twelve percent (12%), payable
monthly in arrears on the last day of each month, commencing on November 30,
1997, and continuing thereafter until the principal hereof shall have become due
and payable.

         If any principal or installment of interest is not paid in full on the
due date thereof (taking into account any applicable grace periods) (whether by
maturity, prepayment or acceleration), and upon and during the continuance of
any Event of Default (as defined in the Note Purchase Agreement), the
outstanding principal balance of this Note and any overdue installment of
interest (to the extent permitted by applicable law) shall bear interest
thereafter at a rate per annum equal to the Default Rate as determined pursuant
to the terms of the Note Purchase Agreement until such payment is paid in full
or such Event of Default is cured or waived in accordance with the terms of the
Note Purchase Agreement.

         This Note is issued under and pursuant to the terms and provisions of,
and is subject to the terms of, the Note and Warrant Purchase Agreement dated as
of October 1, 1997, by and among the Co-obligors and the Payee (as the same may
be amended, supplemented, or otherwise modified from time to time and as in
effect from time to time, the "NOTE PURCHASE AGREEMENT"), and this Note and the
holder hereof is entitled to all of the rights and benefits provided for thereby
or referred to therein.

         All payments on or in respect of this Note, including principal,
interest, and premium thereon, shall be made in such coin and currency of the
United States of America as at the time of payment is legal tender for the
payment of public and private debts by wire transfer of immediately available
funds to holder's account in New York, or, at the option of the holder hereof,
in shares of Common Stock of the Company valued at the Conversion Price per
share, or 
<PAGE>
in such manner and at such other place in the United States of America as the
holder hereof shall have designated to the Co-obligors in writing pursuant to
the provisions of the Note Purchase Agreement. Whenever a payment to be made
hereunder shall be due on a day which is not a Business Day in New York, New
York, or Houston, Texas, such payment shall be made on the next succeeding
Business Day and such extension of time shall be included in the computation of
the payment of interest hereunder.

         Under certain circumstances as specified in the Note Purchase
Agreement, the principal of this Note may be declared due and payable in the
manner and with the effect provided in the Note Purchase Agreement. The
principal of this Note may be prepaid in whole at any time prior to the Maturity
Date upon (i) 15 day's prior written notice to the holder hereof and (ii) the
payment by the Sellers of a prepayment premium equal to $15,000.

         This Note is convertible into shares of the Company's common stock in
the manner set forth in Article V of the Note Purchase Agreement.

         THE SECURITIES REPRESENTED HEREBY HAVE BEEN ACQUIRED FOR INVESTMENT AND
MAY NOT BE SOLD OR OFFERED FOR SALE OR OTHERWISE TRANSFERRED, EXCEPT PURSUANT TO
(i) AN EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES ACT, OR (ii) AN
APPLICABLE EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT. ANY SALE
PURSUANT TO CLAUSE (ii) OF THE PRECEDING SENTENCE MUST BE ACCOMPANIED BY AN
OPINION OF COUNSEL REASONABLY SATISFACTORY TO THE COMPANY TO THE EFFECT THAT
SUCH EXEMPTION FROM REGISTRATION IS AVAILABLE IN CONNECTION WITH SUCH SALE.

         The Co-obligors hereby waive diligence, presentment, demand, protest,
and notice of every kind whatsoever. The failure of the holder hereof to
exercise any of its rights hereunder in any particular instance shall not
constitute a waiver of the same or of any other right in that or any subsequent
instance.

         This Note shall be binding upon the Co-obligors, their successors, and
their permitted assigns, and shall inure to the benefit of the Payee, its
successors, and permitted assigns.

         This Note is a contract made under and governed by, and shall be
construed and enforced in accordance with, the laws of the State of New York,
without regard to conflict of laws principles.

                                       EQUALNET HOLDING CORP.

                                       By: /s/ ZANE RUSSELL
                                       Name:   Zane Russell
                                       Title:  President
<PAGE>
                                       EQUALNET CORPORATION

                                       By: /s/ ZANE RUSSELL
                                       Name:   Zane Russell
                                       Title:  President


                                       TELESOURCE, INC.

                                       By: /s/ MARK VAN EMAN
                                       Name:   Mark Van Eman
                                       Title:  President


                                       EQUALNET WHOLESALE SERVICES, INC.

                                       By: /s/ ZANE RUSSELL
                                       Name:   Zane Russell
                                       Title:  President


                                                                    EXHIBIT 10.1

                       NOTE AND WARRANT PURCHASE AGREEMENT

         This NOTE AND WARRANT PURCHASE AGREEMENT (this "AGREEMENT") is made as
of October 1, 1997, by and among THE WILLIS GROUP, LLC, a Texas limited
liability company ("WILLIS" and, together with any transferee of the Note, the
"PURCHASER"), and EQUALNET HOLDING CORP., a Texas corporation (the "COMPANY"),
EQUALNET CORPORATION, a Delaware corporation ("EC"), TELESOURCE, INC., a Texas
corporation ("TI"), and EQUALNET WHOLESALE SERVICES, INC., a Delaware
corporation ("EWS", together with the Company, EC, and TI, the "SELLERS").


                                    RECITALS

         Purchaser desires to purchase from the Sellers, and the Sellers desire
to issue and sell to Purchaser, subject to the terms and conditions set forth
herein, (i) a 12% convertible secured note due April 1, 1998, payable by the
Sellers, as co-obligors, in the original principal amount of $1,000,000 and (ii)
warrants to purchase up to an aggregate of 200,000 shares of Common Stock (as
hereinafter defined) of the Company, subject to adjustment as provided herein
and in the Warrant Agreement (as hereinafter defined).


                                   AGREEMENTS

         In consideration of the recitals and the mutual covenants herein
contained and other good and valuable consideration, the receipt and sufficiency
of which are hereby acknowledged, the parties hereto hereby agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

         In addition to the capitalized terms defined elsewhere in this
Agreement, the following capitalized terms shall have the following respective
meanings when used in this Agreement:

                  "AFFILIATE" as applied to any specified Person means any other
         Person directly or indirectly controlling, controlled by, or under
         direct or indirect common control with, such specified Person. The term
         "control" (including, with correlative meanings, the terms
         "controlling," "controlled by" and "under common control with"), as
         applied to any Person, means the possession, directly or indirectly, of
         20% or more of the voting power (or in the case of a Person which is
         not a corporation, 20% or more of the ownership interest, beneficial or
         otherwise) of such Person or the power otherwise to direct or cause the
         direction of the management and policies of that Person, whether
         through voting, by contract or otherwise. For purposes of this
         paragraph, "voting power" of any Person means the total number of votes
         which may be cast by the holders of the total number of outstanding
         shares of stock of any class or classes of such Person in any election
         of directors (or Persons performing similar functions) of such Person.
         For purposes of this Agreement, all executive officers and directors of
         a Person shall be deemed to be Affiliates of such Person.

                  "ANNUAL PLAN" shall have the meaning assigned to such term in
         Section 4.2.9 hereof.

                  "BUSINESS DAY" means any day other than a Saturday, a Sunday,
         or a day on which commercial banks in New York City, New York or
         Houston, Texas are required or authorized to be closed.

                  "CAPITAL EXPENDITURES" shall mean expenditures in respect of
         fixed or capital assets by a Person, including the capital portion of
         lease payments made in respect of Capitalized Lease Obligations, but
         EXCLUDING expenditures for the restoration, repair or replacement of
         any fixed or capital asset which was destroyed or damaged, in whole or
         in part, to the extent financed by the proceeds of an insurance policy
         maintained by such Person. Expenditures in respect of replacements and
         maintenance consistent with the business practices of such Person in
         respect of plant facilities, machinery, fixtures and other like capital
         assets utilized in the ordinary course of business are not Capital
         Expenditures to the extent such expenditures are not capitalized in
         preparing a balance sheet of such Person in accordance with GAAP.

                  "CAPITALIZED LEASE OBLIGATIONS" means all payment obligations
         arising under any lease of property which, in accordance with GAAP,
         would be capitalized on the Company's or any Subsidiary's balance sheet
         or for which the amount of the asset and liability thereunder as if so
         capitalized should, in accordance with GAAP, be disclosed in a note to
         such balance sheet.

                  "CASH FLOW" means, for any period, the total of:

                           (a) Net Income for each period; PLUS

                           (b) all amounts deducted in computing such Net Income
                  in respect of (i) depreciation and amortization; (ii) interest
                  on Indebtedness (including payments in the nature of interest
                  under Capitalized Lease Obligations and interest costs that
                  were capitalized); and (iii) the provision for taxes for such
                  period based on income or profits to the extent such income or
                  profits were included in calculating Net Income.

                  "CHANGE OF CONTROL" means the occurrence of any of the
         following: (i) the sale, lease, transfer, conveyance or other
         disposition, in one or a series of related transactions, of all or
         substantially all of the assets of the Company and its Subsidiaries
         taken as a whole to any "person" (as such term is used in Section
         13(d)(3) of the Securities Exchange Act); (ii) the Company consolidates
         with or merges into another Person or any Person consolidates with, or
         merges into, the Company, in any such event pursuant to a transaction
         in which the outstanding voting stock of the Company is changed into or
         exchanged for cash, securities, or other property, other than any such
         transaction where the holders of the voting stock of the Company
         immediately prior to such transaction own, directly or indirectly, not
         less than a majority of the voting stock of the surviving or resulting
         Person immediately after such transaction; (iii) the adoption of a plan
         relating to the liquidation or dissolution of the Company, or (iv) the
         consummation of any transaction (including, without limitation, any
         merger or consolidation) the result of which is that any "person" (as
         defined above) becomes the "beneficial owner" (as such term is defined
         in Rule 13d-3 and Rule 13d-5 under the Securities Exchange Act),
         directly or indirectly, of more than 30% of the voting stock of the
         Company. For purposes of this definition, any transfer of an equity
         interest of an entity that was formed for the purpose of acquiring
         voting stock of the Company will be deemed to be a transfer of such
         portion of such voting stock as corresponds to the portion of the
         equity of such entity that has been so transferred.

                  "CHARTER" means, for any Person, such Person's certificate or
         articles of incorporation or other organizational documents.

                  "CLAIMS" shall have the meaning assigned to such term in
         Section 6.3 hereof.

                  "CLOSING" means the closing of the sale and purchase of the
         Note and the Warrants pursuant to this Agreement.

                  "CLOSING DATE"shall have the meaning assigned to such term in
         Section 2.2 hereof.

                  "CODE" means the Internal Revenue Code of 1986, as amended
         from time to time, and all rules and regulations promulgated
         thereunder, and any successor statute.

                  "COMERICA LOC" means the $100,000 Letter of Credit issued by
         Comerica Bank-Texas on behalf of EC for the benefit of Caroline
         Partners, Ltd., dated August 5, 1997, and having an expiry of February
         17, 1998, as the same may be amended, supplemented, extended, reissued,
         or otherwise modified from time to time.

                  "COMMISSION" shall have the meaning assigned to such term in
         Section 4.1.11(e) hereof.

                  "COMMON STOCK" means the Company's common stock, par value
         $0.01 per share.

                  "CONSOLIDATED" refers to the consolidation of financial
         statements in accordance with GAAP.

                  "CONVERSION DATE" shall have the meaning assigned to such term
         in Section 5.1.3 hereof.

                  "CONVERSION PRICE" shall have the meaning assigned to such
         term in Section 5.1.2 hereof.

                  "DEFAULT RATE" shall have the meaning assigned to such term in
         Section 6.1 hereof. 

                  "DEMAND SECURITIES" shall have the meaning assigned to such 
         term in Section 4.1.11(a) hereof.

                  "DOLLARS" and "$" shall mean lawful money of the United States
         of America.

                  "ENVIRONMENTAL LAWS" means any and all Federal, state, local,
         and foreign statutes, laws, regulations, ordinances, rules, judgments,
         orders, decrees, permits, concessions, grants franchises, licenses,
         agreements, or governmental restrictions relating to environmental
         matters, including, without limitation, those relating to fines,
         orders, injunctions, penalties, damages, contribution, cost recovery
         compensation, losses or injuries resulting from the release of
         Hazardous Materials and to the generation, use, storage,
         transportation, handling or disposal of Hazardous Materials, in any
         manner applicable to the Company or any of its Subsidiaries or any of
         their respective properties.

                  "ERISA" means the Employee Retirement Income Security Act of
         1974, as amended from time to time.

                  "ERISA AFFILIATE" means each trade or business (whether or not
         incorporated) which together with the Company or a Subsidiary of the
         Company would be deemed to be a "single employer" within the meaning of
         Section 4001 of ERISA.

                  "ERISA TERMINATION EVENT" means (i) a "Reportable Event"
         described in Section 4043 of ERISA and the regulations issued
         thereunder (other than a "Reportable Event" not subject to the
         provision for 30-day notice to the PBGC under such regulations), or
         (ii) the withdrawal of the Company or any of its ERISA Affiliates from
         a Plan during a plan year in which it was a "substantial employer" as
         defined in Section 4001(a)(2) of ERISA, or (iii) the filing of a notice
         of intent to terminate a Plan or the treatment of a Plan amendment as a
         termination under Section 4041 of ERISA, or (iv) the institution of
         proceedings to terminate a Plan by the PBGC or (v) any other event or
         condition which might constitute grounds under Section 4042 of ERISA
         for the termination of, or the appointment of a trustee to administer,
         any Plan.

                  "EVENT OF DEFAULT" shall have the meaning as set forth in
         Section 6.1 hereof.

                  "EXCLUDED STOCK" shall have the meaning assigned to such term
         in Section 5.1.5(ii) hereof.

                  "FINANCIAL STATEMENTS" shall mean the Consolidated Financial
         Statement or Statements of the Company and its Subsidiaries described
         or referred to in Sections 4.2.1 and 4.2.2 hereof.

                  "FURST AGREEMENT" means that certain Note and Warrant Purchase
         Agreement dated as of February 11, 1997, by and among the Furst Group,
         Inc., the Company, EC, TI, and EWS, and the notes and warrants executed
         and delivered in connection therewith.

                  "GAAP" means generally accepted accounting principles
         (including principles of consolidation) in the United States of
         America, in effect from time to time, consistently applied.

                  "GOVERNMENTAL AUTHORITY" means any foreign or domestic
         federal, state, county, municipal, or other governmental or regulatory
         authority, agency, board, body, commission, instrumentality, court, or
         any political subdivision thereof.

                  "GOVERNMENTAL REQUIREMENT" means any law, statute, code,
         ordinance, order, rule, regulation, judgment, decree, injunction,
         franchise, permit, certificate, license, authorization, or other
         direction or requirement (including but not limited to any of the
         foregoing which relate to Environmental Laws, energy regulations and
         occupational, safety and health standards or controls) of any
         Governmental Authority.

                  "HAZARDOUS MATERIALS" means (a) any chemical, material or
         substance defined as or included in the definition of "hazardous
         substances," "hazardous wastes," "hazardous materials," "extremely
         hazardous waste," "restricted hazardous waste," "toxic pollutants,"
         "contaminants," "pollutants," "toxic substances" or words of similar
         import under any Environmental Laws, (b) any oil, petroleum or
         petroleum derived substance, (c) any flammable substances or
         explosives, (d) any radioactive materials, (e) any other materials or
         pollutants which cause properties to be in violation of any
         Environmental Laws, (f) asbestos in any form which is or could become
         friable, radon gas, urea formaldehyde foam insulation, or transformers
         or other electrical equipment which contain any oil or dielectric fluid
         containing polychlorinated biphenyls, and (g) any other chemical,
         material or substance, exposure to which is prohibited, limited, or
         regulated by any Governmental Authority.

                  "HIGHEST LAWFUL RATE" shall have the meaning assigned to such
         term in Section 8.14 hereof.

                  "INDEBTEDNESS" means, with respect to any Person, the
         principal of, premium, if any, and interest on: (a) indebtedness for
         money borrowed from others whether or not evidenced by notes, bonds,
         debentures or otherwise; (b) indebtedness of another Person guaranteed,
         directly or indirectly, in any manner by such Person, including,
         without limitation, through an agreement, contingent or otherwise, (i)
         to purchase or pay any such indebtedness, (ii) to advance or supply
         funds for the purchase or payment of such indebtedness, (iii) to
         purchase and pay for property if not delivered or pay for services if
         not performed, primarily for the purpose of enabling such other Person
         to make payment of such indebtedness or to assure the owners of the
         indebtedness against loss, or (iv) to maintain working capital, equity
         capital or other financial condition of such other Person so as to
         enable it to pay such indebtedness; (c) all indebtedness secured by any
         Lien upon property owned by such Person, even though such Person has
         not in any manner become liable for the payment of such indebtedness;
         (d) all indebtedness of such Person created or arising under any
         conditional sale, lease (intended primarily as a financing device) or
         other title retention or security agreement with respect to property
         acquired by such Person even though the rights and remedies of the
         seller, lessor or lender under such agreement or lease in the event of
         default may be limited to repossession or sale of such property; (e)
         all obligations of such Person issued or assumed for the deferred
         purchase price of property or services, including all trade credit; (f)
         Capitalized Lease Obligations and the present value of all future lease
         payments under a lease other than Capitalized Lease Obligations; (g)
         all unfunded postretirement and postemployment benefits including,
         without limitation, unfunded pension liabilities; (h) mandatory
         redemption or mandatory dividend rights on common or preferred stock
         (or other equity) (other than rights (if any) of the Furst Group (or
         its assignee) to cause the Company to repurchase Common Stock; (i)
         obligations of discontinued businesses that are subsumed within the
         single-sum amount of the net assets of the discontinued operations
         being held for sale; and (j) all obligations of such Person under or
         with respect to letters of credit if in the aggregate or individually
         such letters of credit equal or exceed $100,000.

                  "INITIAL CONVERSION PRICE" shall have the meaning assigned to
         such term in Section 5.1.2 hereof.

                  "INITIATING HOLDERS" shall have the meaning assigned to such
         term in Section 4.1.11(a) hereof.

                  "INTELLECTUAL PROPERTY" shall have the meaning assigned to
         such term in Section 3.1.21(a) hereof.

                  "INTEREST EXPENSE" shall mean, for any period, the sum of (a)
         the cash interest payments by an obligor made or accrued in accordance
         with GAAP during such period in connection with all of its
         interest-bearing Indebtedness and (b) the interest component of any
         Capitalized Lease Obligations.

                  "INTERMEDIARY" shall have the meaning assigned to such term in
         Section 3.1.17 hereof.

                  "INVESTMENT" means any stock, partnership, or joint venture
         interest or other security, any loan, advance, contribution to capital,
         any acquisitions of real or personal property (other than real and
         personal property acquired in the ordinary course of business), and any
         purchase or commitment or option to purchase stock or other securities
         of or any interest in another Person or any integral part of any
         business or the assets comprising such business or part thereof if the
         aggregate consideration for such purchase, commitment or option was in
         excess of $10,000, and whether existing on the date of this Agreement
         or hereafter made.

                  "LEASE AGREEMENT" means the Lease Agreement dated June 28,
         1994, between Caroline Partners, Ltd. and EC (as successor-in-interest
         to EqualNet Communications, Inc.), as amended by the First Amendment to
         Lease Agreement, dated effective as of August 15, 1994, as amended by
         the Second Amendment to Lease Agreement, dated effective as of
         September 8, 1994, as amended by the Third Amendment to Lease
         Agreement, dated effective as of April 10, 1995, as amended by the
         Fourth Amendment to Lease Agreement, dated effective as of August 14,
         1997, as the same may be further amended, supplemented, or otherwise
         modified from time to time.

                  "LEASEHOLD DEED OF TRUST" means the Leasehold Deed of Trust
         and Security Agreement to be executed by EC, as grantor, to Clifton S.
         Rankin, as trustee, for the benefit of Purchaser, substantially in the
         form of Exhibit E hereto, as the same may be amended, supplemented, or
         otherwise modified from time to time.

                  "LIEN" means, with respect to any Person, any mortgage, deed
         of trust, lien, security interest, pledge, lease, conditional sale
         contract, claim, charge, easement, right of way, assessment,
         restriction and other encumbrance of every kind.

                  "MARGIN STOCK" shall have the meaning assigned to such term in
         Section 3.1.6 hereof.

                  "MATERIAL ADVERSE EFFECT" means any material and adverse
         effect on (i) the assets, liabilities, financial condition, business,
         or operations of the Company and its Subsidiaries on a Consolidated
         basis, or (ii) the ability of the Company and its Subsidiaries on a
         Consolidated basis to carry out their business as at the date of this
         Agreement or meet its obligations under the Operative Documents on a
         timely basis.

                  "MULTIEMPLOYER PLAN" means a Plan defined as such in Section
         3(37) of ERISA to which contributions have been made by the Company or
         any ERISA Affiliate and which is covered by Title IV of ERISA.

                  "NOTE" means the 12% convertible secured note payable by the
         Sellers, as co-obligors, in the original principal amount of
         $1,000,000, substantially in the form of Exhibit A hereto, as the same
         may be amended, supplemented, or otherwise modified from time to time,
         and any notes issued in exchange for such Note.

                  "OPERATIVE DOCUMENTS" means this Agreement, the Leasehold Deed
         of Trust, the Note, the Security Agreement, the Warrant Agreement, and
         the Warrant Certificates.

                  "PERMITS" means all licenses, permits, exceptions, franchises,
         accreditations, privileges, rights, variances, waivers, approvals and
         other authorizations (including, without limitation, those relating to
         environmental matters) of, by or from Governmental Authorities
         necessary for the conduct of the business of the Company and its
         Subsidiaries immediately prior to the Closing and as proposed to be
         conducted by the Company and its Subsidiaries after the Closing.

                  "PERMITTED LIENS" shall have the meaning assigned to such term
         in Section 4.3.2 hereof.

                  "PERSON" means an individual or individuals, a partnership, a
         corporation, a company, a limited liability company, an association, a
         joint stock company, a trust, a joint venture, an unincorporated
         organization, any other form of legal entity, or a Governmental
         Authority.

                  "PIGGY-BACK SECURITIES" shall have the meaning assigned to
         such term in Section 4.1.11(b) hereof.

                  "PIGGY-BACK TERMINATION DATE " shall have the meaning assigned
         to such term in Section 4.1.11(b) hereof.

                  "PLAN" means any multi-employer plan or single employer plan,
         as defined in Section 4001 and subject to Title IV of ERISA, which is
         maintained, or at any time during the five calendar years preceding the
         date of this Agreement was maintained, for employees of the Company or
         a Subsidiary of the Company or an ERISA Affiliate.

                  "PROPERTY" means any interest in any kind of property or
         asset, whether real, personal or mixed, or tangible or intangible.

                  "PROPRIETARY INFORMATION AGREEMENT" shall have the meaning
         assigned to such term in Section 3.1.21(b) hereof.

                  "PURCHASE PRICE" shall have the meaning set forth in Section
         2.1 hereof.

                  "REGISTRABLE SECURITIES" shall have the meaning assigned to
         such term in Section 4.1.11(b) hereof.

                  "RESPONSIBLE OFFICER" means with respect to any Person (other
         than a Person that is an individual), the chairman of the board, the
         president, any executive or senior vice president, the vice president
         of finance, the chief executive officer, the chief operating officer or
         the treasurer of such Person.

                  "RFC AGREEMENT" means the Receivables Sale Agreement dated as
         of June 18, 1997, by and between EC and Receivables Funding
         Corporation.

                  "SECURITIES ACT" shall have the meaning set forth in Section
         3.2.1 hereof.

                  "SECURITY AGREEMENT" means the Security Agreement to be
         executed by each of the Sellers, as debtor, and Purchaser, as secured
         party, substantially in the form of Exhibit D hereto, as the same may
         be amended, supplemented, or otherwise modified from time to time.

                  "SENIOR OBLIGATIONS" means Indebtedness arising under (a) the
         Furst Agreement in an amount not to exceed $3,000,000 (plus interest),
         (b) the RFC Agreement (and the obligations arising thereunder) in an
         amount not to exceed the Purchase Commitment (as defined in the RFC
         Agreement on the date hereof), and (c) the Comerica LOC in an amount
         not to exceed $100,000 (plus related costs and expenses arising in
         connection therewith).
                  "SUBSIDIARY" means, as to any Person, any corporation,
         company, association, partnership, limited liability company or other
         business entity of which such Person or one or more of its Subsidiaries
         or such Person and one or more of its Subsidiaries owns sufficient
         equity or voting interests to enable it or them (as a group)
         ordinarily, in the absence of contingencies, to elect a majority of the
         directors (or Persons performing similar functions) of such entity, and
         any partnership, limited liability company or joint venture if more
         than a 50% interest in the profits of capital thereof is owned by such
         Person or one or more of its Subsidiaries or such Person and one or
         more of its Subsidiaries.

                  "TECHNICAL EMPLOYEES" shall have the meaning assigned to such
         term in Section 3.1.21(b) hereof.

                  "TERMINATION DATE" shall have the meaning assigned to such
         term in Section 4.1.11(a) hereof.

                  "WARRANT AGREEMENT" means the Warrant Agreement to be executed
         by the Company, substantially in the form of Exhibit B hereto, as the
         same may be amended, supplemented, or otherwise modified from time to
         time.

                  "WARRANT CERTIFICATE" means the certificate evidencing
         Warrants, substantially in the form of Exhibit A to the Warrant
         Agreement, as the same may be amended, supplemented, or otherwise
         modified from time to time.

                  "WARRANT HOLDER" means any holder of the Warrants.

                  "WARRANT SHARES" means the shares of common stock issued or
         issuable upon the exercise of the Warrants.

                  "WARRANTS" means warrants to purchase shares of common stock
         of the Company issued to Purchaser pursuant to this Agreement and the
         Warrant Agreement and evidenced by the Warrant Certificate.

                  "WEB AGREEMENT" means that certain Web Site Services and Long
         Distance Agreement between International Center for Entrepreneurial
         Development, Inc. and EC dated August 1, 1997.

                                   ARTICLE II

                     PURCHASE AND SALE OF THE NOTE; CLOSING

         2.1 SALE AND PURCHASE OF NOTE AND WARRANTS. Subject to the satisfaction
of the terms and conditions herein set forth and in reliance upon the respective
representations and warranties of the parties set forth herein or in any
document delivered pursuant hereto, at the Closing, the Sellers agree to sell to
Purchaser, and Purchaser agrees to purchase from the Sellers, the Note and the
Warrants free and clear of any Liens whatsoever. The aggregate purchase price
for the Note and the Warrants is $1,000,000 (the "PURCHASE Price").

         2.2 CLOSING. The Closing of the purchase and sale of the Note and
Warrants will be held at the offices of Vinson & Elkins L.L.P., 1001 Fannin,
3500 First City Tower, Houston, Texas 77002, on October 1, 1997 (the "CLOSING"),
at 10:00 a.m., Houston time, or at such other time, date and place as the
parties may agree (the "CLOSING DATE"). On the Closing Date, the Sellers will
deliver to Purchaser the Note and the Warrant Certificate, each duly executed
and registered in the name of Purchaser, and Purchaser will pay the Purchase
Price by wire transfer of funds to an account designated by the Sellers, which
account shall be (a) designated by the Sellers not less than three Business Days
prior to the Closing Date and (b) at a commercial bank or other financial
institution located in New York, New York.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

         3.1 REPRESENTATIONS AND WARRANTIES OF THE SELLERS. In order to induce
Purchaser to enter into this Agreement, each Seller (on its own behalf and on
behalf of its Subsidiaries) represents and warrants to Purchaser (which
representations and warranties will survive the delivery of the Note) that:

                  3.1.1 CORPORATE EXISTENCE. Each Seller and each of its
         Subsidiaries is duly organized, legally existing, and in good standing
         under the laws of the jurisdictions in which it is incorporated and is
         duly qualified as a foreign corporation (or other legal entity) in all
         jurisdictions in which the nature of its business activities or its
         ownership or leasing of property makes such qualification necessary,
         except where the failure to so qualify will not have a Material Adverse
         Effect.

                  3.1.2 CORPORATE POWER AND AUTHORIZATION. Each Seller has the
         requisite corporate power and authority to create and issue the Note
         and the Warrants (as applicable), to execute, deliver, and perform its
         obligations under this Agreement and the other Operative Documents, and
         to consummate the transactions contemplated hereby and thereby. All
         action on each Seller's part requisite for the due creation and
         issuance of the Note and the Warrants (as applicable) and for the due
         execution, delivery, and performance of this Agreement and the other
         Operative Documents to which it is a party has been duly and
         effectively taken.

                  3.1.3 BINDING OBLIGATIONS. This Agreement is and, upon the
         execution, issuance, and delivery by the Sellers, the Note, the
         Warrants, and each of the other Operative Documents will be,
         enforceable in accordance with its terms (except that enforcement may
         be subject to (i) any applicable bankruptcy, insolvency or similar laws
         generally affecting the enforcement of creditors' rights and (ii)
         general principles in equity regardless of whether such enforcement is
         sought in a proceeding in equity or at law).

                  3.1.4 NO VIOLATION. Neither the execution and delivery of this
         Agreement or any of the other Operative Documents to which it is a
         party, the consummation of the transactions provided for herein and
         therein or contemplated hereby or thereby nor the fulfillment by the
         Sellers of the terms hereof or thereof will (a) violate any provision
         of the Charter or the by-laws of any Seller, (b) result in a default,
         give rise to any right of termination, cancellation, acceleration or
         imposition of any Lien upon the Note, or require any consent or
         approval (other than any consent or approval that has previously been
         obtained) under any of the terms, conditions or provisions of any of
         the Permits or any note, bond, mortgage, indenture, loan, distribution
         agreement, license, agreement, lease, or instrument or obligation to
         which any Seller is a party or by which any Seller may be bound (except
         where the failure to obtain such consent or approval will not have a
         Material Adverse Effect), or (c) violate any law, judgment, order,
         writ, injunction, decree, statute, rule, or regulation of any
         Governmental Authority applicable to any Seller or the Note (except
         where such violation will not have a Material Adverse Effect).

                  3.1.5 CONSENTS. All consents, approvals, qualifications,
         orders, or authorizations of, or filings with, any Governmental
         Authority, and all consents under any material contracts, agreements,
         or instruments by which any Seller is bound or to which it is subject,
         and required in connection with each Seller's valid execution,
         delivery, or performance of this Agreement and the other Operative
         Documents to which it is a party and the offer, sale, and delivery of
         the Note and the consummation of any other transaction contemplated on
         the part of the Sellers have been obtained or made.

                  3.1.6 USE OF PROCEEDS. The proceeds from the sale of the Note
         and the Warrants will be used for working capital and other general
         corporate purposes. No part of the proceeds from the sale of the Note
         will be used, directly or indirectly, for the purpose of buying or
         carrying any margin stock within the meaning of Regulation G of the
         Board of Governors of the Federal Reserve System (12 CFR 207), or for
         the purpose of buying or carrying or trading in any securities under
         such circumstances as to involve any Seller in a violation of
         Regulation X of said Board (12 CFR 224) or to involve any broker or
         dealer in a violation of Regulation T of said Board (12 CFR 220). As
         used herein, the terms "margin stock" and "purpose of buying or
         carrying" shall have the meanings assigned to them in said Regulation
         G.

                  3.1.7 FINANCIAL INFORMATION

                  (a) The Consolidated balance sheet of the Company and its
         Subsidiaries as at June 30, 1996, and the related Consolidated
         statements of operations, shareholders' equity and cash flows for the
         12-month period then ended, including in each case the related
         schedules and notes, reported on by Ernst & Young LLP, are complete and
         correct and fairly present in all material respects the Consolidated
         financial position of the Company and its Subsidiaries as at the date
         thereof and the Consolidated results of operations and changes in cash
         flows for such period, in accordance with GAAP.

                  (b) The unaudited Consolidated balance sheet of the Company
         and its Subsidiaries as at March 31, 1997, and the related unaudited
         Consolidated statements of operations, shareholders' equity and cash
         flows for the nine-month period then ended, as included in the
         Company's Quarterly Report on Form 10-Q for the quarterly period ended
         June 30, 1997, true copies of which have been previously delivered to
         Purchaser, are complete and correct and fairly present in all material
         respects the Consolidated financial position of the Company and its
         Subsidiaries as at the date thereof and the Consolidated results of
         operations and changes in cash flows for such period in conformity with
         GAAP, subject only to normal year-end audit adjustments.

                  (c) Since March 31, 1997, there has been no Material Adverse
         Effect.

                  3.1.8 LIABILITIES. Except for liabilities incurred in the
         ordinary course of business, none of the Sellers has any material
         (individually or in the aggregate) liabilities, direct or contingent
         (including but not limited to liability with respect to any Plan)
         except as disclosed or referred to in SCHEDULE 3.1.8 or in the
         financial statements referred to in Section 3.1.7. The Sellers have no
         Indebtedness other than Indebtedness disclosed in SCHEDULE 3.1.8.

                  3.1.9 LITIGATION. Except as discussed in SCHEDULE 3.1.9 or as
         described in any report filed by the Company with the Commission and
         delivered to Purchaser, there is no action, suit, or proceeding, or any
         governmental investigation or any arbitration, in each case pending or,
         to the knowledge of the Sellers, threatened against any Seller or any
         material property of any thereof before any court or arbitrator or any
         governmental or administrative body, agency or official (i) which
         challenges the validity of this Agreement, the Note, or any of the
         Operative Documents or the attachment, perfection, or priority of any
         Operative Document or the Liens to be created thereunder; or (ii)
         which, if adversely determined, would have a Material Adverse Effect.

                  3.1.10 COMPLIANCE WITH ERISA. Each Plan is in substantial
         compliance with ERISA, no Plan has an accumulated or waived funding
         deficiency within the meaning of Section 412 or Section 418(B) of the
         Code, no proceedings have been instituted to terminate any Plan, and
         except as disclosed in SCHEDULE 3.1.10, none of the Sellers nor any
         ERISA Affiliate has incurred any material liability to or on account of
         a Plan under ERISA, and except as disclosed in SCHEDULE 3.1.10, no
         condition exists which presents a material risk to any Seller of
         incurring such a liability.

                  3.1.11 TAXES; GOVERNMENTAL CHARGES. Each of the Sellers has
         filed all tax returns and reports required to be filed and has paid all
         taxes, assessments, fees, and other governmental charges levied upon
         any of them or upon any of their respective properties or income which
         are due and payable, including interest and penalties, or has provided
         adequate reserves for the payment thereof, except where the failure to
         so file, pay, or reserve would not have a Material Adverse Effect.

                  3.1.12 DEFAULTS. Except as disclosed in SCHEDULE 3.1.12, none
         of the Sellers is in default, nor has any event or circumstance
         occurred which, but for the passage of time or the giving of notice, or
         both, would constitute a default (in any respect which may have a
         Material Adverse Effect) under any loan or credit agreement, indenture,
         mortgage, deed of trust, security agreement, or other instrument or
         agreement evidencing or pertaining to any Indebtedness of any Seller or
         any Subsidiary, or under any material agreement or instrument to which
         any Seller or any Subsidiary is a party or by which any Seller or any
         Subsidiary is bound. No default hereunder has occurred and is
         continuing.

                  3.1.13 COMPLIANCE WITH THE LAW. None of the Sellers (a) is in
         violation of any Governmental Requirement or (b) has failed to obtain
         any license, permit, franchise, or other governmental authorization
         necessary to the ownership of any of their respective properties or the
         conduct of their respective business, which violation or failure would
         have (in the event that such a violation or failure were asserted by
         any Person through appropriate action) a Material Adverse Effect.

                  3.1.14 INTENTIONALLY OMITTED.

                  3.1.15 INVESTMENT COMPANY ACT. None of the Sellers is an
         "investment company" or a company "controlled" by an "investment
         company," within the meaning of the Investment Company Act of 1940, as
         amended.

                  3.1.16 PUBLIC UTILITY HOLDING COMPANY ACT. None of the Sellers
         is a "holding company," or a "subsidiary company" of a "holding
         company," or an "affiliate" of a "holding company" or of a "subsidiary
         company" of a "holding company," or a "public utility" within the
         meaning of the Public Utility Holding Company Act of 1935, as amended.

                  3.1.17 FEES AND COMMISSIONS. None of the Sellers nor, to the
         knowledge of any of the Sellers, their Affiliates has retained a
         finder, broker, agent, financial advisor, or other intermediary
         (collectively, an "INTERMEDIARY") in connection with the transactions
         contemplated by this Agreement and the other Operative Documents, and
         the Sellers agree, jointly and severally, to pay and to indemnify and
         hold harmless Purchaser from and against liability for any compensation
         to any Intermediary and the fees and expenses of defending against such
         liability or alleged liability.

                  3.1.18 DISCLOSURE. The Company's filings made pursuant to the
         Securities Exchange Act of 1934, as amended and listed on SCHEDULE
         3.1.18 hereto as of their respective dates, do not contain any untrue
         statement of a material fact and do not omit to state any material fact
         necessary in order to make the statements contained therein or herein
         not misleading in the light of the circumstances under which they were
         made.

                  3.1.19 STRUCTURE; CAPITALIZATION.

                  (a) SCHEDULE 3.1.19 contains (except has noted therein) a
         complete and correct list of the Company's Subsidiaries, showing, as to
         each Subsidiary, the correct name thereof, the jurisdiction of its
         organization, and the percentage of shares of each class of its capital
         stock or similar equity interests outstanding owned by the Company and
         each other Subsidiary.

                  (b) All of the outstanding shares of capital stock or similar
         equity interests of each Subsidiary shown in SCHEDULE 3.1.19 as being
         owned by the Company and its Subsidiaries have been validly issued, are
         fully paid and nonassessable, and are owned by the Company or such
         other Subsidiaries free and clear of any Lien (except as otherwise
         disclosed in SCHEDULE 3.1.19.

                  (c) No Subsidiary of the Company is a party to, or otherwise
         subject to any legal restriction of any agreement (other than this
         Agreement and customary limitations imposed by corporate law statutes)
         restricting the ability of such Subsidiary to pay dividends out of
         profits or make any other similar distributions of profits to the
         Company or any of its Subsidiaries that owns outstanding shares of
         capital stock or similar equity interests of such Subsidiary.

                  (d) As of the Closing Date and after giving effect to the
         transactions contemplated in this Agreement (i) the Company's
         authorized capital stock will consist of 21,000,000 shares, of which
         20,000,000 are designated Common Stock; (ii) 6,173,750 shares of Common
         Stock, issued and outstanding and 2,317,900 shares are or will be
         reserved for issuance in connection with the Company's outstanding
         warrants and stock options (200,000 of which will be reserved for
         issuance in connection with the Warrants), all of which, when issued in
         accordance with the terms of such warrants and stock options, will be
         validly issued, fully paid, and non-assessable; (iii) no shares of
         Common Stock are owned or held by or for the account of the Company or
         any of its Subsidiaries (except as disclosed in the financial
         statements described in Section 3.1.7); (iv) except as disclosed on
         SCHEDULE 3.1.19, neither the Company nor any of its Subsidiaries has
         outstanding any stock or other securities convertible into or
         exchangeable for any shares of capital stock, any rights to subscribe
         for or to purchase or any options for the purchase of, or any
         agreements providing for the issuance (contingent or otherwise) of, or
         any calls, commitments or claims of any other character relating to the
         issuance of, any capital stock, or any stock or securities convertible
         into or exchangeable for any capital stock which have not been waived
         (other than as contemplated by this Agreement); and (v) except as
         disclosed in SCHEDULE 3.1.19, neither the Company nor any of its
         Subsidiaries is subject to any obligation (contingent or otherwise) to
         repurchase or otherwise acquire or retire any shares of capital stock.

                  3.1.20 ENVIRONMENTAL MATTERS

                  (a) Neither any property of any Seller nor the operations
         conducted thereon violate any order of any court or Governmental
         Authority or Environmental Laws which violations could reasonably be
         expected to result in liability in excess of $250,000 or which could
         reasonably be expected to result in remedial obligations in excess of
         $250,000, assuming disclosure to the applicable Governmental Authority
         of all relevant facts, conditions and circumstances, if any, pertaining
         to the relevant property.

                  (b) Without limitation of clause (a) above, no property of any
         Seller nor the operations currently conducted thereon or by any prior
         owner or operator of such property or operation, are in violation of or
         subject to any existing, pending or, to the knowledge of any Seller,
         threatened action, suit, investigation, inquiry or proceeding by or
         before any court or Governmental Authority or to any remedial
         obligations under Environmental Laws which could reasonably be expected
         to result in liability in excess of $250,000, or which could reasonably
         be expected to result in remedial obligations in excess of $250,000
         assuming disclosure to the applicable Governmental Authority of all
         relevant facts, conditions and circumstances, if any, pertaining to the
         relevant property.

                  (c) All notices, permits, licenses or similar authorizations,
         if any, required to be obtained or filed in connection with the
         operation or use of any and all property of each Seller and its
         Subsidiaries, including but not limited to past or present treatment,
         storage, disposal or release of Hazardous Materials into the
         environment, have been duly obtained or filed, except where the failure
         to so obtain or file would not have a Material Adverse Effect.


                  3.1.21 INTELLECTUAL PROPERTY AND OTHER INTANGIBLE ASSETS.

                  (a) The Sellers (i) own or have the right to use, free and
         clear of all liens, claims, and restrictions, all patents, trademarks,
         service marks, trade names, and copyrights, and all applications,
         licenses, and rights with respect to the foregoing, and all trade
         secrets, including know-how, inventions, designs, processes, works of
         authorship, computer programs, and technical data and information
         (collectively, "INTELLECTUAL PROPERTY") used and sufficient for use in
         the conduct of its business as now conducted and/or as presently
         proposed to be conducted (including, without limitation, the
         development, manufacture, operation, and sale of all products and
         services sold or proposed to be sold by the Sellers during the next 24
         months following the date of this Agreement) without infringing upon or
         violating any right, lien, or claim of others, including, without
         limitation, former employees and former employers of its past and
         present employees, and (ii) except described in SCHEDULE 3.1.21, is not
         obligated or under any liability whatsoever to make any payments by way
         of royalties, fees, or otherwise to any owner or licensee of, or other
         claimant to, any patent, trademark, service mark, trade name,
         copyright, or other intangible asset, with respect to the use thereof
         or in connection with the conduct of its business or otherwise.

                  (b) Any and all Intellectual Property of any kind, relating to
         the business of the Sellers, currently being developed, or developed in
         the future, by any employee of the Sellers while in the employ of the
         Sellers shall be the property solely of the Sellers. The Sellers have
         taken security measures to protect the secrecy, confidentiality, and
         value of all Intellectual Property, which measures are reasonable and
         customary in the industry in which the Sellers operate. The Sellers'
         employees and other persons who, either alone or in concert with
         others, developed, invented, discovered, derived, programmed, or
         designed the Intellectual Property (the "TECHNICAL EMPLOYEES"), or who
         have knowledge of or access to information about the Intellectual
         Property, have entered into a written agreement with the Sellers, in
         form and substance satisfactory to the Company's management (the
         "PROPRIETARY INFORMATION AGREEMENT") regarding ownership and treatment
         of the Intellectual Property.

                  (c) Except as described in SCHEDULE 3.1.21,, none of the
         Sellers has received any communications alleging that such Seller has
         violated, or by conducting its business as proposed would violate, any
         of the patents, trademarks, service marks, trade names, copyrights, or
         trade secrets or other proprietary rights of any other Person or
         entity. None of the Sellers' employees is obligated under any contract
         (including licenses, covenants, or commitments of any nature) or other
         agreement, or subject to any judgment, decree, or order of any court or
         administrative agency, that would interfere with the use of such
         employee's best efforts to promote the interests of the Sellers or that
         would conflict with the Sellers' business as presently conducted and as
         proposed to be conducted. Neither the execution nor delivery of this
         Agreement, nor the carrying on of the Sellers' business by the
         employees of the Sellers, nor the conduct of the Sellers' business as
         proposed to be conducted, will conflict with or result in a breach of
         the terms, conditions, or provisions of, or constitute a default under,
         any contract, covenant, or instrument under which any of such employees
         is now obligated. It is not, and will not become, necessary to utilize
         any inventions of any of the Sellers' employees (or people the Sellers
         currently intends to hire) made prior to their employment by the
         Sellers other than those that have been assigned to the Sellers
         pursuant to the Proprietary Information Agreement signed by such
         employee.

                  3.1.22 INSURANCE COVERAGE. The properties of the Sellers are
         insured for the benefit of such Seller in amounts deemed adequate by
         the Company's management against risks usually insured against by
         Persons operating businesses similar to those of the Sellers in the
         localities where such properties are located.

         3.2 REPRESENTATIONS AND WARRANTIES OF PURCHASER. To induce the Sellers
to enter into this Agreement, Purchaser represents and warrants to the Sellers
that:

                  3.2.1 PURCHASE FOR INVESTMENT.

                  (a) Purchaser is acquiring the Note and Warrants for its own
         account and not with a view to the public resale or distribution of all
         or any part thereof in any transaction which would constitute a
         "distribution" within the meaning of the Securities Act of 1933, as
         amended (the "SECURITIES ACT").

                  (b) Purchaser acknowledges that the Note, the shares of Common
         Stock issuable upon conversion of the Note, the Warrants, and the
         Warrant Shares have not been registered under the Securities Act.

                  (c) Purchaser is an "accredited investor" within the meaning
         of Rule 501 under Regulation D promulgated under the Securities Act, is
         experienced in evaluating investments in companies such as the Company,
         has such knowledge and experience in financial and business matters as
         to be capable of evaluating the merits and risks of its investment and
         has the ability to bear the entire economic risk of its investment.
         Purchaser has made its own evaluation of its investment in the Note and
         the Warrants, based upon such information as is available to it and
         without reliance upon the Company or any other person or entity, and
         Purchaser agrees that neither the Company nor any other person or
         entity has any obligation to furnish any additional information to
         Purchaser except as expressly set forth herein.

                  (d) Purchaser acknowledges that the Note, the shares of Common
         Stock issuable upon conversion of the Note, the Warrants, and the
         Warrant Shares may not be sold, transferred, pledged, hypothecated, or
         otherwise disposed of without registration under the Securities Act or
         an exemption therefrom, and that in the absence of an effective
         registration statement covering the Note, the shares of Common Stock
         issuable upon conversion of the Note, the Warrants, or the Warrant
         Shares or an available exemption from registration under the Securities
         Act, the Note, the shares of Common Stock issuable upon conversion of
         the Note, the Warrants, and the Warrant Shares must be held
         indefinitely.

                  (e) Purchaser agrees that the Note, the shares of Common Stock
         issuable upon conversion of the Note, the Warrants, and the Warrant
         Shares shall bear legends in substantially the following form:

                  "THE SECURITIES REPRESENTED HEREBY HAVE BEEN ACQUIRED FOR
                  INVESTMENT AND MAY NOT BE SOLD OR OFFERED FOR SALE OR
                  OTHERWISE TRANSFERRED, EXCEPT PURSUANT TO (i) AN EFFECTIVE
                  REGISTRATION STATEMENT UNDER THE SECURITIES ACT, OR (ii) AN
                  APPLICABLE EXEMPTION FROM REGISTRATION UNDER THE SECURITIES
                  ACT. ANY SALE PURSUANT TO CLAUSE (ii) OF THE PRECEDING
                  SENTENCE MUST BE ACCOMPANIED BY AN OPINION OF COUNSEL
                  REASONABLY SATISFACTORY TO THE COMPANY TO THE EFFECT THAT SUCH
                  EXEMPTION FROM REGISTRATION IS AVAILABLE IN CONNECTION WITH
                  SUCH SALE."

                  3.2.2 AUTHORIZATION; NO CONFLICT. Purchaser has all requisite
         power and authority to enter into this Agreement and to carry out and
         perform its obligations under the terms of this Agreement. This
         Agreement is a legal, valid, and binding obligation of Purchaser. The
         execution, delivery, and performance of this Agreement by Purchaser and
         the consummation by Purchaser of the transactions contemplated hereby
         will not conflict with or result in a default under the terms of any
         material contract, agreement, obligation, commitment, or organizational
         document applicable to Purchaser.

                                   ARTICLE IV

                                    COVENANTS

         The Sellers covenant and agree (each on its own behalf and on behalf of
each of its Subsidiaries, as applicable) as set forth below, and acknowledges
that Purchaser is entering into this Agreement on the expectation that the
Sellers and their Subsidiaries honor such covenants and agreements.

         4.1 AFFIRMATIVE COVENANTS. So long as any principal or other amounts
due and owing remain outstanding under the Note, the Sellers will at all times
comply with the following covenants:

                  4.1.1 COMPLIANCE WITH LAWS. Each Seller will, and will cause
         its Subsidiaries to, comply in all material respects with all
         applicable Governmental Requirements.

                  4.1.2 INSURANCE. Each Seller will, and will cause its
         Subsidiaries to, maintain with financially sound and reputable
         insurers, insurance with respect to its properties and business against
         such liabilities, casualties, risks and contingencies and in such types
         and amounts as is customary in the case of Persons engaged in the same
         or similar businesses and similarly situated. Upon request of
         Purchaser, each Seller will furnish or cause to be furnished to
         Purchaser from time to time a summary of the insurance coverage of such
         Seller in form and substance satisfactory to Purchaser and if requested
         will furnish Purchaser copies of the applicable policies.

                  4.1.3 PAYMENT OF TAXES AND CLAIMS. Each Seller agrees to pay
         or cause to be paid all taxes, assessments, and other governmental
         charges levied upon any of its assets or those of its Subsidiaries or
         in respect of its or their respective franchises, businesses, income or
         profits, all trade accounts payable in accordance with the Company's
         usual and customary business terms, and all claims for work, labor, or
         materials, which if unpaid might become a lien or charge upon any asset
         of such Seller or any of its Subsidiaries, before the same become
         delinquent, except that (unless and until foreclosure, sale or other
         similar proceedings shall have been commenced) no such charge need be
         paid if being contested in good faith and by appropriate measures
         promptly initiated and diligently conducted if (a) such reserve or
         other appropriate provision, if any, as shall be required by GAAP shall
         have been made therefor, and (b) such contest does not have a Material
         Adverse Effect on the ability of such Seller or any of its Subsidiaries
         to pay any Indebtedness and no material assets are in imminent danger
         of forfeiture.

                  4.1.4    PERFORMANCE OF OBLIGATIONS.

                  (a) Each Seller will, and will cause its Subsidiaries to, use
         its commercially reasonable efforts to pay, discharge, or otherwise
         satisfy at or before maturity or before they become delinquent, as the
         case may be, all of its obligations of whatever nature, except when the
         amount or validity thereof is currently being contested in good faith
         by appropriate proceedings and reserves, if any, as shall be required
         by GAAP with respect thereto have been provided on the books of such
         Seller or its Subsidiaries, as the case may be, and except where the
         failure to so pay, discharge or satisfy such obligations would not have
         a Material Adverse Effect.

                  (b) The Sellers will pay the Note according to the reading,
         tenor, and effect thereof.

                  4.1.5 CORPORATE EXISTENCE; PROPERTY. Each Seller (i) will do
         or cause to be done all things reasonably necessary to preserve and
         keep in full force and effect the corporate existence and material
         rights of such Seller and all of its Subsidiaries, (ii) will cause its
         properties and the properties of its Subsidiaries used and useful in
         the conduct of their respective businesses to be maintained and kept in
         good condition, repair and working order and will use its commercially
         reasonable efforts to cause to be made all necessary repairs, renewals,
         replacements, betterments and improvements thereto, and (iii) will, and
         will cause each of its Subsidiaries to, qualify and remain qualified to
         conduct business in each jurisdiction where the nature of the business
         or the ownership of property by such Seller or such Subsidiary may
         require such qualification and where the failure to so qualify would
         have a Material Adverse Effect.

                  4.1.6 USE OF PROCEEDS. The Seller shall use the proceeds from
         the sale of the Note and the Warrants for the purposes and in the
         manner described in Section 3.1.6.

                  4.1.7 ENVIRONMENTAL MATTERS. Each Seller and its Subsidiaries
         shall comply with all applicable Environmental Laws the failure to
         comply with which would have a Material Adverse Effect. If any Seller
         or its Subsidiaries shall receive written notice that there exists a
         violation of Environmental Law with respect to its operations or any
         real property owned, formerly owned, used, or leased thereby, which
         violation could have a Material Adverse Effect, such Seller shall
         immediately notify Purchaser in writing. Furthermore, if any Seller or
         its Subsidiaries shall receive written notice that there exists a
         violation of Environmental Law with respect to its operations or any
         real property owned, formerly owned, used or leased thereby, which
         violation could have a Material Adverse Effect, such Seller shall
         within the time period permitted by the applicable Governmental
         Authority (unless otherwise contested by such Seller in good faith)
         remove or remedy such violation in accordance with all applicable
         Environmental Laws unless the Board of Directors of such Seller
         determines that it would be in the best interest of such Seller to
         delay the remedy of such violation, so long as no Material Adverse
         Effect is suffered by such Seller during such delay.

                  4.1.8 FEES AND EXPENSES.

                  (a) The Sellers will bear all of their expenses in connection
         with this Agreement and the other Operative Documents and the
         transactions contemplated hereby and thereby, and will also reimburse
         Purchaser for or pay any expenses Purchaser incurs (including, without
         limitation, the fees incurred by Purchaser in connection with due
         diligence and the reasonable legal fees) in connection with the
         negotiation of and closing under this Agreement and any other Operative
         Documents and the transactions contemplated hereby and thereby (up to a
         maximum of $25,000), including, without limitation, all expenses
         incurred in connection with (i) the preparation of, negotiation of,
         closing under, amendment of, waiver under, or enforcement of, or the
         preservation of any rights under, this Agreement or any other Operative
         Documents, (ii) any stamp and other taxes (other than income taxes)
         payable with respect to this Agreement or the other Operative
         Documents, and (iii) any filing with any Governmental Authority with
         respect to Purchaser's purchase of the Note and the Warrants.

                  (b) The Sellers will also bear the legal fees and
         disbursements of counsel (up to a maximum of $25,000) to Purchaser in
         connection with any mutually agreed upon amendments to this Agreement
         or any of the other Operative Documents, or any amendments proposed by
         the Sellers whether or not effected, or in connection with the
         consummation of any future transaction related thereto.

                  4.1.9 BOOKS AND RECORDS; INSPECTION OF PROPERTY. Each Seller
         will keep, and will cause each of its Subsidiaries to keep, proper
         books of record and accounts in which full, true and correct entries in
         conformity with GAAP shall be made of all dealings and transactions in
         relation to its business and activities. Each Seller covenants that it
         will permit any Person representing Purchaser and designated in writing
         by such Investors, at the Investors' expense, to visit and inspect any
         of the properties of such Seller and its Subsidiaries, to examine the
         corporate, financial, and operating records of such Seller and its
         Subsidiaries and make copies thereof or extracts therefrom and to
         discuss the affairs, finances, and accounts of any of such corporations
         with the directors, officers and independent accountants of such Seller
         and its Subsidiaries, all at such reasonable times and as often as
         Purchaser may reasonably request.

                  4.1.10 STOCK TO BE RESERVED. The Company covenants that all
         shares of Common Stock that may be issued upon the exercise of the
         Warrants will, upon issuance and upon full payment therefor in
         accordance with the terms thereof, be validly issued, fully paid, and
         non-assessable and free from all taxes, liens, and charges with respect
         to the issuance thereof. The Company further covenants that during the
         period within which the Warrants may be exercised, the Company will at
         all times have authorized and reserved a sufficient number of shares of
         Common Stock to permit the exercise of the Warrants.

                  4.1.11 REGISTRATION RIGHTS.

                  (A) DEMAND REGISTRATION RIGHTS. The Company covenants and
         agrees with the Purchaser and any subsequent holders of the Note, the
         Warrants and/or Warrant Shares that, at any time after the earliest of
         (i) the Conversion Date, (ii) the date on which the Warrants (or any
         portion thereof) are exercised, or (iii) the maturity date of the Note,
         within 60 days after receipt of a written request from the Purchaser
         (the "INITIATING HOLDERS"), the Company shall file a registration
         statement (and use its commercially reasonable efforts to cause such
         registration statement to become effective under the Securities Act)
         with respect to the offering and sale or other disposition of any
         number of shares of Common Stock issued upon conversion of the Note or
         Warrant Shares or both (all such securities, the "DEMAND SECURITIES");
         PROVIDED that the Company may defer its obligations under this Section
         4.1.11(a) for a period of no more than 90 days if the Company's Board
         of Directors adopts a resolution that filing such a registration
         statement would require a public disclosure by the Company which
         disclosure would have material adverse consequences for the Company,
         such as a disclosure regarding a pending material acquisition by the
         Company; PROVIDED FURTHER that once such information has been publicly
         disclosed, then the Company shall promptly proceed to fulfill its
         obligations under this Section 4.1.11(a). The Company shall
         continuously maintain the effectiveness of such registration statement
         for the lesser of (i) 180 days after the effective date of the
         registration statement or (ii) the consummation of the distribution by
         the holders of the Demand Securities covered by such registration
         statement (the "TERMINATION DATE"); PROVIDED, HOWEVER, that if at the
         Termination Date, the Demand Securities are covered by a registration
         statement which also covers other securities and which is required to
         remain in effect beyond the Termination Date, the Company shall
         maintain in effect such registration statement as it relates to the
         Demand Securities for so long as such registration statement (or any
         subsequent registration statement) remains or is required to remain in
         effect for any of such other securities. The Company shall not be
         required to comply with more than two requests for registration
         pursuant to this Section 4.1.11(a). In addition, the Company shall be
         required to effect up to three Short-form Registrations at the request
         of Purchaser. All expenses of such registration shall be borne by the
         Company, except that underwriting commissions and expenses attributable
         to the Demand Securities and fees and disbursements of counsel and
         other advisors (if any) to the Initiating Holders will be borne by such
         holders requesting that such securities be offered.

                  If the Initiating Holders intend to distribute the Demand
         Securities covered by their request by means of an underwriting, they
         shall so advise the Company as a part of their request made pursuant to
         this Section 4.1.11(a). The right of any other holder to registration
         pursuant to this Section 4.1.11(a) shall be conditioned upon such
         holder's participation in such underwriting and the inclusion of such
         holder's Demand Securities in the underwriting (unless otherwise
         mutually agreed by a majority in interest of the Initiating Holders and
         such holder with respect to such participation and inclusion) to the
         extent provided herein. A holder may elect to include in such
         underwriting all or a part of the Demand Securities he holds. If other
         holders of registration rights request inclusion in any registration
         statement pursuant to this Section 4.1.11(a), such holders may be
         included in the underwriting conditioned on their acceptance of the
         further applicable provisions of this Section 4.1.11(a). The Company
         shall (together with other holders proposed to distribute their
         securities through such underwriting) enter into an underwriting
         agreement in customary form with a representative of the underwriter or
         underwriters selected for such underwriting by a majority in interest
         of the Initiating Holders. If the representative advises the Initiating
         Holders in writing that marketing factors require a limitation on the
         number of shares to be underwritten, then securities held by holders
         other than the Initiating Holders shall be excluded from such
         registration to the extent so required by such limitation.

                  (B) PIGGY-BACK REGISTRATION RIGHTS. The Company covenants and
         agrees with the Purchaser and any subsequent holders of the Note, the
         Warrants and/or Warrant Shares that, in the event the Company proposes
         to file a registration statement under the Securities Act with respect
         to a firm commitment offering of Common Stock (other than in connection
         with an exchange offer or a registration statement on Form S-4 or S-8
         or other similar registration statements not available to register
         securities so requested to be included), the Company shall in each case
         give written notice of such proposed filing to the Purchaser at least
         30 days before the earlier of the anticipated or the actual effective
         date of the registration statement and at least ten days before the
         initial filing of such registration statement and such notice shall
         offer to such holders the opportunity to include in such registration
         statement such number of shares of Common Stock issued upon conversion
         of the Note or Warrant Shares or both (the "PIGGY-BACK SECURITIES", and
         together with the securities referred to in Section 4.1.11(a) above,
         the "REGISTRABLE SECURITIES") as they may request. Holders desiring
         inclusion of Piggy-back Securities in such registration statement shall
         so inform the Company by written notice, given within ten days of the
         giving of such notice by the Company in accordance with the provisions
         of Section 8.11 hereof. The Company shall permit, or shall cause the
         managing underwriter of a proposed offering to permit, the holders of
         Piggy-back Securities requested to be included in the registration to
         include such securities in the proposed offering on the same terms and
         conditions as applicable to securities of the Company, if any, included
         therein for the account of any person other than the Company and the
         holders. Notwithstanding the foregoing, if any such managing
         underwriter shall advise the Company in writing that, in its opinion,
         the distribution of securities by holders thereof, including all or a
         portion of the Piggy-back Securities, requested to be included in the
         registration concurrently with the securities being registered by the
         Company, would materially adversely affect the distribution of such
         securities by the Company for its own account, then the holders of the
         Registrable Securities shall delay their offering and sale of the
         Registrable Securities (or the portions thereof so designated by such
         managing underwriter) for such period, not to exceed 120 days, as the
         managing underwriter shall request, provided that if any other
         securities are included in such registration statement for the account
         of any person other than the Company and the holders of Piggy-back
         Securities, then such securities, including the Piggy-back Securities,
         so included shall be apportioned among holders who wish to be included
         therein pro rata according to amounts so requested to be included by
         each such person. No such delay shall in any event impair any right
         granted hereunder to make subsequent requests for inclusion pursuant to
         the terms of this Section 4.1.11(b). The Company shall continuously
         maintain in effect any registration statement with respect to which the
         Piggy-back Securities have been requested to be included (and so
         included) for a period of not less than 180 days after the
         effectiveness of such registration statement ("PIGGY-BACK TERMINATION
         DATE"); PROVIDED, HOWEVER, that if at the Piggy-back Termination Date
         the Piggy-back Securities are covered by a registration statement which
         is, or is required to remain, in effect beyond the Piggy-back
         Termination Date, the Company shall maintain in effect the registration
         statement as it relates to the Piggy-back Securities for so long as
         such registration statement remains or is required to remain in effect
         for any of such other securities. All expenses of such registration
         shall be borne by the Company, except that underwriting commissions and
         expenses attributable to the Piggy-back Securities and fees and
         distributions of counsel and other advisors (if any) to the holders
         requesting that the Piggy-back Securities be offered will be borne by
         such holders.

                  (C) OTHER MATTERS. In connection with the registration of
         Registrable Securities in accordance with Sections 4.1.11(a) or (b)
         above, the Company agrees to:

                           (i) Use its commercially reasonable efforts to
                  register or qualify the Registrable Securities for offer or
                  sale under state securities or Blue Sky laws of such
                  jurisdictions in which the holders of such Registrable
                  Securities shall designate; PROVIDED that in no event shall
                  the Company be obligated to qualify to do business in any
                  jurisdiction where it is not now so qualified or to take any
                  action which would subject it to general service of process in
                  any jurisdiction where it is not now so subject, and use its
                  commercially reasonable efforts to do any and all other acts
                  and things which may be necessary or advisable to enable the
                  holders of Registrable Securities to consummate the sale,
                  transfer, or other disposition of such securities in any
                  jurisdiction;

                           (ii) Enter into indemnity and contribution
                  agreements, each in customary form, with each underwriter, if
                  any, and each holder of Registrable Securities included in
                  such registration statement; and, if requested, enter into an
                  underwriting agreement containing customary representations,
                  warranties, covenants, allocation of expenses, and customary
                  closing conditions including, but not limited to, opinions of
                  counsel and accountants' cold comfort letters with any
                  underwriter who participates in the offering of Registrable
                  Securities;

                           (iii) Pay all expenses in connection with the
                  registration of the Registrable Securities under the
                  Securities Act and compliance with the provisions of clause
                  (i) above, except to the extent otherwise provided in Sections
                  4.1.11(a) and (b); and

                           (iv) List the Registrable Securities on each
                  securities exchange, if any, on which the Common Stock is
                  listed.

                  In connection with the registration of Registrable Securities
         in accordance with Paragraph (b) above, the holders agree to enter into
         an underwriting agreement containing customary representations,
         warranties, covenants, allocation of expenses (not otherwise
         inconsistent with this Agreement), and customary closing conditions,
         with any underwriter who participates in the offering of Registrable
         Securities.

                  (D) RESTRICTIONS ON PUBLIC SALE BY THE COMPANY. The Company
         agrees not to effect any public sale or distribution of any shares of
         Common Stock or any securities convertible into or exchangeable or
         exercisable for such shares of Common Stock (or any option or other
         right for such securities), except for any securities that may be
         issued to the holders pursuant to the Note or the Warrants during the
         15-day period prior to, and during the 60-day period beginning on the
         effective date of any registration statement under which the
         Registrable Securities are registered in accordance with Section
         4.1.11(a) (other than as part of such registration).

                  (E) RULE 144. With a view to making available to Purchaser the
         benefits of certain rules of the Securities and Exchange Commission
         (the "COMMISSION") that may permit the sale of Registrable Securities
         to the public without registration, the Company hereby covenants and
         agrees to use its commercially reasonable best efforts to: (i) file in
         a timely manner all reports and other documents required to be filed by
         it under the Securities Act and the Securities Exchange Act of 1934, as
         amended, and the rules and regulations adopted by the Commission
         thereunder necessary to permit sales under Rule 144 under the
         Securities Act, and the Company will take such further action to the
         extent reasonably required from time to time to permit the Purchaser to
         sell Registrable Securities (whether or not any such securities have
         been the subject of a demand or piggy-back request under Section
         4.1.11(a) and (b) hereof) without registration under the Securities Act
         within the limitation of the exemptions provided by (A) Rule 144 under
         the Securities Act, as such Rule may be amended from time to time, or
         (B) any similar rule or regulation hereafter adopted by the Commission
         and (ii) promptly furnish Purchaser a copy of all such reports and
         documents upon request. Upon the request of Purchaser, the Company will
         deliver to Purchaser a written statement as to whether it has complied
         with such requirements.

                  (F) OTHER REGISTRATION RIGHTS. The Company hereby agrees that
         it shall not grant any additional registration rights with respect to
         shares of its Common Stock, warrants to purchase its Common Stock or
         securities convertible into its Common Stock, which are inconsistent
         with the provisions of this Agreement.

                  4.1.12 FURTHER ASSURANCES. Each Seller covenants that it shall
         cooperate with Purchaser and execute such further instruments and
         documents as Purchaser shall reasonably request to carry out to the
         satisfaction of Purchaser the transactions contemplated by this
         Agreement.

         4.2 REPORTING COVENANTS. So long as any principal or other amounts due
and owing under the Note remain outstanding, the Sellers will furnish to
Purchaser:

                  4.2.1 ANNUAL FINANCIAL STATEMENTS. As soon as available and in
         any event within 120 days after the end of each fiscal year of the
         Company occurring after the date hereof, a Consolidated and
         consolidating balance sheet of the Company and its Subsidiaries as at
         the end of such year and the related Consolidated and consolidating
         statements of operations, shareholders' equity and cash flows of the
         Company and its Subsidiaries for such fiscal year, setting forth in
         each case in comparative form the figures for the previous fiscal year,
         all in reasonable detail and accompanied by a report thereon of Ernst &
         Young LLP or other independent public accountants of comparable
         recognized national standing, which such report shall state that such
         Consolidated Financial Statements present fairly the Consolidated
         financial position as at the end of such fiscal year, and the
         Consolidated results of operations and cash flows for such fiscal year,
         in accordance with GAAP, of the Company and its Subsidiaries.

                  4.2.2 QUARTERLY FINANCIAL STATEMENTS. As soon as available and
         in any event within 50 days after the end of each fiscal quarter of the
         Company occurring after the date hereof (other than the fourth quarter
         of each fiscal year of the Company), an unaudited Consolidated and
         consolidating balance sheet of the Company and its Subsidiaries as at
         the end of such quarter and the related Consolidated and consolidating
         statements of operations, shareholders' equity and cash flows of the
         Company and its Subsidiaries for such fiscal quarter and for the
         portion of the Company's fiscal year ended at the end of such quarter,
         setting forth in each case in comparative form the figures for the
         corresponding quarter and the corresponding portion of the Company's
         previous fiscal year, all in reasonable detail and certified by a
         Responsible Officer of the Company that they are complete and correct
         and that they fairly present in all material respects the Consolidated
         financial position as at the end of such fiscal quarter, and the
         Consolidated results of operations and cash flows for such fiscal
         quarter and such portion of the Company's fiscal year, in accordance
         with GAAP, of the Company and its Subsidiaries (subject to normal,
         year-end audit adjustments).

                  4.2.3 COMPLIANCE CERTIFICATE. Together with the Financial
         Statements required pursuant to Sections 4.2.1 and 4.2.2 above, a
         certificate of a Responsible Officer of the Company, substantially in
         the form of Exhibit F, together with or accompanied by such financial
         or other details, information, and material as Purchaser may reasonably
         request to evidence such compliance.

                  4.2.4 AUDITORS' NO DEFAULT CERTIFICATE; MANAGEMENT LETTERS.
         Together with the Financial Statements required pursuant to Section
         4.2.1 above, a certificate of the accountants who prepared the annual
         report referred to therein, to the effect that, in making the review
         necessary for their certification of such Financial Statements, they
         have obtained no knowledge of any Default or Event of Default, or if
         they have obtained knowledge of any Default or Event of Default,
         specifying the nature and period of existence thereof. Promptly
         following the preparation thereof, copies of each management letter
         formally issued to the Company by such accountants (together with any
         response thereto prepared by the Company).

                  4.2.5 NOTICE OF CERTAIN EVENTS. Promptly after a Responsible
         Officer obtains knowledge of the receipt or occurrence of any of the
         following, a certificate of a Responsible Officer of any Seller
         specifying (i) any official notice of any violation, non-compliance, or
         claim made by any Governmental Authority pertaining to all or any part
         of the properties of such Seller or any of its Subsidiaries (which
         violation, non-compliance, or claim could have a Material Adverse
         Effect); (ii) any event which constitutes a default or an Event of
         Default, together with a detailed statement specifying the nature
         thereof and the steps being taken to cure such default or Event of
         Default; (iii) the receipt of any notice from, or the taking of any
         other action by, the holder of any promissory note, debenture or other
         evidence of indebtedness of such Seller or any of its Subsidiaries or
         of any security (as defined in the Securities Act) of such Seller or
         any of its Subsidiaries with respect to a claimed default, together
         with a detailed statement specifying the notice given or other action
         taken by such holder and the nature of the claimed default and what
         action such Seller or its Subsidiary is taking or proposes to take with
         respect thereto; (iv) any dispute between such Seller or any of its
         Subsidiaries and any Governmental Authority, which, if adversely
         determined, would have a Material Adverse Effect; (v) any default or
         noncompliance of any party to any of the Operative Documents with any
         of the terms and conditions thereof or any notice of termination or
         other proceedings or actions which might adversely affect any of the
         Operative Documents; (vi) any event or condition which violates any
         Environmental Law which could potentially result in liability in excess
         of $250,000, or which could potentially result in remedial obligations
         in excess of $250,000, assuming disclosure to the applicable
         Governmental Authority of all relevant facts, conditions and
         circumstances, if any, pertaining to such event or condition; or (vii)
         any event or condition which may reasonably be expected to have a
         Material Adverse Effect.

                  4.2.6 SHAREHOLDER COMMUNICATIONS, FILINGS, ETC. Promptly upon
         the mailing or filing thereof, copies of all Financial Statements,
         reports and proxy statements mailed to the Company's shareholders, and
         copies of all effective registration statements or periodic reports
         filed with the Commission.

                  4.2.7 INTENTIONALLY OMITTED.

                  4.2.8 ERISA. Promptly (and in any event within 30 days) after
         the Company or any of its Subsidiaries knows or has reason to know that
         a Reportable Event with respect to any Plan has occurred, that any Plan
         is or may be terminated, reorganized, partitioned or declared insolvent
         under Title IV of ERISA or that any Seller or any of its Subsidiaries
         will or may incur any liability to or on account of a Plan under
         Sections 4062, 4063, 4064, 4201, or 4204 of ERISA, such Seller will
         deliver to Purchaser a certificate of the Chief Financial Officer of
         such Seller setting forth information as to such occurrence and what
         action, if any, such Seller is required or proposes to take with
         respect thereto, together with any notices concerning such occurrences
         which are (a) required to be filed by such Seller or the plan
         administrator of any such Plan controlled by such Seller or its
         Subsidiaries, with the PBGC or (b) received by such Seller or its
         Subsidiaries from any plan administrator of a multiemployer or other
         Plan not under their control. Each Seller shall furnish to Purchaser
         and each other holder of securities a copy of each annual report (Form
         5500 Series) of any Plan received or prepared by such Seller or any of
         its Subsidiaries. Each annual report and any notice required to be
         delivered hereunder shall be delivered no later than 10 days after the
         later of the date such report or notice is filed with the Internal
         Revenue Service or the PBGC or the date such report or notice is
         received by any Seller or any of its Subsidiaries, as the case may be.

         4.3 NEGATIVE COVENANTS. So long as any principal or other amounts due
and owing under the Note remain outstanding, without the prior written consent
of the holders of a majority of the principal outstanding under the Note, the
Sellers:

                  4.3.1 INDEBTEDNESS INCURRED. Shall not, and shall not permit
         any of their Subsidiaries to, issue, incur, assume or permit to exist
         any Indebtedness, except (a) the Note, (b) Indebtedness not in excess
         of $50,000 at any one time and secured by Permitted Liens described in
         Section 4.3.2 of this Agreement, (c) Indebtedness for unsecured trade
         payables and lease payables incurred in the ordinary course, (d) the
         Senior Obligations, (e) Indebtedness existing on the date of this
         Agreement and described on SCHEDULE 4.3.1 hereto, and (f) preferred
         stock issued pursuant to that certain letter of intent attached hereto
         as Exhibit H hereto.

                  4.3.2 LIENS. Shall not, and shall not permit any of its
         Subsidiaries to, create or permit to exist any Lien with respect to any
         assets now or hereafter existing or acquired, except the following
         (herein collectively called the "PERMITTED LIENS"): (a) Liens for
         current taxes or special assessments not delinquent or for taxes or
         special assessments being contested in good faith and by appropriate
         proceedings that do not subject any Seller or any of its Subsidiaries
         to penalties under the Code or other applicable tax laws and for which
         adequate reserves shall have been established and are then being
         maintained in accordance with GAAP; (b) Liens in connection with the
         acquisition of tangible property after the date hereof and attaching
         only to the property acquired; (c) Liens incurred in the ordinary
         course of business in connection with worker's compensation,
         unemployment insurance or other forms of governmental insurance or
         benefits; (d) mechanics', workers', materialmen's, and other like Liens
         arising in the ordinary course of business in respect of obligations
         which are not delinquent or which are being contested in good faith and
         by appropriate proceedings and for which adequate reserves shall have
         been established and are then maintained in accordance with GAAP; (e)
         easements, municipal and zoning ordinances, and rights of way
         restrictions not interfering with the ordinary conduct of the business
         of any Seller as conducted on the date of execution hereof; (f) Liens
         or deposits required by law as a condition to the transaction of
         business in the ordinary course; (g) intentionally omitted; (h) Liens
         incurred to secure the obligations incurred or undertaken in connection
         with this Agreement and the other Operative Documents; (i) Liens
         subject to a subordination agreement pursuant to which the Indebtedness
         evidenced thereby is subordinated to the Indebtedness evidenced by this
         Agreement and the other Operative Documents; and (j) Liens existing on
         the date of this Agreement and described on SCHEDULE 4.3.2 hereto.

                  4.3.3 MERGERS. Shall not, and shall not permit any of their
         Subsidiaries to, enter into any transaction of merger or consolidation
         or liquidate, wind up, or dissolve itself (or suffer any liquidation or
         dissolution), or convey, sell, lease, transfer, or otherwise dispose
         of, in one transaction or a series of transactions, all or
         substantially all of its business, property, or assets, whether now
         owned or hereafter acquired, or acquire by purchase or otherwise all or
         substantially all the business, property or assets of, or stock or
         other evidence of beneficial ownership of, any Person (other than any
         sales or transfers by a Subsidiary to any Seller or to another
         Subsidiary), except that the Company may enter into or permit a
         transaction of purchase, merger or consolidation if (i) (A) the Company
         is the surviving entity, (B) immediately after such purchase, merger or
         consolidation (and giving effect thereto) no default under any
         Indebtedness shall have occurred and be continuing, and (C) the
         consolidated net worth of the surviving entity shall be equal to or
         greater than the consolidated net worth of the Company and its
         Subsidiaries immediately preceding such purchase, merger or
         consolidation, in each case as determined in accordance with GAAP, or
         (ii) the merger or consolidation is (X) between two or more wholly
         owned Subsidiaries of the Company or (Y) of one or more of the
         Subsidiaries with and into the Company.

                  4.3.4 DISPOSITION OF SUBSTANTIAL ASSETS. Shall not, and shall
         not permit any of their Subsidiaries to, sell, dispose of, or otherwise
         convey (by merger, consolidation, sale of stock or otherwise), in any
         single or related series of sales, dispositions, or conveyances, any
         assets of the Sellers or any Subsidiary if the aggregate fair market
         value (determined in good faith by the Board of Directors or management
         of the Sellers, as appropriate) of all assets (taking into account all
         liabilities related to such assets) so sold, disposed of or conveyed by
         the Company and its Subsidiaries after the date hereof would exceed the
         lesser of (a) $1,000,000 or (b) 25% of the aggregate fair market value
         of total assets of the Company and its Subsidiaries taken as a whole
         (taking into account all liabilities related to such assets) as of the
         end of the most recently ended fiscal year of the Company (other than
         any sales or transfers by a Subsidiary to any Seller or to another
         Subsidiary); PROVIDED that the Sellers may dispose of assets that are
         no longer used in or useful to the operations or business of the
         Sellers. Notwithstanding this Section 4.3.4, no assets of any Seller or
         its Subsidiaries shall be sold, disposed or otherwise conveyed at less
         than fair market value as determined in good faith by the Board of
         Directors or management of the Company, as appropriate, except (i) in
         accordance with the terms of the RFC Agreement and (ii) for compromises
         of accounts in the ordinary course of business.

                  4.3.5 CHARTER. Other than the Company, shall not, and shall
         not permit any of its Subsidiaries to, amend its Charter or its by-laws
         or create additional series or classes of shares.

                  4.3.6 SUBSIDIARY PAYMENTS AND ISSUANCES.

                  (a) Shall not, and shall not permit any of its Subsidiaries
         to, enter into or permit to exist any agreement or undertaking which
         prohibits, restricts, or limits the ability of any of the Company's
         Subsidiaries to pay dividends or distributions to the Company; or

                  (b) Other than the Company, shall not, and shall not permit
         any of its Subsidiaries to, issue any securities.

                  4.3.7 TRANSACTIONS WITH AFFILIATES. Shall not enter into or
         maintain, and shall not permit any Subsidiary to enter into or
         maintain, any transaction or agreement with any of its or any
         Subsidiary's Affiliates other than any other Seller, except in the
         ordinary course of business and upon fair and reasonable terms no less
         favorable to the Seller or any of its Subsidiaries than would be
         obtained by such Seller or any such Subsidiary in a comparable arm's
         length transaction with a Person who is not an Affiliate of such Seller
         or any of its Subsidiaries.

                  4.3.8 LOAN, ADVANCES, AND INVESTMENTS. Shall not, and shall
         not permit any Subsidiary to, make or permit to remain outstanding any
         loan or advance to, or guarantee, endorse, or otherwise be or become
         contingently liable, directly or indirectly, in connection with the
         obligations, stock, or dividends of, or own, purchase, or acquire any
         stock, obligations, or securities of, or, except in the ordinary course
         of business as reasonably deemed appropriate by the management of the
         Company, make any Investment in any Person other than (a) the Sellers
         or any of their Subsidiaries or (b) United Network Services, L.L.C., a
         Delaware limited liability company (to the extent such loan, advance,
         guarantee, or Investment exists on the date of this Agreement), except
         that the Sellers or any of their Subsidiaries may:

                           (i) own, purchase or acquire (a) commercial paper
                  rated A-1 by Standard & Poor's Corporation or P-1 by Moody's
                  Investors Service, Inc. on the date of acquisition; (b)
                  certificates of deposit of United States commercial banks
                  (having a combined capital and surplus in excess of
                  $100,000,000), (c) obligations of or guaranteed by the United
                  States government or any agency thereof; and (d) money market
                  funds organized under the laws of the United States or any
                  state thereof that invest substantially all of their assets in
                  any of the types of investments described in clauses (a), (b)
                  or (c) of this clause (i);

                           (ii) endorse negotiable instruments for collection in
                  the ordinary course of business, make or permit to remain
                  outstanding travel, moving and other like advances to
                  officers, employees and consultants in the ordinary course of
                  business or make or permit to remain outstanding lease,
                  utility and other similar deposits in the ordinary course of
                  business;

                           (iii) make loans or advances to or Investments in a
                  Person, in an aggregate amount of up to $100,000 at any one
                  time outstanding; and

                           (iv) normal and prudent extensions of credit to
                  customers buying goods and services in the ordinary course of
                  business, which extensions shall not be for longer periods
                  that those extended by similar businesses operated in a normal
                  and prudent manner.

                  4.3.9 ENVIRONMENTAL MATTERS. Shall not cause or permit, and
         shall not allow any of its Subsidiaries to cause or permit, any of
         their respective properties to be in violation of, or do anything to
         permit anything to be done which will subject such property to any
         remedial obligations under any Environmental Laws, that could
         reasonably be expected to result in liability in excess of $250,000 or
         which could reasonably be expected to result in remedial obligations in
         excess of $250,000 assuming disclosure to the applicable Governmental
         Authority of all relevant facts, conditions and circumstances, if any,
         pertaining to the relevant property.

                  4.3.10 ERISA COMPLIANCE. Shall not permit any Plan maintained
         by it or any Subsidiary to:

                           (a) engage in any "prohibited transaction" as such
                  term is defined in Section 4975 of the Code:

                           (b) incur any "accumulated funding deficiency" as
                  such term is defined in Section 302 of ERISA; or

                           (c) terminate any such Plan in a manner which could
                  result in the imposition of a Lien on the property of the
                  Sellers or their Subsidiaries pursuant to Section 4068 of
                  ERISA.

                  4.3.11 SALE AND LEASEBACK. Shall not, and shall not permit any
         of its Subsidiaries to, enter into any arrangements with any lender or
         investor or to which such lender or investor is a party providing for
         the leasing by the Sellers or any Subsidiary of real or personal
         property which has been or is to be sold or transferred by the Sellers
         or any Subsidiary to such lender or investor or any Person to whom
         funds have been or are to be advanced by such lender or investor on the
         security of such property or rental obligations of the Sellers or any
         Subsidiary.

                  4.3.12 SALE OF STOCK AND DEBT OF SUBSIDIARIES. Shall not, and
         shall not permit any of its Subsidiaries to, sell or otherwise dispose
         of, or part with control of, any shares of stock or Indebtedness of any
         Subsidiary, except to the Company or another Subsidiary and except that
         all shares of stock and Indebtedness of any Subsidiary at the time
         owned by or owed to the Company and all Subsidiaries may be sold as an
         entirety for a cash consideration which represents the fair value (as
         determined in good faith by the Board of Directors of the Company) at
         the time of sale of the shares of stock and Indebtedness so sold;
         PROVIDED that such sale or disposition does not violate Section 4.3.4
         hereof; PROVIDED FURTHER that, at the time of such sale, such
         Subsidiary shall not own, directly or indirectly, any shares of stock
         or Indebtedness of any other Subsidiary (unless all of the shares of
         stock and Indebtedness of such other Subsidiary owned, directly or
         indirectly, by the Company, and all its Subsidiaries are simultaneously
         being sold as permitted by this Section 4.3.12).

                  4.3.13 CERTAIN CONTRACTS. Except as otherwise specifically
         permitted by any other provision of Section 4.3, shall not, and shall
         not permit any of its Subsidiaries to, enter into or be a party to (i)
         any contract to rent or lease (as lessee) any real or personal property
         if such contract (or any related document) provides an obligation to
         make payments under conditions not customarily found in commercial
         leases then in general use or requires that the lessee purchase or
         otherwise acquire securities or obligations of the lessor (unrelated to
         the lease in question), (ii) any contract for the sale or use of
         materials, supplies, or other property, or the rendering of services,
         if such contract (or any related document) provides that payment for
         such materials, supplies or other property, or the use thereof or
         payment for such services, shall be subordinated to any indebtedness
         (of the purchaser or user of such materials, supplies or other property
         or the Person entitled to the benefit of such services) owed or to be
         owed to any Person, or (iii) any other contract which is, or, in the
         economic effect, is substantially equivalent to, a guarantee, except,
         with respect to (iii) hereof, as permitted under Section 4.3.1 hereof.

                                    ARTICLE V

                                CONVERSION RIGHTS

         5.1 CONVERSION RIGHTS. The Note shall be convertible into Common Stock
as follows:

                  5.1.1 CONVERSION AT HOLDER'S OPTION. Subject to the provisions
         of Section 5.2 hereof, the holder of the Note shall have the right at
         such holder's option, at any time and from time to time after the date
         of issuance of the Note and without the payment of any additional
         consideration, to convert the Note, in whole or in part, into fully
         paid and nonassessable shares of Common Stock at the Conversion Price
         (as defined in Section 5.1.2 below) in effect on the Conversion Date
         (as defined in Section 5.1.3 below) upon the terms hereinafter set
         forth.

                  5.1.2 NUMBER OF SHARES. In the event of a conversion pursuant
         to Sections 5.1.1 and 5.2, the Note shall be converted into such number
         of shares of Common Stock as is determined by dividing (x) $1,000,000
         (plus accrued and unpaid interest on the portion of the Note so
         converted through the Conversion Date) by (y) the Conversion Price in
         effect on the Conversion Date. If less than the full principal amount
         of the Note is converted, the accrued and unpaid interest shall be
         calculated on a PRO RATA basis. The "CONVERSION PRICE" shall be the
         lesser of (i) $1.00 per share of Common Stock (the "INITIAL CONVERSION
         PRICE") and (ii) 85% of the Current Market Price, as defined in Section
         5.1.6 below, on the Conversion Date. Such Initial Conversion Price
         shall be subject to adjustment in order to adjust the number of shares
         of Common Stock into which the Note is convertible, as hereinafter
         provided.

                  5.1.3 MECHANICS OF CONVERSION. The holder of the Note may
         exercise the conversion right specified in Section 5.1.1 by
         surrendering to the Company or any transfer agent of the Company the
         Note to be converted. If the certificate representing shares of Common
         Stock issuable upon conversion of the Note is to be issued in a name
         other than the name on the face of the Note, such Note shall be
         accompanied by such evidence of the assignment and such evidence of the
         signatory's authority with respect thereto as deemed appropriate by the
         Company or its transfer agent. Conversion shall be deemed to have been
         effected with respect to conversions pursuant to Section 5.1.1, on the
         date when delivery of notice of an election to convert pursuant to
         Section 5.1.1 is made, and such applicable date is referred to herein
         as the "CONVERSION DATE." Subject to the provisions of Section
         5.1.5(f), as promptly as practicable after the Conversion Date (and
         after surrender of the Note to the Company), the Company shall issue
         and deliver to or upon the written order of such holder a certificate
         or certificates for the number of full shares of Common Stock to which
         such holder is entitled upon such conversion, and a check or cash with
         respect to any fractional interest in a share of Common Stock, as
         provided in Section 5.1.4. Subject to the provisions of Section
         5.1.5(f), the person in whose name the certificate or certificates for
         Common Stock are to be issued shall be deemed to have become a holder
         of record of such Common Stock on the applicable Conversion Date. Upon
         conversion of only a portion of the Note the Company shall issue and
         deliver to or upon the written order of the holder of the certificate
         so surrendered for conversion, at the expense of the Company, a new
         Note representing the remaining unconverted principal amount of the
         Note so surrendered.

                  5.1.4 FRACTIONAL SHARES. No fractional shares of Common Stock
         or scrip shall be issued upon conversion of the Note. The number of
         full shares of Common Stock issuable upon conversion thereof shall be
         computed on the basis of the aggregate principal amount of the Note to
         be converted. Instead of any fractional shares of Common Stock which
         would otherwise be issuable upon conversion of the Note, the Company
         shall pay a cash adjustment in respect of such fractional interest in
         an amount equal to that fractional interest of the then Current Market
         Price, as defined in Section 5.1.6 below.

                  5.1.5 CONVERSION PRICE AND NUMBER OF SHARES ADJUSTMENTS. The
         Initial Conversion Price shall be subject to adjustment from time to
         time as follows:

                           (a) COMMON STOCK ISSUED AT LESS THAN THE CONVERSION
                  PRICE. If the Company shall issue any Common Stock, other than
                  Excluded Stock, without consideration or for consideration per
                  share less than the lower of (1) the Initial Conversion Price
                  in effect immediately prior to such issuance and (2) the
                  Current Market Price, the Initial Conversion Price in effect
                  immediately prior to each such issuance shall immediately
                  (except as otherwise expressly provided below) be reduced to
                  the price that is equivalent to such consideration received by
                  the Company upon such issuance; PROVIDED that this Section
                  5.1.5(a) shall expire and be of no force and effect after
                  April 1, 1998.

                                    (i) ISSUANCE FOR CASH. In the case of the
                           issuance of Common Stock for cash, the amount of the
                           consideration received by the Company shall be deemed
                           to be the amount of the cash proceeds received by the
                           Company for such Common Stock before deducting
                           therefrom any discounts, commissions, taxes or other
                           expenses allowed, paid or incurred by the Company for
                           any underwriting or otherwise in connection with the
                           issuance and sale thereof.

                                    (ii) CONSIDERATION OTHER THAN CASH. In the
                           case of the issuance of Common Stock (otherwise than
                           upon the conversion of shares of capital stock or
                           other securities of the Company) for a consideration
                           in whole or in part other than cash, including
                           securities acquired in exchange therefor (other than
                           securities that by their terms are exchangeable for
                           such Common Stock), the consideration other than cash
                           shall be deemed to be the fair value thereof as
                           determined in good faith by the Board of Directors,
                           irrespective of any accounting treatment; PROVIDED
                           that such fair value as determined by the Board of
                           Directors shall not exceed the aggregate Current
                           Market Price of the shares of Common Stock being
                           issued as of the date the Board of Directors
                           authorizes the issuance of such shares.

                                    (iii) OPTIONS AND CONVERTIBLE SECURITIES. In
                           the case of the issuance of (x) options, warrants or
                           other rights to purchase or acquire Common Stock
                           (whether or not at the time exercisable), (y)
                           securities by their terms convertible into or
                           exchangeable for Common Stock (whether or not at the
                           time so convertible or exchangeable, or (z) options,
                           warrants or rights to purchase such convertible or
                           exchangeable securities (whether or not at the time
                           exercisable), other than in each case Excluded Stock
                           as defined in Section 5.1.5(b) below:

                                            (A) the aggregate maximum number of
                                    shares of Common Stock deliverable upon
                                    exercise of such options, warrants or other
                                    rights to purchase or acquire Common Stock
                                    shall be deemed to have been issued at the
                                    time such options, warrants or rights were
                                    issued and for a consideration equal to the
                                    consideration (determined in the manner
                                    provided in Sections 5.1.5(a)(i) and (ii)
                                    above), if any, received by the Company upon
                                    the issuance of such options, warrants or
                                    rights plus the minimum purchase price
                                    provided in such options, warrants or rights
                                    for the Common Stock covered thereby;

                                            (B) the aggregate maximum number of
                                    shares of Common Stock deliverable upon
                                    conversion of or in exchange for any such
                                    convertible or exchangeable securities, or
                                    upon the exercise of options, warrants or
                                    other rights to purchase or acquire such
                                    convertible or exchangeable securities and
                                    the subsequent conversion or exchange
                                    thereof, shall be deemed to have been issued
                                    at the time such securities were issued or
                                    such options, warrants or rights were issued
                                    and for a consideration equal to the
                                    consideration if any, received by the
                                    Company for any such securities and related
                                    options, warrants or rights (excluding any
                                    cash received on account of accrued interest
                                    or accrued dividends), plus the additional
                                    consideration (determined in the manner
                                    provided in Sections 5.1.5(a)(i) and (ii)
                                    above), if any, to be received by the
                                    Company upon the conversion or exchange of
                                    such securities, or upon the exercise of any
                                    related options, warrants or rights to
                                    purchase or acquire such convertible or
                                    exchangeable securities and the subsequent
                                    conversion or exchange thereof;

                                            (C) on any change in the number of
                                    shares of Common Stock deliverable upon
                                    exercise of any such options, warrants or
                                    rights or conversion or exchange of such
                                    convertible or exchangeable securities or
                                    any change in the consideration to be
                                    received by the Company upon such exercise,
                                    conversion or exchange, including, but not
                                    limited to, a change resulting from the
                                    anti-dilution provisions thereof, the
                                    Conversion Price as then in effect shall
                                    forthwith be readjusted to such Conversion
                                    Price as would have been obtained had an
                                    adjustment been made upon the issuance of
                                    such options, warrants or rights not
                                    exercised prior to such change, or of such
                                    convertible or exchangeable securities not
                                    converted or exchanged prior to such change,
                                    upon the basis of such change;

                                            (D) on the expiration or
                                    cancellation of any such options, warrants
                                    or rights, or the termination of the right
                                    to convert or exchange such convertible or
                                    exchangeable securities, if the Initial
                                    Conversion Price shall have been adjusted
                                    upon the issuance thereof, the Initial
                                    Conversion Price shall forthwith be
                                    readjusted to such Initial Conversion Price
                                    as would have been obtained had an
                                    adjustment been made upon the issuance of
                                    such options, warrants, rights or such
                                    convertible or exchangeable securities on
                                    the basis of the issuance of only the number
                                    of shares of Common Stock actually issued
                                    upon the exercise of such options, warrants
                                    or rights, or upon the conversion or
                                    exchange of such convertible or exchangeable
                                    securities; and

                                            (E) if the Initial Conversion Price
                                    shall have been adjusted upon the issuance
                                    of any such options, warrants, rights or
                                    convertible or exchangeable securities, no
                                    further adjustment of the Conversion Price
                                    shall be made for the actual issuance of
                                    Common Stock upon the exercise, conversion
                                    or exchange thereof.

                  In addition to the adjustments set forth above, the Initial
                  Conversion Price shall be immediately reduced on a PARI PASSU
                  basis with the conversion, exercise, or strike price of any
                  other derivative securities of the Company whether now
                  outstanding or hereafter issued.

                           (b) EXCLUDED STOCK. "Excluded Stock" shall mean (i)
                  shares of Common Stock issued or reserved for issuance by the
                  Company upon exercise of warrants outstanding on the date
                  hereof, other than warrants described in SCHEDULE 5.1.5
                  hereto, (ii) shares of Common Stock issued or reserved for
                  issuance by the Company as a stock dividend payable in shares
                  of Common Stock, or upon any subdivision or split-up of the
                  outstanding shares of Common Stock, each of which is subject
                  to the provisions of Section 5.1.5(c) below, (iii) shares of
                  Common Stock issued to Purchaser or any holder of the Note or
                  the Warrants, or (iv) grants of options and shares of Common
                  Stock issuable or issued thereunder pursuant to the Company's
                  stock option plans existing on the date hereof. All shares of
                  Excluded Stock which the Company has reserved for issuance
                  shall be deemed to be outstanding for all purposes of
                  computations under Section 5.1.5(a).

                           (c) STOCK DIVIDENDS, SUBDIVISIONS, RECLASSIFICATIONS
                  OR COMBINATIONS. If the Company shall (i) declare a dividend
                  or make a distribution on its Common Stock in shares of its
                  Common Stock, (ii) subdivide or reclassify the outstanding
                  shares of Common Stock into a greater number of shares, or
                  (iii) combine or reclassify the outstanding Common Stock into
                  a smaller number of shares, the Initial Conversion Price in
                  effect at the time of the record date for such dividend or
                  distribution or the effective date of such subdivision,
                  combination or reclassification shall be proportionately
                  adjusted so that the holder of the Note surrendered for
                  conversion after such date shall be entitled to receive the
                  number of shares of Common Stock which he would have owned or
                  been entitled to receive had the Note been converted
                  immediately prior to such date. Successive adjustments in the
                  Initial Conversion Price shall be made whenever any event
                  specified above shall occur.

                           (d) OTHER DISTRIBUTIONS. In case the Company shall
                  fix a record date for the making of a distribution to all
                  holders of shares of its Common Stock (i) of shares of any
                  class other than its Common Stock or (ii) of evidences of
                  Indebtedness of the Company or any Subsidiary or (iii) of
                  assets (excluding cash dividends or distributions, and
                  dividends or distributions referred to in 5.1.5(c) above), or
                  (iv) of rights or warrants (excluding those referred to in
                  Section 5.1.5(a) above), in each case the Initial Conversion
                  Price in effect immediately prior thereto shall be reduced
                  immediately thereafter to the price determined by dividing (A)
                  an amount equal to the difference resulting from (1) the
                  number of shares of Common Stock outstanding on such record
                  date multiplied by the Initial Conversion Price per share on
                  such record date, less (2) the fair market value (as
                  determined by the Board of Directors, whose determination
                  shall be conclusive) of said shares or evidences of
                  indebtedness or assets or rights or warrants to be so
                  distributed, by (B) the number of shares of Common Stock
                  outstanding on such record date. Such adjustment shall be made
                  successively whenever such a record date is fixed. In the
                  event that such distribution is not so made, the Initial
                  Conversion Price then in effect shall be readjusted, effective
                  as of the date when the Board of Directors determines not to
                  distribute such shares, evidences of indebtedness, assets,
                  rights or warrants, as the case may be, to the Initial
                  Conversion Price which would then be in effect if such record
                  date had not been fixed.

                           (e) ROUNDING OF CALCULATIONS; MINIMUM ADJUSTMENT. All
                  calculations under this Section 5.1.5 shall be made to the
                  nearest cent or to the nearest one thousandth (1/1000th) of a
                  share, as the case may be. Any provision of this Section 5.1.5
                  to the contrary notwithstanding, no adjustment in the Initial
                  Conversion Price shall be made if the amount of such
                  adjustment would be less than $0.05, but any such amount shall
                  be carried forward and an adjustment with respect thereto
                  shall be made at the time of and together with any subsequent
                  adjustment which, together with such amount and any other
                  amount or amounts so carried forward, shall aggregate $0.05 of
                  more; PROVIDED that if the events giving rise to such
                  adjustments occur within three months of each other, then such
                  adjustments shall be calculated as if the events giving rise
                  to them had occurred simultaneously on the date of the first
                  such event.

                           (f) TIMING OF ISSUANCE OF ADDITIONAL COMMON STOCK
                  UPON CERTAIN ADJUSTMENTS. In any case in which the provisions
                  of this Section 5.1.5 shall require that an adjustment shall
                  become effective immediately after a record date for an event,
                  the Company may defer until the occurrence of such event (i)
                  issuing to the holder of the Note converted after such record
                  date and before the occurrence of such event the additional
                  shares of Common Stock issuable upon such conversion by reason
                  of the adjustment required by such event over and above the
                  shares of Common Stock issuable upon such conversion before
                  giving effect to such adjustment and (ii) paying to such
                  holder any amount of cash in lieu of a fractional share of
                  Common Stock pursuant to Section 5.1.4; PROVIDED that the
                  Company upon request shall deliver to such holder a due bill
                  or other appropriate instrument evidencing such holder's right
                  to receive such additional shares, and such cash, upon the
                  occurrence of the event requiring such adjustment.

                  5.1.6 CURRENT MARKET PRICE. The Current Market Price at any
         date shall mean, in the event the Common Stock is publicly traded, the
         average of the daily closing prices per share of Common Stock for five
         consecutive trading days ending one trading day before such date (as
         adjusted for any stock dividend, split, combination or reclassification
         that took effect during such five trading day period). The closing
         price for each day shall be the last reported sale price regular way
         or, in case no such reported sale takes place on such day, the average
         of the last closing bid and asked prices regular way, in either case 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, the closing sale price for such
         day reported by The Nasdaq Stock Market, if the Common Stock is traded
         over-the-counter and quoted in the National Market System, or if the
         Common Stock is so traded, but not so quoted, the average of the
         closing reported bid and asked prices of the Common Stock as reported
         by The Nasdaq Stock Market or any comparable system, or, if the common
         stock is not listed on The Nasdaq Stock Market or any comparable
         system, the average of the closing bid and asked prices as furnished by
         two members of the National Association of Securities Dealers, Inc.
         selected from time to time by the Company for that purpose. If the
         Common Stock is not traded in such manner that the quotations referred
         to above are available for the period required hereunder, Current
         Market Price per share of Common Stock shall be deemed to be the fair
         value per share of Common Stock as determined in good faith by the
         Board of Directors, irrespective of any accounting treatment.

                  5.1.7 STATEMENT REGARDING ADJUSTMENTS. Whenever the Initial
         Conversion Price shall be adjusted as provided in Section 5.1.5, the
         Company shall forthwith file, at the office of any transfer agent for
         the Note and Common Stock and at the principal office of the Company, a
         statement showing in detail the facts requiring such adjustment and the
         Initial Conversion Price that shall be in effect after such adjustment,
         and the Company shall also cause a copy of such statement to be sent by
         mail, first class postage prepaid, to the holder the Note at its
         address appearing on the Company's records. Each such statement shall
         be signed by the Company's chief financial officer. Where appropriate,
         such copy may be given in advance and may be included as part of a
         notice required to be mailed under the provisions of Section 5.1.8.

                  5.1.8 NOTICE TO HOLDERS. In the event the Company shall
         propose to take any action of the type described in clause (i) (but
         only if the action of the type described in clause (i) would result in
         an adjustment in the Initial Conversion Price), (iii) or (iv) of
         Section 5.1.5, or described in Section 5.1.11, the Company shall give
         notice to each holder of the Notes, in the manner set forth in Section
         5.1.7, which notice shall specify the record date, if any, with respect
         to any such action and the approximate date on which such action is to
         take place. Such notice shall also set forth such facts with respect
         thereto as shall be reasonably necessary to indicate the effect on the
         Initial Conversion Price and the number, kind or class of shares or
         other securities or property which shall be deliverable upon conversion
         of the Note. In the case of any action which would require the fixing
         of a record date, such notice shall be given at least ten days prior to
         the date so fixed, and in case of all other action, such notice shall
         be given at least 15 days prior to the taking of such proposed action.
         Failure to give such notice, or any defect therein, shall not affect
         the legality or validity of any such action.

                  5.1.9 TREASURY STOCK. For the purposes of this Section 5.1,
         the sale or other disposition of any Common Stock theretofore held in
         the Company's treasury shall be deemed to be an issuance thereof.

                  5.1.10 COSTS. The Company shall pay all documentary, stamp,
         transfer or other transactional taxes attributable to the issuance or
         delivery of shares of Common Stock upon conversion of the Note;
         PROVIDED that the Company shall not be required to pay any federal or
         state income taxes or other taxes which may be payable in respect of
         any transfer involved in the issuance or delivery of any certificate
         for such shares in a name other than that of the holder of the Notes in
         respect of which such shares are being issued.

                  5.1.11 CONSOLIDATION, MERGER, SALE, LEASE OR CONVEYANCE. In
         case of any consolidation with or merger of the Company with or into
         another corporation or other entity, or in case of any sale, lease or
         conveyance to another corporation or other entity of the assets of the
         Company as an entirety or substantially as an entirety, the Note shall
         after the date of such consolidation, merger, sale, lease or conveyance
         be convertible into the number of shares of stock or other securities
         or property (including cash) to which the Common Stock issuable (at the
         time of such consolidation, merger, sale, lease or conveyance, as if
         the Note was then optionally convertible or mandatorily convertible, as
         the case may be) upon conversion of the Note would have been entitled
         upon such consolidation, merger, sale, lease or conveyance; and in any
         such case, if necessary, the provisions set forth herein with respect
         to the rights and interests thereafter of the holders of the Note
         (including without limitation the definition of Current Market Price)
         shall be appropriately adjusted so as to be applicable, as nearly as
         may reasonably be, to any shares of stock or other securities or
         property thereafter deliverable on the conversion of the Note.

         5.2 LIMITATION ON CONVERSION. So long as the Company satisfies the
continued listing requirements of the Nasdaq National Market, the conversion
rights set forth above in Section 5.1 and the right to exercise the Warrants as
set forth in the Warrant Agreement shall be limited so that, upon conversion of
the Note or exercise of the Warrants or both, the Purchaser's aggregate
ownership of the Company will be less than 20% of the shares of Common Stock
outstanding on the date of issuance of the Note and the Warrants; PROVIDED that
such limitation shall cease and this Section 5.2 shall become null and void upon
the approval of the issuance of the Note and the Warrants by the shareholders of
the Company or the National Association of Securities Dealers, Inc. or upon such
other event as shall allow the conversion or exercise or both, as appropriate,
without violating the applicable requirements of the Nasdaq National Market.


                                   ARTICLE VI

                                EVENTS OF DEFAULT

         6.1 EVENTS OF DEFAULT DEFINED; ACCELERATION OF MATURITY. If any one or
more of the following events (herein called "EVENTS OF DEFAULT") shall have
occurred:

                  (a) all or any part of the principal of the Note is not paid
         when and as the same shall become due and payable, whether at the
         maturity thereof, by acceleration, or otherwise;

                  (b) all or any part of the interest on the Note is not paid
         within three days of the date when the same shall become due and
         payable;

                  (c) all or any part of any other amount owing to Purchaser
         pursuant to the terms of this Agreement or the Note is not paid within
         three days of the date when such other amount is due and payable;

                  (d) default shall occur in the observance or performance of
         any covenant contained in Article IV of this Agreement;

                  (e) default shall occur in the observance or performance of
         any of the other covenants or agreements of the Sellers contained in
         this Agreement, any other Operative Document or any other agreement
         evidencing Indebtedness by the Sellers or any of their Subsidiaries,
         which is not remedied within ten days after notice thereof to the
         Company;

                  (f) a receiver, conservator, custodian, liquidator or trustee
         of any Seller or any of its Subsidiaries or of all or any of the assets
         of any of them, is appointed by court order and such order remains in
         effect for more than 30 days; or an order for relief is entered under
         the federal or any foreign bankruptcy laws with respect to any Seller
         or any of its Subsidiaries; or any of the material assets of any of
         them is sequestered by court order and such order remains in effect for
         more than 30 days; or a petition is filed against any Seller or any of
         its Subsidiaries under the bankruptcy, reorganization, moratorium,
         arrangement, insolvency, readjustment of debt, dissolution,
         liquidation, or other similar law of any applicable Governmental
         Authority, whether now or hereafter in effect, and is not dismissed
         within 60 days after such filing;

                  (g) any Seller or any of its Subsidiaries files a petition in
         voluntary bankruptcy or seeking relief under any provision of any
         bankruptcy, reorganization, moratorium, arrangement, insolvency,
         readjustment of debt, dissolution, liquidation, or other similar law of
         any applicable Governmental Authority, whether now or hereafter in
         effect, or consents to the filing of any petition against it under any
         such law;

                  (h) any Seller or any of its Subsidiaries makes a general
         assignment for the benefit of its creditors, or admits in writing its
         inability to pay its debts generally as they become due, or consents to
         the appointment of a receiver, conservator, custodian, liquidator or
         trustee of any Seller or any of its Subsidiaries, or of all or any part
         of the assets of any of them;

                  (i) final judgment for the payment of money in excess of
         $100,000 shall be rendered by a court of record against any Seller or
         any of its Subsidiaries or such Seller or such Subsidiary shall not (i)
         discharge the same or provide for its discharge in accordance with its
         terms or (ii) procure a stay of execution thereof within 15 days from
         the date of entry thereof and within said period of 15 days, or such
         longer period during which execution of such judgment shall have been
         stayed, appeal therefrom and cause the execution thereof to be stayed
         during such appeal including, without limitation, by providing adequate
         bond for such judgment;

                  (j) any representation, warranty, or certification made by any
         Seller or any of its Subsidiaries, or any of their officers in this
         Agreement or any other Operative Document or in any certificate,
         report, Financial Statement, or other instrument delivered under or
         pursuant to any provision hereof or thereof shall prove to have been
         false or incorrect in any material respect on the date or dates as of
         which they were made;

                  (k) if (i) any Plan shall fail to satisfy the minimum funding
         standards of ERISA or the Code for any Plan year or part thereof or a
         waiver of such standards or extension of any amortization period is
         sought or granted under Section 4.12 of the Code, (ii) a notice of
         intent to terminate any Plan shall have been or is reasonably expected
         to be filed with the PBGC or the PBGC shall have instituted proceedings
         under ERISA Section 4042 to terminate or appoint a trustee to
         administer any Plan or the PBGC shall have notified the Company or any
         ERISA Affiliate that a Plan may become a subject of any such
         proceedings, (iii) the aggregate "amount of unfunded benefit
         liabilities" (within the meaning of Section 4001(a)(18) of ERISA) under
         all Plans determined in accordance with Title IV of ERISA, shall exceed
         $500,000, (iv) the Company or any ERISA Affiliate shall have incurred
         or is reasonably expected to incur any liability to Title I or IV of
         ERISA or the penalty or excise tax provisions of the Code relating to
         employee benefit plans, (v) the Company or any ERISA Affiliate
         withdraws from any Multiemployer Plan, or (vi) the Company or any
         Subsidiary establishes or amends any employee welfare benefit plan that
         provides post-employment welfare benefits in a manner that would
         increase the liability of the Company or any subsidiary thereunder; and
         any such event or events described in clauses (i) through (vi) above
         either individually or in the aggregate, could reasonably be expected
         to have a Material Adverse Effect; or

                  (l) the occurrence of an "Event of Default" as defined in the
         Furst Agreement;

then, when any Event of Default described in clause (a), (b), (c), (d), (e),
(i), (j), (k), or (l) above has occurred and shall be continuing, the principal
of the Note and the interest accrued thereon and all other amounts due hereunder
(the "other payments") shall, upon written notice from Purchaser, forthwith
become and be due and payable, if not already due and payable, without
presentment, further demand or other notice of any kind. When any Event of
Default described in clause (f), (g) or (h) above has occurred, then the
principal of the Note, the interest accrued thereon, and the other payments
shall immediately become due and payable, upon the occurrence thereof, without
presentment, demand, or notice of any kind. If any principal, installment of
interest, or other payment is not paid in full on the due date thereof whether
by maturity, or acceleration or any Event of Default has occurred and is
continuing, then the outstanding principal balance of the Note, any overdue
installment of interest (to the extent permitted by applicable law), including
interest accruing after the commencement of any proceeding under any bankruptcy
or insolvency law, and all other payments will bear additional interest from the
due date of such payment, or from and after an Event of Default, at a rate equal
to the lesser of (i) the Highest Lawful Rate or (ii) an amount equal to the then
applicable interest rate on the Note plus 2% per annum (such applicable rate
being referred to as the "DEFAULT RATE"), compounded monthly, until the payment
is received or the Event of Default is cured, if permitted, or waived. If
payment of the Note is accelerated, then the outstanding principal balance
thereof shall bear interest at the Default Rate from and after the Event of
Default. The Sellers shall pay to the holder of the Note all reasonable
out-of-pocket costs and expenses, incurred by such holder in any effort to
collect the Note and other payments, including the reasonable attorneys fees and
expenses for services rendered in connection therewith, and pay interest on such
costs and expenses to the extent not paid when demanded at the Default Rate.

         6.2 SUITS FOR ENFORCEMENT. If any Event of Default specified in Section
6.1 above has occurred and is continuing, the holder of the Note may pursue any
available remedy to protect and enforce such holder's rights, including without
limitation, instituting a suit in equity or by action at law, or both, whether
for the specific performance of any covenant or agreement contained in this
Agreement or any other Operative Document, or in aid of the exercise of any
power granted in this Agreement or any other Operative Document, or to enforce
any other legal or equitable right or remedy of such holder.

         6.3 INDEMNIFICATION. The Sellers agree, jointly and severally, to
indemnify, defend, and hold Purchaser harmless from, against, and in respect of
any and all claims, demands, losses, costs, expenses, obligations, liabilities,
damages, recoveries, and deficiencies, including interest, penalties and
reasonable attorneys' fees (collectively, "CLAIMS"), that Purchaser shall incur
or suffer, which arise, result from, or relate to (a) any breach of, or failure
by any Seller or any of its Subsidiaries to perform, any of its representations,
warranties, covenants, or agreements in this Agreement or any other Operative
Document or in any schedule, certificate, exhibit, or other instrument furnished
or to be furnished by any Seller or any of its Subsidiaries hereunder or
thereunder, or in the Charter of any Seller or any of its Subsidiaries or (b)
any claims of any applicable Governmental Authority or other Person arising
under any Environmental Law.

         6.4 DELAYS OR OMISSIONS. No failure to exercise or delay in the
exercise of any right, power or remedy accruing to any holder of the Note upon
any breach or default of any Seller or any of its Subsidiaries under this
Agreement or any other Operative Document shall impair any such right, power, or
remedy of such holder nor shall it be construed to be a waiver of any such
breach or default, or an acquiescence therein, or of or in any similar breach or
default hereafter occurring; nor shall any waiver of any single breach or
default be deemed a waiver of any other breach or default theretofore or
thereafter occurring.

         6.5 REMEDIES CUMULATIVE. All remedies, under either this Agreement or
any other Operative Document, by law or otherwise afforded to any holder of the
Note, shall be cumulative and not alternative.

                                   ARTICLE VII

                              CONDITIONS PRECEDENT

         7.1 CONDITIONS TO CLOSING BY PURCHASER. The obligation of Purchaser to
purchase the Note and the Warrants, as the case may be, on the Closing Date is
subject to the fulfillment to its satisfaction at or prior to the Closing Date
of each of the following conditions:

                  7.1.1 REPRESENTATIONS AND WARRANTIES. The representations and
         warranties contained in Section 3.1 shall be true and correct when made
         and shall be true and correct as of the Closing Date as if made on the
         Closing Date.

                  7.1.2 PERFORMANCE; DEFAULTS. The Sellers shall have performed
         and complied with all agreements and conditions contained in this
         Agreement required to be performed or complied with by it prior to or
         on the Closing Date and, after giving effect to the issue and sale of
         the Note and the Warrants, no default or Event of Default shall have
         occurred and be continuing.

                  7.1.3 LEGAL INVESTMENT. As of the Closing Date, the purchase
         of the Note and the Warrants by Purchaser shall (a) be legally
         permitted by all laws and regulations to which regulations of each
         jurisdiction to which each Seller and Purchaser are subject, (b) not
         violate any applicable Governmental Requirement, and (c) not subject to
         any tax, penalty, or liability under or pursuant to any applicable
         Governmental Requirement.

                  7.1.4 PROCEEDINGS AND DOCUMENTS. As of the Closing Date, all
         corporate, if applicable, and other proceedings in connection with the
         transactions contemplated hereby shall be reasonably satisfactory in
         form and substance to Purchaser, and Purchaser shall have received on
         or prior to the Closing Date copies of all such legal documents or
         proceedings taken in connection with the consummation of the
         transactions as it shall have reasonably requested.

                  7.1.5 QUALIFICATIONS. As of the Closing Date, all
         authorizations, approvals, or permits of or filings with any
         Governmental Authority that are required by law in connection with the
         lawful issuance, sale, and delivery of the Note and the Warrants (as
         applicable) shall have been duly obtained by each Seller and shall be
         effective on and as of the Closing Date.

                  7.1.6 CONSENTS. On or prior to the Closing Date, each Seller
         shall have received in writing consents required of third parties for
         the consummation of the transactions contemplated hereby, pursuant to
         any law, contract, agreement, or instrument by which such Seller is
         bound or to which it is subject.

                  7.1.7    CERTIFICATES.

                  (a) Each Seller shall have delivered to Purchaser certificates
         executed by their respective Chief Executive Officer, dated as of the
         Closing Date, certifying that all representations and warranties of
         such Seller in this Agreement are true and correct, and such other
         matters as Purchaser shall have reasonably requested.

                  (b) Each Seller shall have delivered to Purchaser copies of
         each of the following, in each case certified to be in full force and
         effect on the Closing Date by the Secretary of such Seller:

                           (i) the certificate and articles of association of
                  such Seller (certified by the appropriate Governmental
                  Authority) and all amendments thereof, certified as true and
                  correct as of the Closing Date;

                           (ii) the by-laws of such Seller as of the Closing
                  Date; and

                           (iii) resolutions of the Board of Directors of such
                  Seller, the form and substance of which are satisfactory to
                  Purchaser, authorizing (A) the execution, delivery, and
                  performance of this Agreement and the other Operative
                  Documents and the transactions contemplated hereby and
                  thereby, (B) the execution, issuance, sale, delivery, and
                  performance of the Note, and (C) the reservation of the
                  Warrant Shares (as applicable).

                  7.1.8 GOOD STANDING CERTIFICATES. The Company shall have
         delivered a certificate of status relating to each Seller from the
         Secretary of State of the respective jurisdiction of incorporation
         dated not more than ten days prior to the Closing Date.

                  7.1.9 LEGAL OPINION. The Sellers shall have delivered to
         Purchaser the legal opinion of Fulbright & Jaworski L.L.P., counsel to
         the Sellers, dated as of the Closing Date and substantially in the form
         of Exhibit G attached hereto.

                  7.1.10 FEES AND EXPENSES. The Sellers shall have paid to
         Purchaser the fees, costs, and expenses that the Sellers are obligated
         to pay pursuant to Section 4.1.8 hereof.

                  7.1.11 OPERATIVE DOCUMENTS. Each Seller shall have executed
         and delivered to Purchaser each of the Operative Documents to which
         such Person is a party.

         7.2 CONDITIONS TO CLOSING BY THE COMPANY. The obligations of the
Sellers to sell the Note and the Warrants to Purchaser are subject to the
fulfillment to its satisfaction on or prior to the Closing Date of each of the
following conditions:

                  7.2.1 REPRESENTATIONS AND WARRANTIES. The representations and
         warranties of Purchaser contained in Section 3.2 shall be true and
         correct when made, and shall be true and correct as of the Closing Date
         as if made on the Closing Date.

                  7.2.2 PERFORMANCE; PAYMENT. All covenants, agreements, and
         conditions contained in this Agreement to be performed or complied with
         by Purchaser on or prior to the Closing Date, including the payment of
         the Purchase Price as consideration for the Note and Warrants shall
         have been performed or complied with.

                                  ARTICLE VIII

                                  MISCELLANEOUS

         8.1 CONSENT TO AMENDMENTS; WAIVERS. Except as otherwise expressly
provided herein, the provisions of this Agreement may be amended or waived only
by the written agreement of the Sellers and Purchaser. Any waiver, permit,
consent, or approval of any kind or character on the part of such holder of any
provisions or conditions of this Agreement must be made in writing and shall be
effective only to the extent specifically set forth in such writing.

         8.2 SURVIVAL OF TERMS; FAILURE TO CLOSE. All representations,
warranties, and covenants contained herein or made in writing by any party in
connection herewith will survive the execution and delivery of this Agreement
and any investigation made at any time by or on behalf of Purchaser.
Notwithstanding anything herein to the contrary, in the event the Closing Date
has not occurred on or before October 15, 1997 because one or more conditions
set forth in Article VII has not been satisfied, Purchaser may terminate its
obligations under this Agreement by written notice to the Sellers.

         8.3 SUCCESSORS AND ASSIGNS. Except as otherwise expressly provided
herein, all covenants and agreements contained in this Agreement by or on behalf
of any of the parties hereto will bind and inure to the benefit of the
respective successors of the parties hereto, whether so expressed or not and the
permitted assigns of the parties hereto including, without limitation and
without need of any express assignment. This Agreement and the rights and
obligations of the Sellers shall not be assigned without the prior written
consent of Purchaser.

         8.4 SEVERABILITY. Whenever possible, each provision of this Agreement
will be interpreted in such manner as to be effective and valid under applicable
law, but if any provision of this Agreement is held to be prohibited by or
invalid under applicable law, such provision will be ineffective only to the
extent of such prohibition or invalidity, without invalidating the remainder of
this Agreement unless the consummation of the transaction contemplated hereby is
materially and adversely affected thereby.

         8.5 DESCRIPTIVE HEADINGS. The descriptive headings of this Agreement
are inserted for convenience of reference only and do not constitute a part of
and shall not be utilized in interpreting this Agreement.

         8.6 GOVERNING LAW. Each Seller hereby consents and agrees that this
Agreement shall be deemed a contract and instrument made under the laws of the
State of New York and shall be construed and enforced in accordance with and
governed by the laws of the State of New York without regard to principles of
conflicts of law.

         8.7      DISPUTES; EXCLUSIVE METHOD; JURISDICTION.

         (A) ANY CONTROVERSY OR CLAIM BETWEEN OR AMONG THE PARTIES HERETO
INCLUDING BUT NOT LIMITED TO THOSE ARISING OUT OF OR RELATING TO THE NOTE OR THE
OTHER OPERATIVE DOCUMENTS, INCLUDING ANY CLAIM OR CONTROVERSY OF ANY KIND BASED
ON OR ARISING IN TORT, SHALL BE DETERMINED EXCLUSIVELY BY BINDING ARBITRATION IN
ACCORDANCE WITH THE U.S. FEDERAL ARBITRATION ACT (OR IF NOT APPLICABLE,
APPLICABLE STATE LAW), THE RULES OF PRACTICE AND PROCEDURE FOR THE ARBITRATION
OF COMMERCIAL DISPUTES AND THE RULES SET FORTH BELOW. IN THE EVENT OF ANY
INCONSISTENCY, THE RULES SET FORTH IN SECTION 8.7(B) BELOW SHALL CONTROL.
JUDGMENT UPON ANY ARBITRATION AWARD MAY BE ENTERED IN ANY COURT HAVING
JURISDICTION. ANY PARTY TO THE NOTE OR THE OTHER OPERATIVE DOCUMENTS MAY BRING
AN ACTION, INCLUDING A SUMMARY OR EXPEDITED PROCEEDING, TO COMPEL ARBITRATION OF
ANY CONTROVERSY OR CLAIM TO WHICH EITHER THE NOTE OR ANY OPERATIVE DOCUMENT
APPLIES IN ANY COURT HAVING JURISDICTION OVER SUCH ACTION.

         (B) THE ARBITRATION SHALL BE CONDUCTED IN HOUSTON, TEXAS AND
ADMINISTERED BY THE AMERICAN ARBITRATION ASSOCIATION. ALL ARBITRATION HEARINGS
WILL BE COMMENCE WITHIN 90 DAYS OF THE DEMAND FOR ARBITRATION. THE ARBITRATOR
SHALL, ONLY UPON A SHOWING OF CAUSE, BE PERMITTED TO EXTEND THE COMMENCEMENT OF
SUCH HEARING FOR AN ADDITIONAL 60 DAYS. THE ARBITRATOR SHALL NOT HAVE AUTHORITY
TO AWARD PUNITIVE, CONSEQUENTIAL, OR INCIDENTAL DAMAGES.

         (C) THE PROVISIONS OF THIS SECTION 8.7 SHALL SURVIVE ANY TERMINATION,
AMENDMENT, OR EXPIRATION OF THE DOCUMENTS EVIDENCING THE TRANSACTIONS. EACH
PARTY AGREES TO KEEP ALL DISPUTES AND ARBITRATION PROCEEDINGS STRICTLY
CONFIDENTIAL, EXCEPT FOR DISCLOSURES OF INFORMATION REQUIRED IN THE ORDINARY
COURSE OF BUSINESS OF THE PARTIES OR BY APPLICABLE LAW OR REGULATION.

         (d) Each of the parties hereto submits itself and its property to the
personal jurisdiction of the United States District Court for the Southern
District of Texas and the courts of the State of Texas sitting in and for Harris
County in any such action or proceeding.

         8.8 FINAL AGREEMENT. THIS AGREEMENT, THE NOTE, AND THE OTHER OPERATIVE
DOCUMENTS CONSTITUTE THE ENTIRE AGREEMENT BETWEEN THE SELLERS AND PURCHASER
CONCERNING THE MATTERS REFERRED TO HEREIN AND THEREIN, AND SUPERSEDE ALL PRIOR
AGREEMENTS AND UNDERSTANDINGS AMONG THE SELLERS AND PURCHASER RELATING TO THE
SUBJECT MATTER HEREOF AND THEREOF. THERE ARE NO UNWRITTEN ORAL AGREEMENTS
BETWEEN OR AMONG THE PARTIES. Any conflict or ambiguity between the terms and
provisions of this Agreement and the terms and provisions of any other Operative
Document shall be controlled by the terms and provisions hereof.

         8.9 EXECUTION IN COUNTERPARTS. This Agreement may be executed in any
number of counterparts, each of which when so executed and delivered shall be
deemed an original, and such counterparts together shall constitute one
instrument.

         8.10 FURTHER COOPERATION. At any time and from time to time, and at its
own expense, the Sellers shall promptly execute and deliver all such documents
and instruments, and do all such acts and things, as Purchaser may reasonably
request in order to further effect the purposes of this Agreement and the other
Operative Documents.

         8.11 NOTICES. All notices, requests, and other communications to any
party hereunder shall be in writing (including bank wire, telecopy, or similar
teletransmission or writing) and shall be given to such party at its address or
telecopy number set forth on the signature pages hereof or such other address or
telecopy number as such party may hereafter specify by notice to the other
parties.

         8.12 NO WAIVER; REMEDIES CUMULATIVE. No failure or delay on the part of
Purchaser in exercising any right or remedy under this Agreement, the Note, or
any other Operative Document and no course of dealing between the Sellers and
Purchaser shall operate as a waiver thereof, nor shall any single or partial
exercise of any right or remedy under this Agreement, the Note, or any other
Operative Document preclude any other or further exercise thereof or the
exercise of any other right or remedy under this Agreement, the Note, or any
other Operative Document. The rights and remedies expressly provided are
cumulative and not exclusive and any rights or remedies that Purchaser would
otherwise have. No notice to or demand on the Sellers not otherwise required by
this Agreement, the Note, or any other Operative Document in any case shall
entitle the Sellers to any other or further notice or demand in similar or other
circumstances or constitute a waiver of the rights of Purchaser to any other or
further action in any circumstances without notice or demand.

         8.13 EXHIBITS; SCHEDULES. The exhibits and schedules attached to this
Agreement are incorporated herein and shall be considered to be a part of this
Agreement for the purposes stated herein, except that in the event of any
conflict between any of the provisions of such exhibits or schedules and the
provisions of this Agreement, the provisions of this Agreement shall prevail.

         8.14 MAXIMUM INTEREST. It is the intention of the parties hereto to
conform strictly to applicable usury laws and, anything herein to the contrary
notwithstanding, the obligations of the Sellers to Purchaser under this
Agreement and the other Operative Documents shall be subject to the limitation
that payments of interest shall not be required to the extent that receipt
thereof would be contrary to provisions of law applicable to Purchaser limiting
rates of interest which may be contracted for, charged, reserved, received, or
taken by Purchaser. Accordingly, if the transactions contemplated hereby would
be usurious under applicable law (including the Federal and state Laws of the
United States of America, or of any other jurisdiction whose laws may be
mandatorily applicable) with respect to Purchaser then, in that event,
notwithstanding anything to the contrary in this Agreement or any other
Operative Document, it is agreed as follows: (a) the provisions of this Section
8.14 shall govern and control; (b) the aggregate of all consideration which
constitutes interest under applicable law that is contracted for, charged,
received, reserved, or taken under this Agreement or any other Operative
Document, or otherwise in connection with this Agreement or the transactions
contemplated by the Operative Documents by Purchaser shall under no
circumstances exceed the maximum amount of interest allowed by applicable law
(such maximum lawful interest rate, if any, with respect to Purchaser herein
called the "HIGHEST LAWFUL RATE"), and any excess shall be credited to the
Sellers by Purchaser (or, if such consideration shall have been paid in full,
such excess refunded to the Sellers); (c) all sums paid, or agreed to be paid,
to Purchaser for the use, forbearance, and detention of any indebtedness of the
Sellers to Purchaser hereunder or under any other Operative Document shall, to
the extent permitted by applicable law, be amortized, prorated, allocated, and
spread throughout the full term of any such indebtedness until payment in full
so that the actual rate of interest does not exceed the Highest Lawful Rate; and
(d) if at any time the sum of the interest and all other amounts payable
pursuant to this Agreement and the other Operative Documents that are deemed to
be interest under applicable law exceeds that amount which would have accrued at
the Highest Lawful Rate, the interest and other amounts to accrue to Purchaser
pursuant to this Agreement and the other Operative Documents shall be limited,
notwithstanding anything to the contrary in this Agreement or any other
Operative Document, to that amount which would have accrued at the Highest
Lawful Rate, but any subsequent reductions, as applicable, shall not reduce the
interest or other amounts payable to Purchaser pursuant to this Agreement and
the other Operative Documents below the Highest Lawful Rate until the total
amount of interest accrued pursuant to this Agreement and the other Operative
Documents and such other amounts deemed to be interest equals the amount that
would have accrued to Purchaser if the rate per annum set forth in the Note had
at all times been in effect, PLUS all other amounts that which would have been
received but for the effect of this Section 8.14. For purposes of Article
5069-1.04, Vernon's Texas Civil Statutes, as amended, to the extent, if any,
applicable to Purchaser, the Sellers agree that the Highest Lawful Rate shall be
the "indicated (weekly) rate ceiling" as defined in said Article; PROVIDED that
Purchaser may also rely, to the extent permitted by applicable laws, on
alternative maximum rates of interest under other laws applicable to Purchaser
if greater. Tex. Rev. Civ. Stat. Ann. Art. 5069, Ch. 15 (which regulates certain
revolving credit loan accounts and revolving tri-party accounts) shall not apply
to this Agreement or any other Operative Document.
<PAGE>
         IN WITNESS WHEREOF, the parties hereto have executed this Agreement on
the date first set forth above.

                                        THE WILLIS GROUP LLC

                                        By:
                                        Name:
                                        Title:

                                        Address for Notice:

                                        10235 W. Little York
                                        Suite 417
                                        Houston, Texas 77040
                                        Attention:
                                        Telecopy:


                                        EQUALNET HOLDING CORP.

                                        By:
                                        Name:
                                        Title:

                                        Address for Notice:

                                        EqualNet Holding Corp.
                                        1250 Wood Branch Park Drive
                                        Houston, Texas 77079-1212
                                        Attention:  General Counsel
                                        Telecopy:  (281)529-4686

                                        with a copy to:

                                        Fulbright & Jaworski L.L.P.
                                        1301 McKinney
                                        Suite 5100
                                        Houston, Texas 77010
                                        Attention:  Robert F. Gray, Jr.
                                        Telecopy:  (713)651-5246


                                        EQUALNET CORPORATION

                                        By:
                                        Name:
                                        Title:

                                        Address for Notice:

                                        EqualNet Holding Corp.
                                        1250 Wood Branch Park Drive
                                        Houston, Texas 77079-1212
                                        Attention:  General Counsel
                                        Telecopy:  (281)529-4686

                                        with a copy to:

                                        Fulbright & Jaworski L.L.P.
                                        1301 McKinney
                                        Suite 5100
                                        Houston, Texas 77010
                                        Attention:  Robert F. Gray, Jr.
                                        Telecopy:  (713)651-5246


                                        TELESOURCE, INC.

                                        By:
                                        Name:
                                        Title:

                                        Address for Notice:

                                        EqualNet Holding Corp.
                                        1250 Wood Branch Park Drive
                                        Houston, Texas 77079-1212
                                        Attention:  General Counsel
                                        Telecopy:  (281)529-4686

                                        with a copy to:

                                        Fulbright & Jaworski L.L.P.
                                        1301 McKinney
                                        Suite 5100
                                        Houston, Texas 77010
                                        Attention:  Robert F. Gray, Jr.
                                        Telecopy:  (713)651-5246


                                        EQUALNET WHOLESALE SERVICES, INC.

                                        By:
                                        Name:
                                        Title:

                                        Address for Notice:

                                        EqualNet Holding Corp.
                                        1250 Wood Branch Park Drive
                                        Houston, Texas 77079-1212
                                        Attention:  General Counsel
                                        Telecopy:  (281)529-4686

                                        with a copy to:

                                        Fulbright & Jaworski L.L.P.
                                        1301 McKinney
                                        Suite 5100
                                        Houston, Texas 77010
                                        Attention:  Robert F. Gray, Jr.
                                        Telecopy:  (713)651-5246
<PAGE>
                                 SCHEDULE 3.1.8
                                       TO
                       NOTE AND WARRANT PURCHASE AGREEMENT

                                   LIABILITIES

Assessed Federal Excise Tax Penalties for 1997                 $21,406.14*

*All other assessments due the Internal Revenue Service are referred to in the
financial statement.
<PAGE>
                                 SCHEDULE 3.1.9
                                       TO
                       NOTE AND WARRANT PURCHASE AGREEMENT

                               PENDING LITIGATION
                      AND MATTERS FOR WHICH FORMAL WRITTEN
                             DEMANDS HAVE BEEN MADE

1.Civil Action No. 95-CH-0142 filed int he Circuit Court of the Seventh Judicial
Circuit of Sangamon County, Illinois filed against EqualNet Corporation and
EqualNet Holding Corp., filed by the office of the Illinois Attorney General and
based upon an allegedly excessive number of customer complaints that long
distance service was switched to EqualNet without the customer's knowledge or
informed consent, with remedies sought under the deceptive trade
practices-consumer protection statutes of that state. EqualNet has filed an
answer denying each of the material allegations of this complaint.

2.Case Number IJ96-1153 filed in the Chancery Court of Pulansky County,
Arkansas, 1st Division, by the office of the Arkansas Attorney General and based
upon an allegedly excessive number of customer complaints that long distance
service was switched to EqualNet without the customer's knowledge or informed
consent, with remedies sought under the Arkansas Deceptive Trade Practices Act.
EqualNet has filed an answer denying each of the material allegations of this
complaint.

3.The assistant attorneys general for each of the foregoing matters have
indicated that any settlement of their cases must be done jointly, and that
other states (Arizona, Idaho, Wisconsin, Texas, Michigan, Tennessee, Kansas,
Nevada and New Jersey) have indicated that they intend to be included in any
such settlement. Fines, penalties, costs of investigations, restitution of all
or portions of customer charges, or some combination of the foregoing or other
assessments may be required of EqualNet to resolve each of the matters described
n paragraph 1 through 3, or that EqualNet will choose to enter into consent
decrees or orders without any admission of fault, as a means to resolve these
matters, rather than pursue a judicial determination as to the truth or falsity
of the allegations made against the Company. It is impossible to forecast with
any accuracy the potential exposure in these matters, but such exposure could be
a material amount. Subject to approval of its board of directors, EqualNet has
offered to resolve these matters cumulatively for the amount of $500,000 plus
certain refunds in an amount to e determined, provided such amounts could be
paid over time. The refunds are not anticipated to be a significant monetary
sanction. The potential cost of protracted litigation simultaneously in several
states was a significant factor in the Company's decision to respond with this
settlement offer. Such offer is not an admission of wrongdoing by the Company in
any manner.

4.Civil Action No. 97-C-2842 filed in the federal District Court for the
Northern District of Illinois, with process served on July 21, 1997 on EqualNet
Corporation and EqualNet Wholesale Services, Inc. (its wholly-owned subsidiary).
This action was filed by American Teletronics Long Distance, Inc. ("ATLD) and
MetroLink Communications, Inc. ("MetroLink") alleging breach of contract, fraud
and negligent misrepresentation arising out of a letter of intent EqualNet
Corporation signed with MetroLink in November, 1995 to create a joint venture
eventually known as Unified Network Services LLC, a Delaware limited liability
company ("UNS") with EqualNet Corporation, MetroLink, MediaNet, Inc. (a
MetroLink affiliate) and EqualNet Wholesale Services, Inc., as
shareholder/members. EqualNet Wholesale Services has not conducted any business
other than the purchase of a 49% ownership interest in UNS. EqualNet Corporation
owns a 1% interest in the limited liability company. MetroLink and MediaNet each
own 25% ownership interests in UNS. The suit alleges that EqualNet did not
provide "back office" support for UNS, and failed to complete the purchase of
ATLD's customer base. EqualNet has filed an answer denying the allegations made
against it, has filed a motion seeking to have EqualNet Wholesale Services, Inc.
dismissed as a defendant, and has filed a counterclaim for damages, based upon
MetroLink's failure or refusal to provide a fully functional, industry standard
network for wholesale by UNS. EqualNet further denies that any contractual
obligation ever existed for EqualNet to acquire ATLD's customer base. EqualNet
conducted its due diligence, and decided upon the conclusion of such due
diligence, that it did not want to acquire the ATLD customer base.
<PAGE>
                                 SCHEDULE 3.1.10

                           EMPLOYEE RETIREMENT INCOME
                              SECURITY ACT OF 1974
                                     (ERISA)

                                      None

<PAGE>

                                 SCHEDULE 3.1.12

                                    DEFAULTS

1.       EqualNet has defaulted in the timely payments of obligations under its
         promissory notes payable to Sprint Communications LP dated November 18,
         1996 and March 11, 1997.

2.       EqualNet has defaulted in the timely payments of obligations to AT&T
         Corp. under both its Carrier Agreement and agreement for payment of
         obligations incurred prior to the effective date of the current Carrier
         Agreement.

3.       EqualNet has defaulted under certain provisions of its agreements with 
         The Furst Group, Inc.
<PAGE>
                                 SCHEDULE 3.1.18

                      UNITED STATES SECURITIES AND EXCHANGE
                               COMMISSION FILINGS

         1.       Prospectus March 9, 1995

         2.       Form 10-K Report Fiscal Year Ended June 30, 1995

         3.       Form 10-Q Quarterly Report Period Ended March 31, 1995

         4.       Form 10-Q Quarterly Report Period Ended September 30, 1995

         5.       Form 8-K Report, June 6, 1995

         6.       Form 10-Q Quarterly Report Period Ended December 31, 1995

         7.       Form 10-Q Quarterly Report Period Ended March 31, 1996

         8.       Amendment No. 1 To Form 8-K, May 10, 1996

         9.       Form 10-K Report Fiscal Year Ended June 30, 1996

         10.      Form 10-Q Quarterly Report Period Ended September 30, 1996

         11.      Form 8-K Report, September 30, 1996

         12.      Form 10-Q Quarterly Report Period Ended December 31, 1996

         13.      Form 10-Q Quarterly Report Period Ended March 31, 1997

         14.      Form 8-K Report, July 1, 1997

         15.      Form 8-K Report, July 7, 1997

<PAGE>
                                 SCHEDULE 3.1.19
                                       TO
                        OUTSTANDING WARRANTS AND OPTIONS


  1.       Key Employee Stock Grants                                    36,435 
                                                                 
  2.       Director Options                                             13,000
                                                                 
  3.       Employee Options Grant 1 (vesting July 11, 1997)            230,000
                                                                 
  4.       "Creative Employee Options                                   40,000*
                                                                 
  5.       Creative Communications, International Warrants             100,000
                                                                 
  6.       Furst Group Warrants                                      1,500,000
                                                                 
  7.       Employee Options Grant 2 (vesting July 11, 1998)            231,000
                                                                 
  8.       Lexus                                                       167,465
<PAGE>
                                 SCHEDULE 3.1.21

                              INTELLECTUAL PROPERTY


                                      None

<PAGE>
                                 SCHEDULE 4.3.1

                            SCHEDULE OF INDEBTEDNESS


         1.       Sprint Note dated November 18, 1996

         2.       Sprint Note dated March 11, 1997

         3.       Capital Lease (Global Services) from 1995 for equipment and
                  furniture

         4.       Miscellaneous leases (Comerica, Global Services) secured with
                  UCC filings

         5.       Letter of Credit (Comerica Bank) in lieu of premises lease
                  deposit

         6.       Obligations arising under the RFC Agreement if and to the
                  extent such agreement were to be construed as a secured loan
                  transaction rather than a factoring agreement

         7.       Obligations to repurchase from The Furst Group certain Common
                  Stock or other equity instruments of the Company in accordance
                  with the Letter Agreement dated October 1, 1997, between The
                  Furst Group and the Company.


<PAGE>
                                 SCHEDULE 4.3.2

                                      LIENS


         1.       Those liens created in the documents of Receivables Funding
                  Corporation signed on or about June 18, 1997.

         2.       Those liens created in the document of The Furst Group, Inc.
                  signed on or about February 3, 1997.

         3.       Those liens securing the obligations under the Comerica LOC.


<PAGE>
                                 SCHEDULE 5.1.5
                                       TO
                       NOTE AND WARRANT PURCHASE AGREEMENT

                                 EXCLUSIONS FROM
                            DEFINITION EXCLUDED STOCK

         1.       Subscription for 167,465 shares of Common Stock by Lexus
                  Commercial Enterprises, Ltd.

         2.       Warrant for 100,000 shares of Common Stock to be issued to
                  Receivables Funding Corporation.

<PAGE>
               AMENDMENT TO NOTE AND WARRANT PURCHASE AGREEMENT
                              AND WARRANT AGREEMENT


        This Amendment to Note and Warrant Purchase Agreement and Warrant
Agreement ("Amendment") is entered into between EqualNet Holding Corp.
("EqualNet"), EqualNet Corporation, Telesource, Inc., EqualNet Wholesale
Services, Inc. and Willis Group, LLC ("TWG") effective as of February 12, 1998.

                                   RECITALS

      Each of the entities listed in the preamble is a party to a Note and
Warrant Purchase Agreement ("Note Agreement") dated October 1, 1997. In
addition, EqualNet and TWG are parties to a Warrant Agreement dated October 1,
1997, pursuant to which EqualNet issued to TWG a warrant for 200,000 shares of
EqualNet's Common Stock (the "Warrant Agreement"). Any capitalized term used but
not defined herein shall have the meaning ascribed to such term in the Note
Agreement or Warrant Agreement, as applicable.

      The parties desire to amend the Warrant Agreement and Warrant issued
pursuant thereto, and the Note Agreement, in accordance with the terms of this
Amendment.

      NOW, THEREFORE, in and for the mutual covenants and promises set forth
herein, EqualNet and TWG agree as follows:

      1. Each of the Warrant Agreement and Warrant is generally amended to
include a covenant on the part of EqualNet that it will use its best efforts to
cause the number of shares of EqualNet Common Stock authorized under EqualNet's
Articles of Incorporation to be increased to permit the full exercise of the
Warrant and a limitation on the holder of the Warrant to the effect that the
obligation of EqualNet to issue shares upon the exercise of the Warrant in whole
or in part shall be conditioned upon EqualNet having a number of UNRESERVED
authorized shares of EqualNet Common Stock at such time sufficient to cover the
number of shares relating to the exercise.

      2. The Note Agreement is generally amended to include a covenant on the
part of EqualNet that it will use its best efforts to cause the number of shares
of EqualNet Common Stock authorized under EqualNet's Articles of Incorporation
to be increased to permit the full conversion of the Note and a limitation on
the holder of the Note to the effect that the obligation of EqualNet to issue
shares upon the conversion of the Note in whole or in part shall be conditioned
upon EqualNet having a number of unreserved authorized shares of EqualNet Common
Stock at such time sufficient to cover the number of shares relating to the
conversion.
<PAGE>
      By entering into this Amendment, TWG does not waive by implication or
otherwise any of the conditions to the consummation of any transaction between
EqualNet and any of its affiliates and TWG pursuant to any separate agreement
between such parties. This Amendment contains the entire understanding and
agreement between the parties with respect to the subject matter of this
Amendment and supersedes any prior or contemporaneous statements, understandings
or agreements with respect to such subject matter.

                                    EQUALNET HOLDING CORP.

                                    By:
                                    Name: Michael L. Hlinak
                                    Title:      Senior Vice President

                                    EQUALNET CORPORATION

                                    By:
                                    Name: Michael L. Hlinak
                                    Title:      Chief Operating Officer

                                    TELESOURCE, INC.

                                    By:
                                    Name: Tom Humble
                                    Title:      Secretary and Authorized Agent

                                    EQUALNET WHOLESALE SERVICES, INC.

                                    By:
                                    Name: Dean H. Fisher
                                    Title:      Secretary and Authorized Agent

                                    WILLIS GROUP, LLC

                                    By:
                                    Name: Mark A. Willis
                                    Title:      President

                                       -2-

                                                  EXHIBIT 10.2--SWITCH AGREEMENT

                               SWITCH AGREEMENT

                                    BETWEEN

                            EQUALNET HOLDING CORP.,

                           EQ ACQUISITION SUB, INC.

                                      AND

                               WILLIS GROUP, LLC


                               December 2, 1997

                                     1
<PAGE>
                               TABLE OF CONTENTS


1.    Definitions............................................................1

2.    The Acquisition........................................................5
      (a)   Basic Transaction................................................5
      (b)   Acquisition Consideration........................................6
      (c)   The Closing......................................................6
      (d)   Deliveries at the Closing........................................6

3.    Representations and Warranties of EqualNet and Sub.....................6
      (a)   Organization, Qualification, and Corporate Power.................6
      (b)   Authorization of Transaction.....................................7
      (c)   Brokers' Fees....................................................7
      (d)   No Violation.....................................................7
      (e)   Consents.........................................................7
      (f)   Financial Information............................................7
      (g)   Liabilities......................................................8
      (h)   Litigation.......................................................8
      (i)   Compliance with ERISA............................................8
      (j)   Taxes; Governmental Charges......................................8
      (k)   Defaults.........................................................9
      (l)   Compliance with the Law..........................................9
      (m)   Investment Company Act...........................................9
      (n)   Public Utility Holding Company Act...............................9
      (o)   Disclosure.......................................................9
      (p)   Structure; Capitalization........................................9
      (q)   Environmental Matters...........................................10
      (r)   Intellectual Property and Other Intangible Assets...............11
      (s)   Insurance Coverage..............................................12

4.    Representations and Warranties of TWG.................................12
      (a)   Company Existence...............................................12
      (b)   Corporate Power and Authorization...............................12
      (c)   Binding Obligations.............................................12
      (d)   Brokers' Fees...................................................13
      (e)   Investment......................................................13
      (f)   Title...........................................................13

5.    Pre-Closing Covenants.................................................13
      (a)   General.........................................................13
      (b)   Inspection......................................................13
      (c)   Notices and Consents............................................13
      (d)   Notice of Developments..........................................14
      (e)   Ordinary Course.................................................14

                                     i
<PAGE>
      (f)   Changes in Employment Arrangements..............................16
      (g)   Severance.......................................................16
      (h)   Other Actions...................................................16
      (i)   Valid Issuance..................................................16
      (j)   Government Regulations..........................................16
      (k)   ERISA...........................................................17
      (l)   Corporate Existence; Maintenance of Properties..................17
      (m)   Insurance.......................................................17
      (n)   Further Assurances..............................................17
      (o)   Notices of Certain Events.......................................17
      (p)   Environmental Laws..............................................18
      (q)   Registration Rights.............................................18
      (r)   Shareholder Approval; Preparation of Proxy Statements...........18
      (s)   No Solicitation.................................................19
      (t)   Listing of Common Stock.........................................20
      (u)   Acquisition Loan................................................21

6.    Conditions to Obligation to Close.....................................21
      (a)   Conditions to Obligation of TWG.................................21
      (b)   Conditions to Obligation of EqualNet and Sub....................22

7.    Termination...........................................................23
      (a)   Termination of Agreement........................................23
      (b)   Effect of Termination...........................................24

8.    Remedies for Breaches of This Agreement...............................24
      (a)   Survival of Representations and Warranties......................24
      (b)   Indemnification Provisions for Benefit of TWG...................24
      (c)   Indemnification Provisions for Benefit of EqualNet..............24
      (d)   Matters Involving Third Parties.................................24
      (e)   Claims for Indemnification......................................25
      (f)   Determination of Adverse Consequences...........................26
      (g)   Other Indemnification Provisions................................26

9.    Miscellaneous.........................................................26
      (a)   Press Releases and Public Announcements.........................26
      (b)   No Third-Party Beneficiaries....................................26
      (c)   Succession and Assignment.......................................26
      (d)   Counterparts....................................................26
      (e)   Notices.........................................................27
      (f)   Governing Law...................................................27
      (g)   Amendments and Waivers..........................................27
      (h)   Severability....................................................28
      (i)   Expenses........................................................28
      (j)   Construction....................................................28
      (k)   Incorporation of Exhibits, Annexes, and Schedules...............28

                                     ii
<PAGE>
                               SWITCH AGREEMENT


      This Switch Agreement is entered into as of December 2, 1997, by and
between EqualNet Holding Corp., a Texas corporation ("EqualNet"), EQ Acquisition
Sub, Inc., a Delaware corporation and a wholly owned subsidiary of EqualNet
("Sub"), and Willis Group, LLC, a Texas limited liability company ("TWG").
EqualNet, Sub and TWG are referred to collectively herein as the "PARTIES."

                                   RECITALS

      This Agreement contemplates a transaction in which the Sub will purchase
the Switches (the "Acquisition").

      Now, therefore, in consideration of the premises and the mutual promises
herein made, and in consideration of the representations, warranties, and
covenants herein contained, the Parties agree as follows:

1.    DEFINITIONS.

            "ACCREDITED INVESTOR" has the meaning set forth in Regulation D
      promulgated under the Securities Act.

            "ACQUISITION LOAN" has the meaning set forth in Section 5(v).

            "ADVERSE CONSEQUENCES" means all actions, suits, proceedings,
      hearings, investigations, charges, complaints, claims, demands,
      injunctions, judgments, orders, decrees, rulings, damages, dues,
      penalties, fines, costs, amounts paid in settlement, Liabilities,
      obligations, Taxes, liens, losses, expenses and fees, including court
      costs and reasonable attorneys' fees and expenses.

            "APPLICABLE RATE" means the corporate base rate or prime rate of
      interest publicly announced from time to time by Texas Commerce Bank,
      National Association, Houston, Texas plus 5.0% per annum.

            "BASIS" means any past or present fact, situation, circumstance,
      status, condition, activity, practice, plan, occurrence, event, incident,
      action, failure to act, or transaction that forms or could form the basis
      for any specified consequences.

            "BUSINESS DAY" means any day that is not a Saturday, a Sunday, or a
      day that is a banking holiday under United States or Texas Law.

            "CAPITALIZED LEASE OBLIGATIONS" shall mean all rental obligations
      which, under GAAP in effect on the day such obligation is incurred, are
      required to be capitalized on the books of EqualNet or any Subsidiary, in
      each case taken at the amount thereof accounted for as indebtedness (net
      of interest expense) in accordance with such principles.

                                     1
<PAGE>
            "CLOSING" has the meaning set forth in Section 2(c).

            "CLOSING DATE" has the meaning set forth in Section 2(c).

            "COMMISSION" shall mean the United States Securities and Exchange
      Commission.

            "CURRENT INDEBTEDNESS" shall mean any obligation for borrowed money
      (including notes payable and drafts accepted representing extensions of
      credit whether or not representing obligations for borrowed money) payable
      on demand or within a period of one year from the date of creation
      thereof; provided, any obligation shall be treated as Funded Indebtedness,
      regardless of its term, if such obligation is renewable pursuant to the
      terms thereof or of a revolving credit or similar agreement effective for
      more than one year after the date of the creation of such obligation, or
      may be payable out of the proceeds of a similar obligation pursuant to the
      terms of such obligation or of any such agreement. Any obligation secured
      by a Lien on, or payable out of the proceeds of production from, property
      of EqualNet or any Subsidiary shall be deemed to be Funded or Current
      Indebtedness, as the case may be, of EqualNet or such Subsidiary even
      though such obligation shall not be assumed by EqualNet or such
      Subsidiary.

            "EQUALNET COMMON SHARE" means any share of the common stock of
      EqualNet, $.01 par value per share.

            "ENVIRONMENTAL LAW" shall mean any judgment, decree, order, law,
      license, rule, regulation or private agreement (such as covenants,
      conditions, and restrictions), of any federal, state or local executive,
      legislative, judicial, regulatory or administrative agency, board, or
      authority designed to protect the environment, air, surface, water,
      groundwater or soil, control pollution, or regulate the exploration,
      manufacturing, processing, distributing, use, storage, transport or
      handling of Hazardous Materials, including, without limitation, the
      Comprehensive Environmental Response, Compensation, and Liability Act (42
      U.S.C. ss. 9601 ET SEQ.) ("CERCLA"), the Oil Pollution Act (33 U.S.C. ss.
      2701 ET SEQ.) ("OPA"), the Resource Conservation and Recovery Act (42
      U.S.C. ss. 6901 ET SEQ.) ("RCRA"), and the Federal Water Pollution Control
      Act (33 U.S.C. ss. 1251 ET SEQ.) ("CWA"), as such laws have been or
      hereafter may be amended or supplemented, and any and all analogous
      present and future federal, state, and local laws in jurisdictions where
      EqualNet and its Subsidiaries do business.

            "ERISA" shall mean the Employee Retirement Income Security Act of
      1974, as amended from time to time. Section references to ERISA are to
      ERISA as in effect at the date of this Agreement and any subsequent
      provisions of ERISA amendatory thereof, supplemental thereto or
      substituted therefor.

            "ERISA AFFILIATE" shall mean each trade or business (whether or not
      incorporated) which together with EqualNet or a Subsidiary of EqualNet
      would be deemed to be a "single employer" within the meaning of Section
      4001 of ERISA immediately following the acquisition.

                                     2
<PAGE>
            "FUNDED INDEBTEDNESS" shall mean and include without duplication any
      obligation payable more than one year from the date of the creation
      thereof (including the current portion of Funded Indebtedness), which
      under generally accepted accounting principles is shown on the balance
      sheet as a liability (including, without limitation, Capitalized Lease
      Obligations and excluding reserves for deferred income taxes and other
      reserves to the extent that such reserves do not constitute an
      obligation).

            "GAAP" shall mean generally accepted accounting principles
      consistently applied throughout the period or periods in question.

            "GOVERNMENTAL AUTHORITY" shall mean any foreign or domestic federal,
      state, county, municipal, or other governmental or regulatory authority,
      agency, board, body, commission, instrumentality, court, or any political
      subdivision thereof.

            "GOVERNMENTAL REQUIREMENT" shall mean any law, statute, code,
      ordinance, order, rule, regulation, judgment, decree, injunction,
      franchise, permit, certificate, license, authorization, or other direction
      or requirement (including but not limited to any of the foregoing which
      relate to Environmental Laws, energy regulations and occupational, safety
      and health standards or controls) of any Governmental Authority.

            "HAZARDOUS MATERIALS" shall mean, collectively, (i) those substances
      included within the definition of or identified as "hazardous substances,"
      "hazardous materials," "toxic substances," or "solid waste" in or pursuant
      to, without limitation, CERCLA, OPA, RCRA, and the Occupational Health and
      Safety Act, and in the regulations promulgated pursuant to said laws, all
      as amended; (ii) any material, waste or substance which is or contains (A)
      petroleum, including crude oil or any fraction thereof, natural gas, or
      synthetic gas usable for fuel or any mixture thereof; (B) asbestos; (C)
      polychlorinated biphenyls; (D) designated as a "hazardous substance"
      pursuant to Section 307 or 311 of the CWA; (E) flammable explosives; or
      (F) radioactive materials; and (iii) any such other substances, materials
      and wastes which are or become regulated as hazardous or toxic under
      applicable local, state or federal law, or which are currently classified
      as hazardous or toxic under local, state or federal laws or regulations.

            "INDEBTEDNESS" shall mean Funded Indebtedness and/or Current
      Indebtedness.

            "INDEMNIFIED PARTY" has the meaning set forth in Section 9(d).

            "INDEMNIFYING PARTY" has the meaning set forth in Section 9(d).

            "LIABILITY" means any liability (whether known or unknown, whether
      asserted or unasserted, whether absolute or contingent, whether accrued or
      unaccrued, whether liquidated or unliquidated, and whether due or to
      become due).

            "MATERIAL ADVERSE EFFECT" or "MATERIAL ADVERSE CHANGE" means any
      material and adverse effect on, or change to, (i) the assets, liabilities,
      financial condition, business, or operations of EqualNet and its
      Subsidiaries on a consolidated basis, or (ii) the ability of

                                     3
<PAGE>
      EqualNet and its Subsidiaries on a consolidated basis to carry out their
      business as of September 30, 1997.

            "NASDAQ" shall mean the National Association of Securities Dealers
      Automated Quotations system.

            "NOTE AND WARRANT PURCHASE AGREEMENT" shall mean that certain
      agreement by and among TWG, EqualNet and its Subsidiaries dated as of
      October 1, 1997.

            "PARTY" has the meaning set forth in the preface above.

            "PBGC" shall mean the Pension Benefit Guaranty Corporation
      established pursuant to Section 4002 of ERISA, or any successor entity
      thereto.

            "PENSION PLAN" shall mean any multiemployer plan or single-employer
      plan, as defined in Section 4001 of ERISA and subject to Title IV of
      ERISA, which is maintained after the Acquisition for employees of
      EqualNet, any of its Subsidiaries or any ERISA Affiliates.

            "PERMITS" shall mean all licenses, permits, exceptions, franchises,
      accreditations, privileges, rights, variances, waivers, approvals and
      other authorizations (including, without limitation, those relating to
      environmental matters) of, by or from Governmental Authorities necessary
      for the conduct of the business of EqualNet and its Subsidiaries
      immediately prior to the Closing and as proposed to be conducted by
      EqualNet and its Subsidiaries after the Closing.

            "PERSON" shall mean and include an individual, a partnership, a
      joint venture, a corporation, a limited liability company, a trust, an
      unincorporated organization and a government or any department or agency
      thereof.

            "RELEASE" shall mean release, spill, emission, leaking, pumping,
      injection, deposit, disposal, discharge, dispersal, leaching or migration
      into the environment or into or out of any property, including the
      movement of Hazardous Materials through or in the air, surface water, or
      groundwater.

            "REMEDIAL ACTION" shall mean any action required by any federal,
      state or judicial body or administration or agency acting under an
      Environmental Law to (i) clean up, remove or treat Hazardous Materials in
      the environment; (ii) prevent a Release or threat of Release or minimize
      the further Release of Hazardous Materials so they do not migrate or
      endanger or threaten to endanger public health or the environment; (iii)
      perform post-remedial monitoring and care; or (iv) cure a violation of any
      Environmental Law.

            "REORGANIZATION AGREEMENT" means the Agreement and Plan of
      Reorganization of even date herewith among EqualNet, Sub, Netco
      Acquisition, LLC and Netco Acquisition Corp.

                                     4
<PAGE>
            "REPORTABLE EVENT" shall mean an event described in Section 4043(b)
      of ERISA with respect to which the 30-day notice requirement has not been
      waived by the PBGC.

            "SECURITY INTEREST" means any mortgage, pledge, lien, encumbrance,
      charge, or other security interest, other than (a) mechanic's,
      materialmen's, and similar liens, (b) liens for taxes not yet due and
      payable or for taxes that the taxpayer is contesting in good faith through
      appropriate proceedings diligently conducted and with respect to which
      adequate reserves have been set aside on the books of the taxpayer, and
      (c) purchase money liens and liens securing rental payments under capital
      lease arrangements.

            "SHARES" means the EqualNet Common Shares to be issued by EqualNet
      pursuant to Section 2.

            "SINGLE-EMPLOYER PENSION PLAN" shall mean a Pension Plan which is a
      "single-employer plan" as defined in Section 4001 of ERISA.

            "STOCK PURCHASE AGREEMENT" means the Stock Purchase Agreement of
      even date herewith between EqualNet and TWG.

            "SUBSIDIARY" shall mean any corporation or similar entity a majority
      of the stock of every class of which, except directors' qualifying shares,
      shall, at the time as of which any determination is being made, be owned
      by EqualNet, either directly or indirectly.

            "SWITCHES" means the telecommunications equipment described in
      Exhibit A attached hereto.

            "THIRD PARTY CLAIM" has the meaning set forth in Section 9(d).

            "WARRANT" has the meaning set forth in Section 2(d).

2.    THE ACQUISITION.

      (a) BASIC TRANSACTION. On and subject to the terms and conditions of this
Agreement, at the Closing TWG will sell to Sub and Sub will purchase from TWG
the Switches. EXCEPT FOR THE REPRESENTATIONS SET FORTH IN SECTION 4, THE
SWITCHES SHALL BE SOLD TO SUB AS-IS, WHERE-IS AND WITHOUT REPRESENTATION OR
WARRANTY BY TWG AND TWG HEREBY EXPRESSLY DISCLAIMS ALL REPRESENTATIONS AND
WARRANTIES REGARDING THE SWITCHES INCLUDING, WITHOUT LIMITATION, REGARDING THE
MERCHANTABILITY OF THE SWITCHES OR THE FITNESS OF THE SWITCHES FOR ANY
PARTICULAR PURPOSE.

      (b) ACQUISITION CONSIDERATION. The consideration payable to TWG for the
sale of the Switches shall consist of the following:

            (i) if the Acquisition Loan has not been obtained pursuant to
      Section 5(v), $5,850,000 in cash;

                                        5
<PAGE>
            (ii) if the Acquisition Loan has been obtained, the assumption of
      the Acquisition Loan and a cash amount equal to $5,850,000 less the
      original principal amount of plus accrued and unpaid interest on the
      Acquisition Loan;

            (iii) 400,000 shares of EqualNet Common Shares; and

            (iv) A warrant issued by EqualNet to TWG for 400,000 EqualNet Common
      Shares exercisable at $1.50 per share, such warrant to be in the form of
      Exhibit B (the "Warrant").

      The purchase price for the Switches does not includes sales taxes that may
be triggered by the sale of the Switches, and any such taxes shall be paid by
Sub or EqualNet.

      (c) THE CLOSING. Subject to the satisfaction of the conditions set forth
herein, the closing of the transaction contemplated by this Agreement (the
"CLOSING") shall take place on a Business Day mutually agreeable to EqualNet and
TWG within ten Business Days following the satisfaction of the conditions set
forth in Section 6(a)(iii) (the actual date on which the Closing occurs being
referred to herein as the "Closing Date").

      (d) DELIVERIES AT THE CLOSING. At the Closing, (i) EqualNet and Sub will
deliver to TWG the various certificates, instruments and documents referred to
in Section 6(a), (ii) TWG will deliver to EqualNet the various certificates,
instruments and documents referred to in Section 6(b), (iii) EqualNet will
deliver to TWG the stock certificates for the Shares, the Warrant, any cash
consideration required pursuant to Section 2(b), and (if applicable) assumption
documents whereby EqualNet and Sub assume the Acquisition Loan (such documents
to be in form and content satisfactory to the lender of the Acquisition Loan and
TWG); and (iv) TWG will execute and deliver to Sub a bill of sale covering the
Switches.

3. REPRESENTATIONS AND WARRANTIES OF EQUALNET AND SUB. EqualNet and Sub
represent and warrant to TWG that the statements contained in this Section 3 are
correct and complete as of the date of this Agreement and will be correct and
complete as of the Closing Date (as though made throughout this Section 3),
except as set forth in the disclosure schedule delivered by EqualNet to TWG on
the date hereof and initialed by authorized representatives of EqualNet, Sub and
TWG (the "Disclosure Schedule").

      (a) ORGANIZATION, QUALIFICATION, AND CORPORATE POWER. EqualNet and Sub are
corporations duly organized, validly existing, and in good standing under the
laws of the states of Texas and Delaware, respectively. Each of EqualNet and Sub
has the requisite corporate power and authority and all licenses, permit and
authorizations necessary to carry on the businesses in which it is engaged and
to own and use the properties owned and used by it except where the failure to
do so would not have a Material Adverse Effect.

      (b) AUTHORIZATION OF TRANSACTION. The boards of directors of EqualNet and
Sub have duly approved this Agreement and the transactions contemplated hereby,
and each of EqualNet and the Sub has requisite corporate power and authority to
execute and deliver this Agreement and to perform its obligations hereunder.
This Agreement constitutes the valid and legally binding obligation of EqualNet
and Sub, enforceable in accordance with its terms and conditions except to the
extent

                                     6
<PAGE>
that enforceability may be limited by bankruptcy, insolvency and other similar
laws affecting the enforcement of creditors' rights generally and except for the
application of general principles of equity. Except as disclosed in Schedule
3(b) of the Disclosure Schedule, neither EqualNet nor the Sub needs to give any
notice to, make any filing with, or obtain any authorization, consent or
approval of any Governmental Authority or any other Person in order to
consummate the transactions contemplated by this Agreement.

      (c) BROKERS' FEES. Neither EqualNet nor Sub has any Liability or
obligation to pay any fees or commissions to any broker, finder, or agent with
respect to the transactions contemplated by this Agreement for which TWG could
become liable or obligated, and neither EqualNet nor Sub has any Liability or
obligation to pay any fees or commissions to any broker, finder, or agent with
respect to the transactions contemplated by this Agreement.

      (d) NO VIOLATION. Except as disclosed in Schedule 3(d) of the Disclosure
Schedule, neither the execution and delivery of this Agreement, the consummation
of the transactions provided for herein or contemplated hereby nor the
fulfillment by EqualNet or Sub of the terms hereof will (i) violate any
provision of the Articles of Incorporation or the by-laws of EqualNet or the
Certificate of Incorporation of bylaws of Sub, (ii) result in a default, give
rise to any right of termination, cancellation, acceleration or imposition of
any Indebtedness or Security Interest, or require any consent or approval (other
than any consent or approval that has previously been obtained), under any of
the terms, conditions or provisions of any of the Permits or any note, bond,
mortgage, indenture, loan, distribution agreement, license, agreement, lease or
instrument or obligation to which EqualNet or Sub is a party or by which
EqualNet or Sub may be bound (except where the failure to obtain such consent or
approval will not have a Material Adverse Effect), or (iii) violate any law,
judgment, order, writ, injunction, decree, statute, rule, or regulation of any
Governmental Authority applicable to EqualNet or Sub (except where such
violation will not have a Material Adverse Effect).

      (e) CONSENTS. Except as disclosed in Section 3(e) of the Disclosure
Schedule, all consents, approvals, qualifications, orders, or authorizations of,
or filings with, any Governmental Authority, and all consents under any material
contracts, agreements, or instruments by which EqualNet or Sub is bound or to
which it is subject, which are required in connection with EqualNet's or Sub's
valid execution, delivery, or performance of this Agreement and the offer, sale
and delivery of the Shares have been obtained or made.

      (f)   FINANCIAL INFORMATION.

            (i) The audited consolidated balance sheet of EqualNet and its
      Subsidiaries as at June 30, 1997, and the related consolidated statements
      of operations, shareholders' equity and cash flows for the 12-month period
      then ended, including in each case the related schedules and notes,
      reported on by Ernst & Young LLP, are complete and correct and fairly
      present in all material respects the consolidated financial position of
      EqualNet and its Subsidiaries as at the date thereof and the consolidated
      results of operations and changes in cash flows for such period, in
      accordance with GAAP.

            (ii) The unaudited consolidated balance sheet of EqualNet and its
      Subsidiaries as at September 30, 1997, and the related unaudited
      consolidated statements of operations,

                                      7
<PAGE>
      shareholders' equity and cash flows for the three-month period then ended,
      as included in EqualNet's Quarterly Report on Form 10-Q for the quarterly
      period ended September 30, 1997, true copies of which have been previously
      delivered to TWG, are complete and correct and fairly present in all
      material respects the consolidated financial position of EqualNet and its
      Subsidiaries as at the date thereof and the consolidated results of
      operations and changes in cash flows for such period in conformity with
      GAAP, subject only to normal year-end audit adjustments.

            (iii) Since September 30, 1997, there has been no Material Adverse
      Effect.

      (g) LIABILITIES. Except for liabilities incurred in the ordinary course of
business, none of EqualNet or any of its Subsidiaries has any material
(individually or in the aggregate) liabilities, direct or contingent (including
but not limited to liability with respect to any Plan) except as disclosed or
referred to in Section 3(g) of the Disclosure Schedule or in the financial
statements referred to in Section 3(f). Neither EqualNet nor any of its
Subsidiaries has any Funded Indebtedness other than Indebtedness disclosed in
Section 3(g) of the Disclosure Schedule.

      (h) LITIGATION. Except as disclosed in Section 3(h) of the Disclosure
Schedule or as described in any report filed by EqualNet with the Commission and
delivered to TWG, there is no action, suit, or proceeding, or any governmental
investigation or any arbitration, in each case pending or, to the knowledge of
EqualNet, threatened against EqualNet or any of its Subsidiaries or any material
property of any thereof before any court or arbitrator or any governmental or
administrative body, agency or official (i) which challenges the validity of
this Agreement; or (ii) which, if adversely determined, would have a Material
Adverse Effect.

      (i) COMPLIANCE WITH ERISA. Each Plan is in substantial compliance with
ERISA, no Plan has an accumulated or waived funding deficiency within the
meaning of Section 412 or Section 418(B) of the Code, no proceedings have been
instituted to terminate any Plan, and except as disclosed in Section 3(i) of the
Disclosure Schedule, none of EqualNet or any of its Subsidiaries nor any ERISA
Affiliate has incurred any material liability to or on account of a Plan under
ERISA, and except as disclosed in Section 3(i) of the Disclosure Schedule, no
condition exists which presents a material risk to EqualNet or any of its
Subsidiaries of incurring such a liability.

      (j) TAXES; GOVERNMENTAL CHARGES. Each of EqualNet and its Subsidiaries has
filed all tax returns and reports required to be filed and has paid all taxes,
assessments, fees, and other governmental charges levied upon any of them or
upon any of their respective properties or income which are due and payable,
including interest and penalties, or has provided adequate reserves for the
payment thereof, except where the failure to so file, pay, or reserve would not
have a Material Adverse Effect.

      (k) DEFAULTS. Except as disclosed in Section 3(k) of the Disclosure
Schedule, none of EqualNet or any of its Subsidiaries is in default, nor has any
event or circumstance occurred which, but for the passage of time or the giving
of notice, or both, would constitute a default (in any respect which may have a
Material Adverse Effect) under any loan or credit agreement, indenture,
mortgage, deed of trust, security agreement, or other instrument or agreement
evidencing or pertaining to any Indebtedness of EqualNet or any Subsidiary, or
under any material agreement or instrument to which

                                     8
<PAGE>
EqualNet or any Subsidiary is a party or by which EqualNet or any Subsidiary is
bound. No default hereunder has occurred and is continuing.

      (l) COMPLIANCE WITH THE LAW. None of EqualNet or any of its Subsidiaries
(i) is in violation of any Governmental Requirement or (ii) has failed to obtain
any license, permit, franchise or other governmental authorization necessary to
the ownership of any of their respective properties or the conduct of their
respective business, which violation or failure would have (in the event that
such a violation or failure were asserted by any Person through appropriate
action) a Material Adverse Effect.

      (m) INVESTMENT COMPANY ACT. None of EqualNet or any of its Subsidiaries is
an "investment company" or a company "controlled" by an "investment company,"
within the meaning of the Investment Company Act of 1940, as amended.

      (n) PUBLIC UTILITY HOLDING COMPANY ACT. None of EqualNet or any of its
Subsidiaries is a "holding company," or a "subsidiary company" of a "holding
company," or an "affiliate" of a "holding company" or of a "subsidiary company"
of a "holding company," or a "public utility" within the meaning of the Public
Utility Holding Company Act of 1935, as amended.

      (o) DISCLOSURE. EqualNet's filings made pursuant to the Securities
Exchange Act of 1934, as amended and listed on Section 3(o) of the Disclosure
Schedule hereto as of their respective dates, did not contain any untrue
statement of a material fact and did not omit to state any material fact
necessary in order to make the statements contained therein not misleading in
the light of the circumstances under which they were made.

      (p)   STRUCTURE; CAPITALIZATION.

            (i) Section 3(p) of the Disclosure Schedule contains (except as
      noted therein) a complete and correct list of EqualNet's Subsidiaries,
      showing, as to each Subsidiary, the correct name thereof, the jurisdiction
      of its organization, and the percentage of shares of each class of its
      capital stock or similar equity interests outstanding owned by EqualNet
      and each other Subsidiary.

            (ii) All of the outstanding shares of capital stock or similar
      equity interests of each Subsidiary shown in Section 3(p) of the
      Disclosure Schedule as being owned by EqualNet and its Subsidiaries have
      been validly issued, are fully paid and nonassessable, and are owned by
      EqualNet or such other Subsidiaries free and clear of any Security
      Interest (except as otherwise disclosed in Section 3(p) of the Disclosure
      Schedule).

            (iii) No Subsidiary of EqualNet is a party to, or otherwise subject
      to any legal restriction of any agreement (other than this Agreement and
      customary limitations imposed by corporate law statutes) restricting the
      ability of such Subsidiary to pay dividends out of profits or make any
      other similar distributions of profits to EqualNet or any of its
      Subsidiaries that owns outstanding shares of capital stock or similar
      equity interests of such Subsidiary.


                                     9
<PAGE>
            (iv) As of the Closing Date and after giving effect to the
      transactions contemplated in this Agreement, the Stock Purchase Agreement
      and the Reorganization Agreement (i) EqualNet's authorized capital stock
      will consist of 55,000,000 shares, of which 50,000,000 will be designated
      EqualNet Common Shares and 5,000,000 shares are designated as preferred
      stock (2,000 of which will be designated as Series A Convertible Preferred
      Stock, $.01 par value per share); (ii) 14,269,357 of EqualNet Common
      Shares, issued and outstanding and 5,450,677 shares are or will be
      reserved for issuance in connection with EqualNet's outstanding warrants
      and stock options all of which, when issued in accordance with the terms
      of such warrants and stock options, will be validly issued, fully paid,
      and non-assessable; (iii) no shares are owned or held by or for the
      account of EqualNet or any of its Subsidiaries (except as disclosed in the
      financial statements described in Section 3(f)); (iv) except as disclosed
      on Section 3(p) of the Disclosure Schedule, neither EqualNet nor any of
      its Subsidiaries has outstanding any stock or other securities convertible
      into or exchangeable for any shares of capital stock, any rights to
      subscribe for or to purchase or any options for the purchase of, or any
      agreements providing for the issuance (contingent or otherwise) of, or any
      calls, commitments or claims of any other character relating to the
      issuance of, any capital stock, or any stock or securities convertible
      into or exchangeable for any capital stock which have not been waived
      (other than as contemplated by this Agreement); and (v) except as
      disclosed in Section 3(p) of the Disclosure Schedule, neither EqualNet nor
      any of its Subsidiaries is subject to any obligation (contingent or
      otherwise) to repurchase or otherwise acquire or retire any shares of
      capital stock.

      (q)   ENVIRONMENTAL MATTERS.

            (i) Neither any property of any of EqualNet or any of its
      Subsidiaries nor the operations conducted thereon violate any order of any
      court or Governmental Authority or Environmental Laws which violations
      could reasonably be expected to result in liability in excess of $250,000
      or which could reasonably be expected to result in obligations in excess
      of $250,000 for required Remedial Action, assuming disclosure to the
      applicable Governmental Authority of all relevant facts, conditions and
      circumstances, if any, pertaining to the relevant property.

            (ii) Without limitation of clause (i) above, no property of any of
      EqualNet or any of its Subsidiaries nor the operations currently conducted
      thereon or by any prior owner or operator of such property or operation,
      are in violation of or subject to any existing, pending or, to the
      knowledge of EqualNet, threatened action, suit, investigation, inquiry or
      proceeding by or before any court or Governmental Authority or to any
      obligations for required Remedial Action under Environmental Laws which
      could reasonably be expected to result in liability in excess of $250,000,
      or which could reasonably be expected to result in obligations for
      required Remedial Action in excess of $250,000 assuming disclosure to the
      applicable Governmental Authority of all relevant facts, conditions and
      circumstances, if any, pertaining to the relevant property.

            (iii) All notices, permits, licenses or similar authorizations, if
      any, required to be obtained or filed in connection with the operation or
      use of any and all property of EqualNet and its Subsidiaries, including
      but not limited to past or present treatment, storage, disposal

                                     10
 <PAGE>
      or release of Hazardous Materials into the environment, have been duly
      obtained or filed, except where the failure to so obtain or file would not
      have a Material Adverse Effect.

      (r)   INTELLECTUAL PROPERTY AND OTHER INTANGIBLE ASSETS.

            (i) EqualNet and its Subsidiaries (i) own or have the right to use,
      free and clear of all liens, claims, and restrictions, all patents,
      trademarks, service marks, trade names, and copyrights, and all
      applications, licenses, and rights with respect to the foregoing, and all
      trade secrets, including know-how, inventions, designs, processes, works
      of authorship, computer programs, and technical data and information
      (collectively, "Intellectual Property") used and sufficient for use in the
      conduct of its business as now conducted and/or as presently proposed to
      be conducted (including, without limitation, the development, manufacture,
      operation, and sale of all products and services sold or proposed to be
      sold by EqualNet and its Subsidiaries during the next 24 months following
      the date of this Agreement) without infringing upon or violating any
      right, lien, or claim of others, including, without limitation, former
      employees and former employers of its past and present employees, and (ii)
      except as described in Section 3(r) of the Disclosure Schedule, is not
      obligated or under any liability whatsoever to make any payments by way of
      royalties, fees, or otherwise to any owner or licensee of, or other
      claimant to, any patent, trademark, service mark, trade name, copyright,
      or other intangible asset, with respect to the use thereof or in
      connection with the conduct of its business or otherwise.

            (ii) Any and all Intellectual Property of any kind, relating to the
      business of EqualNet and its Subsidiaries currently being developed, or
      developed in the future, by any employee of EqualNet and its Subsidiaries
      while in the employ of EqualNet and its Subsidiaries shall be the property
      solely of EqualNet and its Subsidiaries. EqualNet and its Subsidiaries
      have taken security measures to protect the secrecy, confidentiality, and
      value of all Intellectual Property, which measures are reasonable and
      customary in the industry in which EqualNet and its Subsidiaries operate.
      EqualNet and its Subsidiaries' employees and other persons who, either
      alone or in concert with others, developed, invented, discovered, derived,
      programmed, or designed the Intellectual Property (the "Technical
      Employees"), or who have knowledge of or access to information about the
      Intellectual Property, have entered into a written agreement with EqualNet
      or its Subsidiaries, in form and substance satisfactory to EqualNet's
      management (the "Proprietary Information Agreement") regarding ownership
      and treatment of the Intellectual Property.

            (iii) Except as described in Section 3(r) of the Disclosure
      Schedule, none of EqualNet or its Subsidiaries has received any
      communications alleging that EqualNet or such Subsidiary has violated, or
      by conducting its business as proposed would violate, any of the patents,
      trademarks, service marks, trade names, copyrights, or trade secrets or
      other proprietary rights of any other Person or entity. None of EqualNet's
      and its Subsidiaries' employees is obligated under any contract (including
      licenses, covenants, or commitments of any nature) or other agreement, or
      subject to any judgment, decree, or order of any court or administrative
      agency, that would interfere with the use of such employee's best efforts
      to promote the interests of EqualNet or its Subsidiaries or that would
      conflict with EqualNet's or its Subsidiaries' business as presently
      conducted and as proposed to be conducted. Neither

                                     11
<PAGE>
      the execution nor delivery of this Agreement, nor the carrying on of
      EqualNet's or its Subsidiaries' business by the employees of EqualNet and
      its Subsidiaries, nor the conduct of EqualNet's or its Subsidiaries'
      business as proposed to be conducted, will conflict with or result in a
      breach of the terms, conditions, or provisions of, or constitute a default
      under, any contract, covenant, or instrument under which any of such
      employees is now obligated. It is not, and will not become, necessary to
      utilize any inventions of any of EqualNet's or its Subsidiaries' employees
      (or people EqualNet and its Subsidiaries currently intends to hire) made
      prior to their employment by EqualNet and its Subsidiaries other than
      those that have been assigned to EqualNet and its Subsidiaries pursuant to
      the Proprietary Information Agreement signed by such employee.

      (s) INSURANCE COVERAGE. The properties of EqualNet and its Subsidiaries
are insured in amounts deemed adequate by EqualNet's management against risks
usually insured against by Persons operating businesses similar to those of
EqualNet and its Subsidiaries in the localities where such properties are
located.

4. REPRESENTATIONS AND WARRANTIES OF TWG.

      TWG represents and warrants to EqualNet that the statements contained in
this Section 4 are correct and complete as of the date of this Agreement and
will be correct and complete as of the Closing Date (as though made then and as
though the Closing Date was substituted for the date of this Agreement
throughout this Section 4).

      (a) COMPANY EXISTENCE. TWG is a limited liability company duly organized,
legally existing, and in good standing under the laws of the State of Texas. TWG
is duly qualified as a limited liability company (or other legal entity) in all
jurisdictions in which the nature of its business activities or its ownership or
leasing of property makes such qualification necessary, except where the failure
to so qualify will not have a Material Adverse Effect.

      (b) CORPORATE POWER AND AUTHORIZATION. TWG has the requisite corporate
power and authority to execute, deliver and perform its obligations under this
Agreement and to consummate the transactions contemplated hereby. All action on
TWG's part requisite for the due execution, delivery, and performance of this
Agreement has been duly and effectively taken.

      (c) BINDING OBLIGATIONS. This Agreement is enforceable in accordance with
its terms (except that enforcement may be subject to (i) any applicable
bankruptcy, insolvency or similar laws generally affecting the enforcement of
creditors' rights and (ii) general principles in equity regardless of whether
such enforcement is sought in a proceeding in equity or at law).

      (d) BROKERS' FEES. TWG has no Liability or obligation to pay any fees or
commissions to any broker, finder, or agent with respect to the transactions
contemplated by this Agreement for which EqualNet or Sub could become liable or
obligated, and TWG has no any Liability or obligation to pay any fees or
commissions to any broker, finder, or agent with respect to the transactions
contemplated by this Agreement.

                                     12
<PAGE>
      (e) INVESTMENT. TWG (i) understands that the Shares when issued at the
Closing and the shares issued in connection with an exercise of the Warrant will
not be registered under the Securities Act, or under any state securities laws,
and are being offered and sold in reliance upon federal and state exemptions for
transactions not involving any public offering, (ii) is acquiring the Shares and
Warrant when issued at the Closing solely for its own account for investment
purposes and not with a view to the distribution thereof, (iii) is a
sophisticated investor with knowledge and experience in business and financial
matters, (iv) has received certain information concerning EqualNet and has had
the opportunity to obtain additional information as desired in order to evaluate
the merits and the risks inherent in holding the Shares and the Warrant, (v) is
able to bear the economic risk and lack of liquidity inherent in holding the
Shares and the Warrant, and (vi) is an Accredited Investor.

      (f) TITLE. TWG owns the Switches free and clear of any Security Interest
other than any Security Interest (if any) that encumbered the Switches at the
time the same were sold to TWG pursuant to the instrument attached as Exhibit A.

5.    PRE-CLOSING COVENANTS.

      The Parties agree as follows with respect to the period between the
execution of this Agreement (or such earlier time as may be indicated) and the
earlier to occur of the Closing or the termination of this Agreement pursuant to
Section 7:

      (a) GENERAL. Each of the Parties will use commercially reasonable best
efforts to take all actions and to do all things necessary, proper or advisable
in order to consummate and make effective the transactions contemplated by this
Agreement (including satisfaction, but not waiver, of the closing conditions set
forth in Section 6).

      (b) INSPECTION. EqualNet and TWG each agree to permit the other, and its
officers, directors, employees, accountants, counsel and other authorized
representatives, during normal business hours, to inspect its records and to
consult with its officers, employees, attorneys, and agents for the purpose of
determining the accuracy of the representations and warranties hereinabove made
and the compliance with covenants contained in this Agreement. EqualNet and TWG
each agrees that it and its officers and representatives shall hold all data and
information obtained with respect to the other party hereto in confidence and
each further agrees that it will not use such data or information or disclose
the same to others, except to the extent such data or information either are, or
become, published or a matter of public knowledge.

      (c) NOTICES AND CONSENTS. To the extent, if any, noted in Section 3(c) of
the Disclosure Schedule as being required, EqualNet will give any notices to
third parties, and will use and cause EqualNet to use all reasonable efforts to
obtain the required consent of its shareholders and any third-parties.

      (d) NOTICE OF DEVELOPMENTS. Each Party will give prompt written notice to
the other of any material adverse development causing a breach of or
constituting an intervening event with respect to any of its own representations
and warranties in Sections 3 and 4. No disclosure by any Party pursuant to this
Section 5(d), however, shall be deemed to amend or supplement the Disclosure
Schedule or to prevent or cure any misrepresentation, breach of warranty, or
breach of covenant.

                                     13
<PAGE>
      (e) ORDINARY COURSE. Except for transactions to which TWG is a party or as
otherwise specifically contemplated by the terms of this Agreement, EqualNet
shall and shall cause its Subsidiaries to carry on their respective businesses
in the usual, regular and ordinary course in substantially the same manner as
heretofore conducted and, to the extent consistent therewith, use all reasonable
efforts to preserve intact their current officers and employees and preserve
their relationships with customers, suppliers, licensors, licensees,
distributors and others having business dealings with them, in each case
consistent with past practice, to the end that their goodwill and ongoing
businesses shall be unimpaired to the fullest extent possible at the Closing
Date. Without limiting the generality of the foregoing, and except as otherwise
expressly contemplated by this Agreement, EqualNet shall not, and shall not
permit any of its Subsidiaries to:

            (i) (A) declare, set aside or pay any dividends on, or make any
      other distributions in respect of, any of its capital stock, other than
      dividends and distributions by any direct or indirect wholly owned
      Subsidiary of EqualNet to EqualNet or to another direct or indirect wholly
      owned Subsidiary of EqualNet, (B) split, combine or reclassify any of its
      capital stock or issue or authorize the issuance of any other securities
      in respect of, in lieu of or in substitution for shares of its capital
      stock or (C) purchase, redeem or otherwise acquire any shares of capital
      stock of EqualNet or any of its Subsidiaries or any other securities
      thereof or any rights, warrants or options to acquire any such shares or
      other securities other than in connection with the exercise of outstanding
      stock options and satisfaction of withholding obligations under
      outstanding stock options and restricted stock;

            (ii) issue, deliver, sell, pledge or otherwise encumber any shares
      of its capital stock, any other voting securities or any securities
      convertible into, or any rights, warrants or options to acquire, any such
      shares, voting securities or convertible securities other than, in the
      case of EqualNet, the issuance of EqualNet Common Shares upon the exercise
      of stock options outstanding on the date of this Agreement in accordance
      with their current terms;

            (iii) amend its Articles of Incorporation, By-laws or other
      comparable charter or organizational document;

            (iv) acquire or agree to acquire (A) by merging or consolidating
      with, or by purchasing a substantial portion of the stock or assets of, or
      by any other manner, any business or any corporation, partnership,
      association, joint venture, limited liability company or other entity or
      division thereof or (B) any assets that, in each case, would be material,
      individually or in the aggregate, to EqualNet and its Subsidiaries taken
      as a whole, except purchases in the ordinary course of business consistent
      with past practice;

            (v) sell, lease, mortgage, pledge, grant a Security Interest in or
      otherwise encumber or dispose of any of its properties or assets, except
      (A) sales or leases in the ordinary course of business consistent with
      past practice and (B) other immaterial transactions not in excess of
      $250,000 in the aggregate;

            (vi) (A) incur indebtedness for borrowed money or guarantee any such
      indebtedness of another Person, issue or sell any debt securities or
      warrants or other rights to acquire any debt securities of EqualNet or any
      of its Subsidiaries, guarantee any debt

                                      14
<PAGE>
      securities of another Person, enter into any "keep well" or other
      agreement to maintain any financial statement condition of another Person
      or enter into any arrangement having the economic effect of any of the
      foregoing, except for working capital borrowings under currently existing
      revolving credit facilities incurred in the ordinary course of business,
      or (B) make any loans, advances or capital contributions to, or
      investments in, any other Person that would be material, individually or
      in the aggregate, to EqualNet and its Subsidiaries taken as a whole, other
      than by EqualNet to any direct or indirect wholly owned Subsidiary of
      EqualNet;

            (vii) make or incur any new capital expenditure, which, singly or in
      the aggregate with all other capital expenditures, would exceed $100,000;

            (viii) make any material election relating to Taxes or settle or
      compromise any material tax liability;

            (ix) pay, discharge or satisfy any claims, liabilities or
      obligations (absolute, accrued, asserted or unasserted, contingent or
      otherwise), other than the payment, discharge or satisfaction, in the
      ordinary course of business consistent with past practice or in accordance
      with their terms, of liabilities reflected or reserved against in, or
      contemplated by, the most recent consolidated financial statements (or the
      notes thereto) of EqualNet included in the Commission Documents or
      incurred in the ordinary course of business consistent with past practice;

            (x) waive the benefits of, or agree to modify in any manner, any
      confidentiality, standstill or similar agreement to which EqualNet or any
      of its Subsidiaries is a party;

            (xi) adopt a plan of complete or partial liquidation or resolutions
      providing for or authorizing such a liquidation or a dissolution, merger,
      consolidation, restructuring, recapitalization or reorganization;

            (xii) enter into any new collective bargaining agreement;

            (xiii) change any material accounting principle used by it, except
      as required by regulations promulgated by the Commission;

            (xiv) settle or compromise any litigation (whether or not commenced
      prior to the date of this Agreement) other than settlements or
      compromises: (A) of litigation where the amount paid in settlement or
      compromise does not exceed $100,000, or (B) in consultation and
      cooperation with TWG, and, with respect to any such settlement, with the
      prior written consent of TWG, which consent shall not be unreasonably
      withheld;

            (xv) except for those contracts and agreements entered into in the
      ordinary course of business or with the prior written consent of TWG,
      which consent shall not be unreasonably withheld, enter into any joint
      venture or partnership contract or agreement; or

            (xvi) authorize any of, or commit or agree to take any of, the
foregoing actions.

                                     15
<PAGE>
      (f) CHANGES IN EMPLOYMENT ARRANGEMENTS. Neither EqualNet nor any of its
Subsidiaries shall adopt or amend (except as may be required by law) any bonus,
profit sharing, compensation, stock option, pension, retirement, deferred
compensation, employment or other employee benefit plan, agreement, trust, fund
or other arrangement for the benefit or welfare of any employee, director or
former director or employee, increase the compensation or fringe benefits of any
officer of EqualNet or any of its Subsidiaries, or, except as provided in an
existing benefit plan or in the ordinary course of business consistent with past
practice, increase the compensation or fringe benefits of any employee or former
employee or pay any benefit not required by any existing plan, arrangement or
agreement.

      (g) SEVERANCE. Neither EqualNet nor any of its Subsidiaries shall grant
any new or modified severance or termination arrangement or increase or
accelerate any benefits payable under its severance or termination pay policies
in effect on the date hereof.

      (h) OTHER ACTIONS. EqualNet shall not, and shall not permit any of its
Subsidiaries to, take any action that would, or that could reasonably be
expected to, result (i) in any of the representations and warranties of EqualNet
set forth in this Agreement becoming untrue or (ii) in any of the covenants
contained in this Agreement becoming unperformable. Pending the Closing,
EqualNet will promptly advise TWG of any action or event of which it becomes
aware which has the effect of making incorrect any of such representations or
warranties or which has the effect of rendering unperformable any of such
covenants.

      (i) VALID ISSUANCE. EqualNet covenants that the EqualNet Common Shares to
be issued by EqualNet pursuant to Section 2(b) and by EqualNet pursuant to an
exercise of the Warrant will, upon issuance and upon delivery of certificates
representing such shares, be validly issued, fully paid and nonassessable and
free from all taxes, liens and charges with respect to the issuance thereof.

      (j) GOVERNMENT REGULATIONS. EqualNet covenants that it will comply, and
will cause each of its Subsidiaries to comply, with all applicable governmental
restrictions and regulations, the failure to comply with which would have a
material adverse effect on the business or financial condition of EqualNet and
its Subsidiaries taken as a whole, and obtain and maintain in good standing all
licenses, permits and approvals from any and all governments, governmental
commissions, boards or agencies of jurisdictions in which it or any of its
Subsidiaries carries on business required in respect of the operations of
EqualNet or any of its Subsidiaries, the failure to comply with which would have
a Material Adverse Effect.

      (k) ERISA. Promptly (and in any event within 30 days) after EqualNet or
any of its Subsidiaries knows or has reason to know that a Reportable Event with
respect to any Pension Plan has occurred, that any Pension Plan is or may be
terminated, reorganized, partitioned or declared insolvent under Title IV of
ERISA or that EqualNet or any of its Subsidiaries will or may incur any
liability to or on account of a Pension Plan under Sections 4062, 4063, 4064,
4201 or 4204 of ERISA, EqualNet will deliver to TWG a certificate of the chief
financial officer of EqualNet setting forth information as to such occurrence
and what action, if any, EqualNet is required or proposes to take with respect
thereto, together with any notices concerning such occurrences which are (a)
required to be filed by EqualNet or the plan administrator of any such Pension
Plan controlled by EqualNet or its Subsidiaries, with the PBGC or (b) received
by EqualNet or its Subsidiaries from any

                                     16
<PAGE>
plan administrator of a multiemployer or other Pension Plan not under their
control. EqualNet shall furnish to TWG a copy of each annual report (Form 5500
Series) of any Pension Plan received or prepared by EqualNet or any of its
Subsidiaries. Each annual report and any notice required to be delivered
hereunder shall be delivered no later than 10 days after the later of the date
such report or notice is filed with the Internal Revenue Service or the PBGC or
the date such report or notice is received by EqualNet or any of its
Subsidiaries, as the case may be.

      (l) CORPORATE EXISTENCE; MAINTENANCE OF PROPERTIES. EqualNet covenants
that it (i) will do or cause to be done all things reasonably necessary to
preserve and keep in full force and effect the corporate existence and material
rights of EqualNet and all of its Subsidiaries, (ii) will cause its properties
and the properties of its Subsidiaries used or useful in the conduct of their
respective businesses to be maintained and kept in good condition, repair and
working order and will use commercially reasonable efforts to cause to be made
all necessary repairs, renewals, replacements, betterments and improvements
thereto, and (iii) will, and will cause each of its Subsidiaries to, qualify and
remain qualified to conduct business in each jurisdiction where the nature of
the business or the ownership of property by EqualNet or such Subsidiary may
require such qualification and where the failure to so qualify would have a
Material Adverse Effect.

      (m) INSURANCE. EqualNet covenants that it will maintain, and will cause
each of its Subsidiaries to maintain, with financially sound and reputable
insurance companies, funds or underwriters, insurance for EqualNet and its
Subsidiaries of the kinds, covering the risks and in the relative proportionate
amounts usually carried by companies conducting business activities similar to
those of EqualNet and its Subsidiaries.

      (n) FURTHER ASSURANCES. EqualNet covenants that it shall cooperate with
TWG and execute such further instruments and documents as TWG shall reasonably
request to carry out to the satisfaction of TWG the transactions contemplated by
this Agreement.

      (o) NOTICES OF CERTAIN EVENTS. EqualNet shall promptly give notice to TWG
(i) of any default or event of default that has not been cured within any
applicable grace period under any (y) Indebtedness of EqualNet or any of its
Subsidiaries, or (z) contractual obligation of EqualNet or any of its
Subsidiaries or (ii) of any pending or threatened litigation, investigation or
proceeding to which EqualNet or any of its Subsidiaries is or is threatened to
be a party and of which EqualNet has been given notice; provided that any such
default as specified in clause (z) above, litigation, investigation or
proceeding would have a Material Adverse Effect. Any notice delivered pursuant
to this Section 5(o) shall be accompanied by an officer's certificate specifying
the details of the occurrence referred to therein and stating what action
EqualNet proposes to take with respect thereto.

      (p) ENVIRONMENTAL LAWS. EqualNet and its Subsidiaries shall comply with
all applicable Environmental Laws the failure to comply with which would have a
Material Adverse Effect. If EqualNet or any Subsidiary shall receive written
notice that there exists a violation of Environmental Law with respect to its
operations or any real property owned, formerly owned, used, or leased thereby,
which violation could have a Material Adverse Effect, EqualNet shall immediately
notify in writing TWG. Furthermore, if EqualNet or any Subsidiary shall receive
written notice that there exists a violation of Environmental Law with respect
to its operations or any real property owned, formerly owned, used or leased
thereby, which violation could have a Material Adverse Effect,

                                     17
<PAGE>
EqualNet shall within the time period permitted by the applicable governmental
authority (unless otherwise contested by EqualNet in good faith) remove or
remedy such violation in accordance with all applicable Environmental Laws
unless the Board of Directors of EqualNet makes a good faith determination that
it would be in the best interest of EqualNet to delay the remedy of such
violation, so long as no Material Adverse Effect is suffered by EqualNet or its
Subsidiaries during such delay.

      (q) REGISTRATION RIGHTS. EqualNet hereby grants to TWG the same rights to
cause EqualNet to register the EqualNet Common Shares to be issued pursuant to
Section 2(b) and pursuant to an exercise of the Warrant under state and federal
securities laws and all such other rights as set forth in Section 4.1.11 of the
Note and Warrant Purchase Agreement at any time from and after the Closing Date;
provided, such registration rights shall be effective immediately upon the
Closing Date notwithstanding whether or not the Note or Warrants under the Note
and Warrant Purchase Agreement have been converted or exercised, as the case may
be.

      (r)   SHAREHOLDER APPROVAL; PREPARATION OF PROXY STATEMENTS.

            (i) EqualNet shall, as soon as practicable following the execution
      and delivery of this Agreement duly call, give notice of, convene and hold
      a meeting of EqualNet's shareholders (the "Shareholders Meeting") for the
      following purposes: (i) approving this Agreement, the issuance of the
      Shares and the transactions contemplated hereby, (ii) ratifying the Note
      and Warrant Purchase Agreement and the transactions contemplated thereby,
      (iii) approving the Stock Purchase Agreement and the issuance of EqualNet
      Common Shares thereunder, (iv) approving Reorganization Agreement, (v)
      approving the increase in authorized shares of EqualNet Common Shares to
      55,000,000 and (vi) approving the other related transactions. EqualNet
      will, through its officers and its Board of Directors, unanimously
      recommend to its shareholders the approval and adoption of the foregoing
      transactions.

            (ii) Promptly following the date of this Agreement, EqualNet shall
      prepare and file with the Commission a proxy statement relating to the
      Shareholders Meeting (such proxy statement as amended or supplemented from
      time to time, the "Proxy Statement"). TWG shall have the right to review
      and approve the Proxy Statement prior to EqualNet filing the Proxy
      Statement with the Commission. EqualNet will use all commercially
      reasonable efforts to cause the Proxy Statement to be mailed to EqualNet's
      shareholders as promptly as practicable. EqualNet will notify TWG promptly
      of the receipt of any written or oral comments from the Commission or its
      staff and of any request by the Commission or its staff for amendments or
      supplements to the Proxy Statement or for additional information and will
      supply TWG with copies of all correspondence between EqualNet or any of
      its representatives, on the one hand, and the Commission or its staff, on
      the other hand, with respect to the Proxy Statement.

            (iii) EqualNet agrees to cause all shares of capital stock, if any,
      owned by it or any other Subsidiary or its officers and directors to be
      voted in favor of the approval and adoption of this Agreement, the Note
      and Warrant Purchase Agreement, the Stock Purchase Agreement, the
      Reorganization Agreement and the other related transactions.

                                     18
<PAGE>
            (iv) EqualNet will cause its transfer agent to make stock transfer
      records relating to EqualNet available to the extent reasonably necessary
      to effectuate the intent of this Agreement.

      (s) NO SOLICITATION. (i) EqualNet shall not, nor shall it permit any of
its Subsidiaries to, nor shall it authorize or permit any officer, director or
employee of EqualNet or any investment banker, attorney or other advisor, agent
or representative of EqualNet or any of its Subsidiaries to, directly or
indirectly, (1) solicit, initiate or encourage the submission of any takeover
proposal, (2) enter into any agreement (other than confidentiality and
standstill agreements in accordance with the immediately following proviso) with
respect to any takeover proposal, or (3) participate in any discussions or
negotiations regarding, or furnish to any Person any information with respect
to, or take any other action to facilitate any inquiries or the making of any
proposal that constitutes, or may be reasonably be expected to lead to, any
takeover proposal; provided, in the case of this clause (3), that prior to the
vote of shareholders of EqualNet for approval of the matters referred to in
Section 5(s) (and not thereafter if such matters are approved thereby) to the
extent required by the fiduciary obligations of the Board of Directors of
EqualNet, determined in good faith by a majority of the disinterested members
thereof based on the advice of outside counsel, EqualNet, in response to an
unsolicited superior proposal and a request for information pursuant thereto,
may furnish information to any person or "group" within the meaning of Section
13(d)(3) of the Exchange Act pursuant to a confidentiality agreement. Without
limiting the foregoing, it is understood that any violation of the restrictions
set forth in the preceding sentence by any officer, director or employee of
EqualNet or any of its Subsidiaries or any investment banker, attorney or other
advisor, agent or representative of EqualNet, whether or not such Person is
purporting to act on behalf of EqualNet or otherwise, shall be deemed to be a
material breach of this Agreement by EqualNet. For purposes of this Section
5(t), "takeover proposal" means (x) any proposal, other than a proposal by TWG
or any of its Affiliates, for a merger or other business combination involving
EqualNet, (y) any proposal or offer, other than a proposal or offer by TWG or
any of its Affiliates, to acquire from EqualNet or any of its Affiliates in any
manner, directly or indirectly, an equity interest in EqualNet or any
Subsidiary, any voting securities of EqualNet or any Subsidiary or a material
amount of the assets of EqualNet and its Subsidiaries, taken as a whole, or (z)
any proposal or offer, other than a proposal or offer by TWG or any of its
Affiliates, to acquire from the shareholders of EqualNet by tender offer,
exchange offer or otherwise more than 20% of the outstanding shares of Common
Shares.

            (ii) Neither the Board of Directors of EqualNet nor any committee
thereof shall, except in connection with the termination of this Agreement
pursuant to Section 7, (1) withdraw or modify, or propose to withdraw or modify,
in a manner adverse to TWG the approval or recommendation by the Board of
Directors of EqualNet or any such committee thereof of this Agreement or take
any action having such effect; provided, a statement by the Board of Directors
of EqualNet to its shareholders as contemplated by Rule 14e-2(a) of the Exchange
Act following TWG's receipt of a Notice of Superior Proposal (defined below)
shall not be deemed to constitute a withdrawal or modification of its
recommendation of this Agreement, or (2) approve or recommend, or propose to
approve or recommend, any takeover proposal. Notwithstanding the foregoing, in
the event that the Board of Directors of EqualNet receives a takeover proposal
that, in the exercise of its fiduciary obligations (as determined in good faith
by a majority of the disinterested members thereof based on the advice of
outside counsel), it determines to be a superior proposal, the Board of
Directors of EqualNet may withdraw or modify its approval or recommendation of
this

                                     19
<PAGE>
Agreement and may (subject to the following sentence) terminate this Agreement,
in each case at any time after midnight on the fifth Business Day following
TWG's receipt of written notice (a "Notice of Superior Proposal") advising TWG
that the Board of Directors of EqualNet has received a takeover proposal that it
has determined to be a superior proposal, specifying the material terms and
conditions of such superior proposal (including the proposed financing for such
proposal and a copy of any documents conveying such proposal) and identifying
the Person making such superior proposal. EqualNet may terminate this Agreement
pursuant to the preceding sentence only if the shareholders of EqualNet have not
yet voted upon the matters set forth in Section 5(s). Any of the foregoing to
the contrary notwithstanding, EqualNet may engage in discussions with any Person
or group that has made an unsolicited takeover proposal for the limited purpose
of determining whether such proposal is a superior proposal. Nothing contained
herein shall prohibit EqualNet from taking and disclosing to its shareholders a
position contemplated by Rule 14e-2(a) following TWG's receipt of a Notice of
Superior Proposal.

            (iii) For purposes of this Section 5(t), a "superior proposal" means
any BONA FIDE takeover proposal to acquire, directly or indirectly, for
consideration consisting of cash, securities or a combination thereof, all of
the EqualNet Common Shares then outstanding or all or substantially all of the
assets of EqualNet and its Subsidiaries, and otherwise on terms that a majority
of the disinterested members of the Board of Directors of EqualNet determines in
its good faith reasonable judgment (based on the advice of a financial advisor
of nationally recognized reputation, a copy of which shall be provided to TWG)
to be more favorable to EqualNet's shareholders than the transactions
contemplated by this Agreement, the Stock Purchase Agreement and the
Reorganization Agreement.

            (iv) In addition to the obligations of EqualNet set forth in clause
(ii) above, EqualNet shall promptly advise TWG orally and in writing of any
takeover proposal or any inquiry with respect to or which could lead to any
takeover proposal, the material terms and conditions of such inquiry or takeover
proposal (including the financing for such proposal and a copy of such documents
conveying such proposal), and the identity of the Person making any such
takeover proposal or inquiry.

      (t) LISTING OF COMMON STOCK. EqualNet warrants and agrees for the benefit
of the TWG that it will use commercially reasonable efforts to cause the
EqualNet Common Shares to be issued pursuant to Section 2 and pursuant to the
Warrant to be approved for listing, subject to official notice of issuance, on
the NASDAQ National Market as of the Closing Date.

      (u) ACQUISITION LOAN. TWG may elect to obtain financing for the Switches
from a bank or other third party lender, such financing to be in a principal
amount not to exceed the $5,850,000 purchase price paid by TWG for the Switches.
Any such financing shall be secured by a first priority lien and security
interest on the Switches and otherwise on terms satisfactory to TWG and EqualNet
(the "Acquisition Loan"). If a guarantee is required to obtain such loan, then
such guarantee shall be satisfactory to TWG in its sole discretion. Among other
conditions that may be applicable, any such guarantee provided by or arranged
for by TWG shall be conditioned upon EqualNet agreeing to pay TWG a guarantee
fee on the outstanding balance of the Acquisition Loan. The loan documents shall
provide that if the closing of the transaction contemplated by this Agreement
occurs,

                                     20
<PAGE>
then the Sub and EqualNet shall assume (or otherwise become liable on) the
Acquisition Loan and TWG shall be released from any liability on the Acquisition
Loan effective as of such closing.

6. CONDITIONS TO OBLIGATION TO CLOSE.

      (a) CONDITIONS TO OBLIGATION OF TWG. The obligation of TWG to consummate
the transactions to be performed by it in connection with the Closing is subject
to satisfaction of the following conditions:

            (i) The representations and warranties set forth in Section 3 shall
      be true and correct in all material respects at and as of the Closing
      Date.

            (ii) EqualNet and Sub shall have performed and complied with all of
      their respective covenants hereunder in all material respects through the
      Closing.

            (iii) EqualNet shall have procured all of the consents of third
      parties required in connection with the consummation of the transactions
      contemplated by this Agreement, and EqualNet shall have procured the
      approval of its shareholders at the Shareholders Meeting for the matters
      set forth in Section 5(r).

            (iv) The closing under that certain Stock Purchase Agreement dated
      November 21, 1997, between EqualNet and TWG and under the Reorganization
      Agreement shall have occurred or be occurring simultaneous with the
      Closing hereunder.

            (v) The issuance of the EqualNet Common Shares and Warrant under
      this Agreement shall have complied with all applicable requirements of
      federal and state securities laws.

            (vi) Subsequent to the date hereof, no legislation, order, rule,
      ruling or regulation shall have been enacted or made by or on behalf of
      any governmental body, department or agency of the United States, nor
      shall any legislation have been introduced and favorably reported for
      passage to either House of Congress by any committee of either such House
      to which such legislation has been referred for consideration, nor shall
      any decision of any court of competent jurisdiction within the United
      States have been rendered which would materially and adversely affect an
      investment in the EqualNet Common Shares. There shall be no action, suit,
      investigation or proceeding pending, or to EqualNet's knowledge,
      threatened, against or affecting EqualNet or any of its Subsidiaries, or
      any of their respective properties or rights, or any of their affiliates,
      associates, officers or directors, before any court, arbitrator or
      administrative or governmental body which (i) seeks to restrain, enjoin,
      prevent the consummation of or otherwise adversely affect the transactions
      contemplated by this Agreement or (ii) questions the validity or legality
      of any such transaction or seeks to recover damages or to obtain other
      relief in connection with any such transaction, and to EqualNet's
      knowledge there shall be no valid basis for any such action, proceeding or
      investigation.

            (vii) EqualNet shall have duly received all authorizations,
      consents, approvals, licenses, franchises, permits and certificates by or
      of all federal, state and local governmental

                                     21
<PAGE>
      authorities, by any third parties pursuant to the terms of any agreement
      to which EqualNet is a party or by the National Association of Securities
      Dealers, Inc. or any other body or agency with jurisdiction, by contract
      or otherwise, over EqualNet, necessary for the issuance of the Shares and
      the Warrant by EqualNet and the consummation of the transactions
      contemplated hereby, and all thereof shall be in full force and effect at
      the time of the Closing.

            (viii)There shall not have occurred any Material Adverse Change with
      respect to EqualNet and its Subsidiaries since the date hereof.

            (ix) EqualNet shall have delivered to TWG a certificate to the
      effect that each of the conditions specified above in Section 6(a)(i)-(ix)
      is satisfied in all respects.

            (x) TWG shall have received from Fulbright & Jaworski, L.L.P.,
      counsel to EqualNet and Sub, an opinion in form and substance as set forth
      in Exhibit C attached hereto, addressed to TWG and dated as of Closing
      Date.

            (xi) EqualNet shall have delivered to TWG the original stock
      certificates specified in Section 2(b) representing the Shares and the
      original Warrant.

            (xii) The EqualNet Common Shares issued pursuant to Section 2 and to
      be issued pursuant to the Warrant shall have been approved for listing,
      subject to official notice, on the NASDAQ National Market as of the
      Closing Date.

All actions to be taken by EqualNet in connection with consummation of the
transactions contemplated hereby and all certificates, opinions, instruments,
and other documents required to effect the transactions contemplated hereby will
be reasonably satisfactory in form and substance to TWG. TWG may waive any
condition specified in this Section 6(a) if it executes a writing so stating at
or prior to the Closing.

      (b) CONDITIONS TO OBLIGATION OF EQUALNET AND SUB. The obligations of
EqualNet and Sub to consummate the transactions to be performed by it in
connection with the Closing are subject to satisfaction of the following
conditions:

            (i) The representations and warranties set forth in Section 4 shall
      be true and correct in all material respects at and as of the Closing
      Date.

            (ii) TWG shall have performed and complied with all of its covenants
      hereunder in all material respects through the Closing.

            (iii) EqualNet shall have obtained the approval of its shareholders
      at the Shareholders Meeting for the matters set forth in Section 5(s).

            (iv) There shall be no action, suit, investigation or proceeding
      pending, or to EqualNet's knowledge, threatened, against or affecting
      EqualNet or any of its Subsidiaries, or any of their respective properties
      or rights, or any of their affiliates, associates, officers or directors,
      before any court, arbitrator or administrative or governmental body which
      (i) seeks

                                     22
<PAGE>
      to restrain, enjoin, prevent the consummation of or otherwise adversely
      affect the transactions contemplated by this Agreement or (ii) questions
      the validity or legality of any such transaction or seeks to recover
      damages or to obtain other relief in connection with any such transaction.

            (v) TWG shall have delivered to EqualNet a certificate to the effect
      that each of the conditions specified above in Section 6(b)(i)-(ii) is
      satisfied in all respects.

            (vi) EqualNet shall have received from Vinson & Elkins L.L.P.,
      counsel to TWG, an opinion in form and substance as set forth in Exhibit D
      attached hereto, addressed to EqualNet and dated as of the Closing Date.

      All actions to be taken by TWG in connection with consummation of the
transactions contemplated hereby and all certificates, opinions, instruments,
and other documents required to effect the transactions contemplated hereby will
be reasonably satisfactory in form and substance to EqualNet. EqualNet may waive
any condition specified in this Section 6(b) if it executes a writing so stating
at or prior to the Closing.

7.    TERMINATION.

      (a) TERMINATION OF AGREEMENT. This Agreement may be terminated only as
provided below:

            (i) EqualNet, Sub and TWG may terminate this Agreement by mutual
      written consent at any time prior to the Closing;

            (ii) Either EqualNet, Sub and TWG may terminate this Agreement by
      giving written notice to the other parties prior to the Closing if the
      shareholders of EqualNet fail to give any required approval of this
      Agreement and the transactions contemplated hereby upon a vote at the
      Shareholders meeting or at any adjournment thereof;

            (iii) TWG may terminate this Agreement by giving written notice to
      EqualNet and Sub at any time prior to the Closing (A) in the event
      EqualNet or Sub has breached any representation, warranty or covenant on
      their part contained in this Agreement in any material respect, TWG
      notified EqualNet or Sub of the breach or occurrence, and the breach or
      occurrence has continued without cure for a period until the earlier of 15
      days after the notice of breach or the scheduled Closing Date or (B) if
      the Closing shall not have occurred on or before February 1, 1998, by
      reason of the failure of any condition precedent under Section 6(a)
      (unless the failure results primarily from TWG breaching any
      representation, warranty or covenant on its part contained in this
      Agreement); and

            (iv) EqualNet and Sub may terminate this Agreement by giving written
      notice to TWG at any time prior to the Closing (A) in the event TWG has
      breached any representation, warranty or covenant on its part contained in
      this Agreement in any material respect, EqualNet has notified TWG of the
      breach, and the breach has continued without cure for a period until the
      earlier of 15 days after the notice of breach or the scheduled Closing
      Date or

                                     23
<PAGE>
      (B) if the Closing shall not have occurred on or before February 1, 1998,
      by reason of the failure of any condition precedent under Section 6(b)
      (unless the failure results primarily from EqualNet or Sub breaching any
      representation, warranty or covenant on his part contained in this
      Agreement).

      (b) EFFECT OF TERMINATION. If this Agreement is terminated pursuant to
Section 7(a), all rights and obligations of the Parties hereunder shall
terminate without any Liability of any Party to any other Party (except for any
Liability of any Party for any breach of a covenant or for any knowing and
willful breach of any representation or warranty).

8.    REMEDIES FOR BREACHES OF THIS AGREEMENT.

      (a) SURVIVAL OF REPRESENTATIONS AND WARRANTIES. All of the representations
and warranties of the Parties contained in Sections 3 and 4 shall survive the
Closing hereunder.

      (b) INDEMNIFICATION PROVISIONS FOR BENEFIT OF TWG. If any representation
or warranty set forth in Section 3 or any covenant or agreement set forth herein
made by EqualNet or Sub is breached, then EqualNet agrees to indemnify TWG from
and against any Adverse Consequences that TWG may suffer through and after the
date of the claim for indemnification to the extent resulting from, arising out
of, relating to, or caused by such breach. In addition, Sub assumes and Equal
and Sub agree to indemnify TWG from and against any and all sales taxes due in
connection with the sale and transfer of the Switches from TWG to the Sub.

      (c) INDEMNIFICATION PROVISIONS FOR BENEFIT OF EQUALNET. If TWG breaches
any of its representations and warranties in Section 4 or any covenant or
agreement set forth herein made by TWG, then TWG agree to indemnify EqualNet
from and against any Adverse Consequences EqualNet may suffer through and after
the date of the claim for indemnification to the extent resulting from, arising
out of, relating to, or caused by such breach.

      (d)   MATTERS INVOLVING THIRD PARTIES.

            (i) If any third party shall notify any Party (the "Indemnified
      Party") with respect to any matter (a "Third Party Claim") that may give
      rise to a claim for indemnification against any other Party (the
      "Indemnifying Party") under this Section 8, then the Indemnified Party
      shall promptly notify the Indemnifying Party thereof in writing; provided,
      no delay on the part of the Indemnified Party in notifying the
      Indemnifying Party shall relieve the Indemnifying Party from any
      obligation hereunder unless (and then solely to the extent) the
      Indemnifying Party thereby is prejudiced.

            (ii) The Indemnifying Party will have the right to defend the
      Indemnified Party against the Third Party Claim with counsel of the
      former's choice reasonably satisfactory to the Indemnified Party so long
      as (1) the Indemnifying Party notifies the Indemnified Party in writing
      within 15 days after the Indemnified Party has give notice of the Third
      Party Claim that the Indemnifying Party will indemnify the Indemnified
      Party from and against the entirety of any Adverse Consequences the
      Indemnified Party may suffer resulting from, arising out of, relating to,
      in the nature of, or caused by the Third Party Claim, (2) the Indemnifying
      Party

                                     24
<PAGE>
      provides the Indemnified Party with evidence reasonably acceptable to the
      Indemnified Party that the Indemnifying Party will have the financial
      resources to defend against the Third Party Claim and fulfill its
      indemnification obligations hereunder, (3) the Third Party Claim involves
      only money damages and does not seek an injunction or other equitable
      relief, (4) settlement of, or an adverse judgment with respect to, the
      Third Party Claim is not in the good faith judgment of the Indemnified
      Party, likely to establish a precedential custom or practice materially
      adverse to the continuing business interests of the Indemnified Party, and
      (5) the Indemnifying Party conducts the defense of the Third Party Claim
      actively and diligently.

            (iii) So long as the Indemnifying Party is conducting the defense of
      the Third Party Claim in accordance with Section 8(d)(ii), (1) the
      Indemnified Party may retain separate co-counsel at its sole cost and
      expense and participate in the defense of the Third Party Claim, (2) the
      Indemnified Party will not consent to the entry of any judgment or enter
      into any settlement with respect to the Third Party Claim without the
      prior written consent of the Indemnifying Party (not to be withheld
      unreasonably), and (3) the Indemnifying Party will not consent to the
      entry of any judgment or enter into any settlement with respect to the
      Third Party Claim without the prior written consent of the Indemnified
      Party (not to be withheld unreasonably).

            (iv) In the event any of the conditions in Section 8(d)(ii) is or
      becomes unsatisfied, however, (1) the Indemnified Party may defend
      against, and consent to the entry of any judgment or enter into any
      settlement with respect to, the Third Party Claim in any manner it
      reasonably may deem appropriate (and the Indemnified Party need not
      consult with, or obtain any consent from, the Indemnifying Party in
      connection therewith), (2) the Indemnifying Party will reimburse the
      Indemnified Party promptly and periodically for the costs of defending
      against the Third Party Claim (including reasonable attorneys' fees and
      expenses), and (3) the Indemnifying Party will remain responsible for any
      Adverse Consequences the Indemnified Party may suffer resulting from,
      arising out of, relating to, in the nature of, or caused by the Third
      Party Claim to the fullest extent provided in this Section 8.

      (e)   CLAIMS FOR INDEMNIFICATION.

            (i) Whenever any claim shall arise for indemnification under Section
      8(b) or 8(c), the Indemnified Party shall describe such claim in a written
      notice ("Notice of Claim") to the Indemnifying Party (and for purposes of
      this Section 9(e), a notice given pursuant to Section 9(d) shall
      constitute a "Notice of Claim") and, when known, specify the facts
      constituting the basis for such claim and the amount or an estimate of the
      amount of such claim.

            (ii) Following the receipt by the Indemnifying Party of each Notice
      of Claim, the Indemnifying Party may give the Indemnified Party written
      notice ("Notice of Objection") (1) attaching a copy of such Notice of
      Claim, (2) stating that, in the opinion of the Indemnifying Party, the
      claim described in such Notice of Claim is invalid (either in whole or in
      specified part), (3) giving the reasons for the alleged invalidity, and
      (4) stating that, based on such alleged invalidity, the Indemnifying Party
      objects to the payment of any portion of the amount claimed pursuant to
      such Notice of Claim. If a Notice of Objection alleges that

                                     25
<PAGE>
      a Notice of Claim is only partially invalid, the Indemnifying Party within
      30 days of the receipt of such Notice of Claim, agrees to deliver to the
      Indemnified Party that portion of the amount claimed pursuant to such
      Notice of Claim as to which no objection is made.

      (f) DETERMINATION OF ADVERSE CONSEQUENCES. There shall be taken into
account the time cost of money (using the Applicable Rate as the discount rate)
and appropriate adjustments shall be made for tax consequences and insurance in
determining Adverse Consequences for purposes of this Section 8.

      (g) OTHER INDEMNIFICATION PROVISIONS. The foregoing indemnification
provisions are in addition to, and not in derogation of, any statutory,
equitable, or common law remedy any Party may have for breach of this Agreement.

9.    MISCELLANEOUS.

      (a) PRESS RELEASES AND PUBLIC ANNOUNCEMENTS. No Party shall issue any
press release or make any public announcement relating to the subject matter of
this Agreement prior to the Closing without the prior written approval of TWG
and EqualNet; provided, either Party may make any public disclosure it believes
in good faith is required by applicable law or the requirements of NASDAQ.

      (b) NO THIRD-PARTY BENEFICIARIES. This Agreement shall not confer any
rights or remedies upon any Person other than the Parties and their respective
successors and permitted assigns.

      (c) SUCCESSION AND ASSIGNMENT. This Agreement shall be binding upon and
inure to the benefit of the Parties named herein and their respective successors
and permitted assigns. No Party may assign either this Agreement or any of its
rights, interests, or obligations hereunder without the prior written approval
of other Parties.

      (d) COUNTERPARTS. This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original but all of which
together will constitute one and the same instrument.

      (e) NOTICES. All notices, requests, demands, claims, and other
communications hereunder shall be in writing. Any notice, request, demand,
claim, or other communication hereunder shall be sent by (i) personal delivery
(including courier service), (ii) telecopier during normal business hours to the
number indicated, or (iii) registered or certified mail, return receipt
requested, postage prepaid, and addressed to the intended recipient as set forth
below (any communication shall be deemed given upon receipt):

                                      26
<PAGE>
            IF TO EQUALNET OR SUB:

            1250 Wood Branch Park Drive
            Houston, TX 77079-1212
            Attention:  General Counsel
            Telecopier No.:  281-529-4686

            WITH A COPY TO:

            Fulbright & Jaworski L.L.P.
            1301 McKinney, Suite 5100
            Houston, Texas  77010
            Attention: Robert F. Gray, Jr.
            Telecopier No.:  713-651-5246

            IF TO TWG:

            5005 Woodway, Suite 350
            Houston, Texas 77056
            Attention: Mark Willis and Jim Harris
            Telecopier No.:  713-626-8333

            WITH A COPY TO:

            Vinson & Elkins L.L.P.
            1001 Fannin, Suite 2300
            Houston, Texas 77002-6760
            Attention:  Rell Tipton
            Telecopier No.:  713-615-5553

Any Party may change its telecopier number or its address to which notices,
requests, demands, claims, and other communications hereunder are to be
delivered by giving the other Party notice in the manner herein set forth.

      (f) GOVERNING LAW. This Agreement shall be governed by and construed in
accordance with the laws of the State of Texas.

      (g) AMENDMENTS AND WAIVERS. No amendments of any provision of this
Agreement shall be valid unless the same shall be in writing and signed by the
Parties. No waiver by any Party of any default, misrepresentation, or breach of
warranty or covenant hereunder, whether intentional or not, shall be deemed to
extend to any prior or subsequent default, misrepresentation, or breach of
warranty or covenant hereunder or affect in any way any rights arising by virtue
of any prior or subsequent such occurrence.

      (h) SEVERABILITY. Any term or provision of this Agreement that is invalid
or unenforceable in any situation in any jurisdiction shall not affect the
validity or enforceability of the remaining terms

                                     27
<PAGE>
and provisions hereof or the validity or enforceability of the offending term or
provision in any other situation or in any other jurisdiction.

      (i) EXPENSES. Each of the Parties will bear its own costs and expenses
(including legal fees and expenses) incurred in connection with this Agreement
and the transactions contemplated hereby.

      (j) CONSTRUCTION. The Parties have participated jointly in the negotiation
and drafting of this Agreement. In the event an ambiguity or question of intent
or interpretation arises, this Agreement shall be construed as if drafted
jointly by the Parties, and no presumption or burden of proof shall arise
favoring or disfavoring either Party by virtue of the authorship of any of the
provisions of this Agreement. Any reference to any federal, state, local, or
foreign statute or law shall be deemed also to refer to all rules and
regulations promulgated thereunder, unless the context requires otherwise. The
word "including" shall mean including without limitation. The Parties intend
that each representation, warranty, and covenant contained herein shall have
independent significance.

      (k) INCORPORATION OF EXHIBITS, ANNEXES, AND SCHEDULES. The Exhibits,
Annexes, and Schedules identified in this Agreement are incorporated herein by
reference and made a part hereof.


                                      28
<PAGE>
      IN WITNESS WHEREOF, the Parties hereto have executed this Agreement as of
the date first above written.


                                    EQUALNET HOLDING CORP.

                                    By: /s/ ZANE RUSSELL
                                    Name:   ZANE RUSSELL
                                    Title: CEO


                                    EQ ACQUISITION SUB, INC.

                                    By: /s/ MICHAEL HLINAK
                                    Name: MICHAEL HLINAK
                                    Title: COO


                                    WILLIS GROUP, LLC

                                    By: /s/ MARK WILLIS
                                    Name: MARK WILLIS
                                    Title: PRES.


                     [signature page to Switch Agreement]

                                      29
<PAGE>
                                  AMENDMENT TO
                                SWITCH AGREEMENT

        This Amendment to that certain Switch Agreement (the "Agreement") dated
December 2, 1997 by and among EqualNet Holding Corp., EQ Acquisition Sub, Inc.
and Willis Group, LLC, is entered into as of December 19, 1997 for the following
purposes:

        Whereas, subparagraphs 7.(a)(iii) and 7.(a)(iv) of the Agreement allow
each party certain rights to terminate the Agreement of the conditions for
closing of the transactions contemplated in such agreement are not completed by
February 1, 1998; and

        Whereas the parties hereto desire to change such date,

        Whereas the parties hereto agree as follows: the date "February 1, 1998"
contained in subparagraphs 7.(a)(iii) and 7.(a)(iv) of the Agreement is hereby
changed and amended in each instance to "March 31, 1998".

        No other change, amendment or modification of the Agreement is hereby
made. This Amendment is signed effective December 19, 1997. This Amendment may
be executed in multiple counterpart originals, all of which taken together shall
constitute one document. A facsimilie signature of any of the undersigned shall
have the same force and effect as an original signature.

EqualNet Holding Corp.                  EQ Acquisitions Sub, Inc.

By:/s/ MICHAEL L. HLINAK                By:/s/ MICHAEL HLINAK 
       Michael L. Hlinak, C.O.O.               Michael Hlinak, President


                                        Willis Group, LLC

                                        By:/s/ MARK WILLIS
                                               Mark Willis, President
<PAGE>
                          AMENDMENT TO SWITCH AGREEMENT

      This  Amendment  to  Switch  Agreement  ("Amendment")  is  entered  into
between  EQUALNET  HOLDING  CORP.  ("EqualNet"),   EQ  ACQUISITION  SUB,  INC.
("Sub"), and WILLIS GROUP, LLC ("TWG") effective as of February 12, 1998.

                                    RECITALS

      Each of the entities described in the preamble are parties to a Switch
Agreement dated December 2, 1997 (the "Agreement"). The parties desire to amend
the Agreement in accordance with the terms of this Amendment. Any capitalized
term used but not defined herein shall have the meaning ascribed to such term in
the Agreement.

      NOW, THEREFORE, in consideration of the mutual covenants and agreements
set forth herein, the Parties agree as follows:

      1. Section 2(b) of the Agreement is amended as follows:

            (a)   Deletion  of the  word  "and"  at the  end of  clause  (iii)
                  thereof;

            (b)   Insertion of the following as a new clause (iv):

                  (iv) subject to the terms of Section 2(e), 1,000,000 of
                  EqualNet Common Shares; and,

            (c)   Renumbering  the existing  clause (iv) to "(v)" and amending
                  such clause by  replacing  the  reference  therein to "$1.50
                  per share" with "$1.00 per share".

      2.    Section 2 of the Agreement is amended by adding the following as
            subsection (e):
<PAGE>
                                      
            (E) AUTHORIZED SHARES. (i) If the Closing occurs and as of the
      Closing Date the number of EqualNet Common Shares authorized under
      EqualNet's Articles of Incorporation is not sufficient to permit the
      issuance of all or any part of the 1,000,000 shares referred to in Section
      2(b)(iv) (the "Unauthorized Shares"), then at the Closing in lieu of
      issuing such Unauthorized Shares EqualNet shall execute and deliver to TWG
      a warrant the ("Unauthorized Shares Warrant") for the number of shares
      constituting the Unauthorized Shares, such warrant to have a term of ten
      years, to have an exercise price of $0.01 per share, and to be otherwise
      substantially similar to the form of Warrant attached as Exhibit B;
      provided, the Unauthorized Share Warrant shall contain a covenant on the
      part of EqualNet that it will use its best efforts to cause the unreserved
      authorized number of EqualNet Common Shares to be increased to permit the
      full exercise of the Unauthorized Share Warrant and a limitation on the
      holder of the Unauthorized Share Warrant to the effect that the obligation
      of EqualNet to issue shares upon an exercise of
<PAGE>
      the Unauthorized Share Warrant in whole or in part shall be conditioned
      upon EqualNet having a number of unreserved authorized EqualNet Common
      Shares at such time sufficient to cover the number of shares relating to
      the exercise.

                  (ii) If by May 31, 1998, the number of EqualNet Common Shares
      authorized under EqualNet's Articles of Incorporation has not been
      increased to permit a full exercise of the Unauthorized Share Warrant,
      then TWG shall have the right and option to repurchase the Switches from
      Sub for $5,850,000 in cash by giving written notice of such exercise to
      EqualNet and Sub. If such notice is given, then EqualNet and Sub agree
      that Sub will convey good title to the Switches to TWG free and clear of
      any liens or security interests (other than liens and security interests,
      if any, that may encumber the Switches immediately prior to the Closing),
      and contemporaneous with such conveyance TWG (x) shall return the
      Unauthorized Share Warrant to EqualNet which shall be cancelled and (y)
      TWG shall return any shares issued to TWG pursuant to Section 2(b)(iv). In
      connection with any such repurchase, TWG shall retain the EqualNet Common
      Shares issued to it pursuant to Section 2(b)(iii). During the period from
      the Closing Date until the aforementioned May 31, 1998 date, EqualNet and
      Sub agree that Sub shall not convey or encumber the Switches, or grant any
      options or rights to purchase the Switches, except for liens and security
      interests securing any financing used by Sub to acquire the Switches.

                  (iii) TWG agrees to affirmatively vote all EqualNet Common
      Shares issued to TWG pursuant to this Agreement or any other agreement for
      such increase in the authorized number of EqualNet Common Shares.

      3. Section 5(u) of the Agreement is amended by adding the following
paragraph at the end of such Section:

            If the Closing occurs and if necessary for EqualNet to obtain
            financing for the acquisition of the Switches, TWG will guarantee
            not more than 40% of the principal amount of such financing. No such
            guaranty shall impose any obligation or liability on the part of any
            member of TWG and TWG shall not be required to pledge any collateral
            or provide any other credit enhancement with respect to such
            guaranty. The terms of any such guaranty shall be satisfactory to
            TWG. If the Closing occurs and TWG gives such guaranty, as
            consideration for such guaranty EqualNet shall issue to TWG at the
            Closing a warrant (the "Guaranty Warrant") for 500,000 EqualNet
            Common Shares exercisable at $1.00 per share, such warrant to have a
            term of ten years and to be otherwise substantially similar to the
            form of warrant attached as Exhibit B; provided, if at the Closing
            the number of EqualNet Common Shares that are authorized under
            EqualNet's Articles of Incorporation is not sufficient to permit a
            full exercise of the Guaranty Warrant, then the Guaranty Warrant
            shall contain a covenant on the part of EqualNet that it will use
            its best efforts to cause 

                                       2
<PAGE>
            such unreserved authorized number of shares to be increased to
            permit the full exercise of the Guaranty Warrant and a limitation on
            the holder of the Guaranty Warrant to the effect that the obligation
            of EqualNet to issue shares upon an exercise of the Guaranty Warrant
            in whole or in part shall be conditioned upon EqualNet having a
            number of unreserved authorized EqualNet Common Shares at such time
            sufficient to cover the number of shares relating to the exercise.

      4. If the Closing occurs and as of the Closing Date the number of EqualNet
Common Shares authorized under EqualNet's Articles of Incorporation is not
sufficient to permit the issuance of all or any part of the EqualNet Common
Shares covered by the Warrant attached as Exhibit B to the Agreement, then as of
the Closing such Warrant shall be amended to include a covenant on the part of
EqualNet that it will use its best efforts to cause such unreserved authorized
number of shares to be increased to permit the full exercise of the Warrant and
a limitation on the holder of the Warrant to the effect that the obligation of
EqualNet to issue shares upon an exercise of the Warrant in whole or in part
shall be conditioned upon EqualNet having a number of unreserved authorized
EqualNet Common Shares at such time sufficient to cover the number of shares
relating to the exercise.

      By entering into this Amendment, TWG does not waive by implication or
otherwise any of the conditions set forth in Section 6.1(a) of the Agreement.
This Amendment contains the entire understanding and agreement between the
Parties with respect to the subject matter of this Amendment and supersedes any
prior or contemporaneous statements, understandings or agreements with respect
to such subject matter.

                                    EQUALNET HOLDING CORP.

                                    By:  /s/ MICHAEL L. HLINAK
                                    Name:  Michael L. Hlinak
                                    Title: Senior Vice President


                                    EQ ACQUISITION SUB, INC.

                                    By:  /s/ MICHAEL L. HLINAK
                                    Name:  Michael L. Hlinak
                                    Title: President


                                    WILLIS GROUP, LLC

                                    By:  /s/ MARK A. WILLIS
                                    Name:  Mark A. Willis
                                    Title: President

                                        3


                                                  EXHIBIT 10.3--MERGER AGREEMENT

                AGREEMENT OF MERGER AND PLAN OF REORGANIZATION

                                    BETWEEN

                            EQUALNET HOLDING CORP.,

                           EQ ACQUISITION SUB, INC.

                            NETCO ACQUISITION, LLC

                                      AND

                           NETCO ACQUISITION CORP.


                               December 2, 1997
<PAGE>
                               TABLE OF CONTENTS


      1.    Definitions......................................................1

      2.    The Merger.......................................................6
            (a)   Basic Transaction..........................................6
            (b)   Conversion of Shares.......................................6
            (c)   Consummation of the Merger.................................6
            (d)   Certificate of Incorporation; Bylaws.......................7
            (e)   Directors and Officers.....................................7
            (f)   Exchange of Securities.....................................7
            (g)   Exchange of Certificates...................................7
            (h)   Terms of  the Preferred Stock..............................8
            (i)   Tax Effect of Transaction..................................8
            (j)   The Closing................................................8
            (k)   Deliveries at the Closing..................................8

      3.    Representations and Warranties of EqualNet and Sub...............9
            (a)   Organization, Qualification, and Corporate Power...........9
            (b)   Authorization of Transaction...............................9
            (c)   Brokers' Fees..............................................9
            (d)   No Violation...............................................9
            (e)   Consents..................................................10
            (f)   Financial Information.....................................10
            (g)   Liabilities...............................................10
            (h)   Litigation................................................10
            (i)   Compliance with ERISA.....................................11
            (j)   Taxes; Governmental Charges...............................11
            (k)   Defaults..................................................11
            (l)   Compliance with the Law...................................11
            (m)   Investment Company Act....................................11
            (n)   Public Utility Holding Company Act........................11
            (o)   Disclosure................................................11
            (p)   Structure; Capitalization.................................12
            (q)   Environmental Matters.....................................13
            (r)   Intellectual Property and Other Intangible Assets.........13
            (s)   Insurance Coverage........................................14

      4.    Representations and Warranties of Netco Acquisition.............14
            (a)   Corporate Existence.......................................15
            (b)   Corporate Power and Authorization.........................15
            (c)   Brokers' Fees.  ..........................................15
            (d)   No Violation.  ...........................................15
            (e)   Consents..................................................15
            (f)   Financial Information.  ..................................16
            (g)   Compliance with the Law.  ................................16
            (h)   Investment Company Act.  .................................16
            (i)   Public Utility Holding Company Act........................16

                                    -i-
<PAGE>
            (j)   Investment................................................16
            (k)   Title.....................................................17

      5.    Pre-Closing Covenants...........................................17
            (a)   General...................................................17
            (b)   Inspection................................................18
            (c)   Notices and Consents......................................18
            (d)   Notice of Developments....................................18
            (e)   Ordinary Course...........................................18
            (f)   Changes in Employment Arrangements........................20
            (g)   Severance.................................................20
            (h)   Other Actions.............................................20
            (i)   Valid Issuance............................................21
            (j)   Government Regulations....................................21
            (k)   ERISA.....................................................21
            (l)   Corporate Existence; Maintenance of Properties............21
            (m)   Insurance.................................................22
            (n)   Further Assurances........................................22
            (o)   Notices of Certain Events.................................22
            (p)   Board Nominees............................................22
            (q)   Environmental Laws........................................22
            (r)   Registration Rights.......................................23
            (s)   Shareholder Approval; Preparation of Proxy Statements.....23
            (t)   No Solicitation...........................................23
            (u)   Listing of Common Stock...................................25
            (v)   Netco Matters.............................................25

      6.    Conditions to Obligation to Close...............................26
            (a)   Conditions to Obligation of Netco Acquisition and Netco...26
            (b)   Conditions to Obligation of EqualNet......................27

      7.    Termination.....................................................28
            (a)   Termination of Agreement..................................28
            (b)   Effect of Termination.....................................29

      8.    Remedies for Breaches of This Agreement.........................29
            (a)   Survival of Representations and Warranties................29
            (b)   Indemnification Provisions for Benefit of Netco 
                  Acquisition, its members and ADV..........................29
            (c)   Indemnification Provisions for Benefit of EqualNet........30
            (d)   Matters Involving Third Parties...........................30
            (e)   Claims for Indemnification................................31
            (f)   Determination of Adverse Consequences.....................31
            (g)   Other Indemnification Provisions..........................31

      9.    Miscellaneous...................................................32
            (a)   Press Releases and Public Announcements...................32
            (b)   No Third-Party Beneficiaries..............................32
            (c)   Succession and Assignment.................................32

                                    -ii-
<PAGE>
            (d)   Counterparts..............................................32
            (e)   Notices...................................................32
            (f)   Governing Law.............................................33
            (g)   Amendments and Waivers....................................33
            (h)   Severability..............................................33
            (i)   Expenses..................................................33
            (j)   Construction..............................................34
            (k)   Incorporation of Exhibits, Annexes, and Schedules.........34
            (l)   Warrant...................................................34
            (m)   Certain Shareholders......................................34

                                    -iii-
<PAGE>
                AGREEMENT OF MERGER AND PLAN OF REORGANIZATION

      This Agreement of Merger and Plan of Reorganization is entered into as of
December 2, 1997, by and between EqualNet Holding Corp., a Texas corporation
("EqualNet"), EQ Acquisition Sub, Inc., a Delaware corporation and a wholly
owned subsidiary of EqualNet ("Sub"), Netco Acquisition, LLC, a Delaware limited
liability company ("Netco Acquisition"), and Netco Acquisition Corp., a Delaware
corporation and a wholly owned subsidiary of Netco Acquisition ("Netco").
EqualNet, Sub, Netco Acquisition and Netco are each referred to herein as a
"Party" and collectively as the "PARTIES."

                                   RECITALS

      This Agreement contemplates a transaction in which Sub will merge with and
into Netco, with Netco being the surviving corporation (the "Merger").

      Now, therefore, in consideration of the premises and the mutual promises
herein made, and in consideration of the representations, warranties, and
covenants herein contained, the Parties agree as follows:

1.    DEFINITIONS.

            "ACCREDITED INVESTOR" has the meaning set forth in Regulation D
      promulgated under the Securities Act.

            "ADDITIONAL WORKING CAPITAL LOANS" has the meaning assigned to such
      term in the Limited Liability Company Agreement referenced in the
      definition of "Working Capital Loans".

            "ADV" means Advantage Fund, Ltd., a British Virgin Islands Company.

            "ADVERSE CONSEQUENCES" means all actions, suits, proceedings,
      hearings, investigations, charges, complaints, claims, demands,
      injunctions, judgments, orders, decrees, rulings, damages, dues,
      penalties, fines, costs, amounts paid in settlement, Liabilities,
      obligations, taxes, liens, losses, expenses and fees, including court
      costs and reasonable attorneys' fees and expenses.

            "APPLICABLE RATE" means the corporate base rate or prime rate of
      interest publicly announced from time to time by Texas Commerce Bank,
      National Association, Houston, Texas plus 5.0% per annum.

            "ASSIGNMENT" means the Assignment and Bill of Sale dated effective
      as of September 24, 1997, by and among Randy Williams, Trustee of the
      Estate of Total National Communications, Inc. and TWG.

            "BUSINESS DAY" means any day that is not a Saturday, a Sunday, or a
      day that is a banking holiday under United States or Texas Law.

                                    -1-
<PAGE>
            "CAPITALIZED LEASE OBLIGATIONS" means all rental obligations which,
      under GAAP in effect on the day such obligation is incurred, are required
      to be capitalized on the books of EqualNet or any Subsidiary, in each case
      taken at the amount thereof accounted for as indebtedness (net of interest
      expense) in accordance with such principles.

            "CLOSING" has the meaning set forth in Section 2(f).

            "CLOSING DATE" has the meaning set forth in Section 2(f).

            "COMMISSION" shall mean the United States Securities and Exchange
      Commission.

            "CURRENT INDEBTEDNESS" means any obligation for borrowed money
      (including notes payable and drafts accepted representing extensions of
      credit whether or not representing obligations for borrowed money) payable
      on demand or within a period of one year from the date of creation
      thereof; provided, any obligation shall be treated as Funded Indebtedness,
      regardless of its term, if such obligation is renewable pursuant to the
      terms thereof or of a revolving credit or similar agreement effective for
      more than one year after the date of the creation of such obligation, or
      may be payable out of the proceeds of a similar obligation pursuant to the
      terms of such obligation or of any such agreement. Any obligation secured
      by a Lien on, or payable out of the proceeds of production from, property
      of EqualNet or any Subsidiary shall be deemed to be Funded or Current
      Indebtedness, as the case may be, of EqualNet or such Subsidiary even
      though such obligation shall not be assumed by EqualNet or such
      Subsidiary.

            "DGL" means the General Corporation Law of the State of
      Delaware.

            "EQUALNET COMMON SHARE" means any share of the common stock of
      EqualNet, $.01 par value per share.

            "EQUALNET PREFERRED SHARES" means 2,000 shares of EqualNet Preferred
      Stock.

            "EQUALNET PREFERRED STOCK" means the Series A Convertible Preferred
      Stock, $.01 par value per share, $1,000 stated value per share, of
      EqualNet referenced in Section 2(d).

            "ENVIRONMENTAL LAW" means any judgment, decree, order, law, license,
      rule, regulation or private agreement (such as covenants, conditions, and
      restrictions), of any federal, state or local executive, legislative,
      judicial, regulatory or administrative agency, board, or authority
      designed to protect the environment, air, surface, water, groundwater or
      soil, control pollution, or regulate the exploration, manufacturing,
      processing, distributing, use, storage, transport or handling of Hazardous
      Materials, including, without limitation, the Comprehensive Environmental
      Response, Compensation, and Liability Act (42 U.S.C. ss. 9601 ET SEQ.)
      ("CERCLA"), the Oil Pollution Act (33 U.S.C. ss. 2701 ET

                                    -2-
<PAGE>
      SEQ.) ("OPA"), the Resource Conservation and Recovery Act (42 U.S.C. ss.
      6901 ET SEQ.) ("RCRA"), and the Federal Water Pollution Control Act (33
      U.S.C. ss. 1251 ET SEQ.) ("CWA"), as such laws have been or hereafter may
      be amended or supplemented, and any and all analogous present and future
      federal, state, and local laws in jurisdictions where EqualNet and its
      Subsidiaries do business.

            "ERISA" means the Employee Retirement Income Security Act of 1974,
      as amended from time to time. Section references to ERISA are to ERISA as
      in effect at the date of this Agreement and any subsequent provisions of
      ERISA amendatory thereof, supplemental thereto or substituted therefor.

            "ERISA AFFILIATE" means each trade or business (whether or not
      incorporated) which together with EqualNet or a Subsidiary of EqualNet
      would be deemed to be a "single employer" within the meaning of Section
      4001 of ERISA immediately following the acquisition.

            "FUNDED INDEBTEDNESS" means and include without duplication any
      obligation payable more than one year from the date of the creation
      thereof (including the current portion of Funded Indebtedness), which
      under GAAP is shown on the balance sheet as a liability (including,
      without limitation, Capitalized Lease Obligations and excluding reserves
      for deferred income taxes and other reserves to the extent that such
      reserves do not constitute an obligation).

            "GAAP" means generally accepted accounting principles consistently
      applied throughout the period or periods in question.

            "GOVERNMENTAL AUTHORITY" shall mean any foreign or domestic federal,
      state, county, municipal, or other governmental or regulatory authority,
      agency, board, body, commission, instrumentality, court, or any political
      subdivision thereof.

            "GOVERNMENTAL REQUIREMENT" means any law, statute, code, ordinance,
      order, rule, regulation, judgment, decree, injunction, franchise, permit,
      certificate, license, authorization, or other direction or requirement
      (including but not limited to any of the foregoing which relate to
      Environmental Laws, energy regulations and occupational, safety and health
      standards or controls) of any Governmental Authority.

            "HAZARDOUS MATERIALS" means, collectively, (i) those substances
      included within the definition of or identified as "hazardous substances,"
      "hazardous materials," "toxic substances," or "solid waste" in or pursuant
      to, without limitation, CERCLA, OPA, RCRA, and the Occupational Health and
      Safety Act, and in the regulations promulgated pursuant to said laws, all
      as amended; (ii) any material, waste or substance which is or contains (A)
      petroleum, including crude oil or any fraction thereof, natural gas, or
      synthetic gas usable for fuel or any mixture thereof; (B) asbestos; (C)
      polychlorinated biphenyls; (D) designated as a "hazardous substance"
      pursuant to Section 307 or 311 of the CWA; (E) flammable explosives; or
      (F) radioactive materials; and (iii) any such other

                                    -3-
<PAGE>
      substances, materials and wastes which are or become regulated as
      hazardous or toxic under applicable local, state or federal law, or which
      are currently classified as hazardous or toxic under local, state or
      federal laws or regulations.

            "INDEBTEDNESS" means Funded Indebtedness and/or Current 
      Indebtedness.

            "INDEMNIFIED PARTY" has the meaning set forth in Section 8(d).

            "INDEMNIFYING PARTY" has the meaning set forth in Section 8(d).

            "LIABILITY" means any liability (whether known or unknown, whether
      asserted or unasserted, whether absolute or contingent, whether accrued or
      unaccrued, whether liquidated or unliquidated, and whether due or to
      become due).

            "MATERIAL ADVERSE EFFECT" or "MATERIAL ADVERSE CHANGE" means any
      material and adverse effect on, or change to, (i) the assets, liabilities,
      financial condition, business, or operations of EqualNet and its
      Subsidiaries on a consolidated basis, or (ii) the ability of EqualNet and
      its Subsidiaries on a consolidated basis to carry out their business as at
      the date of this Agreement.

            "MCM" means MCM Partners, a Washington limited partnership.

            "NASDAQ" means The Nasdaq Stock Market, Inc.

            "NETCO" means Netco Acquisition Corp., a Delaware corporation.

            "NETCO ACQUISITION" means Netco Acquisition, LLC, a Delaware limited
      liability company.

            "NETCO ASSETS" means those assets described on Exhibit A.

            "NETCO MATERIAL ADVERSE EFFECT" means any material and adverse
      effect on, or change to, the assets, liabilities or financial condition of
      Netco.

            "NOTE AND WARRANT PURCHASE AGREEMENT" means that certain note and
      warrant purchase agreement by and among TWG, EqualNet and its Subsidiaries
      dated as of October 1, 1997.

            "PARTY" has the meaning set forth in the preface above.

            "PBGC" means the Pension Benefit Guaranty Corporation established
      pursuant to Section 4002 of ERISA, or any successor entity thereto.

            "PENSION PLAN" means any multiemployer plan or single-employer plan,
      as defined in Section 4001 of ERISA and subject to Title IV of ERISA,
      which is maintained after the Acquisition for employees of EqualNet, any
      of its Subsidiaries or any ERISA Affiliates.

                                    -4-
<PAGE>
            "PERMITS" means all licenses, permits, exceptions, franchises,
      accreditations, privileges, rights, variances, waivers, approvals and
      other authorizations (including, without limitation, those relating to
      environmental matters) of, by or from Governmental Authorities necessary
      for the conduct of the business of EqualNet and its Subsidiaries
      immediately prior to the Closing and as proposed to be conducted by
      EqualNet and its Subsidiaries after the Closing.

            "PERSON" means and include an individual, a partnership, a joint
      venture, a corporation, a limited liability company, a trust, an
      unincorporated organization and a government or any department or agency
      thereof.

            "REGISTRATION AGREEMENT" means the Registration Rights Agreement in
      the form of Exhibit A.

            "RELEASE" means release, spill, emission, leaking, pumping,
      injection, deposit, disposal, discharge, dispersal, leaching or migration
      into the environment or into or out of any property, including the
      movement of Hazardous Materials through or in the air, surface water, or
      groundwater.

            "REMEDIAL ACTION" means any action required by any federal, state or
      judicial body or administration or agency acting under an Environmental
      Law to (i) clean up, remove or treat Hazardous Materials in the
      environment; (ii) prevent a Release or threat of Release or minimize the
      further Release of Hazardous Materials so they do not migrate or endanger
      or threaten to endanger public health or the environment; (iii) perform
      post-remedial monitoring and care; or (iv) cure a violation of any
      Environmental Law.

            "REPORTABLE EVENT" means an event described in Section 4043(b) of
      ERISA with respect to which the 30-day notice requirement has not been
      waived by the PBGC.

            "SECURITY INTEREST" means any mortgage, pledge, lien, encumbrance,
      charge, or other security interest, other than (a) mechanic's,
      materialmen's, and similar liens, (b) liens for taxes not yet due and
      payable or for taxes that the taxpayer is contesting in good faith through
      appropriate proceedings diligently conducted and with respect to which
      adequate reserves have been set aside on the books of the taxpayer, and
      (c) purchase money liens and liens securing rental payments under capital
      lease arrangements.

            "SHARES" means the EqualNet Common Shares and EqualNet Preferred
      Shares.

            "SINGLE-EMPLOYER PENSION PLAN" means a Pension Plan which is a
      "single-employer plan" as defined in Section 4001 of ERISA.

            "STOCK PURCHASE AGREEMENT" means the Stock Purchase Agreement dated
      of even date herewith between EqualNet and TWG.

                                     -5-
<PAGE>
            "SUBSIDIARY" means any corporation or similar entity a majority of
      the stock of every class of which, except directors' qualifying shares,
      shall, at the time as of which any determination is being made, be owned
      by EqualNet, either directly or indirectly.

            "THIRD PARTY CLAIM" has the meaning set forth in Section 8(d).

            "TWG" means Willis Group, LLC, a Texas limited liability company.

            "WORKING CAPITAL LOANS" has the meaning attributed to such term in
      Article 4 of the Limited Liability Company Agreement of Netco Acquisition,
      LLC dated as of October 1, 1997.

2.    THE MERGER.

      (a) BASIC TRANSACTION. On and subject to the terms and conditions of this
Agreement, at the Closing Sub will be merged with and into Netco with Netco
being the surviving corporation (the "Merger"). As a result of the Merger, the
separate corporate existence of Sub shall cease and Netco shall continue as the
surviving corporation (sometimes referred to herein as the "Surviving
Corporation"), and all the properties, rights, privileges, powers and franchises
of Netco and Sub shall vest in the Surviving Corporation, without any transfer
or assignment having occurred, and all debts, liabilities and duties of Netco
and Sub shall attach to the Surviving Corporation, all in accordance with the
DGCL.

      (b) CONVERSION OF SHARES. Upon consummation of the Merger, all of the
outstanding shares of Netco shall be transferred to EqualNet in exchange for:

            (i)   2,081,633 shares of EqualNet Common Shares;

            (ii) the number of EqualNet Common Shares equal to (A) the sum of
      the outstanding principal and accrued interest on all Working Capital
      Loans and the Additional Working Capital Loan, if any, existing as of the
      Closing Date divided by (B) $1.00; and

            (iii) the EqualNet Preferred Shares.

      (c) CONSUMMATION OF THE MERGER. As soon as practicable on or after the
Closing, the parties will cause the Merger to be consummated by filing with the
Secretary of State of Delaware a certificate of merger or other documents in
such form as required by, and executed in accordance with, the relevant
provisions of the DGCL. The "Effective Time" of the Merger as that term is used
in this Agreement shall mean such time as the certificate of merger is duly
filed with the Secretary of State of Delaware. The Merger shall have the effects
set forth in the applicable provisions of the DGCL.

      (d) CERTIFICATE OF INCORPORATION; BYLAWS. The Certificate of Incorporation
and bylaws of Sub, as in effect immediately prior to the Effective Time, shall
be the Certificate of Incorporation and bylaws of the Surviving Corporation and
thereafter

                                    -6-
<PAGE>
shall continue to be its Certificate of Incorporation and bylaws until amended
as provided therein and under the DGCL.

      (e) DIRECTORS AND OFFICERS. The directors of Sub immediately prior to the
Effective Time shall be the directors of the Surviving Corporation at and after
the Effective Time, each to hold office in accordance with the Certificate of
Incorporation and bylaws of the Surviving Corporation, and the officers of Sub
immediately prior to the Effective Time shall be the officers of the Surviving
Corporation at and after the Effective Time, in each case until their respective
successors are duly elected or appointed and qualified.

      (f) EXCHANGE OF SECURITIES. Subject to the terms and conditions of this
Agreement, at the Effective Time, by virtue of the Merger and without any action
on the part of Netco or Sub, all of the shares of Netco capital stock issued and
outstanding immediately prior to the Effective Time shall be transferred by
Netco Acquisition to EqualNet in exchange for the EqualNet Common Shares and the
EqualNet Preferred Shares.

      (g)   EXCHANGE OF CERTIFICATES.

            (i) As soon as practicable after the Effective Time, Netco
Acquisition, as the holder of the Netco capital stock certificate, shall be
entitled upon surrender thereof to EqualNet or its transfer agent to receive in
exchange therefor (i) a certificate or certificates representing the shares
comprising the EqualNet Common Shares into which the shares of Netco capital
stock so surrendered shall have been converted as aforesaid, in such
denominations and registered in such names as such holder may request, and (ii)
a certificate or certificates representing the 2,000 shares comprising the
EqualNet Preferred Shares into which the shares of Netco capital stock so
surrendered shall have been exchanged as aforesaid, in such denominations and
registered in such names as such holder may request. Unless and until such
certificate shall be so surrendered and exchanged, no dividends or other
distributions payable to the holders of EqualNet Common Shares or EqualNet
Preferred Shares, as of any time on or after the Effective Time, shall be paid
on any certificate representing any of the Shares; provided, upon any such
surrender and exchange of such certificate, there shall be paid to the record
holders of the certificates issued and exchanged therefor the amount, without
interest thereon, of dividends and other distributions, if any, that theretofore
were declared and became payable after the Effective Time with respect to the
number of shares of EqualNet Common Shares or EqualNet Preferred Shares issued
to such holder.

            (ii) All EqualNet Common Shares and EqualNet Preferred Shares issued
upon the surrender for exchange of the certificate for shares of Netco capital
stock in accordance with the terms hereof shall be deemed to have been issued in
full satisfaction of all rights pertaining to such shares. At and after the
Effective Time, except for the transfer there shall be no further registration
of transfers on the stock transfer books of the Surviving Corporation of the
shares of Netco capital stock that were outstanding immediately prior to the
Effective Time. If, after the Effective Time, certificates which prior to the
Effective Time represented shares of Netco capital stock

                                    -7-
<PAGE>
are presented to the Surviving Corporation for any reason, they shall be
canceled and exchanged as provided in this Section 2(g).

            (iii) If any certificate for any of the EqualNet Common Shares or
EqualNet Preferred Shares is to be issued in a name other than that in which the
certificate surrendered in exchange therefor is registered, it shall be a
condition of the issuance thereof that the certificate so surrendered shall be
properly endorsed and otherwise in proper form for transfer and that the person
requesting such exchange shall have paid to EqualNet or its transfer agent any
transfer or other taxes required by reason of the issuance of a certificate for
any of the EqualNet Common Shares or EqualNet Preferred Shares in any name other
than that of the registered holder of the certificate surrendered, or
established to the satisfaction of EqualNet or its transfer agent that such tax
has been paid or is not payable. Netco Acquisition shall designate at the
Closing that number of the EqualNet Common Shares to be registered in each of
TWG's and ADV's name and all of the EqualNet Preferred Shares to be registered
in the name of MCM.

            (iv) None of EqualNet, Sub, Netco, the Surviving Corporation or
their transfer agents shall be liable to a holder of any shares of Netco capital
stock for any amount properly paid to a public official pursuant to applicable
property, escheat or similar laws.

      (h) TERMS OF THE PREFERRED STOCK. The rights, preferences, terms and
provisions of the EqualNet Preferred Stock shall be as provided in the Statement
of Resolution Establishing the Series A Convertible Preferred Stock, a copy of
which is attached hereto as Exhibit B (the "Series A Statement of Resolution").

      (i) TAX EFFECT OF TRANSACTION. It is the intention of the parties that the
transaction contemplated by this Agreement constitute a reorganization within
the meaning of Sections 368(a) of the Code. The parties agree to file all of
their respective tax returns and reports in a manner consistent with such
intention, and to not take any filing position inconsistent with such intention
unless compelled to do so by court order or administrative decree; provided,
each party shall be permitted to disclose all information required pursuant to
Treas. Reg.ss. 1.368(a). Each party agrees to furnish such information and take
such action as may be reasonably requested of the other party in connection with
the foregoing (which action shall not include any change in the commercial terms
of this Agreement and the other transactions incident thereto). In no event,
however, shall EqualNet be required to incur any out-of-pocket expenses in
defending such position or providing such information or taking such action, nor
shall the foregoing constitute a warranty or guaranty that the transactions
contemplated by this Agreement will, in fact, constitute such a reorganization.

      (j) THE CLOSING. Subject to the satisfaction of the conditions set forth
herein, the closing of the transaction contemplated by this Agreement (the
"Closing") shall take place on a Business Day mutually agreeable to EqualNet and
Netco Acquisition within ten Business Days following the satisfaction of the
conditions set forth in Section 6(a)(iii) (the "Closing Date").

                                    -8-
<PAGE>
      (k) DELIVERIES AT THE CLOSING. At the Closing, (i) EqualNet and Sub will
deliver to Netco Acquisition and Netco the various certificates, instruments and
documents referred to in Section 6(a), (ii) Netco Acquisition and Netco will
deliver to EqualNet and Sub the various certificates, instruments and documents
referred to in Section 6(b), and (iii) EqualNet will deliver to Netco
Acquisition the stock certificates for the Shares registered in the name of the
members or creditor of Netco Acquisition as designated by Netco Acquisition
pursuant to Section 2(g).

3. REPRESENTATIONS AND WARRANTIES OF EQUALNET AND SUB. EqualNet and Sub
represent and warrant to Netco Acquisition as of the date of this Agreement and
as of the Closing Date (as though made throughout this Section 3), except as set
forth in the disclosure schedule delivered by EqualNet to Netco Acquisition on
the date hereof and initialed by authorized representatives of EqualNet, Sub and
Netco Acquisition (the "Disclosure Schedule"). The representations and
warranties of EqualNet and Sub set forth in this Section 3 shall inure to the
benefit of and may be relied upon by each member or creditor of Netco
Acquisition that becomes the holder of any of the Shares (such members or
creditor being The Willis Group, LLC, MCM Partners and Advantage Fund, Ltd.).

      (a) ORGANIZATION, QUALIFICATION, AND CORPORATE POWER. EqualNet and Sub are
corporations duly organized, validly existing, and in good standing under the
laws of the states of Texas and Delaware, respectively. Each of EqualNet and Sub
has the requisite corporate power and authority and all licenses, permits,
qualifications and authorizations necessary to carry on the businesses in which
it is engaged and to own and use the properties owned and used by it except
where the failure to do so would not have a Material Adverse Effect.

      (b) AUTHORIZATION OF TRANSACTION. The boards of directors of EqualNet and
Sub have duly approved this Agreement and the transactions contemplated hereby,
and each of EqualNet and the Sub has requisite corporate power and authority to
execute and deliver this Agreement and to perform its obligations hereunder.
This Agreement constitutes the valid and legally binding obligation of EqualNet
and Sub, enforceable in accordance with its terms and conditions except to the
extent that enforceability may be limited by bankruptcy, insolvency and other
similar laws affecting the enforcement of creditors' rights generally and except
for the application of general principles of equity. Except as disclosed in
Schedule 3(b) of the Disclosure Schedule, neither EqualNet nor the Sub needs to
give any notice to, make any filing with, or obtain any authorization, consent
or approval of any Governmental Authority or any other Person in order to
consummate the transactions contemplated by this Agreement.

      (c) BROKERS' FEES. Neither EqualNet nor Sub has any Liability or
obligation to pay any fees or commissions to any broker, finder, or agent with
respect to the transactions contemplated by this Agreement for which Netco
Acquisition or Netco could become liable or obligated, and neither EqualNet nor
Sub has any Liability or obligation to pay any fees or commissions to any
broker, finder, or agent with respect to the transactions contemplated by this
Agreement.

      (d) NO VIOLATION. Except as disclosed in Schedule 3(d) of the Disclosure
Schedule, neither the execution and delivery of this Agreement, the consummation
of

                                     -9-
<PAGE>
the transactions provided for herein or contemplated hereby nor the fulfillment
by EqualNet or Sub of the terms hereof will (i) violate any provision of the
Articles of Incorporation or the by-laws of EqualNet or the Certificate of
Incorporation of bylaws of Sub, (ii) result in a default, give rise to any right
of termination, cancellation, acceleration or imposition of any Indebtedness or
Security Interest, or require any consent or approval (other than any consent or
approval that has previously been obtained), under any of the terms, conditions
or provisions of any of the Permits or any note, bond, mortgage, indenture,
loan, distribution agreement, license, agreement, lease or instrument or
obligation to which EqualNet or Sub is a party or by which EqualNet or Sub may
be bound (except where the failure to obtain such consent or approval will not
have a Material Adverse Effect), or (iii) violate any law, judgment, order,
writ, injunction, decree, statute, rule, or regulation of any Governmental
Authority applicable to EqualNet or Sub (except where such violation will not
have a Material Adverse Effect).

      (e) CONSENTS. Except as disclosed in Section 3(e) of the Disclosure
Schedule, all consents, approvals, qualifications, orders, or authorizations of,
or filings with, any Governmental Authority, and all consents under any material
contracts, agreements, or instruments by which EqualNet or Sub is bound or to
which it is subject, which are required in connection with EqualNet's or Sub's
valid execution, delivery, or performance of this Agreement and the offer, sale
and delivery of the Shares have been obtained or made.

      (f)   FINANCIAL INFORMATION.

            (i) The audited consolidated balance sheet of EqualNet and its
      Subsidiaries as at June 30, 1997, and the related consolidated statements
      of operations, shareholders' equity and cash flows for the 12-month period
      then ended, including in each case the related schedules and notes,
      reported on by Ernst & Young LLP, are complete and correct and fairly
      present in all material respects the consolidated financial position of
      EqualNet and its Subsidiaries as at the date thereof and the consolidated
      results of operations and changes in cash flows for such period, in
      accordance with GAAP.

            (ii) The unaudited consolidated balance sheet of EqualNet and its
      Subsidiaries as at September 30, 1997, and the related unaudited
      consolidated statements of operations, shareholders' equity and cash flows
      for the three-month period then ended, as included in EqualNet's Quarterly
      Report on Form 10-Q for the quarterly period ended September 30, 1997,
      true copies of which have been previously delivered to Netco Acquisition,
      are complete and correct and fairly present in all material respects the
      consolidated financial position of EqualNet and its Subsidiaries as at the
      date thereof and the consolidated results of operations and changes in
      cash flows for such period in conformity with GAAP, subject only to normal
      year-end audit adjustments.

            (iii) Since September 30, 1997, there has been no Material Adverse
      Effect.

                                     -10-
<PAGE>
      (g) LIABILITIES. Except for liabilities incurred in the ordinary course of
business, none of EqualNet or any of its Subsidiaries has any material
(individually or in the aggregate) liabilities, direct or contingent (including
but not limited to liability with respect to any Plan) except as disclosed or
referred to in Section 3(g) of the Disclosure Schedule or in the financial
statements referred to in Section 3(f). Neither EqualNet nor any of its
Subsidiaries has any Funded Indebtedness other than Indebtedness disclosed in
Section 3(g) of the Disclosure Schedule.

      (h) LITIGATION. Except as disclosed in Section 3(h) of the Disclosure
Schedule or as described in any report filed by EqualNet with the Commission and
delivered to Netco, there is no action, suit, or proceeding, or any governmental
investigation or any arbitration, in each case pending or, to the knowledge of
EqualNet, threatened against EqualNet or any of its Subsidiaries or any material
property of any thereof before any court or arbitrator or any governmental or
administrative body, agency or official (i) which challenges the validity of
this Agreement; or (ii) which, if adversely determined, would have a Material
Adverse Effect.

      (i) COMPLIANCE WITH ERISA. Each Plan is in substantial compliance with
ERISA, no Plan has an accumulated or waived funding deficiency within the
meaning of Section 412 or Section 418(B) of the Code, no proceedings have been
instituted to terminate any Plan, and except as disclosed in Section 3(i) of the
Disclosure Schedule, none of EqualNet or any of its Subsidiaries nor any ERISA
Affiliate has incurred any material liability to or on account of a Plan under
ERISA, and except as disclosed in Section 3(i) of the Disclosure Schedule, no
condition exists which presents a material risk to EqualNet or any of its
Subsidiaries of incurring such a liability.

      (j) TAXES; GOVERNMENTAL CHARGES. Each of EqualNet and its Subsidiaries has
filed all tax returns and reports required to be filed and has paid all taxes,
assessments, fees, and other governmental charges levied upon any of them or
upon any of their respective properties or income which are due and payable,
including interest and penalties, or has provided adequate reserves for the
payment thereof, except where the failure to so file, pay, or reserve would not
have a Material Adverse Effect.

      (k) DEFAULTS. Except as disclosed in Section 3(k) of the Disclosure
Schedule, none of EqualNet or any of its Subsidiaries is in default, nor has any
event or circumstance occurred which, but for the passage of time or the giving
of notice, or both, would constitute a default (in any respect which may have a
Material Adverse Effect) under any loan or credit agreement, indenture,
mortgage, deed of trust, security agreement, or other instrument or agreement
evidencing or pertaining to any Indebtedness of EqualNet or any Subsidiary, or
under any material agreement or instrument to which EqualNet or any Subsidiary
is a party or by which EqualNet or any Subsidiary is bound. No default hereunder
has occurred and is continuing.

      (l) COMPLIANCE WITH THE LAW. None of EqualNet or any of its Subsidiaries
(i) is in violation of any Governmental Requirement or (ii) has failed to obtain
any license, permit, franchise or other governmental authorization necessary to
the ownership of any of their respective properties or the conduct of their
respective business, which violation or failure would have (in the event that
such a violation or

                                    -11-
<PAGE>
failure were asserted by any Person through appropriate action) a Material
Adverse Effect.

      (m) INVESTMENT COMPANY ACT. None of EqualNet or any of its Subsidiaries is
an "investment company" or a company "controlled" by an "investment company,"
within the meaning of the Investment Company Act of 1940, as amended.

      (n) PUBLIC UTILITY HOLDING COMPANY ACT. None of EqualNet or any of its
Subsidiaries is a "holding company," or a "subsidiary company" of a "holding
company," or an "affiliate" of a "holding company" or of a "subsidiary company"
of a "holding company," or a "public utility" within the meaning of the Public
Utility Holding Company Act of 1935, as amended.

      (o) DISCLOSURE. EqualNet's filings made pursuant to the Securities
Exchange Act of 1934, as amended and listed on Section 3(o) of the Disclosure
Schedule hereto as of their respective dates, did not contain any untrue
statement of a material fact and did not omit to state any material fact
necessary in order to make the statements contained therein not misleading in
the light of the circumstances under which they were made.

      (p)   STRUCTURE; CAPITALIZATION.

            (i) Section 3(p) of the Disclosure Schedule contains (except as
      noted therein) a complete and correct list of EqualNet's Subsidiaries,
      showing, as to each Subsidiary, the correct name thereof, the jurisdiction
      of its organization, and the percentage of shares of each class of its
      capital stock or similar equity interests outstanding owned by EqualNet
      and each other Subsidiary.

            (ii) All of the outstanding shares of capital stock or similar
      equity interests of each Subsidiary shown in Section 3(p) of the
      Disclosure Schedule as being owned by EqualNet and its Subsidiaries have
      been validly issued, are fully paid and nonassessable, and are owned by
      EqualNet or such other Subsidiaries free and clear of any Security
      Interest (except as otherwise disclosed in Section 3(p) of the Disclosure
      Schedule).

            (iii) No Subsidiary of EqualNet is a party to, or otherwise subject
      to any legal restriction of any agreement (other than this Agreement and
      customary limitations imposed by corporate law statutes) restricting the
      ability of such Subsidiary to pay dividends out of profits or make any
      other similar distributions of profits to EqualNet or any of its
      Subsidiaries that owns outstanding shares of capital stock or similar
      equity interests of such Subsidiary.

            (iv) As of the Closing Date and after giving effect to the
      transactions contemplated in this Agreement, the Stock Purchase Agreement
      and the Switch Agreement (i) EqualNet's authorized capital stock will
      consist of 55,000,000 shares, of which 50,000,000 will be designated
      EqualNet Common Shares and 5,000,000 shares are designated as preferred
      stock (2,000 of which will be designated as Series A Convertible Preferred
      Stock, $.01 par value per share); (ii) 14,269,357 of EqualNet Common
      Shares, issued and outstanding and

                                    -12-
<PAGE>
      5,450,677 shares are or will be reserved for issuance in connection with
      EqualNet's outstanding warrants and stock options all of which, when
      issued in accordance with the terms of such warrants and stock options,
      will be validly issued, fully paid, and non-assessable; (iii) no shares
      are owned or held by or for the account of EqualNet or any of its
      Subsidiaries (except as disclosed in the financial statements described in
      Section 3(f)); (iv) except as disclosed on Section 3(p) of the Disclosure
      Schedule", neither EqualNet nor any of its Subsidiaries has outstanding
      any stock or other securities convertible into or exchangeable for any
      shares of capital stock, any rights to subscribe for or to purchase or any
      options for the purchase of, or any agreements providing for the issuance
      (contingent or otherwise) of, or any calls, commitments or claims of any
      other character relating to the issuance of, any capital stock, or any
      stock or securities convertible into or exchangeable for any capital stock
      which have not been waived (other than as contemplated by this Agreement);
      and (v) except as disclosed in Section 3(p) of the Disclosure Schedule",
      neither EqualNet nor any of its Subsidiaries is subject to any obligation
      (contingent or otherwise) to repurchase or otherwise acquire or retire any
      shares of capital stock.

      (q)   ENVIRONMENTAL MATTERS.

            (i) Neither any property of any of EqualNet or any of its
      Subsidiaries nor the operations conducted thereon violate any order of any
      court or Governmental Authority or Environmental Laws which violations
      could reasonably be expected to result in liability in excess of $250,000
      or which could reasonably be expected to result in obligations in excess
      of $250,000 for required Remedial Action, assuming disclosure to the
      applicable Governmental Authority of all relevant facts, conditions and
      circumstances, if any, pertaining to the relevant property.

            (ii) Without limitation of clause (i) above, no property of any of
      EqualNet or any of its Subsidiaries nor the operations currently conducted
      thereon or by any prior owner or operator of such property or operation,
      are in violation of or subject to any existing, pending or, to the
      knowledge of EqualNet, threatened action, suit, investigation, inquiry or
      proceeding by or before any court or Governmental Authority or to any
      obligations for required Remedial Action under Environmental Laws which
      could reasonably be expected to result in liability in excess of $250,000,
      or which could reasonably be expected to result in obligations for
      required Remedial Action in excess of $250,000 assuming disclosure to the
      applicable Governmental Authority of all relevant facts, conditions and
      circumstances, if any, pertaining to the relevant property.

            (iii) All notices, permits, licenses or similar authorizations, if
      any, required to be obtained or filed in connection with the operation or
      use of any and all property of EqualNet and its Subsidiaries, including
      but not limited to past or present treatment, storage, disposal or release
      of Hazardous Materials into the environment, have been duly obtained or
      filed, except where the failure to so obtain or file would not have a
      Material Adverse Effect.

                                    -13-
<PAGE>
      (r)   INTELLECTUAL PROPERTY AND OTHER INTANGIBLE ASSETS.

            (i) EqualNet and its Subsidiaries (i) own or have the right to use,
      free and clear of all liens, claims, and restrictions, all patents,
      trademarks, service marks, trade names, and copyrights, and all
      applications, licenses, and rights with respect to the foregoing, and all
      trade secrets, including know-how, inventions, designs, processes, works
      of authorship, computer programs, and technical data and information
      (collectively, "Intellectual Property") used and sufficient for use in the
      conduct of its business as now conducted and/or as presently proposed to
      be conducted (including, without limitation, the development, manufacture,
      operation, and sale of all products and services sold or proposed to be
      sold by EqualNet and its Subsidiaries during the next 24 months following
      the date of this Agreement) without infringing upon or violating any
      right, lien, or claim of others, including, without limitation, former
      employees and former employers of its past and present employees, and (ii)
      except as described in Section 3(r) of the Disclosure Schedule", is not
      obligated or under any liability whatsoever to make any payments by way of
      royalties, fees, or otherwise to any owner or licensee of, or other
      claimant to, any patent, trademark, service mark, trade name, copyright,
      or other intangible asset, with respect to the use thereof or in
      connection with the conduct of its business or otherwise.

            (ii) Any and all Intellectual Property of any kind, relating to the
      business of EqualNet and its Subsidiaries currently being developed, or
      developed in the future, by any employee of EqualNet and its Subsidiaries
      while in the employ of EqualNet and its Subsidiaries shall be the property
      solely of EqualNet and its Subsidiaries. EqualNet and its Subsidiaries
      have taken security measures to protect the secrecy, confidentiality, and
      value of all Intellectual Property, which measures are reasonable and
      customary in the industry in which EqualNet and its Subsidiaries operate.
      EqualNet and its Subsidiaries' employees and other persons who, either
      alone or in concert with others, developed, invented, discovered, derived,
      programmed, or designed the Intellectual Property (the "Technical
      Employees"), or who have knowledge of or access to information about the
      Intellectual Property, have entered into a written agreement with EqualNet
      or its Subsidiaries, in form and substance satisfactory to EqualNet's
      management (the "Proprietary Information Agreement") regarding ownership
      and treatment of the Intellectual Property.

            (iii) Except as described in Section 3(r) of the Disclosure
      Schedule, none of EqualNet or its Subsidiaries has received any
      communications alleging that EqualNet or such Subsidiary has violated, or
      by conducting its business as proposed would violate, any of the patents,
      trademarks, service marks, trade names, copyrights, or trade secrets or
      other proprietary rights of any other Person or entity. None of EqualNet's
      and its Subsidiaries' employees is obligated under any contract (including
      licenses, covenants, or commitments of any nature) or other agreement, or
      subject to any judgment, decree, or order of any court or administrative
      agency, that would interfere with the use of such employee's best efforts
      to promote the interests of EqualNet or its Subsidiaries or that would
      conflict with EqualNet's or its Subsidiaries' business as presently

                                    -14-
<PAGE>
      conducted and as proposed to be conducted. Neither the execution nor
      delivery of this Agreement, nor the carrying on of EqualNet's or its
      Subsidiaries' business by the employees of EqualNet and its Subsidiaries,
      nor the conduct of EqualNet's or its Subsidiaries' business as proposed to
      be conducted, will conflict with or result in a breach of the terms,
      conditions, or provisions of, or constitute a default under, any contract,
      covenant, or instrument under which any of such employees is now
      obligated. It is not, and will not become, necessary to utilize any
      inventions of any of EqualNet's or its Subsidiaries' employees (or people
      EqualNet and its Subsidiaries currently intends to hire) made prior to
      their employment by EqualNet and its Subsidiaries other than those that
      have been assigned to EqualNet and its Subsidiaries pursuant to the
      Proprietary Information Agreement signed by such employee.

      (s) INSURANCE COVERAGE. The properties of EqualNet and its Subsidiaries
are insured in amounts deemed adequate by EqualNet's management against risks
usually insured against by Persons operating businesses similar to those of
EqualNet and its Subsidiaries in the localities where such properties are
located.

4. REPRESENTATIONS AND WARRANTIES OF NETCO ACQUISITION.

      Netco Acquisition represents and warrants to EqualNet that the statements
contained in this Section 4 are correct and complete as of the date of this
Agreement and will be correct and complete as of the Closing Date (as though
made then and as though the Closing Date was substituted for the date of this
Agreement throughout this Section 4).

      (a) CORPORATE EXISTENCE. Netco is a corporation duly organized, validly
existing, and in good standing under the laws of the State of Delaware. Netco
Acquisition is a limited liability company duly organized, legally existing, and
in good standing under the laws of the State of Delaware. Netco Acquisition is
duly authorized to conduct business and is in good standing under the laws of
each jurisdiction in which the nature of its business activities or its
ownership or leasing of property makes such qualification necessary.

      (b) CORPORATE POWER AND AUTHORIZATION. Netco's board of directors and
stockholders have duly approved this Agreement and the transactions contemplated
hereby. Netco Acquisition's members have duly approved this Agreement and the
transactions contemplated hereby. Netco has the requisite corporate power and
authority to execute, deliver and perform its obligations under this Agreement
and to consummate the transactions contemplated hereby. Netco Acquisition has
the requisite limited liability company power and authority to execute, deliver
and perform its obligations under this Agreement and to consummate the
transactions contemplated hereby. All action on Netco's and Netco Acquisition's
part requisite for the due execution, delivery, and performance of this
Agreement has been duly and effectively taken. This Agreement constitutes the
valid and legally binding obligation of Netco Acquisition and Netco, enforceable
in accordance with its terms and conditions except to the extent that
enforceability may be limited by bankruptcy, insolvency and other similar laws
affecting the enforcement of creditor's rights generally and except for the
application of general principles of equity. Neither Netco Acquisition nor Netco
needs

                                    -15-
<PAGE>
to give any notice to, make any filing with, or obtain any authorization,
consent or approval of any Governmental Authority or any other Person in order
to consummate the transactions contemplated by this Agreement.

      (c) BROKERS' FEES. Neither Netco nor Netco Acquisition has any Liability
or obligation to pay any fees or commissions to any broker, finder, or agent
with respect to the transactions contemplated by this Agreement for which
EqualNet or Sub could become liable or obligated, and neither Netco nor Netco
Acquisition has any Liability or obligation to pay any fees or commissions to
any broker, finder, or agent with respect to the transactions contemplated by
this Agreement.

      (d) NO VIOLATION. Neither the execution and delivery of this Agreement,
the consummation of the transactions provided for herein or contemplated hereby
nor the fulfillment by Netco or Netco Acquisition of the terms hereof will (i)
violate any provision of the Certificate of Incorporation or bylaws of Netco or
the Certificate of Formation or Limited Liability Company Agreement of Netco
Acquisition, (ii) result in a default, give rise to any right of termination,
cancellation, acceleration or imposition of any Indebtedness or Security
Interest, or (iii) violate any law, judgment, order, writ, injunction, decree,
statute, rule or regulation of any Governmental Authority applicable to Netco
Acquisition or Netco (except where the failure to obtain such consent or
approval will not have a Netco Material Adverse Effect and except such consents,
approvals, permits and licenses as are required to effectively transfer or
required to use or operate the Netco Assets).

      (e) CONSENTS. All consents, approvals, qualifications, orders or
authorizations of, or filings with, any Governmental Authority, and all consents
under any material contracts, agreements or instruments by which Netco
Acquisition or Netco is bound or to which either is subject, which are required
in connection with Netco Acquisition and Netco's valid execution, delivery or
performance of this Agreement and the consummation of the transactions
contemplated hereby have been obtained or made, except such consents, approvals,
permits and licenses as are required to effectively transfer or operate the
Netco Assets.

      (f) FINANCIAL INFORMATION. Netco holds the Netco Assets. Netco has no
indebtedness for borrowed monies or other Liabilities other than Liabilities
(excluding indebtedness for borrowed monies) described in Schedule 4(f).

      (g) COMPLIANCE WITH THE LAW. Neither Netco Acquisition nor Netco (i) is in
violation of any Governmental Requirement, except such consents, approvals,
permits and licenses as are required to effectively transfer or required to use
or operate the Netco Assets or (ii) has failed to obtain any license, permit,
franchise or other governmental authorization necessary to the ownership of any
of their respective properties or the conduct of their respective business,
which violation or failure would have (in the event that such violation or
failure were asserted by any Person through appropriate action) a Netco Material
Adverse Effect; provided, Netco Acquisition makes no representation regarding
whether any violation of any Governmental Requirement has occurred with respect
to the ownership, use or the operation of the Netco Assets by Netco or any other
entity or whether any license, permit, franchise or other governmental
authorization is required for the ownership or operation of the Netco

                                    -16-
<PAGE>
Assets (none of which have been obtained nor are intended to be obtained prior
to the Closing by Netco or Netco Acquisition).

      (h) INVESTMENT COMPANY ACT. Neither Netco Acquisition nor Netco is an
"investment company" or a company "controlled" by an "investment company" within
the meaning of the Investment Company Act of 1940, as amended.

      (i) PUBLIC UTILITY HOLDING COMPANY ACT. Neither Netco Acquisition nor
Netco is a "holding company" or a "subsidiary company" of a "holding company" or
an "affiliate" of a "holding company" or of a "subsidiary company" of a "holding
company" within the meaning of the Public Utility Holding Company Act of 1935,
as amended.

      (j) INVESTMENT. As referenced on the signature pages to this Agreement,
TWG, MCM and ADV are joining in this Agreement solely for the purpose of making
the representations, covenants and agreements set forth in this Section 4(j) and
the additional agreements set forth on such signature pages.

            (i) The Shares are being acquired by each of Netco Acquisition, TWG,
      MCM and ADV for its own account and not with a view to the public resale
      or distribution of all or any part thereof in any transaction which would
      constitute a "distribution" within the meaning of the Securities Act.

            (ii) Each of Netco Acquisition, TWG, MCM and ADV acknowledges that
      the Shares have not been registered under the Securities Act.

            (iii) Each of Netco Acquisition, TWG, MCM and ADV is an "accredited
      investor" within the meaning of Rule 501 under Regulation D promulgated
      under the Securities Act, is experienced in evaluating investments in
      companies such as EqualNet, has such knowledge and experience in financial
      and business matters as to be capable of evaluating the merits and risks
      of its investment and has the ability to bear the entire economic risk of
      its investment. Each of Netco Acquisition, TWG, MCM and ADV has made its
      own evaluation of its investment in the Shares, based upon such
      information as is available to it and without reliance upon EqualNet or
      any other person or entity, and each of Netco Acquisition, TWG, MCM and
      ADV agrees that neither EqualNet nor any other person or entity has any
      obligation to furnish any additional information to Netco Acquisition
      except as expressly set forth herein.

            (d) Each of Netco Acquisition, TWG, MCM and ADV acknowledges that
      the Shares may not be sold, transferred, pledged, hypothecated, or
      otherwise disposed of without registration under the Securities Act or an
      exemption therefrom, and that in the absence of an effective registration
      statement covering the Shares or an available exemption from registration
      under the Securities Act, the Shares must be held indefinitely.

            (e) Each of Netco Acquisition, TWG, MCM and ADV agrees that the
      Shares shall bear legends in substantially the following form:

                                    -17-
<PAGE>
            "THE SECURITIES REPRESENTED HEREBY HAVE BEEN ACQUIRED FOR INVESTMENT
            AND MAY NOT BE SOLD OR OFFERED FOR SALE OR OTHERWISE TRANSFERRED,
            EXCEPT PURSUANT TO (i) AN EFFECTIVE REGISTRATION STATEMENT UNDER THE
            SECURITIES ACT, OR (ii) AN APPLICABLE EXEMPTION FROM REGISTRATION
            UNDER THE SECURITIES ACT. ANY SALE PURSUANT TO CLAUSE (ii) OF THE
            PRECEDING SENTENCE MUST BE ACCOMPANIED BY AN OPINION OF COUNSEL
            REASONABLY SATISFACTORY TO THE COMPANY TO THE EFFECT THAT SUCH
            EXEMPTION FROM REGISTRATION IS AVAILABLE IN CONNECTION WITH SUCH
            SALE."

      (k) TITLE. Netco owns the Netco Assets free and clear of any Security
Interest except for any Security Interest in favor of or created by EqualNet or
any Affiliate of EqualNet and any prior assignment, transfer or lease of any of
the Netco Assets to or by EqualNet or any Affiliate to EqualNet.

5.    PRE-CLOSING COVENANTS.

      The Parties agree as follows with respect to the period between the
execution of this Agreement (or such earlier time as may be indicated) and the
earlier to occur of the Closing or the termination of this Agreement pursuant to
Section 7:

      (a) GENERAL. Each of the Parties will use commercially reasonable efforts
to take all actions and to do all things necessary, proper or advisable in order
to consummate and make effective the transactions contemplated by this Agreement
(including satisfaction, but not waiver, of the closing conditions set forth in
Section 6).

      (b) INSPECTION. EqualNet and Netco Acquisition each agree to permit the
other, and its officers, directors, employees, accountants, counsel and other
authorized representatives, during normal business hours, to inspect its records
and to consult with its officers, employees, attorneys, and agents for the
purpose of determining the accuracy of the representations and warranties
hereinabove made and the compliance with covenants contained in this Agreement;
provided, however, that any non-public information obtained regarding EqualNet
shall be protected and treated as strictly confidential. EqualNet and Netco
Acquisition each agrees that it and its officers and representatives shall hold
all data and information obtained with respect to the other party hereto in
confidence and each further agrees that it will not use such data or information
or disclose the same to others, except to the extent such data or information
either are, or become, published or a matter of public knowledge.

      (c) NOTICES AND CONSENTS. To the extent, if any, noted in Section 3(c) of
the Disclosure Schedule as being required, EqualNet will give any notices to
third parties, and will use and cause EqualNet to use all reasonable efforts to
obtain the required consent of its shareholders and any third-parties.

                                    -18-
<PAGE>
      (d) NOTICE OF DEVELOPMENTS. Each Party will give prompt written notice to
the other of any material adverse development causing a breach of or
constituting an intervening event with respect to any of its own representations
and warranties in Sections 3 and 4. No disclosure by any Party pursuant to this
Section 5(c), however, shall be deemed to amend or supplement the Disclosure
Schedule or to prevent or cure any misrepresentation, breach of warranty, or
breach of covenant.

      (e) ORDINARY COURSE. Except as set forth in Schedule 5(e) hereof and
except for transactions to which Netco Acquisition and Netco or their affiliates
are a party or as otherwise specifically contemplated by the terms of this
Agreement, EqualNet shall and shall cause its Subsidiaries to carry on their
respective businesses in the usual, regular and ordinary course in substantially
the same manner as heretofore conducted and, to the extent consistent therewith,
use commercially reasonable efforts to preserve intact their current officers
and employees and preserve their relationships with customers, suppliers,
licensors, licensees, distributors and others having business dealings with
them, in each case consistent with past practice, to the end that their goodwill
and ongoing businesses shall be unimpaired to the fullest extent possible at the
Closing Date. Without limiting the generality of the foregoing, and except as
otherwise expressly contemplated by this Agreement and the Schedules hereto,
EqualNet shall not, and shall not permit any of its Subsidiaries to:

            (i) (A) declare, set aside or pay any dividends on, or make any
      other distributions in respect of, any of its capital stock, other than
      dividends and distributions by any direct or indirect wholly owned
      Subsidiary of EqualNet to EqualNet or to another direct or indirect wholly
      owned Subsidiary of EqualNet, (B) split, combine or reclassify any of its
      capital stock or issue or authorize the issuance of any other securities
      in respect of, in lieu of or in substitution for shares of its capital
      stock or (C) purchase, redeem or otherwise acquire any shares of capital
      stock of EqualNet or any of its Subsidiaries or any other securities
      thereof or any rights, warrants or options to acquire any such shares or
      other securities other than in connection with the exercise of outstanding
      stock options and warrants and satisfaction of withholding obligations
      under outstanding stock options and restricted stock;

            (ii) issue, deliver, sell, pledge or otherwise encumber any shares
      of its capital stock, any other voting securities or any securities
      convertible into, or any rights, warrants or options to acquire, any such
      shares, voting securities or convertible securities other than, in the
      case of EqualNet, the issuance of shares of Common Stock upon the exercise
      of stock options and warrants outstanding on the date of this Agreement in
      accordance with their current terms;

            (iii) amend its Articles of Incorporation, By-laws or other
      comparable charter or organizational document other than as contemplated
      in the Stock Purchase Agreement;

            (iv) acquire or agree to acquire (A) by merging or consolidating
      with, or by purchasing a substantial portion of the stock or assets of, or
      by any other manner, any business or any corporation, partnership,
      association, joint venture, limited liability company or other entity or
      division thereof or (B) any assets

                                    -19-
<PAGE>
      that, in each case, would be material, individually or in the aggregate,
      to EqualNet and its Subsidiaries taken as a whole, except purchases in the
      ordinary course of business consistent with past practice;

            (v) sell, lease, mortgage, pledge, grant a Security Interest in or
      otherwise encumber or dispose of any of its properties or assets, except
      (A) sales or leases in the ordinary course of business consistent with
      past practice and (B) other immaterial transactions not in excess of
      $250,000 in the aggregate;

            (vi) (A) incur indebtedness for borrowed money or guarantee any such
      indebtedness of another Person, issue or sell any debt securities or
      warrants or other rights to acquire any debt securities of EqualNet or any
      of its Subsidiaries, guarantee any debt securities of another Person,
      enter into any "keep well" or other agreement to maintain any financial
      statement condition of another Person or enter into any arrangement having
      the economic effect of any of the foregoing, except for working capital
      borrowings under currently existing revolving credit facilities incurred
      in the ordinary course of business, or (B) make any loans, advances or
      capital contributions to, or investments in, any other Person that would
      be material, individually or in the aggregate, to EqualNet and its
      Subsidiaries taken as a whole, other than by EqualNet to any direct or
      indirect wholly owned Subsidiary of EqualNet;

            (vii) make or incur any new capital expenditure, which, singly or in
      the aggregate with all other capital expenditures, would exceed $250,000;

            (viii) make any material election relating to Taxes or settle or
      compromise any material tax liability;

            (ix) pay, discharge or satisfy any claims, liabilities or
      obligations (absolute, accrued, asserted or unasserted, contingent or
      otherwise), other than the payment, discharge or satisfaction, in the
      ordinary course of business consistent with past practice or in accordance
      with their terms, of liabilities reflected or reserved against in, or
      contemplated by, the most recent consolidated financial statements (or the
      notes thereto) of EqualNet included in the Commission Documents or
      incurred in the ordinary course of business consistent with past practice;

            (x) waive the benefits of, or agree to modify in any manner, any
      confidentiality, standstill or similar agreement to which EqualNet or any
      of its Subsidiaries is a party;

            (xi) adopt a plan of complete or partial liquidation or resolutions
      providing for or authorizing such a liquidation or a dissolution, merger,
      consolidation, restructuring, recapitalization or reorganization;

            (xii) enter into any new collective bargaining agreement;

            (xiii) change any material accounting principle used by it, except
      as required by regulations promulgated by the Commission or as mandated by
      the

                                    -20-
<PAGE>
      American Institute of Certified Public Accountants or similar accounting
      boards or bodies;

            (xiv) settle or compromise any litigation (whether or not commenced
      prior to the date of this Agreement) other than settlements or
      compromises: (A) of litigation where the amount paid in settlement or
      compromise does not exceed $100,000, or (B) in consultation and
      cooperation with Netco, and, with respect to any such settlement, with the
      prior written consent of Netco Acquisition, which consent shall not be
      unreasonably withheld;

            (xv) except for those contracts and agreements entered into in the
      ordinary course of business or with the prior written consent of Netco
      Acquisition, which consent shall not be unreasonably withheld or delayed,
      enter into any joint venture or partnership contract or agreement; or

            (xvi) authorize any of, or commit or agree to take any of, the
      foregoing actions.

      (f) CHANGES IN EMPLOYMENT ARRANGEMENTS. Neither EqualNet nor any of its
Subsidiaries shall adopt or amend (except as may be required by law) any bonus,
profit sharing, compensation, stock option, pension, retirement, deferred
compensation, employment or other employee benefit plan, agreement, trust, fund
or other arrangement for the benefit or welfare of any employee, director or
former director or employee, increase the compensation or fringe benefits of any
officer of EqualNet or any of its Subsidiaries, or, except as provided in an
existing benefit plan or in the ordinary course of business consistent with past
practice, increase the compensation or fringe benefits of any employee or former
employee or pay any benefit not required by any existing plan, arrangement or
agreement.

      (g) SEVERANCE. Neither EqualNet nor any of its Subsidiaries shall grant
any new or modified severance or termination arrangement or increase or
accelerate any benefits payable under its severance or termination pay policies
in effect on the date hereof.

      (h) OTHER ACTIONS. EqualNet shall not, and shall not permit any of its
Subsidiaries to, take any action that would, or that could reasonably be
expected to, result (i) in any of the representations and warranties of EqualNet
set forth in this Agreement becoming untrue or (ii) in any of the covenants
contained in this Agreement becoming unperformable. Pending the Closing,
EqualNet will promptly advise Netco Acquisition and Netco of any action or event
of which it becomes aware which has the effect of making incorrect any of such
representations or warranties or which has the effect of rendering unperformable
any of such covenants.

      (i) VALID ISSUANCE. EqualNet covenants that the Shares to be issued by
EqualNet pursuant to Section 2(b) will, upon the effectiveness of the Merger in
accordance with the terms hereof and upon delivery of certificates representing
such Shares, be validly issued, fully paid and nonassessable and free from all
taxes, liens and charges with respect to the issuance thereof.

                                    -21-
<PAGE>
      (j) GOVERNMENT REGULATIONS. EqualNet covenants that it will comply, and
will cause each of its Subsidiaries to comply, with all applicable governmental
restrictions and regulations, the failure to comply with which would have a
material adverse effect on the business or financial condition of EqualNet and
its Subsidiaries taken as a whole, and obtain and maintain in good standing all
licenses, permits and approvals from any and all governments, governmental
commissions, boards or agencies of jurisdictions in which it or any of its
Subsidiaries carries on business required in respect of the operations of
EqualNet or any of its Subsidiaries, the failure to comply with which would have
a Material Adverse Effect.

      (k) ERISA. Promptly (and in any event within 30 days) after EqualNet or
any of its Subsidiaries knows or has reason to know that a Reportable Event with
respect to any Pension Plan has occurred, that any Pension Plan is or may be
terminated, reorganized, partitioned or declared insolvent under Title IV of
ERISA or that EqualNet or any of its Subsidiaries will or may incur any
liability to or on account of a Pension Plan under Sections 4062, 4063, 4064,
4201 or 4204 of ERISA, EqualNet will deliver to Netco Acquisition and Netco a
certificate of the chief financial officer of EqualNet setting forth information
as to such occurrence and what action, if any, EqualNet is required or proposes
to take with respect thereto, together with any notices concerning such
occurrences which are (a) required to be filed by EqualNet or the plan
administrator of any such Pension Plan controlled by EqualNet or its
Subsidiaries, with the PBGC or (b) received by EqualNet or its Subsidiaries from
any plan administrator of a multiemployer or other Pension Plan not under their
control. EqualNet shall furnish to Netco Acquisition and Netco a copy of each
annual report (Form 5500 Series) of any Pension Plan received or prepared by
EqualNet or any of its Subsidiaries. Each annual report and any notice required
to be delivered hereunder shall be delivered no later than 10 days after the
later of the date such report or notice is filed with the Internal Revenue
Service or the PBGC or the date such report or notice is received by EqualNet or
any of its Subsidiaries, as the case may be.

      (l) CORPORATE EXISTENCE; MAINTENANCE OF PROPERTIES. EqualNet covenants
that it (i) will do or cause to be done all things reasonably necessary to
preserve and keep in full force and effect the corporate existence and material
rights of EqualNet and all of its Subsidiaries, (ii) will cause its properties
and the properties of its Subsidiaries used or useful in the conduct of their
respective businesses to be maintained and kept in good condition, repair and
working order and will use commercially reasonable efforts to cause to be made
all necessary repairs, renewals, replacements, betterments and improvements
thereto, and (iii) will, and will cause each of its Subsidiaries to, qualify and
remain qualified to conduct business in each jurisdiction where the nature of
the business or the ownership of property by EqualNet or such Subsidiary may
require such qualification and where the failure to so qualify would have a
Material Adverse Effect.

      (m) INSURANCE. EqualNet covenants that it will maintain, and will cause
each of its Subsidiaries to maintain, with financially sound and reputable
insurance companies, funds or underwriters, insurance for EqualNet and its
Subsidiaries of the kinds, covering the risks and in the relative proportionate
amounts usually carried by companies conducting business activities similar to
those of EqualNet and its Subsidiaries.

                                    -22-
<PAGE>
      (n) FURTHER ASSURANCES. EqualNet covenants that it shall cooperate with
Netco Acquisition and Netco and execute such further instruments and documents
as Netco Acquisition and Netco shall reasonably request to carry out to the
satisfaction of Netco Acquisition and Netco the transactions contemplated by
this Agreement.

      (o) NOTICES OF CERTAIN EVENTS. EqualNet shall promptly give notice to
Netco Acquisition and Netco (i) of any default or event of default that has not
been cured within any applicable grace period under any (y) Indebtedness of
EqualNet or any of its Subsidiaries, or (z) contractual obligation of EqualNet
or any of its Subsidiaries or (ii) of any pending or threatened litigation,
investigation or proceeding to which EqualNet or any of its Subsidiaries is or
is threatened to be a party and of which EqualNet has been given notice;
provided that any such default as specified in clause (z) above, litigation,
investigation or proceeding would have a Material Adverse Effect. Any notice
delivered pursuant to this Section 5(o) shall be accompanied by an officer's
certificate specifying the details of the occurrence referred to therein and
stating what action EqualNet proposes to take with respect thereto.

      (p) BOARD NOMINEES. Effective as of the Closing, in addition to the
covenant in Section 5.J of the Stock Purchase Agreement, the directors of
EqualNet shall elect one new director who shall have been nominated by MCM
Partners, a Washington limited partnership, subject to the directors of EqualNet
approving the individual so nominated by MCM Partners, and if such approval is
not given, then MCM Partners shall have the right to nominate additional
individuals to serve as such director until such approval is obtained.
EqualNet's board of directors shall not unreasonably withhold or delay the
approval of the individual(s) so nominated by MCM Partners. Such director shall
serve a term expiring at the next shareholders meeting of EqualNet applicable to
the class to which such director is elected.

      (q) ENVIRONMENTAL LAWS. EqualNet and its Subsidiaries shall comply with
all applicable Environmental Laws the failure to comply with which would have a
Material Adverse Effect. If EqualNet or any Subsidiary shall receive written
notice that there exists a violation of Environmental Law with respect to its
operations or any real property owned, formerly owned, used, or leased thereby,
which violation could have a Material Adverse Effect, EqualNet shall immediately
notify in writing Netco Acquisition and Netco. Furthermore, if EqualNet or any
Subsidiary shall receive written notice that there exists a violation of
Environmental Law with respect to its operations or any real property owned,
formerly owned, used or leased thereby, which violation could have a Material
Adverse Effect, EqualNet shall within the time period permitted by the
applicable governmental authority (unless otherwise contested by EqualNet in
good faith) remove or remedy such violation in accordance with all applicable
Environmental Laws unless the Board of Directors of EqualNet makes a good faith
determination that it would be in the best interest of EqualNet to delay the
remedy of such violation, so long as no Material Adverse Effect is suffered by
EqualNet or its Subsidiaries during such delay.

      (r) REGISTRATION RIGHTS. At the Closing EqualNet will grant to MCM and ADV
certain registration rights pursuant to the Registration Agreement.

                                     -23-
<PAGE>
      (s)   SHAREHOLDER APPROVAL; PREPARATION OF PROXY STATEMENTS.

            (i) EqualNet shall, as soon as practicable following the execution
      and delivery of this Agreement duly call, give notice of, convene and hold
      a meeting of EqualNet's shareholders (the "Shareholders Meeting") for the
      following purposes: (i) approving this Agreement, the issuance of the
      Shares and the transactions contemplated hereby, (ii) ratifying the Note
      and Warrant Purchase Agreement and the transactions contemplated thereby,
      (iii) approving the Stock Purchase Agreement and the issuance of EqualNet
      Common Shares thereunder, (iv) approving the Switch Agreement, (v)
      approving an amendment to the Company's Articles of Incorporation to
      increase the aggregate number of authorized EqualNet Common Shares to
      55,000,000, and (vi) approving the other related transactions. EqualNet
      will, through its officers and its Board of Directors, unanimously
      recommend to its shareholders the approval and adoption of the foregoing
      transactions.

            (ii) Promptly following the date of this Agreement, EqualNet shall
      prepare and file with the Commission a proxy statement relating to the
      Shareholders Meeting (such proxy statement as amended or supplemented from
      time to time, the "Proxy Statement"). Netco Acquisition and Netco shall
      have the right to review and approve the Proxy Statement prior to EqualNet
      filing the Proxy Statement with the Commission, which approval shall not
      be unreasonably withheld. EqualNet will use commercially reasonable
      efforts to cause the Proxy Statement to be mailed to EqualNet's
      shareholders as promptly as practicable. EqualNet will notify Netco
      Acquisition and Netco promptly of the receipt of any written or oral
      comments from the Commission or its staff and of any request by the
      Commission or its staff for amendments or supplements to the Proxy
      Statement or for additional information and will supply Netco Acquisition
      and Netco with copies of all correspondence between EqualNet or any of its
      representatives, on the one hand, and the Commission or its staff, on the
      other hand, with respect to the Proxy Statement.

            (iii) EqualNet will cause its transfer agent to make stock transfer
      records relating to EqualNet available to the extent reasonably necessary
      to effectuate the intent of this Agreement.

      (t) NO SOLICITATION. (i) EqualNet shall not, nor shall it permit any of
its Subsidiaries to, nor shall it authorize or permit any officer, director or
employee of EqualNet or any investment banker, attorney or other advisor, agent
or representative of EqualNet or any of its Subsidiaries to, directly or
indirectly, (1) solicit, initiate or encourage the submission of any takeover
proposal, (2) enter into any agreement (other than confidentiality and
standstill agreements in accordance with the immediately following proviso) with
respect to any takeover proposal, or (3) participate in any discussions or
negotiations regarding, or furnish to any Person any information with respect
to, or take any other action to facilitate any inquiries or the making of any
proposal that constitutes, or may be reasonably be expected to lead to, any
takeover proposal; provided, in the case of this clause (3), that prior to the
vote of shareholders of EqualNet for approval of the matters referred to in
Section 5(s) (and not thereafter if such matters are approved thereby) to the
extent required by the fiduciary obligations

                                     -24-
<PAGE>
of the Board of Directors of EqualNet, determined in good faith by a majority of
the disinterested members thereof based on the advice of outside counsel,
EqualNet, in response to an unsolicited superior proposal and a request for
information pursuant thereto, may furnish information to any person or "group"
within the meaning of Section 13(d)(3) of the Exchange Act pursuant to a
confidentiality agreement. Without limiting the foregoing, it is understood that
any violation of the restrictions set forth in the preceding sentence by any
officer, director or employee of EqualNet or any of its Subsidiaries or any
investment banker, attorney or other advisor, agent or representative of
EqualNet, whether or not such Person is purporting to act on behalf of EqualNet
or otherwise, shall be deemed to be a material breach of this Agreement by
EqualNet. For purposes of this Section 5(t), "takeover proposal" means (x) any
proposal, other than a proposal by TWG or any of its Affiliates, for a merger or
other business combination involving EqualNet, (y) any proposal or offer, other
than a proposal or offer by TWG or any of its Affiliates, to acquire from
EqualNet or any of its Affiliates in any manner, directly or indirectly, an
equity interest in EqualNet or any Subsidiary, any voting securities of EqualNet
or any Subsidiary or a material amount of the assets of EqualNet and its
Subsidiaries, taken as a whole, or (z) any proposal or offer, other than a
proposal or offer by TWG or any of its Affiliates, to acquire from the
shareholders of EqualNet by tender offer, exchange offer or otherwise more than
20% of the outstanding shares of Common Shares.

            (ii) Neither the Board of Directors of EqualNet nor any committee
thereof shall, except in connection with the termination of this Agreement
pursuant to Section 7, (1) withdraw or modify, or propose to withdraw or modify,
in a manner adverse to Netco Acquisition or Netco the approval or recommendation
by the Board of Directors of EqualNet or any such committee thereof of this
Agreement or take any action having such effect; provided, a statement by the
Board of Directors of EqualNet to its shareholders as contemplated by Rule
14e-2(a) of the Exchange Act following Netco Acquisition's and Netco's receipt
of a Notice of Superior Proposal (defined below) shall not be deemed to
constitute a withdrawal or modification of its recommendation of this Agreement,
or (2) approve or recommend, or propose to approve or recommend, any takeover
proposal. Notwithstanding the foregoing, in the event that the Board of
Directors of EqualNet receives a takeover proposal that, in the exercise of its
fiduciary obligations (as determined in good faith by a majority of the
disinterested members thereof based on the advice of outside counsel), it
determines to be a superior proposal, the Board of Directors of EqualNet may
withdraw or modify its approval or recommendation of this Agreement and may
(subject to the following sentence) terminate this Agreement, in each case at
any time after midnight on the fifth Business Day following Netco Acquisition's
and Netco's receipt of written notice (a "Notice of Superior Proposal") advising
Netco Acquisition and Netco that the Board of Directors of EqualNet has received
a takeover proposal that it has determined to be a superior proposal, specifying
the material terms and conditions of such superior proposal (including the
proposed financing for such proposal and a copy of any documents conveying such
proposal) and identifying the Person making such superior proposal. EqualNet may
terminate this Agreement pursuant to the preceding sentence only if the
shareholders of EqualNet have not yet voted upon the matters set forth in
Section 5(s). Any of the foregoing to the contrary notwithstanding, EqualNet may
engage in discussions with any Person or group that has made an unsolicited
takeover proposal for the limited purpose of determining whether such proposal
is a superior

                                    -25-
<PAGE>
proposal. Nothing contained herein shall prohibit EqualNet from taking and
disclosing to its shareholders a position contemplated by Rule 14e-2(a)
following Netco Acquisition and Netco's receipt of a Notice of Superior
Proposal.

            (iii) For purposes of this Section 5(t), a "superior proposal" means
any BONA FIDE takeover proposal to acquire, directly or indirectly, for
consideration consisting of cash, securities or a combination thereof, all of
the EqualNet Common Shares then outstanding or all or substantially all of the
assets of EqualNet and its Subsidiaries, and otherwise on terms that a majority
of the disinterested members of the Board of Directors of EqualNet determines in
its good faith reasonable judgment (based on the advice of a financial advisor
of nationally recognized reputation, a copy of which shall be provided to Netco
Acquisition and Netco) to be more favorable to EqualNet's shareholders than the
transactions contemplated by this Agreement, the Stock Purchase Agreement and
the Switch Agreement.

            (iv) In addition to the obligations of EqualNet set forth in clause
(ii) above, EqualNet shall promptly advise Netco Acquisition and Netco orally
and in writing of any takeover proposal or any inquiry with respect to or which
could lead to any takeover proposal, the material terms and conditions of such
inquiry or takeover proposal (including the financing for such proposal and a
copy of such documents conveying such proposal), and the identity of the Person
making any such takeover proposal or inquiry.

      (u) LISTING OF COMMON STOCK. EqualNet warrants to and agrees with Netco
Acquisition that it will use commercially reasonable efforts to cause the
EqualNet Common Shares to be issued pursuant to the Merger or upon conversion of
the EqualNet Preferred Shares to be approved for listing, subject to official
notice of issuance, on the NASDAQ National Market as of the Closing Date.

      (v) NETCO MATTERS. Netco Acquisition shall not permit Netco to:

            (i)   amend its Certificate of Incorporation or bylaws;

            (ii) declare, set aside or pay any dividends on, or make any other
distributions in respect of any of Netco's capital stock, or split, combine or
reclassify any of Netco's capital stock or issue or authorize the issuance of
any other securities in respect of, in lieu of or in substitution for Netco's
capital stock;

            (iii) issue, sell, pledge or otherwise encumber any shares of
Netco's capital stock;

            (iv) Netco shall not acquire any assets other than the Netco Assets;

            (v) Netco shall not incur any Liabilities other than in connection
with the transfer, operation or use of the Netco Assets;

            (vi) Netco shall not sell, lease, mortgage, pledge, grant a Security
Interest in or otherwise encumber or dispose of any of the Netco Assets, other
than any lease or assignment of the Netco Assets to EqualNet or any Affiliate of
EqualNet;

                                    -26-
<PAGE>
            (vii) Netco shall not incur any indebtedness for borrowed money or
guarantee any indebtedness of another Person;

            (viii) Netco shall not make or incur any capital expenditure other
than in connection with the maintenance, operation or use of the Netco Assets;

            (ix) Netco shall not adopt a plan of complete or partial liquidation
or take any other action that would prevent it from consummating the
transactions contemplated by this Agreement; and

            (x) Netco shall not engage any employees.

6. CONDITIONS TO OBLIGATION TO CLOSE.

      (a) CONDITIONS TO OBLIGATION OF NETCO ACQUISITION AND NETCO. The
obligation of Netco Acquisition and Netco to consummate the transactions to be
performed by them in connection with the Closing is subject to satisfaction of
the following conditions:

            (i) The representations and warranties set forth in Section 3 shall
      be true and correct in all material respects at and as of the Closing
      Date.

            (ii) EqualNet and Sub shall have performed and complied with all of
      their respective covenants hereunder in all material respects through the
      Closing.

            (iii) EqualNet shall have procured all of the consents of third
      parties required in connection with the consummation of the transactions
      contemplated by this Agreement, and EqualNet shall have procured the
      approval of its shareholders at the Shareholders Meeting for the matters
      set forth in Section 5(r).

            (iv) The closing under that certain Stock Purchase Agreement dated
      November 21, 1997, between EqualNet and TWG, and the closing under that
      certain Switch Agreement dated November 21, 1997, between TWG, EqualNet
      and Sub, shall have occurred or be occurring simultaneous with the Closing
      hereunder.

            (v) The offering and sale of the Shares under this Agreement shall
      have complied with all applicable requirements of federal and state
      securities laws.

            (vi) Subsequent to the date hereof, no legislation, order, rule,
      ruling or regulation shall have been enacted or made by or on behalf of
      any governmental body, department or agency of the United States, nor
      shall any legislation have been introduced and favorably reported for
      passage to either House of Congress by any committee of either such House
      to which such legislation has been referred for consideration, nor shall
      any decision of any court of competent jurisdiction within the United
      States have been rendered which would materially

                                    -27-
<PAGE>
      and adversely affect an investment in the Shares. There shall be no
      action, suit, investigation or proceeding pending, or to EqualNet's or
      Netco Acquisition's knowledge, threatened, against or affecting EqualNet
      or any of its Subsidiaries or Netco Acquisition or any of its members, or
      any of their respective properties or rights, or any of their affiliates,
      associates, officers or directors, before any court, arbitrator or
      administrative or governmental body which (i) seeks to restrain, enjoin,
      prevent the consummation of or otherwise adversely affect the transactions
      contemplated by this Agreement or (ii) questions the validity or legality
      of any such transaction or seeks to recover damages or to obtain other
      relief in connection with any such transaction, and to EqualNet's or Netco
      Acquisition's knowledge there shall be no valid basis for any such action,
      proceeding or investigation.

            (vii) EqualNet shall have duly received all authorizations,
      consents, approvals, licenses, franchises, permits and certificates by or
      of all federal, state and local governmental authorities, by any third
      parties pursuant to the terms of any agreement to which EqualNet is a
      party or by the National Association of Securities Dealers, Inc. or any
      other body or agency with jurisdiction, by contract or otherwise, over
      EqualNet, necessary for the issuance of the Shares by EqualNet and the
      consummation of the transactions contemplated hereby, and all thereof
      shall be in full force and effect at the time of the Closing.

            (viii) The nominee designated by MCM Partners pursuant to Section
      5(p) shall have been appointed to EqualNet's Board of Directors effective
      upon the Closing.

            (ix) There shall not have occurred any Material Adverse Change with
      respect to EqualNet and its Subsidiaries since the date hereof.

            (x) EqualNet shall have delivered to Netco Acquisition and Netco a
      certificate to the effect that each of the conditions specified above in
      Section 6(a)(i)-(ix) is satisfied in all respects.

            (xi) Netco Acquisition and Netco shall have received from Fulbright
      & Jaworski, L.L.P., counsel to EqualNet and Sub, an opinion in form and
      substance as set forth in Exhibit C attached hereto, addressed to Netco
      Acquisition, and dated as of Closing Date.

            (xii) MCM and ADV shall have been delivered the Registration
      Agreement executed by EqualNet.

            (xiii) The EqualNet Common Shares issued pursuant to the Merger or
      upon the conversion of the EqualNet Preferred Shares shall have been
      approved for listing, subject to official notice of issuance, on the
      NASDAQ National Market as of the Closing Date.

All actions to be taken by EqualNet in connection with consummation of the
transactions contemplated hereby and all certificates, opinions, instruments,
and other documents required to effect the transactions contemplated hereby will
be reasonably

                                     -28-
<PAGE>
satisfactory in form and substance to Netco Acquisition and Netco. Netco
Acquisition and Netco may waive any condition specified in this Section 6(a) if
it executes a writing so stating at or prior to the Closing.

      (b) CONDITIONS TO OBLIGATION OF EQUALNET. The obligations of EqualNet and
Sub to consummate the transactions to be performed by it in connection with the
Closing are subject to satisfaction of the following conditions:

            (i) The representations and warranties set forth in Section 4 shall
      be true and correct in all material respects at and as of the Closing
      Date.

            (ii) Netco Acquisition and Netco shall have performed and complied
      with all of its covenants hereunder in all material respects through the
      Closing.

            (iii) EqualNet shall have obtained the approval of its shareholders
      at the Shareholders Meeting for the matters set forth in Section 5(s).

            (iv) The closing under that certain Stock Purchase Agreement dated
      November 21, 1997, between EqualNet and TWG, and the closing under that
      certain Switch Agreement dated November 21, 1997, between EQ Acquisition
      Sub, Inc., EqualNet, TWG and Sub, shall have occurred or be occurring
      simultaneous with the Closing hereunder.

            (v) There shall be no action, suit, investigation or proceeding
      pending, or to EqualNet's or Netco Acquisition's knowledge, threatened,
      against or affecting EqualNet or any of its Subsidiaries or Netco
      Acquisition or any of its members, or any of their respective properties
      or rights, or any of their affiliates, associates, officers or directors,
      before any court, arbitrator or administrative or governmental body which
      (i) seeks to restrain, enjoin, prevent the consummation of or otherwise
      adversely affect the transactions contemplated by this Agreement or (ii)
      questions the validity or legality of any such transaction or seeks to
      recover damages or to obtain other relief in connection with any such
      transaction.

            (vi) Netco Acquisition and Netco shall have delivered to EqualNet a
      certificate to the effect that each of the conditions specified above in
      Section 6(b)(i)-(ii) is satisfied in all respects.

            (vii) EqualNet shall have received from Vinson & Elkins L.L.P.,
      counsel to Netco Acquisition and Netco, an opinion in form and substance
      as set forth in Exhibit D attached hereto, addressed to EqualNet and dated
      as of the Closing Date.

            (viii) Netco Acquisition and Netco shall have executed and delivered
      to EqualNet the Merger Agreement.

      All actions to be taken by Netco Acquisition and Netco in connection with
consummation of the transactions contemplated hereby and all certificates,
opinions, instruments, and other documents required to effect the transactions
contemplated

                                    -29-
<PAGE>
hereby will be reasonably satisfactory in form and substance to EqualNet.
EqualNet may waive any condition specified in this Section 6(b) if it executes a
writing so stating at or prior to the Closing.

7.    TERMINATION.

      (a) TERMINATION OF AGREEMENT. This Agreement may be terminated only as
provided below:

            (i) EqualNet, Sub, Netco Acquisition and Netco may terminate this
      Agreement by mutual written consent at any time prior to the Closing;

            (ii) Either EqualNet, Sub, Netco Acquisition or Netco may terminate
      this Agreement by giving written notice to the other parties prior to the
      Closing if the shareholders of EqualNet fail to give any required approval
      of this Agreement and the transactions contemplated hereby upon a vote at
      the Shareholders Meeting or at any adjournment thereof;

            (iii) Netco Acquisition and Netco may terminate this Agreement by
      giving written notice to EqualNet and Sub at any time prior to the Closing
      (A) in the event EqualNet or Sub has breached any representation, warranty
      or covenant on their part contained in this Agreement in any material
      respect, Netco Acquisition and Netco have notified EqualNet or Sub of the
      breach or occurrence, and the breach or occurrence has continued without
      cure for a period until the earlier of 15 days after the notice of breach
      or the scheduled Closing Date or (B) if the Closing shall not have
      occurred on or before February 1, 1998, by reason of the failure of any
      condition precedent under Section 6(a) (unless the failure results
      primarily from Netco Acquisition or Netco breaching any representation,
      warranty or covenant on its part contained in this Agreement); and

            (iv) EqualNet and Sub may terminate this Agreement by giving written
      notice to Netco Acquisition or Netco at any time prior to the Closing (A)
      in the event Netco Acquisition or Netco has breached any representation,
      warranty or covenant on their part contained in this Agreement in any
      material respect, EqualNet has notified Netco Acquisition and Netco of the
      breach, and the breach has continued without cure for a period until the
      earlier of 15 days after the notice of breach or the scheduled Closing
      Date or (B) if the Closing shall not have occurred on or before February
      1, 1998, by reason of the failure of any condition precedent under Section
      6(b) (unless the failure results primarily from EqualNet or Sub breaching
      any representation, warranty or covenant on his part contained in this
      Agreement).

      (b) EFFECT OF TERMINATION. If this Agreement is terminated pursuant to
Section 7(a), all rights and obligations of the Parties hereunder shall
terminate without any Liability of any Party to any other Party (except for any
Liability of any Party for any breach of a covenant or for any knowing and
willful breach of any representation or warranty).

                                    -30-
<PAGE>
8.    REMEDIES FOR BREACHES OF THIS AGREEMENT.

      (a) SURVIVAL OF REPRESENTATIONS AND WARRANTIES. All of the representations
and warranties of the Parties contained in Sections 3 and 4 shall survive the
Closing hereunder for a period of four years from the date of this Agreement.

      (b) INDEMNIFICATION PROVISIONS FOR BENEFIT OF NETCO ACQUISITION, ITS
MEMBERS AND ADV. If any representation or warranty set forth in Section 3 or any
covenant or agreement set forth herein made by EqualNet or Sub is breached, then
EqualNet agrees to indemnify Netco Acquisition and any member of Netco
Acquisition or ADV that becomes a holder of any of the Shares from and against
any Adverse Consequences that Netco Acquisition and each such member or ADV may
suffer through and after the date of the claim for indemnification to the extent
resulting from, arising out of, relating to, or caused by such breach.

      (c) INDEMNIFICATION PROVISIONS FOR BENEFIT OF EQUALNET. If Netco
Acquisition or Netco breaches any of its representations and warranties in
Section 4 or any covenant or agreement set forth herein made by Netco
Acquisition and Netco, then Netco Acquisition agrees to indemnify EqualNet from
and against any Adverse Consequences EqualNet may suffer through and after the
date of the claim for indemnification to the extent resulting from, arising out
of, relating to, or caused by such breach.

      (d)   MATTERS INVOLVING THIRD PARTIES.

            (i) If any third party shall notify any Party (the "Indemnified
      Party") with respect to any matter (a "Third Party Claim") that may give
      rise to a claim for indemnification against any other Party (the
      "Indemnifying Party") under this Section 8, then the Indemnified Party
      shall promptly notify the Indemnifying Party thereof in writing; provided,
      no delay on the part of the Indemnified Party in notifying the
      Indemnifying Party shall relieve the Indemnifying Party from any
      obligation hereunder unless (and then solely to the extent) the
      Indemnifying Party thereby is prejudiced.

            (ii) The Indemnifying Party will have the right to defend the
      Indemnified Party against the Third Party Claim with counsel of the
      former's choice reasonably satisfactory to the Indemnified Party so long
      as (1) the Indemnifying Party notifies the Indemnified Party in writing
      within 15 days after the Indemnified Party has give notice of the Third
      Party Claim that the Indemnifying Party will indemnify the Indemnified
      Party from and against the entirety of any Adverse Consequences the
      Indemnified Party may suffer resulting from, arising out of, relating to,
      in the nature of, or caused by the Third Party Claim, (2) the Indemnifying
      Party provides the Indemnified Party with evidence reasonably acceptable
      to the Indemnified Party that the Indemnifying Party will have the
      financial resources to defend against the Third Party Claim and fulfill
      its indemnification obligations hereunder, (3) the Third Party Claim
      involves only money damages and does not seek an injunction or other
      equitable relief, (4) settlement of, or an adverse judgment with respect
      to, the Third Party Claim is not in the good faith judgment of the
      Indemnified Party, likely to establish a

                                    -31-
<PAGE>
      precedential custom or practice materially adverse to the continuing
      business interests of the Indemnified Party, and (5) the Indemnifying
      Party conducts the defense of the Third Party Claim actively and
      diligently.

            (iii) So long as the Indemnifying Party is conducting the defense of
      the Third Party Claim in accordance with Section 8(d)(ii), (1) the
      Indemnified Party may retain separate co-counsel at its sole cost and
      expense and participate in the defense of the Third Party Claim, (2) the
      Indemnified Party will not consent to the entry of any judgment or enter
      into any settlement with respect to the Third Party Claim without the
      prior written consent of the Indemnifying Party (not to be withheld
      unreasonably), and (3) the Indemnifying Party will not consent to the
      entry of any judgment or enter into any settlement with respect to the
      Third Party Claim without the prior written consent of the Indemnified
      Party (not to be withheld unreasonably).

            (iv) In the event any of the conditions in Section 8(d)(ii) is or
      becomes unsatisfied, however, (1) the Indemnified Party may defend
      against, and consent to the entry of any judgment or enter into any
      settlement with respect to, the Third Party Claim in any manner it
      reasonably may deem appropriate (and the Indemnified Party need not
      consult with, or obtain any consent from, the Indemnifying Party in
      connection therewith), (2) the Indemnifying Party will reimburse the
      Indemnified Party promptly and periodically for the costs of defending
      against the Third Party Claim (including reasonable attorneys' fees and
      expenses), and (3) the Indemnifying Party will remain responsible for any
      Adverse Consequences the Indemnified Party may suffer resulting from,
      arising out of, relating to, in the nature of, or caused by the Third
      Party Claim to the fullest extent provided in this Section 8.

      (e)   CLAIMS FOR INDEMNIFICATION.

            (i) Whenever any claim shall arise for indemnification under Section
      8(b) or 8(c), the Indemnified Party shall describe such claim in a written
      notice ("Notice of Claim") to the Indemnifying Party (and for purposes of
      this Section 9(e), a notice given pursuant to Section 9(d) shall
      constitute a "Notice of Claim") and, when known, specify the facts
      constituting the basis for such claim and the amount or an estimate of the
      amount of such claim.

            (ii) Following the receipt by the Indemnifying Party of each Notice
      of Claim, the Indemnifying Party may give the Indemnified Party written
      notice ("Notice of Objection") (1) attaching a copy of such Notice of
      Claim, (2) stating that, in the opinion of the Indemnifying Party, the
      claim described in such Notice of Claim is invalid (either in whole or in
      specified part), (3) giving the reasons for the alleged invalidity, and
      (4) stating that, based on such alleged invalidity, the Indemnifying Party
      objects to the payment of any portion of the amount claimed pursuant to
      such Notice of Claim. If a Notice of Objection alleges that a Notice of
      Claim is only partially invalid, the Indemnifying Party within 30 days of
      the receipt of such Notice of Claim, agrees to deliver to the Indemnified
      Party that portion of the amount claimed pursuant to such Notice of Claim
      as to which no objection is made.

                                    -32-
<PAGE>
      (f) DETERMINATION OF ADVERSE CONSEQUENCES. There shall be taken into
account the time cost of money (using the Applicable Rate as the discount rate)
and appropriate adjustments shall be made for tax consequences and insurance in
determining Adverse Consequences for purposes of this Section 8.

      (g) OTHER INDEMNIFICATION PROVISIONS. The foregoing indemnification
provisions are in addition to, and not in derogation of, any statutory,
equitable, or common law remedy any Party may have for breach of this Agreement.

9.    MISCELLANEOUS.

      (a) PRESS RELEASES AND PUBLIC ANNOUNCEMENTS. No Party shall issue any
press release or make any public announcement relating to the subject matter of
this Agreement prior to the Closing without the prior written approval of Netco
Acquisition and EqualNet; provided, either Party may make any public disclosure
it believes in good faith is required by applicable law or the requirements of
NASDAQ.

      (b) NO THIRD-PARTY BENEFICIARIES. This Agreement shall not confer any
rights or remedies upon any Person other than the Parties and their respective
successors and permitted assigns except for the members of Netco Acquisition and
ADV with respect to and as contemplated by Sections 3 and 8.

      (c) SUCCESSION AND ASSIGNMENT. This Agreement shall be binding upon and
inure to the benefit of the Parties named herein and their respective successors
and permitted assigns. No Party may assign either this Agreement or any of its
rights, interests, or obligations hereunder without the prior written approval
of other Parties.

      (d) COUNTERPARTS. This Agreement may be executed in one or more
counterparts, each of which shall be deemed an original but all of which
together will constitute one and the same instrument.

      (e) NOTICES. All notices, requests, demands, claims, and other
communications hereunder shall be in writing. Any notice, request, demand,
claim, or other communication hereunder shall be sent by (i) personal delivery
(including courier service), (ii) telecopier during normal business hours to the
number indicated, or (iii) registered or certified mail, return receipt
requested, postage prepaid, and addressed to the intended recipient as set forth
below (any communication shall be deemed given upon receipt):

            IF TO EQUALNET OR SUB:

            1250 Wood Branch Park Drive
            Houston, TX 77079-1212
            Attention:  General Counsel
            Telecopier No.:  281-529-4686

                                    -33-
<PAGE>
            WITH A COPY TO:

            Fulbright & Jaworski L.L.P.
            1301 McKinney, Suite 5100
            Houston, Texas  77010
            Attention: Robert F. Gray, Jr.
            Telecopier No.:  713-651-5246

            IF TO NETCO OR NETCO ACQUISITION:

            5005 Woodway, Suite 350
            Houston, Texas 77056
            Attention: Mark Willis and Jim Harris
            Telecopier No.: 713-626-8333

            WITH A COPY TO:

            MCM Partners
            10500 NE 8th, Suite 1920
            Bellevue, Washington 98004-4332
            Attention: Chris Purrier and Howard Coleman
            Telecopier No.:  425-462-4645

            AND:

            Vinson & Elkins L.L.P.
            1001 Fannin, Suite 2300
            Houston, Texas 77002-6760
            Attention:  Rell Tipton
            Telecopier No.:  713-615-5553

Any Party may change its telecopier number or its address to which notices,
requests, demands, claims, and other communications hereunder are to be
delivered by giving the other Party notice in the manner herein set forth.

      (f) GOVERNING LAW. This Agreement shall be governed by and construed in
accordance with the laws of the State of Delaware.

      (g) AMENDMENTS AND WAIVERS. No amendments of any provision of this
Agreement shall be valid unless the same shall be in writing and signed by the
Parties. No waiver by any Party of any default, misrepresentation, or breach of
warranty or covenant hereunder, whether intentional or not, shall be deemed to
extend to any prior or subsequent default, misrepresentation, or breach of
warranty or covenant hereunder or affect in any way any rights arising by virtue
of any prior or subsequent such occurrence.

      (h) SEVERABILITY. Any term or provision of this Agreement that is invalid
or unenforceable in any situation in any jurisdiction shall not affect the
validity or enforceability of the remaining terms and provisions hereof or the
validity or enforce-

                                    -34-
<PAGE>
ability of the offending term or provision in any other situation or in any
other jurisdiction.

      (i) EXPENSES. Each of the Parties will bear its own costs and expenses
(including legal fees and expenses) incurred in connection with this Agreement
and the transactions contemplated hereby.

      (j) CONSTRUCTION. The Parties have participated jointly in the negotiation
and drafting of this Agreement. In the event an ambiguity or question of intent
or interpretation arises, this Agreement shall be construed as if drafted
jointly by the Parties, and no presumption or burden of proof shall arise
favoring or disfavoring either Party by virtue of the authorship of any of the
provisions of this Agreement. Any reference to any federal, state, local, or
foreign statute or law shall be deemed also to refer to all rules and
regulations promulgated thereunder, unless the context requires otherwise. The
word "including" shall mean including without limitation. The Parties intend
that each representation, warranty, and covenant contained herein shall have
independent significance.

      (k) INCORPORATION OF EXHIBITS, ANNEXES, AND SCHEDULES. The Exhibits,
Annexes, and Schedules identified in this Agreement are incorporated herein by
reference and made a part hereof.

      (l) WARRANT. Contemporaneous with the execution hereof, EqualNet shall
execute and deliver to Netco Acquisition the Warrant Agreement in the form of
Exhibit G attached hereto and a duly completed Warrant Certificate in the form
attached as Exhibit A to the such Warrant Agreement.

      (m) CERTAIN SHAREHOLDERS. By December 10, 1997, EqualNet shall deliver to
Netco Acquisition the form of agreement attached as Exhibit H hereto duly
executed by the indicated shareholders.

                                    -35-
<PAGE>
      IN WITNESS WHEREOF, the Parties hereto have executed this Agreement as of
the date first above written.


                             EQUALNET HOLDING CORP.

                              By: /s/ ZANE RUSSELL
                               Name: ZANE RUSSELL
                                    Title: CEO


                            EQ ACQUISITION SUB, INC.


                            By: /s/ MICHAEL L. HLINAK
                             Name: MICHAEL L. HLINAK
                                    Title: COO


                             NETCO ACQUISITION CORP.


                               By: /s/ MARK WILLIS
                                Name: MARK WILLIS
                                  Title: PRES.


                             NETCO ACQUISITION, LLC


                             By: /s/ JAMES T. HARRIS
                              Name: JAMES T. HARRIS
                                Title: SECRETARY

      [signature page to Agreement of Merger and Plan of Reorganization]

                                     -36-
<PAGE>
                            x x x x x x x x x x x x

      TWG, MCM and ADV are joining in this Agreement solely for the purpose of
making the representations and agreements set forth in Section 4(j) and the
agreements set forth in the following provisions of this paragraph. As to each
representation and agreement set forth in Section 4(j), each of TWG, MCM and ADV
hereby (a) make such representation only as to itself and (where applicable) the
Shares acquired by it and (b) make such agreements only as to itself and (where
applicable) the Shares acquired by it. As an inducement to EqualNet and Sub to
enter into this Agreement, ADV agrees to make to Netco Acquisition and Netco the
Working Capital Loans and Additional Working Capital Loan contemplated and as
required on its part by Section 4.03 of the Limited Liability Company Agreement
of Netco Acquisition (up to an aggregate principal amount of $1,500,000), and at
the Closing ADV agrees to convert such Working Capital Loans and Additional
Working Capital Loan made by ADV into and in exchange for the EqualNet Common
Shares to be issued pursuant to Section 2(b)(ii) of this Agreement with respect
to the Working Capital Loans and Additional Working Capital Loan made by ADV. As
an inducement to EqualNet and Sub to enter into this Agreement, TWG agrees to
make to Netco Acquisition the Working Capital Loans contemplated and required on
its part by Section 4.03 of the Limited Liability Company Agreement of Netco
Acquisition (up to an aggregate principal amount of $1,500,000), and at the
Closing TWG agrees to convert such Working Capital Loans made by TWG into and in
exchange for the EqualNet Common Shares to be issued pursuant to Section
2(b)(ii) of this Agreement with respect to the Working Capital Loans made by
TWG.


                                     WILLIS GROUP, LLC


                                    By: /s/ MARK WILLIS
                                    Name: MARK WILLIS
                                    Title: PRES.


      [signature page to Agreement of Merger and Plan of Reorganization]

                                     -37-
<PAGE>
                                    MCM PARTNERS


                                    By: /s/ DONALD R. MORKEN
                                    Name: DONALD R. MORKEN
                                    Title: GENERAL PARTNER OF MCM PARTNERS


                                    ADVANTAGE FUND, LTD.


                                    By: /s/ ARNO DE GROOT
                                    Name: ARNO DE GROOT
                                    Title: PRESIDENT

      [signature page to Agreement of Merger and Plan of Reorganization]

                                     -38-
<PAGE>
                                  AMENDMENT TO
                 AGREEMENT OF MERGER AND PLAN OF REORGANIZATION

        This Amendment to that certain Agreement of Merger and Plan of
Reorganization (the "Agreement") dated December 2, 1997 by and among EqualNet
Holding Corp., EQ Acquisition Sub, Inc., Netco Acquisition, LLC, Netco
Acquisition Corp. Willis Group, LLC, MCM Partners, and Advantage Fund, Ltd., is
entered into as of December 19, 1997 for the following purposes:

        Whereas, subparagraphs 7.(a)(iii) and 7.(a)(iv) of the Agreement allow
each party certain rights to terminate the Agreement if the conditions for
closing of the transactions contemplated in such agreement are not completed by
February 1, 1998; and

        Whereas the parties herto desire to change such date,

        Now, therefore, the parties hereto agree as follows: the date "February
1, 1998" contained in subaragraphs 7.(a)(iii) and 7.(a)(iv) of the Agreement is
hereby changed and amended in each instance to "March 31, 1998".

        No other change, amendment or modification of the Agreement is hereby
made. This Amendment is signed effective December 19, 1997. This Amendment may
be executed in multiple counterpart originals, all of which taken together shall
constitute one document. A facsimile signature of any of the undersigned shall
have the same force and effect as an original signature.

EqualNet Holding Corp.                         EQ Acquisition Sub, Inc.

By: /s/ MICHAEL L. HLINAK                      By: /s/ MICHAEL L. HLINAK
    Michael L. Hlinak, C.O.O                       Michael L. Hlinak, President


Netco Acquisition, LLC                         Netco Acquisition Corp.

By: /s/ MARK WILLIS                            By: /s/ MARK WILLIS
    Mark Willis, President                         Mark Willis, President

                              Page 1 of Amendment
<PAGE>
Willis Group, LLC                              MCM Partners

By: /s/ MARK WILLIS                            By: /s/ DONALD R. MORKEN
    Mark Willis, President                         Donald R. Morken, General
                                                     Partner
Advantage Fund, Ltd.

By: /s/ ARNO DE GROOT
    Arno De Groot, President

                              Page 2 of Amendment
<PAGE>
                        AMENDMENT TO AGREEMENT OF MERGER
                           AND PLAN OF REORGANIZATION


      This  Amendment  to  Agreement  of  Merger  and  Plan of  Reorganization
("Amendment")  is  entered  into  as of  February  12,  1998,  by and  between
EqualNet Holding Corp.  ("EqualNet"),  EQ Acquisition Sub, Inc. ("Sub"), Netco
Acquisition, LLC ("Netco Acquisition"), and Netco Acquisition Corp. ("Netco").

                                    RECITALS

      Each of the parties referenced in the preamble to this Amendment is a
party to an Agreement of Merger and Plan of Reorganization dated December 2,
1997 (the "Agreement"). Any capitalized term used but not defined herein shall
have the meaning ascribed to such term in the Agreement or in the below
referenced Statement of Resolutions establishing Series of Shares, as
applicable.

      The Parties desire to amend the Agreement in accordance with the terms of
this Amendment.

      NOW, THEREFORE, in and for the covenants and agreements set forth herein,
the Parties agree as follows:

      1. Exhibit B to the Agreement (Statement of Resolutions establishing
Series of Shares) shall be amended by replacing the reference to "$1.20" in
Section 6(a) thereof with "$1.00".

      2. Exhibit B to the Agreement is generally amended to include a covenant
on the part of EqualNet that it will use its best efforts to cause the number of
shares of EqualNet Common Stock authorized under EqualNet's Articles of
Incorporation to be increased to permit the full conversion of the Series A
Convertible Preferred Stock and a limitation on the holder of the Series A
Convertible Preferred Stock to the effect that the obligation of EqualNet to
issue shares upon the conversion of the Series A Convertible Preferred Stock in
whole or in part shall be conditioned upon EqualNet having a number of
unreserved authorized shares of EqualNet Common Stock at such time sufficient to
cover the number of shares relating to the conversion. Netco Acquisition and
Netco agree to cause the holders of any EqualNet Common Shares issued by
EqualNet pursuant to the Agreement to affirmatively vote such shares for such
increase in the unreserved authorized number of EqualNet Common Shares.

      By entering into this Amendment, neither Netco Acquisition nor Netco
waives by implication or otherwise any of the conditions set forth in Section
6.1(a) of the Agreement. This Amendment contains the entire understanding and
agreement between the Parties with respect to the subject matter of this
Amendment and supersedes any prior or contemporaneous statements, understandings
or agreements with respect to such subject matter.
<PAGE>
                                    EQUALNET HOLDING CORP.

                                    By:  /s/ MICHAEL L. HLINAK
                                    Name:  Michael L. Hlinak
                                    Title: Senior Vice President

                                    EQ ACQUISITION SUB, INC.

                                    By:  /s/ MICHAEL L. HLINAK
                                    Name:  Michael L. Hlinak
                                    Title: President

                                    NETCO ACQUISITION, LLC

                                    By:  /s/ JAMES T. HARRIS
                                    Name:  James T. Harris
                                    Title: Vice President

                                    NETCO ACQUISITION CORP.

                                    By:  /s/ JAMES T. HARRIS
                                    Name:  James T. Harris
                                    Title: Vice President

                                      -2-


                                          EXHIBIT 10.4--STOCK PURCHASE AGREEMENT

                            STOCK PURCHASE AGREEMENT


                                  By and Among


                              THE WILLIS GROUP, LLC


                                       and


                             EQUALNET HOLDING CORP.


                          Dated as of December 2, 1997
<PAGE>
                                TABLE OF CONTENTS

                                                                            Page


1.      Definitions.  .........................................................1

2.      Purchase and Sale of Common Stock; Closing.............................4
        2A.    Purchase and Sale of Common Stock...............................4
        2B.    Closing.........................................................5

3.      Purchaser's Conditions of Closing......................................5
        3A.    Opinion of the Company's Counsel................................5
        3B.    Representations and Warranties..................................5
        3C.    Charter Documents and By-Laws...................................5
        3D.    Purchase Permitted by Applicable Laws...........................5
        3E.    Letter of Accountants; Accompanying Officer's Certificate.......5
        3F.    Shareholder Approval............................................6
        3G.    Compliance with Securities Laws.................................6
        3H.    No Adverse U.S. Legislation, Action or Decision.................6
        3I.    Approvals and Consents..........................................6
        3J.    Board Nominees..................................................6
        3K.    No Material Adverse Change.  There shall not have occurred 
               any Material Adverse Change with respect to the Company since
               the date hereof.................................................6
        3L.    Network Transactions............................................6

4.      Company's Conditions of Closing........................................7
        4A.    Representations and Warranties..................................7
        4B.    Purchase of Shares..............................................7
        4C.    Shareholder Approval............................................7
        4D.    No Adverse Action or Decision...................................7
        4E.    Network Transactions............................................7

5.      Affirmative Covenants..................................................7
        5A.    Conduct of Business of the Company..............................7
        5B.    Valid Issuance.................................................10
        5C.    Government Regulations.........................................10
        5D.    ERISA..........................................................10
        5E.    Corporate Existence; Maintenance of Properties.................11
        5F.    Insurance......................................................11
        5G.    Further Assurances.............................................11
        5H.    Securities Act Registration Statements.........................11
        5I.    Notices of Certain Events......................................12
        5J.    Board Nominees.................................................12

                                            (i)
<PAGE>
        5K.    Environmental Laws.............................................12
        5L.    Registration Rights............................................12
        5M.    Shareholder Approval; Preparation of Proxy Statements..........13
        5N.    No Solicitation................................................13
        5O.    Listing of Common Stock........................................15

6.      Representations and Warranties........................................15
        6A.    Corporate Existence............................................15
        6B.    Corporate Power and Authorization..............................15
        6C.    Board Recommendation...........................................15
        6D.    Binding Obligations............................................16
        6E.    No Violation...................................................16
        6F.    Consents.......................................................16
        6G.    Financial Information..........................................16
        6H.    Liabilities....................................................17
        6I.    Litigation.....................................................17
        6J.    Compliance with ERISA..........................................17
        6K.    Taxes; Governmental Charges....................................17
        6L.    Defaults.......................................................17
        6M.    Compliance with the Law........................................18
        6N.    Investment Company Act.........................................18
        6O.    Public Utility Holding Company Act.............................18
        6P.    Fees and Commissions...........................................18
        6Q.    Disclosure.....................................................18
        6R.    Structure; Capitalization......................................18
        6S.    Environmental Matters..........................................19
        6T.    Intellectual Property and Other Intangible Assets..............20
        6U.    Insurance Coverage.............................................21

7.      Representations and Warranties of Purchaser...........................21
        7A.    Purchase for Investment........................................21
        7B.    Authorization; No Conflict.....................................22

8.      Termination, Amendment and Waiver.....................................22
        8A.    Termination....................................................22
        8B.    Effect of Termination..........................................23

9.      Miscellaneous.........................................................23
        9A.    Fees and Expenses..............................................23
        9B.    Amendment......................................................23
        9C.    Extension; Waiver..............................................23
        9D.    Assignment.....................................................24
        9E.    Survival of Representations and Warranties.....................24
        9F.    Successors and Assigns; No Third Party.........................24
        9G.    Notices........................................................24
        9H.    Descriptive Headings...........................................24
        9I.    Satisfaction Requirement.......................................24

                                            (ii)
<PAGE>
        9J.    Governing Law; Consent to Jurisdiction.........................25
        9K.    Remedies.......................................................25
        9L.    Entire Agreement...............................................25
        9M.    Severability...................................................25
        9N.    Counterparts...................................................25
        9O.    Brokerage......................................................25

                                      (iii)
<PAGE>
                            STOCK PURCHASE AGREEMENT

        This STOCK PURCHASE AGREEMENT (this "Agreement") is made as of December
2, 1997, by and among WILLIS GROUP, LLC, a Texas limited liability company (the
"Purchaser"), and EQUALNET HOLDING CORP., a Texas corporation (the "Company").

                                    RECITALS

        Purchaser desires to purchase from the Company, and the Company desires
to issue and sell to Purchaser, subject to the terms and conditions set forth
herein, 4,000,000 shares of Common Stock (as hereinafter defined) of the
Company.

                                   AGREEMENTS

        In consideration of the recitals and the mutual covenants herein
contained and other good and valuable consideration, the receipt and sufficiency
of which are hereby acknowledged, the parties hereto hereby agree as follows:


        1. DEFINITIONS. For the purpose of this Agreement, and in addition to
terms defined elsewhere in this Agreement, the following terms shall have the
following meanings. In addition, all terms of an accounting character not
specifically defined herein shall have the meanings assigned thereto by
accounting principles generally accepted in the United States of America.

        "AFFILIATE" shall mean, with respect to any Person, a Person directly or
indirectly controlling, controlled by, or under direct or indirect common
control with, such Person, except a Subsidiary of such Person. A Person shall be
deemed to control a corporation if such Person possesses, directly or
indirectly, the power to direct or cause the direction of the management and
policies of such corporation, whether through the ownership of voting
securities, by contract or otherwise.

        "BUSINESS DAY" shall mean any day which is not a Saturday, Sunday or day
on which banks are authorized by law to close in the States of New York and
Texas.

        "CAPITALIZED LEASE OBLIGATIONS" shall mean all rental obligations which,
under GAAP in effect on the day such obligation is incurred, are required to be
capitalized on the books of the Company or any Subsidiary, in each case taken at
the amount thereof accounted for as indebtedness (net of interest expense) in
accordance with such principles.

        "CODE" shall mean the Internal Revenue Code of 1986, as amended from
time to time.

        "COMMISSION" shall mean the United States Securities and Exchange 
Commission.

        "CURRENT INDEBTEDNESS" shall mean any obligation for borrowed money
(including notes payable and drafts accepted representing extensions of credit
whether or not representing obligations for borrowed money) payable on demand or
within a period of one year from the date of creation thereof; PROVIDED that any
obligation shall be treated as Funded Indebtedness, regardless of its term, if
such obligation is renewable pursuant to the terms thereof or of a revolving
credit or similar agreement effective for more than one year after the date of
the creation of such obligation, or may

                                        1
<PAGE>
be payable out of the proceeds of a similar obligation pursuant to the terms of
such obligation or of any such agreement. Any obligation secured by a Lien on,
or payable out of the proceeds of production from, property of the Company or
any Subsidiary shall be deemed to be Funded or Current Indebtedness, as the case
may be, of the Company or such Subsidiary even though such obligation shall not
be assumed by the Company or such Subsidiary.

         "ENVIRONMENTAL LAW" shall mean any judgment, decree, order, law,
license, rule, regulation or private agreement (such as covenants, conditions,
and restrictions), of any federal, state or local executive, legislative,
judicial, regulatory or administrative agency, board, or authority designed to
protect the environment, air, surface, water, groundwater or soil, control
pollution, or regulate the exploration, manufacturing, processing, distributing,
use, storage, transport or handling of Hazardous Materials, including, without
limitation, the Comprehensive Environmental Response, Compensation, and
Liability Act (42 U.S.C. ss. 9601 ET SEQ.) ("CERCLA"), the Oil Pollution Act (33
U.S.C. ss. 2701 ET SEQ.) ("OPA"), the Resource Conservation and Recovery Act (42
U.S.C. ss. 6901 ET SEQ.) ("RCRA"), and the Federal Water Pollution Control Act
(33 U.S.C. ss. 1251 ET SEQ.) ("CWA"), as such laws have been or hereafter may be
amended or supplemented, and any and all analogous present and future federal,
state, and local laws in jurisdictions where the Company and its Subsidiaries do
business.

        "ERISA" shall mean the Employee Retirement Income Security Act of 1974,
as amended from time to time. Section references to ERISA are to ERISA as in
effect at the date of this Agreement and any subsequent provisions of ERISA
amendatory thereof, supplemental thereto or substituted therefor.

        "ERISA AFFILIATE" shall mean each trade or business (whether or not
incorporated) which together with the Company or a Subsidiary of the Company
would be deemed to be a "single employer" within the meaning of Section 4001 of
ERISA immediately following the acquisition.

         "EXCHANGE ACT" shall mean the Securities Exchange Act of 1934, as
amended.

        "FUNDED INDEBTEDNESS" shall mean and include without duplication any
obligation payable more than one year from the date of the creation thereof
(including the current portion of Funded Indebtedness), which under GAAP is
shown on the balance sheet as a liability (including, without limitation,
Capitalized Lease Obligations and excluding reserves for deferred income taxes
and other reserves to the extent that such reserves do not constitute an
obligation).

        "GAAP" shall mean generally accepted accounting principles consistently
applied throughout the period or periods in question.

         "GOVERNMENTAL AUTHORITY" shall mean any foreign or domestic federal,
state, county, municipal, or other governmental or regulatory authority, agency,
board, body, commission, instrumentality, court, or any political subdivision
thereof.

         "GOVERNMENTAL REQUIREMENT" shall mean any law, statute, code,
ordinance, order, rule, regulation, judgment, decree, injunction, franchise,
permit, certificate, license, authorization, or other direction or requirement
(including but not limited to any of the foregoing which relate to

                                             2

<PAGE>
Environmental Laws, energy regulations and occupational, safety and health
standards or controls) of any Governmental Authority.

        "HAZARDOUS MATERIALS" shall mean, collectively, (i) those substances
included within the definition of or identified as "hazardous substances,"
"hazardous materials," "toxic substances," or "solid waste" in or pursuant to,
without limitation, CERCLA, OPA, RCRA, and the Occupational Health and Safety
Act, and in the regulations promulgated pursuant to said laws, all as amended;
(ii) any material, waste or substance which is or contains (A) petroleum,
including crude oil or any fraction thereof, natural gas, or synthetic gas
usable for fuel or any mixture thereof; (B) asbestos; (C) polychlorinated
biphenyls; (D) designated as a "hazardous substance" pursuant to Section 307 or
311 of the CWA; (E) flammable explosives; or (F) radioactive materials; and
(iii) any such other substances, materials and wastes which are or become
regulated as hazardous or toxic under applicable local, state or federal law, or
which are currently classified as hazardous or toxic under local, state or
federal laws or regulations.

        "INDEBTEDNESS" shall mean Funded Indebtedness and/or Current 
Indebtedness.

        "LIEN" shall mean any mortgage, pledge, security interest, encumbrance,
lien or charge of any kind (including any agreement to give any of the
foregoing, any conditional sale or other title retention agreement, any lease in
the nature thereof, and the filing of or agreement to give any financing
statement or like instrument under the laws of any jurisdiction).

        "MATERIAL ADVERSE EFFECT" or "MATERIAL ADVERSE CHANGE" means any
material and adverse effect on, or change to, (i) the assets, liabilities,
financial condition, business, or operations of the Company and its Subsidiaries
on a Consolidated basis, or (ii) the ability of the Company and its Subsidiaries
on a Consolidated basis to carry out their business as at the date of this
Agreement.

         "NASDAQ" shall mean the Nasdaq Stock Market, Inc., National Market
System.

         "NETWORK AGREEMENT AND PLAN OF REORGANIZATION" shall mean that certain
agreement by and among the Company, EQ Acquisition Sub, Inc., Netco Acquisition,
L.L.C. and Netco Acquisition Co., dated as of the date of this Agreement.

         "SWITCH AGREEMENT" shall mean that certain agreement by and among the
Company, EQ Acquisition Sub, Inc. and the Purchaser dated as of the date of this
Agreement.

        "NOTE AND WARRANT PURCHASE AGREEMENT" shall mean that certain agreement
by and among the Purchaser, the Company and its Subsidiaries dated as of October
1, 1997.

        "OFFICER'S CERTIFICATE" shall mean a certificate signed in the name of
the delivering party, by its President, one of its Vice Presidents, its
Treasurer or other authorized officer so designated by the receiving party.

        "PBGC" shall mean the Pension Benefit Guaranty Corporation established
pursuant to Section 4002 of ERISA, or any successor entity thereto.

                                             3
<PAGE>
        "PENSION PLAN" shall mean any multiemployer plan or single-employer
plan, as defined in Section 4001 of ERISA and subject to Title IV of ERISA,
which is maintained after the Acquisition for employees of the Company, any of
its Subsidiaries or any ERISA Affiliates.

        "PERMITS" shall mean all licenses, permits, exceptions, franchises,
accreditations, privileges, rights, variances, waivers, approvals and other
authorizations (including, without limitation, those relating to environmental
matters) of, by or from Governmental Authorities necessary for the conduct of
the business of the Company and its Subsidiaries immediately prior to the
Closing and as proposed to be conducted by the Company and its Subsidiaries
after the Closing.

        "PERSON" shall mean and include an individual, a partnership, a joint
venture, a corporation, a trust, an unincorporated organization, a limited
liability company and a government or any department or agency thereof.

        "RELEASE" shall mean release, spill, emission, leaking, pumping,
injection, deposit, disposal, discharge, dispersal, leaching or migration into
the environment or into or out of any property, including the movement of
Hazardous Materials through or in the air, surface water, or groundwater.

        "REMEDIAL ACTION" shall mean any action required by any federal, state
or judicial body or administration or agency acting under an Environmental Law
to (i) clean up, remove or treat Hazardous Materials in the environment; (ii)
prevent a Release or threat of Release or minimize the further Release of
Hazardous Materials so they do not migrate or endanger or threaten to endanger
public health or the environment; (iii) perform post-remedial monitoring and
care; or (iv) cure a violation of any Environmental Law.

        "REPORTABLE EVENT" shall mean an event described in Section 4043(b) of
ERISA with respect to which the 30-day notice requirement has not been waived by
the PBGC.

        "RESPONSIBLE OFFICER" shall mean the President, any Vice President (of
whatever designation), the Treasurer or the Secretary or any officers performing
functions similar to those performed by the persons who at the time shall be
such officers.

        "SECURITIES ACT" shall mean the Securities Act of 1933, as amended.

        "SINGLE-EMPLOYER PENSION PLAN" shall mean a Pension Plan which is a
"single-employer plan" as defined in Section 4001 of ERISA.

        "SUBSIDIARY" shall mean any corporation or similar entity a majority of
the stock of every class of which, except directors' qualifying shares, shall,
at the time as of which any determination is being made, be owned by the
Company, either directly or indirectly.

        2.      PURCHASE AND SALE OF COMMON STOCK; CLOSING.

        2A. PURCHASE AND SALE OF COMMON STOCK. The Company, subject to the terms
and conditions herein set forth, hereby agrees to sell to the Purchaser and,
subject to the terms and conditions herein set forth, the Purchaser agrees to
purchase from the Company, 4,000,000 shares (the "Shares") of the Company's
Common Stock, par value $.01 per share (the "Common Stock")

                                             4
<PAGE>
at a purchase price of $1.00 per share, which will represent approximately 41%,
together with other Common Stock, warrants and convertible notes which will be
held by Purchaser on the Closing Date, of the Company's outstanding Common Stock
on a fully diluted basis on the Closing Date.

        2B. CLOSING. The purchase and delivery of the Shares shall take place at
a closing (the "Closing") at the offices of Vinson & Elkins L.L.P., Houston,
Texas, at 10:00 a.m., local time, on January 28, 1998, or at such other time and
place or on such other business day thereafter as the parties hereto may agree
(herein called the "Closing Date"). On the Closing Date, the Company will
deliver the Shares in definitive form, and in such authorized denominations as
the Purchaser may request (such request to be in writing and delivered to the
Company at least forty-eight hours prior to the Closing), against receipt of the
purchase price therefor by wire transfer of immediately available funds, to the
Company, or by such other payment method as is mutually agreed to by the
Purchaser and the Company.

        3. PURCHASER'S CONDITIONS OF CLOSING. The Purchasers' obligation to
purchase and pay for the Shares is subject to the satisfaction or waiver, on or
before the Closing Date, of the conditions contained in Paragraphs 3A through
3L.

        3A. OPINION OF THE COMPANY'S COUNSEL. The Purchaser shall have received
from Fulbright & Jaworski L.L.P., special counsel for the Company, a legal
opinion addressed to the Purchaser and dated the Closing Date substantially in
the form attached hereto as Exhibit A.

        3B. REPRESENTATIONS AND WARRANTIES. The representations and warranties
contained in Paragraph 6 hereof shall be true in all material respects on and as
of the Closing Date, except to the extent of changes caused by the transactions
herein contemplated; and the Company shall have delivered to the Purchaser an
Officer's Certificate, dated the Closing Date, to such effect.

        3C. CHARTER DOCUMENTS AND BY-LAWS. The Purchaser shall have received a
certificate, dated the Closing Date, of the Secretary of the Company attaching
(i) a true and complete copy of the Company's Articles of Incorporation with all
amendments thereto, as filed with the Secretary of State of the State of Texas,
(ii) a true and complete copy of the Company's By-Laws in effect as of such
date, (iii) certificates of good standing of the appropriate officials of the
jurisdiction of incorporation of the Company, and (iv) resolutions of the Board
of Directors of the Company authorizing the execution and delivery of this
Agreement and the issuance of the Shares.

        3D. PURCHASE PERMITTED BY APPLICABLE LAWS. The purchase of and payment
for the Shares shall not be prohibited by any applicable law or governmental
regulation (including, without limitation, Regulations G, T and X of the Board
of Governors of the Federal Reserve System) and such purchase and payment shall
not in and of themselves subject the Purchaser to any material tax, penalty,
liability or other materially onerous condition under or pursuant to any
applicable law or governmental regulation.

        3E. LETTER OF ACCOUNTANTS; ACCOMPANYING OFFICER'S CERTIFICATE. The
Purchaser shall have received a certificate from the chief financial officer or
chief executive officer of the Company, dated the Closing Date, to the effect
that the interim financial statements at or for the period ended September 30,
1997, have been prepared using the same accounting policies as those used in
preparing the financial statements for the year ended June 30, 1997 (except as
such policies were

                                             5
<PAGE>
otherwise required to be changed or modified by the Company during the interim
period by an appropriate Governmental Authority or the American Institute of
Certified Public Accountants ("AICPA") or similar accounting boards or bodies),
and that since June 30, 1997, such policies have been used in maintaining the
Company's accounting books and records.

         3F. SHAREHOLDER APPROVAL. The Company shall have obtained the approval
of its shareholders at the Shareholders Meeting (as defined herein) for the
matters set forth in Paragraph 5M.

        3G. COMPLIANCE WITH SECURITIES LAWS. The offering and sale of the Shares
under this Agreement shall have complied with all applicable requirements of
federal and state securities laws.

        3H. NO ADVERSE U.S. LEGISLATION, ACTION OR DECISION. Subsequent to the
date hereof, no legislation, order, rule, ruling or regulation shall have been
enacted or made by or on behalf of any governmental body, department or agency
of the United States, nor shall any legislation have been introduced and
favorably reported for passage to either House of Congress by any committee of
either such House to which such legislation has been referred for consideration,
nor shall any decision of any court of competent jurisdiction within the United
States have been rendered which would materially and adversely affect an
investment in the Shares. There shall be no action, suit, investigation or
proceeding pending, or to the Company's knowledge, threatened, against or
affecting the Company or any of its Subsidiaries, or any of their respective
properties or rights, or any of their affiliates, associates, officers or
directors, before any court, arbitrator or administrative or governmental body
which (i) seeks to restrain, enjoin, prevent the consummation of or otherwise
adversely affect the transactions contemplated by this Agreement or (ii)
questions the validity or legality of any such transaction or seeks to recover
damages or to obtain other relief in connection with any such transaction, and
to the Company's knowledge there shall be no valid basis for any such action,
proceeding or investigation.

        3I. APPROVALS AND CONSENTS. The Company shall have duly received all
authorizations, consents, approvals, licenses, franchises, permits and
certificates by or of all federal, state and local governmental authorities, by
any third parties pursuant to the terms of any agreement to which the Company is
a party or by the National Association of Securities Dealers, Inc. or any other
body or agency with jurisdiction, by contract or otherwise, over the Company,
necessary for the issuance of the Shares by the Company and the consummation of
the transactions contemplated hereby, and all thereof shall be in full force and
effect at the time of the Closing. The Company shall have delivered to the
Purchaser an Officer's Certificate, dated the Closing Date, to such effect.

         3J. BOARD NOMINEES. The nominees designated by the Purchaser shall have
been appointed to the Company's Board of Directors effective upon the Closing.

         3K. NO MATERIAL ADVERSE CHANGE. There shall not have occurred any
Material Adverse Change with respect to the Company since the date hereof.

         3L. NETWORK TRANSACTIONS. The Company shall have simultaneously closed
the transactions pursuant to the Network Agreement and Plan of Reorganization
and the Switch Agreement.

                                             6
<PAGE>
        4. COMPANY'S CONDITIONS OF CLOSING. The Company's obligations to sell
the Shares hereunder is subject to the satisfaction or waiver, on or before the
Closing Date, of the conditions contained in Paragraphs 4A through 4E.

        4A. REPRESENTATIONS AND WARRANTIES. The representations and warranties
contained in Paragraph 7 hereof shall be true in all material respects on and as
of the Closing Date; and the Purchaser shall have delivered to the Company an
Officer's Certificate, dated the Closing Date, to such effect.

         4B. PURCHASE OF SHARES. The Purchaser shall have purchased and paid for
the Shares.

         4C. SHAREHOLDER APPROVAL. The Company shall have obtained the approval
of its shareholders at the Shareholders Meeting (as defined herein) for the
matters set forth in Paragraph 5M.

         4D. NO ADVERSE ACTION OR DECISION. There shall be no action, suit,
investigation or proceeding pending, or to the Company's knowledge, threatened,
against or affecting the Company or any of its Subsidiaries, or any of their
respective properties or rights, or any of their affiliates, associates,
officers or directors, before any court, arbitrator or administrative or
governmental body which (i) seeks to restrain, enjoin, prevent the consummation
of or otherwise adversely affect the transactions contemplated by this Agreement
or (ii) questions the validity or legality of any such transaction or seeks to
recover damages or to obtain other relief in connection with any such
transaction.

        4E. NETWORK TRANSACTIONS. The Company shall have simultaneously closed
the transactions pursuant to the Network Agreement and Plan of Reorganization
and the Network Switches Agreement and Plan of Reorganization.

         4F. LISTING. The Shares shall have been approved for listing, subject
to official notice of issuance, on the NASDAQ National Market as of the Closing
Date.

        5. AFFIRMATIVE COVENANTS. All covenants contained herein shall be given
independent effect.

         5A. CONDUCT OF BUSINESS OF THE COMPANY.

        (a) ORDINARY COURSE. Except as set forth in SCHEDULE 5(A)(a), during the
period from the date of this Agreement to the Closing Date (except for
transactions to which Purchaser or its affiliates are a party or as otherwise
specifically contemplated by the terms of this Agreement), the Company shall and
shall cause its Subsidiaries to carry on their respective businesses in the
usual, regular and ordinary course in substantially the same manner as
heretofore conducted and, to the extent consistent therewith, use commercially
reasonable efforts to preserve intact their current officers and employees and
preserve their relationships with customers, suppliers, licensors, licensees,
distributors and others having business dealings with them, in each case
consistent with past practice, to the end that their goodwill and ongoing
businesses shall be unimpaired to the fullest extent possible at the Closing
Date. Without limiting the generality of the foregoing, and except as otherwise

                                       7
<PAGE>
expressly contemplated by this Agreement and the Schedules hereto, the Company
shall not, and shall not permit any of its Subsidiaries to:

                (i) (A) declare, set aside or pay any dividends on, or make any
        other distributions in respect of, any of its capital stock, other than
        dividends and distributions by any direct or indirect wholly owned
        Subsidiary of the Company to the Company or a wholly owned Subsidiary of
        the Company, (B) split, combine or reclassify any of its capital stock
        or issue or authorize the issuance of any other securities in respect
        of, in lieu of or in substitution for shares of its capital stock or (C)
        purchase, redeem or otherwise acquire any shares of capital stock of the
        Company or any of its Subsidiaries or any other securities thereof or
        any rights, warrants or options to acquire any such shares or other
        securities other than in connection with the exercise of outstanding
        stock options and warrants and satisfaction of withholding obligations
        under outstanding stock options and restricted stock;

                (ii) issue, deliver, sell, pledge or otherwise encumber any
        shares of its capital stock, any other voting securities or any
        securities convertible into, or any rights, warrants or options to
        acquire, any such shares, voting securities or convertible securities
        other than, in the case of the Company, the issuance of shares of Common
        Stock upon the exercise of stock options and warrants outstanding on the
        date of this Agreement in accordance with their current terms;

                (iii) amend its Articles of Incorporation, By-laws or other
        comparable charter or organizational document;

                (iv) acquire or agree to acquire (A) by merging or consolidating
        with, or by purchasing a substantial portion of the stock or assets of,
        or by any other manner, any business or any corporation, partnership,
        association, joint venture, limited liability company or other entity or
        division thereof or (B) any assets that, in each case, would be
        material, individually or in the aggregate, to the Company and its
        Subsidiaries taken as a whole, except purchases in the ordinary course
        of business consistent with past practice;

                (v) sell, lease, mortgage, pledge, grant a Lien on or otherwise
        encumber or dispose of any of its properties or assets, except (A) sales
        or leases in the ordinary course of business consistent with past
        practice and (B) other immaterial transactions not in excess of $250,000
        in the aggregate;

                (vi) (A) incur indebtedness for borrowed money or guarantee any
        such indebtedness of another Person, issue or sell any debt securities
        or warrants or other rights to acquire any debt securities of the
        Company or any of its Subsidiaries, guarantee any debt securities of
        another Person, enter into any "keep well" or other agreement to
        maintain any financial statement condition of another Person or enter
        into any arrangement having the economic effect of any of the foregoing,
        except for working capital borrowings under currently existing revolving
        credit facilities incurred in the ordinary course of business, or (B)
        make any loans, advances or capital contributions to, or investments in,
        any other Person that would be material, individually or in the
        aggregate, to the Company and its Subsidiaries taken as a whole, other
        than to the Company or any direct or indirect wholly owned Subsidiary of
        the Company;

                                        8
<PAGE>
                (vii) make or incur any new capital expenditure (other than
        purchases in the ordinary course of business), which, singly or in the
        aggregate with all other expenditures, would exceed $100,000;

                (viii) make any material election relating to Taxes or settle or
        compromise any material Tax liability;

                (ix) pay, discharge or satisfy any claims, liabilities or
        obligations (absolute, accrued, asserted or unasserted, contingent or
        otherwise), other than the payment, discharge or satisfaction, in the
        ordinary course of business consistent with past practice or in
        accordance with their terms, of liabilities reflected or reserved
        against in, or contemplated by, the most recent consolidated financial
        statements (or the notes thereto) of the Company included in the
        Commission Documents or incurred in the ordinary course of business
        consistent with past practice;

                (x) waive the benefits of, or agree to modify in any manner, any
        confidentiality, standstill or similar agreement to which the Company or
        any of its Subsidiaries is a party;

                (xi) adopt a plan of complete or partial liquidation or
        resolutions providing for or authorizing such a liquidation or a
        dissolution, merger, consolidation, restructuring, recapitalization or
        reorganization;

                (xii) enter into any new collective bargaining agreement;

                (xiii) change any material accounting principle used by it,
        except as required by regulations promulgated by the Commission or as
        mandated by AICPA or similar accounting boards or bodies;

                (xiv) settle or compromise any litigation (whether or not
        commenced prior to the date of this Agreement) other than settlements or
        compromises: (A) of litigation where the amount paid in settlement or
        compromise does not exceed $100,000, or (B) in consultation and
        cooperation with the Purchaser, and, with respect to any such
        settlement, with the prior written consent of the Purchaser, which shall
        not be unreasonably withheld or delayed;

                (xv) except for those contracts and agreements entered into in
        the ordinary course of business with the consent of the Purchaser, which
        consent shall not be unreasonably withheld or delayed, enter into any
        joint venture or partnership contract or agreement; or

                (xvi) authorize any of, or commit or agree to take any of, the
        foregoing actions.

        (b) CHANGES IN EMPLOYMENT ARRANGEMENTS. During the period from the date
of this Agreement to the Closing Date, neither the Company nor any of its
Subsidiaries shall adopt or amend (except as may be required by law) any bonus,
profit sharing, compensation, stock option, pension, retirement, deferred
compensation, employment or other employee benefit plan, agreement, trust, fund
or other arrangement for the benefit or welfare of any employee, director or
former director or employee, increase the compensation or fringe benefits of any
officer of the Company or any of its Subsidiaries, or, except as provided in an
existing benefit plan or in the ordinary course of business

                                        9
<PAGE>
consistent with past practice, increase the compensation or fringe benefits of
any employee or former employee or pay any benefit not required by any existing
plan, arrangement or agreement.

        (c) SEVERANCE. During the period from the date of this Agreement to the
Closing Date, neither the Company nor any of its Subsidiaries shall grant any
new or modified severance or termination arrangement or increase or accelerate
any benefits payable under its severance or termination pay policies in effect
on the date hereof.

        (d) OTHER ACTIONS. During the period from the date of this Agreement to
the Closing Date, the Company shall not, and shall not permit any of its
Subsidiaries to, take any action that would, or that could reasonably be
expected to, result (i) in any of the representations and warranties of the
Company set forth in this Agreement becoming untrue or (ii) in any of the
covenants contained in this Agreement becoming unperformable. Pending the
Closing, the Company will promptly advise the Purchaser of any action or event
of which they become aware which has the effect of making incorrect any of such
representations or warranties or which has the effect of rendering unperformable
any of such covenants.

        5B. VALID ISSUANCE. The Company covenants that the Shares will, upon
issuance and upon full payment therefor in accordance with the terms hereof, be
validly issued, fully paid and nonassessable and free from all taxes, liens and
charges with respect to the issuance thereof.

        5C. GOVERNMENT REGULATIONS. The Company covenants that it will comply,
and will cause each of its Subsidiaries to comply, with all applicable
governmental restrictions and regulations, the failure to comply with which
would have a material adverse effect on the business or financial condition of
the Company and its Subsidiaries taken as a whole, and obtain and maintain in
good standing all licenses, permits and approvals from any and all governments,
governmental commissions, boards or agencies of jurisdictions in which it or any
of its Subsidiaries carries on business required in respect of the operations of
the Company or any of its Subsidiaries, the failure to comply with which would
have a material adverse effect on the business or financial condition of the
Company and its Subsidiaries taken as a whole.

        5D. ERISA. Promptly (and in any event within 30 days) after the Company
or any of its Subsidiaries knows or has reason to know that a Reportable Event
with respect to any Pension Plan has occurred, that any Pension Plan is or may
be terminated, reorganized, partitioned or declared insolvent under Title IV of
ERISA or that the Company or any of its Subsidiaries will or may incur any
liability to or on account of a Pension Plan under Sections 4062, 4063, 4064,
4201 or 4204 of ERISA, the Company will deliver to the Purchaser a certificate
of the chief financial officer of the Company setting forth information as to
such occurrence and what action, if any, the Company is required or proposes to
take with respect thereto, together with any notices concerning such occurrences
which are (a) required to be filed by the Company or the plan administrator of
any such Pension Plan controlled by the Company or its Subsidiaries, with the
PBGC or (b) received by the Company or its Subsidiaries from any plan
administrator of a multiemployer or other Pension Plan not under their control.
The Company shall furnish to the Purchaser a copy of each annual report (Form
5500 Series) of any Pension Plan received or prepared by the Company or any of
its Subsidiaries. Each annual report and any notice required to be delivered
hereunder shall be delivered no later than 10 days after the later of the date
such report or notice is filed with the Internal Revenue

                                       10
<PAGE>
Service or the PBGC or the date such report or notice is received by the Company
or any of its Subsidiaries, as the case may be.

        5E. CORPORATE EXISTENCE; MAINTENANCE OF PROPERTIES. The Company
covenants that it (i) will do or cause to be done all things reasonably
necessary to preserve and keep in full force and effect the corporate existence
and material rights of the Company and all of its Subsidiaries, (ii) will cause
its properties and the properties of its Subsidiaries used or useful in the
conduct of their respective businesses to be maintained and kept in good
condition, repair and working order and will use commercially reasonable efforts
to cause to be made all necessary repairs, renewals, replacements, betterments
and improvements thereto, and (iii) will, and will cause each of its
Subsidiaries to, qualify and remain qualified to conduct business in each
jurisdiction where the nature of the business or the ownership of property by
the Company or such Subsidiary may require such qualification and where the
failure to so qualify would have a material adverse effect on the business or
financial condition of the Company and its Subsidiaries taken as a whole.

        5F. INSURANCE. The Company covenants that it will maintain, and will
cause each of its Subsidiaries to maintain, with financially sound and reputable
insurance companies, funds or underwriters, insurance for the Company and its
Subsidiaries of the kinds, covering the risks and in the relative proportionate
amounts usually carried by companies conducting business activities similar to
those of the Company and its Subsidiaries.

        5G. FURTHER ASSURANCES. The Company covenants that it shall cooperate
with the Purchaser and execute such further instruments and documents as the
Purchaser shall reasonably request to carry out to the satisfaction of the
Purchaser the transactions contemplated by this Agreement.

        5H. SECURITIES ACT REGISTRATION STATEMENTS. The Company covenants that
the Purchaser shall have the right, at any time when it may be deemed to be a
controlling person of the Company, to participate in the preparation of such
registration statement (regardless of whether or not the Purchaser will be a
selling security holder in connection with such registration statement) and to
request the insertion therein of material furnished to the Company in writing
which in the Purchaser's judgment should be included. In connection with any
registration statement referred to in this Paragraph 5H, the Company will
indemnify the Purchaser, its members, officers and directors and each person, if
any, who controls the Purchaser within the meaning of Section 15 of the
Securities Act, against all losses, claims, damages, liabilities and expenses
caused by any untrue statement or alleged untrue statement of a material fact
contained in any registration statement or prospectus or any amendment thereof
or supplement thereto or caused by any omission or alleged omission to state
therein a material fact required to be stated therein or necessary to make the
statements therein, in light of the circumstances under which they were made,
not misleading, except insofar as such losses, claims, damages, liabilities or
expenses are caused by any untrue statement or alleged untrue statement or
omission or alleged omission contained in written information furnished to the
Company by the Purchaser expressly for use in such registration statement. If,
in connection with any such registration statement, the Purchaser shall furnish
written information to the Company expressly for use in the registration
statement, the Purchaser will indemnify the Company, its directors, each of its
officers who signs such registration statement and each person, if any, who
controls the Company within the meaning of the Securities Act against all
losses, claims, damages, liabilities and expenses caused by any untrue statement
or alleged untrue statement of a material fact or any omission or

                                       11
<PAGE>
alleged omission of a material fact required to be stated in the registration
statement or prospectus or any preliminary prospectus or any amendment thereto
or supplement thereto or necessary to make the statements therein not
misleading, but only to the extent that such untrue statement or alleged untrue
statement or such omission or alleged omission is contained in information so
furnished in writing by the Purchaser for use therein.

        5I. NOTICES OF CERTAIN EVENTS. The Company shall promptly give notice to
the Purchaser (i) of any default or event of default that has not been cured
within any applicable grace period under any (y) Indebtedness of the Company or
any of its Subsidiaries, and (z) contractual obligation of the Company or any of
its Subsidiaries or (ii) of any pending or threatened litigation, investigation
or proceeding to which the Company or any of its Subsidiaries is or is
threatened to be a party and of which the Company has been given notice;
PROVIDED that any such default as specified in (z) above, litigation,
investigation or proceeding would have a material adverse effect on the business
or financial condition of the Company and its Subsidiaries taken as a whole. Any
notice delivered pursuant to this Paragraph 5I shall be accompanied by an
Officer's Certificate specifying the details of the occurrence referred to
therein and stating what action the Company proposes to take with respect
thereto.

        5J. BOARD NOMINEES. Effective as of the Closing, the directors of the
Company shall elect four (4) new directors (representing a majority of the
Company's Board of Directors), three (3) of which shall have been designated by
the Purchaser, to the Company's Board of Directors. Such directors shall serve
terms expiring at the annual shareholders meeting of the Company applicable to
the class to which each such director is elected.

        5K. ENVIRONMENTAL LAWS. The Company and its Subsidiaries shall comply
with all applicable Environmental Laws the failure to comply with which would
have a material adverse effect on the business or financial condition of the
Company and its Subsidiaries taken as a whole. If the Company or any Subsidiary
shall receive written notice that there exists a violation of Environmental Law
with respect to its operations or any real property owned, formerly owned, used,
or leased thereby, which violation could have a material adverse effect on the
business or financial condition of the Company and its Subsidiaries taken as a
whole, the Company shall immediately notify in writing the Purchaser.
Furthermore, if the Company or any Subsidiary shall receive written notice that
there exists a violation of Environmental Law with respect to its operations or
any real property owned, formerly owned, used or leased thereby, which violation
could have a material adverse effect on the business or financial condition of
the Company and its Subsidiaries taken as a whole, the Company shall within the
time period permitted by the applicable governmental authority (unless otherwise
contested by the Company in good faith) remove or remedy such violation in
accordance with all applicable Environmental Laws unless the Board of Directors
of the Company determines that it would be in the best interest of the Company
to delay the remedy of such violation, so long as no material adverse effect is
suffered by the Company during such delay.

        5L. REGISTRATION RIGHTS. The Company hereby grants to the Purchaser (and
any transferees of the Shares) the same rights to cause the Company to register
the Shares, and all other shares of the Company's Common Stock acquired by the
Purchaser pursuant to the Switch Agreement or issued upon the exercise of the
warrant issued to Purchaser pursuant to the Switch Agreement, under state and
federal securities laws and all such other rights as set forth in SECTION 4.1.11
of the Note and Warrant Purchase Agreement at any time from and after the
Closing Date;

                                       12
<PAGE>
PROVIDED, HOWEVER, that such registration rights shall be effective immediately
upon the Closing Date notwithstanding whether or not the Note or Warrants under
the Note and Warrant Purchase Agreement have been converted or exercised, as the
case may be.

         5M. SHAREHOLDER APPROVAL; PREPARATION OF PROXY STATEMENTS.

                (a) The Company shall, as soon as practicable following the
        execution and delivery of this Agreement duly call, give notice of,
        convene and hold a meeting of the Company's shareholders (the
        "Shareholders Meeting") for the following purposes: (i) approving this
        Agreement, the issuance of the Shares and the transactions contemplated
        hereby, (ii) ratifying the Note and Warrant Purchase Agreement and the
        transactions contemplated thereby, (iii) approving the acquisition, by
        merger, of certain operating network assets (the "Network") from that
        certain Network company, of which the Purchaser is an equity holder, for
        consideration consisting of Common Stock, convertible preferred stock
        and other securities of the Company as more fully described in the
        Network Agreement and Plan of Reorganization relating to the purchase of
        the Network, (iv) approving the acquisition, by merger, of certain
        network switches relating to the Network (the "Network Switches") from
        that certain Network Switches company, of which the Purchaser is an
        equity holder, for consideration consisting of Common Stock, warrants to
        purchase Common Stock and cash as more fully described in the Switch
        Agreement, (v) approving an amendment to the Company's Articles of
        Incorporation to increase the aggregate number of authorized shares of
        Common Stock to 50,000,000, and (vi) approving the other related
        transactions. The Company will, through its officers and its Board of
        Directors, unanimously recommend to its shareholders the approval and
        adoption of the foregoing transactions.

                (b) Promptly following the date of this Agreement, the Company
        shall prepare and file with the Commission a proxy statement relating to
        the Shareholders Meeting (such proxy statement as amended or
        supplemented from time to time, the "Proxy Statement"). The Purchaser
        shall have the right to review and approve the Proxy Statement prior to
        the Company filing the Proxy Statement with the Commission which
        approval shall not be unreasonably withheld. The Company will use all
        commercially reasonable efforts to cause the Proxy Statement to be
        mailed to the Company's shareholders as promptly as practicable. The
        Company will notify the Purchaser promptly of the receipt of any written
        or oral comments from the Commission or its staff and of any request by
        the Commission or its staff for amendments or supplements to the Proxy
        Statement or for additional information and will supply the Purchaser
        with copies of all correspondence between the Company or any of its
        representatives, on the one hand, and the Commission or its staff, on
        the other hand, with respect to the Proxy Statement.

                (c) The Company will cause its transfer agent to make stock
        transfer records relating to the Company available to the extent
        reasonably necessary to effectuate the intent of this Agreement.

        5N. NO SOLICITATION. (a) The Company shall not, nor shall it permit any
of its Subsidiaries to, nor shall it authorize or permit any officer, director
or employee of the Company or any investment banker, attorney or other advisor,
agent or representative of the Company or any of its Subsidiaries to, directly
or indirectly, (i) solicit, initiate or encourage the submission of any takeover

                                       13
<PAGE>
proposal, (ii) enter into any agreement (other than confidentiality and
standstill agreements in accordance with the immediately following proviso) with
respect to any takeover proposal, or (iii) participate in any discussions or
negotiations regarding, or furnish to any Person any information with respect
to, or take any other action to facilitate any inquiries or the making of any
proposal that constitutes, or may be reasonably be expected to lead to, any
takeover proposal; PROVIDED, HOWEVER, in the case of this clause (iii), that
prior to the vote of shareholders of the Company for approval of the matters
referred to in Paragraph 5M hereof (and not thereafter if such matters are
approved thereby) to the extent required by the fiduciary obligations of the
Board of Directors of the Company, determined in good faith by a majority of the
disinterested members thereof based on the advice of outside counsel, the
Company, in response to an unsolicited superior proposal and a request for
information pursuant thereto, may furnish information to any person or "group"
within the meaning of Section 13(d)(3) of the Exchange Act pursuant to a
confidentiality agreement. Without limiting the foregoing, it is understood that
any violation of the restrictions set forth in the preceding sentence by any
officer, director or employee of the Company or any of its Subsidiaries or any
investment banker, attorney or other advisor, agent or representative of the
Company, whether or not such Person is purporting to act on behalf of the
Company or otherwise, shall be deemed to be a material breach of this Agreement
by the Company. For purposes of this Paragraph 5M, "takeover proposal" means (i)
any proposal, other than a proposal by the Purchaser or any of its Affiliates,
for a merger or other business combination involving the Company, (ii) any
proposal or offer, other than a proposal or offer by the Purchaser or any of its
Affiliates, to acquire from the Company or any of its Affiliates in any manner,
directly or indirectly, an equity interest in the Company or any Subsidiary, any
voting securities of the Company or any Subsidiary or a material amount of the
assets of the Company and its Subsidiaries, taken as a whole, or (iii) any
proposal or offer, other than a proposal or offer by the Purchaser or any of its
Affiliates, to acquire from the shareholders of the Company by tender offer,
exchange offer or otherwise more than 20% of the outstanding shares of Common
Stock.

        (b) Neither the Board of Directors of the Company nor any committee
thereof shall, except in connection with the termination of this Agreement
pursuant to Paragraph 8A, (i) withdraw or modify, or propose to withdraw or
modify, in a manner adverse to the Purchaser the approval or recommendation by
the Board of Directors of the Company or any such committee thereof of this
Agreement or take any action having such effect; PROVIDED, HOWEVER, that a
statement by the Board of Directors of the Company to its shareholders as
contemplated by Rule 14e-2(a) of the Exchange Act following Purchaser's receipt
of a Notice of Superior Proposal (defined below) shall not be deemed to
constitute a withdrawal or modification of its recommendation of this Agreement,
or (ii) approve or recommend, or propose to approve or recommend, any takeover
proposal. Notwithstanding the foregoing, in the event that the Board of
Directors of the Company receives a takeover proposal that, in the exercise of
its fiduciary obligations (as determined in good faith by a majority of the
disinterested members thereof based on the advice of outside counsel), it
determines to be a superior proposal, the Board of Directors of the Company may
withdraw or modify its approval or recommendation of this Agreement and may
(subject to the following sentence) terminate this Agreement, in each case at
any time after midnight on the fifth Business Day following Purchaser's receipt
of written notice (a "Notice of Superior Proposal") advising Purchaser that the
Board of Directors of the Company has received a takeover proposal that it has
determined to be a superior proposal, specifying the material terms and
conditions of such superior proposal (including the proposed financing for such
proposal and a copy of any documents conveying such proposal) and identifying
the person making such superior proposal. The Company may terminate this
Agreement

                                       14
<PAGE>
pursuant to the preceding sentence only if the shareholders of the Company have
not yet voted upon the matters set forth in Paragraph 5M hereof. Any of the
foregoing to the contrary notwithstanding, the Company may engage in discussions
with any Person or group that has made an unsolicited takeover proposal for the
limited purpose of determining whether such proposal is a superior proposal.
Nothing contained herein shall prohibit the Company from taking and disclosing
to its shareholders a position contemplated by Rule 14e-2(a) following
Purchaser's receipt of a Notice of Superior Proposal.

        (c) For purposes of this Paragraph 5N, a "superior proposal" means any
BONA FIDE takeover proposal to acquire, directly or indirectly, for
consideration consisting of cash, securities or a combination thereof, all of
the shares of Common Stock then outstanding or all or substantially all of the
assets of the Company and its Subsidiaries, and otherwise on terms that a
majority of the disinterested members of the Board of Directors of the Company
determines in its good faith reasonable judgment (based on the advice of a
financial advisor of nationally recognized reputation, a copy of which shall be
provided to Purchaser) to be more favorable to the Company's shareholders than
the transactions contemplated by this Agreement, the Network Agreement and Plan
of Reorganization and the Switch Agreement.

        (d) In addition to the obligations of the Company set forth in paragraph
(b), the Company shall promptly advise the Purchaser orally and in writing of
any takeover proposal or any inquiry with respect to or which could lead to any
takeover proposal, the material terms and conditions of such inquiry or takeover
proposal (including the financing for such proposal and a copy of such documents
conveying such proposal), and the identity of the Person making any such
takeover proposal or inquiry.

        5O. LISTING OF COMMON STOCK. The Company warrants and agrees for the
benefit of the Purchaser that it will use commercially reasonable efforts to
cause the Shares to be approved for listing, subject to official notice of
issuance, on the NASDAQ National Market as of the Closing Date.

        6. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company represents
and warrants to the Purchaser as of the date hereof and as of the Closing Date
that:

         6A. CORPORATE EXISTENCE. The Company is a corporation duly organized,
legally existing, and in good standing under the laws of the State of Texas.

         6B. CORPORATE POWER AND AUTHORIZATION. The Company has the requisite
corporate power and authority to issue the Shares, to execute, deliver, and
perform its obligations under this Agreement and, subject to approval of this
Agreement by the holders of a majority of the shares of Common Stock as of the
record date for the Shareholders Meeting present in person or represented by
proxy, to consummate the transactions contemplated hereby. All action, except
for the approval by the shareholders of the Company, on the Company's part
requisite for the due issuance of the Shares and for the due execution,
delivery, and performance of this Agreement has been duly and effectively taken.

         6C. BOARD RECOMMENDATION. The Board of Directors of the Company, at a
meeting duly called and held, has by vote of those directors present (i)
determined that this Agreement and the

                                       15
<PAGE>
transactions contemplated hereby and by Section 5M hereof are fair to and in the
best interests of the shareholders of the Company and (ii) resolved to
unanimously recommend that the Company's shareholders approve this Agreement and
the transactions contemplated hereby and by Section 5M hereof.

        6D. BINDING OBLIGATIONS. This Agreement is enforceable in accordance
with its terms (except that enforcement may be subject to (i) any applicable
bankruptcy, insolvency or similar laws generally affecting the enforcement of
creditors' rights (ii) general principles in equity regardless of whether such
enforcement is sought in a proceeding in equity or at law, and except to the
extent enforceability of the indemnification provisions may be limited under
applicable securities laws).

        6E. NO VIOLATION. Except as disclosed in SCHEDULE 6E, neither the
execution and delivery of this Agreement, the consummation of the transactions
provided for herein or contemplated hereby nor the fulfillment by the Company of
the terms hereof will (a) violate any provision of the Articles of Incorporation
or the by-laws of the Company, (b) result in a default, give rise to any right
of termination, cancellation, acceleration or imposition of any Indebtedness or
Lien, or require any consent or approval (other than any consent or approval
that has previously been obtained), under any of the terms, conditions or
provisions of any of the Permits or any note, bond, mortgage, indenture, loan,
distribution agreement, license, agreement, lease, or instrument or obligation
to which the Company is a party or by which the Company may be bound (except
where the failure to obtain such consent or approval will not have a Material
Adverse Effect), or (c) violate any law, judgment, order, writ, injunction,
decree, statute, rule, or regulation of any Governmental Authority applicable to
the Company (except where such violation will not have a Material Adverse
Effect).

        6F. CONSENTS. Except as disclosed in SCHEDULE 6F, all consents,
approvals, qualifications, orders, or authorizations of, or filings with, any
Governmental Authority, and all consents under any material contracts,
agreements, or instruments by which the Company is bound or to which it is
subject, and required in connection with the Company's valid execution,
delivery, or performance of this Agreement and the offer, sale, and delivery of
the Shares and the consummation of any other transaction contemplated on the
part of the Company have been obtained or made.

        6G.     FINANCIAL INFORMATION.

                (a) The Consolidated balance sheet of the Company and its
        Subsidiaries as at June 30, 1997, and the related Consolidated
        statements of operations, shareholders' equity and cash flows for the
        12-month period then ended, including in each case the related schedules
        and notes, reported on by Ernst & Young LLP, are complete and correct
        and fairly present in all material respects the Consolidated financial
        position of the Company and its Subsidiaries as at the date thereof and
        the Consolidated results of operations and changes in cash flows for
        such period, in accordance with GAAP.

                (b) The unaudited Consolidated balance sheet of the Company and
        its Subsidiaries as at September 30, 1997, and the related unaudited
        Consolidated statements of operations, shareholders' equity and cash
        flows for the three-month period then ended, as included in the
        Company's Quarterly Report on Form 10-Q for the quarterly period ended
        September 30, 1997, true copies of which have been previously delivered
        to Purchaser, are complete and correct and fairly present in all
        material respects the Consolidated financial position of the

                                             16
<PAGE>
        Company and its Subsidiaries as at the date thereof and the Consolidated
        results of operations and changes in cash flows for such period in
        conformity with GAAP, subject only to normal year-end audit adjustments.

                (c) Since June 30, 1997, there has been no Material Adverse
        Effect.
   
        6H. LIABILITIES. Except for liabilities incurred in the ordinary course
of business, none of the Company or any of its Subsidiaries has any material
(individually or in the aggregate) liabilities, direct or contingent (including
but not limited to liability with respect to any Plan) except as disclosed or
referred to in SCHEDULE 6H or in the financial statements referred to in
Paragraph 6H. Neither the Company nor any of its Subsidiaries has any
Indebtedness other than Indebtedness disclosed in SCHEDULE 6H.

        6I. LITIGATION. Except as disclosed in SCHEDULE 6I or as described in
any report filed by the Company with the Commission and delivered to Purchaser,
there is no action, suit, or proceeding, or any governmental investigation or
any arbitration, in each case pending or, to the knowledge of the Company,
threatened against the Company or any of its Subsidiaries or any material
property of any thereof before any court or arbitrator or any governmental or
administrative body, agency or official (i) which challenges the validity of
this Agreement; or (ii) which, if adversely determined, would have a Material
Adverse Effect.

        6J. COMPLIANCE WITH ERISA. Each Plan is in substantial compliance with
ERISA, no Plan has an accumulated or waived funding deficiency within the
meaning of Section 412 or Section 418(B) of the Code, no proceedings have been
instituted to terminate any Plan, and except as disclosed in SCHEDULE 6J, none
of the Company or any of its Subsidiaries nor any ERISA Affiliate has incurred
any material liability to or on account of a Plan under ERISA, and except as
disclosed in SCHEDULE 6J, no condition exists which presents a material risk to
the Company or any of its Subsidiaries of incurring such a liability.

        6K. TAXES; GOVERNMENTAL CHARGES. Each of the Company and its
Subsidiaries has filed all tax returns and reports required to be filed and has
paid all taxes, assessments, fees, and other governmental charges levied upon
any of them or upon any of their respective properties or income which are due
and payable, including interest and penalties, or has provided adequate reserves
for the payment thereof, except where the failure to so file, pay, or reserve
would not have a Material Adverse Effect.

        6L. DEFAULTS. Except as disclosed in SCHEDULE 6L, none of the Company or
any of its Subsidiaries is in default, nor has any event or circumstance
occurred which, but for the passage of time or the giving of notice, or both,
would constitute a default (in any respect which may have a Material Adverse
Effect) under any loan or credit agreement, indenture, mortgage, deed of trust,
security agreement, or other instrument or agreement evidencing or pertaining to
any Indebtedness of the Company or any Subsidiary, or under any material
agreement or instrument to which the Company or any Subsidiary is a party or by
which the Company or any Subsidiary is bound. No default hereunder has occurred
and is continuing.

         6M. COMPLIANCE WITH THE LAW. None of the Company or any of its
Subsidiaries (a) is in violation of any Governmental Requirement or (b) has
failed to obtain any license, permit, franchise,

                                       17
<PAGE>
or other governmental authorization necessary to the ownership of any of their
respective properties or the conduct of their respective business, which
violation or failure would have (in the event that such a violation or failure
were asserted by any Person through appropriate action) a Material Adverse
Effect.

        6N. INVESTMENT COMPANY ACT. None of the Company or any of its
Subsidiaries is an "investment company" or a company "controlled" by an
"investment company," within the meaning of the Investment Company Act of 1940,
as amended.

        6O. PUBLIC UTILITY HOLDING COMPANY ACT. None of the Company or any of
its Subsidiaries is a "holding company," or a "Subsidiary company" of a "holding
company," or an "affiliate" of a "holding company" or of a "Subsidiary company"
of a "holding company," or a "public utility" within the meaning of the Public
Utility Holding Company Act of 1935, as amended.

        6P. FEES AND COMMISSIONS. None of the Company or any of its Subsidiaries
nor, to the knowledge of any of the Company, their Affiliates has retained a
finder, broker, agent, financial advisor, or other intermediary (collectively,
an "INTERMEDIARY") in connection with the transactions contemplated by this
Agreement, and the Company agrees to pay and to indemnify and hold harmless
Purchaser from and against liability for any compensation to any Intermediary
and the fees and expenses of defending against such liability or alleged
liability.

        6Q. DISCLOSURE. The Company's filings made pursuant to the Exchange Act
and listed on SCHEDULE 6Q hereto as of their respective dates, did not contain
any untrue statement of a material fact and did not omit to state any material
fact necessary in order to make the statements contained therein or herein not
misleading in the light of the circumstances under which they were made.

        6R.     STRUCTURE; CAPITALIZATION.

                (a) SCHEDULE 6R contains (except has noted therein) a complete
        and correct list of the Company's Subsidiaries, showing, as to each
        Subsidiary, the correct name thereof, the jurisdiction of its
        organization, and the percentage of shares of each class of its capital
        stock or similar equity interests outstanding owned by the Company and
        each other Subsidiary.

                (b) All of the outstanding shares of capital stock or similar
        equity interests of each Subsidiary shown in SCHEDULE 6R as being owned
        by the Company and its Subsidiaries have been validly issued, are fully
        paid and nonassessable, and are owned by the Company or such other
        Subsidiaries free and clear of any Lien (except as otherwise disclosed
        in SCHEDULE 6R.

                (c) No Subsidiary of the Company is a party to, or otherwise
        subject to any legal restriction of any agreement (other than this
        Agreement and customary limitations imposed by corporate law statutes)
        restricting the ability of such Subsidiary to pay dividends out of
        profits or make any other similar distributions of profits to the
        Company or any of its Subsidiaries that owns outstanding shares of
        capital stock or similar equity interests of such Subsidiary.

                (d) As of the Closing Date and after giving effect to the
        transactions contemplated in this Agreement, the Network Agreement and
        the Switch Agreement (i) the Company's

                                             18
<PAGE>
        authorized capital stock will consist of 55,000,000 shares, of which
        50,000,000 are designated Common Stock and 5,000,000 shares are
        designated preferred stock (2,000 of which will be designated as Series
        A Convertible Preferred Stock, $.01 par value per share); (ii)
        14,269,357 shares of Common Stock, issued and outstanding and 5,450,677
        shares are or will be reserved for issuance in connection with the
        Company's outstanding warrants and stock options all of which, when
        issued in accordance with the terms of such warrants and stock options,
        will be validly issued, fully paid, and non-assessable; (iii) no shares
        of Common Stock are owned or held by or for the account of the Company
        or any of its Subsidiaries (except as disclosed in the financial
        statements described in Paragraph 6G); (iv) except as disclosed on
        SCHEDULE 6R, neither the Company nor any of its Subsidiaries has
        outstanding any stock or other securities convertible into or
        exchangeable for any shares of capital stock, any rights to subscribe
        for or to purchase or any options for the purchase of, or any agreements
        providing for the issuance (contingent or otherwise) of, or any calls,
        commitments or claims of any other character relating to the issuance
        of, any capital stock, or any stock or securities convertible into or
        exchangeable for any capital stock which have not been waived (other
        than as contemplated by this Agreement); and (v) except as disclosed in
        SCHEDULE 6R, neither the Company nor any of its Subsidiaries is subject
        to any obligation (contingent or otherwise) to repurchase or otherwise
        acquire or retire any shares of capital stock.

        6S.     ENVIRONMENTAL MATTERS.

                (a) Neither any property of any of the Company or any of its
        Subsidiaries nor the operations conducted thereon violate any order of
        any court or Governmental Authority or Environmental Laws which
        violations could reasonably be expected to result in liability in excess
        of $250,000 or which could reasonably be expected to result in remedial
        obligations in excess of $250,000, assuming disclosure to the applicable
        Governmental Authority of all relevant facts, conditions and
        circumstances, if any, pertaining to the relevant property.

                (b) Without limitation of clause (a) above, no property of any
        of the Company or any of its Subsidiaries nor the operations currently
        conducted thereon or by any prior owner or operator of such property or
        operation, are in violation of or subject to any existing, pending or,
        to the knowledge of the Company, threatened action, suit, investigation,
        inquiry or proceeding by or before any court or Governmental Authority
        or to any remedial obligations under Environmental Laws which could
        reasonably be expected to result in liability in excess of $250,000, or
        which could reasonably be expected to result in remedial obligations in
        excess of $250,000 assuming disclosure to the applicable Governmental
        Authority of all relevant facts, conditions and circumstances, if any,
        pertaining to the relevant property.

                (c) All notices, permits, licenses or similar authorizations, if
        any, required to be obtained or filed in connection with the operation
        or use of any and all property of the Company and its Subsidiaries,
        including but not limited to past or present treatment, storage,
        disposal or release of Hazardous Materials into the environment, have
        been duly obtained or filed, except where the failure to so obtain or
        file would not have a Material Adverse Effect.

        6T.     INTELLECTUAL PROPERTY AND OTHER INTANGIBLE ASSETS.

                                             19
<PAGE>
                (a) The Company and its Subsidiaries (i) own or have the right
        to use, free and clear of all liens, claims, and restrictions, all
        patents, trademarks, service marks, trade names, and copyrights, and all
        applications, licenses, and rights with respect to the foregoing, and
        all trade secrets, including know-how, inventions, designs, processes,
        works of authorship, computer programs, and technical data and
        information (collectively, "INTELLECTUAL PROPERTY") used and sufficient
        for use in the conduct of its business as now conducted and/or as
        presently proposed to be conducted (including, without limitation, the
        development, manufacture, operation, and sale of all products and
        services sold or proposed to be sold by the Company and its Subsidiaries
        during the next 24 months following the date of this Agreement) without
        infringing upon or violating any right, lien, or claim of others,
        including, without limitation, former employees and former employers of
        its past and present employees, and (ii) except described in SCHEDULE
        6T, is not obligated or under any liability whatsoever to make any
        payments by way of royalties, fees, or otherwise to any owner or
        licensee of, or other claimant to, any patent, trademark, service mark,
        trade name, copyright, or other intangible asset, with respect to the
        use thereof or in connection with the conduct of its business or
        otherwise.

                (b) Any and all Intellectual Property of any kind, relating to
        the business of the Company and its Subsidiaries currently being
        developed, or developed in the future, by any employee of the Company
        and its Subsidiaries while in the employ of the Company and its
        Subsidiaries shall be the property solely of the Company and its
        Subsidiaries. The Company and its Subsidiaries have taken security
        measures to protect the secrecy, confidentiality, and value of all
        Intellectual Property, which measures are reasonable and customary in
        the industry in which the Company and its Subsidiaries operate. The
        Company and its Subsidiaries' employees and other persons who, either
        alone or in concert with others, developed, invented, discovered,
        derived, programmed, or designed the Intellectual Property (the
        "TECHNICAL EMPLOYEES"), or who have knowledge of or access to
        information about the Intellectual Property, have entered into a written
        agreement with the Company or its Subsidiaries, in form and substance
        satisfactory to the Company's management (the "PROPRIETARY INFORMATION
        AGREEMENT") regarding ownership and treatment of the Intellectual
        Property.

                (c) Except as described in SCHEDULE 6T, none of the Company or
        its Subsidiaries has received any communications alleging that the
        Company or such Subsidiary has violated, or by conducting its business
        as proposed would violate, any of the patents, trademarks, service
        marks, trade names, copyrights, or trade secrets or other proprietary
        rights of any other Person or entity. None of the Company's and its
        Subsidiaries' employees is obligated under any contract (including
        licenses, covenants, or commitments of any nature) or other agreement,
        or subject to any judgment, decree, or order of any court or
        administrative agency, that would interfere with the use of such
        employee's best efforts to promote the interests of the Company or its
        Subsidiaries or that would conflict with the Company's or its
        Subsidiaries' business as presently conducted and as proposed to be
        conducted. Neither the execution nor delivery of this Agreement, nor the
        carrying on of the Company's or its Subsidiaries' business by the
        employees of the Company and its Subsidiaries, nor the conduct of the
        Company's or its Subsidiaries' business as proposed to be conducted,
        will conflict with or result in a breach of the terms, conditions, or
        provisions of, or constitute a default under, any contract, covenant, or
        instrument under which any of such employees is now obligated.

                                       20
<PAGE>
        It is not, and will not become, necessary to utilize any inventions of
        any of the Company's or its Subsidiaries' employees (or people the
        Company and its Subsidiaries currently intends to hire) made prior to
        their employment by the Company and its Subsidiaries other than those
        that have been assigned to the Company and its Subsidiaries pursuant to
        the Proprietary Information Agreement signed by such employee.

        6U. INSURANCE COVERAGE. The properties of the Company and its
Subsidiaries are insured in amounts deemed adequate by the Company's management
against risks usually insured against by Persons operating businesses similar to
those of the Company and its Subsidiaries in the localities where such
properties are located.

        7. REPRESENTATIONS AND WARRANTIES OF PURCHASER. To induce the Company to
enter into this Agreement, Purchaser represents and warrants to the Company
that:

        7A.     PURCHASE FOR INVESTMENT.

                (a) Purchaser is acquiring the Shares for its own account and
        not with a view to the public resale or distribution of all or any part
        thereof in any transaction which would constitute a "distribution"
        within the meaning of the Securities Act. Purchaser acknowledges that it
        does not currently intend to assign its rights under this Agreement to
        any third party prior to the Closing.

                (b) Purchaser acknowledges that the Shares have not been
        registered under the Securities Act.

                (c) Purchaser is an "accredited investor" within the meaning of
        Rule 501 under Regulation D promulgated under the Securities Act, is
        experienced in evaluating investments in companies such as the Company,
        has such knowledge and experience in financial and business matters as
        to be capable of evaluating the merits and risks of its investment and
        has the ability to bear the entire economic risk of its investment.
        Purchaser has made its own evaluation of its investment in the Common
        Stock, based upon such information as is available to it and without
        reliance upon the Company or any other person or entity, and Purchaser
        agrees that neither the Company nor any other person or entity has any
        obligation to furnish any additional information to Purchaser except as
        expressly set forth herein.

                (d) Purchaser acknowledges that the Shares may not be sold,
        transferred, pledged, hypothecated, or otherwise disposed of without
        registration under the Securities Act or an exemption therefrom, and
        that in the absence of an effective registration statement covering the
        Shares or an available exemption from registration under the Securities
        Act, the Shares must be held indefinitely.

                (e) Purchaser agrees that the Shares shall bear legends in
        substantially the following form:

                "THE SECURITIES REPRESENTED HEREBY HAVE BEEN ACQUIRED FOR
                INVESTMENT AND MAY NOT BE SOLD OR OFFERED FOR SALE OR OTHERWISE
                TRANSFERRED,

                                       21
<PAGE>



                EXCEPT PURSUANT TO (i) AN EFFECTIVE REGISTRATION STATEMENT UNDER
                THE SECURITIES ACT, OR (ii) AN APPLICABLE EXEMPTION FROM
                REGISTRATION UNDER THE SECURITIES ACT. ANY SALE PURSUANT TO
                CLAUSE (ii) OF THE PRECEDING SENTENCE MUST BE ACCOMPANIED BY AN
                OPINION OF COUNSEL REASONABLY SATISFACTORY TO THE COMPANY TO THE
                EFFECT THAT SUCH EXEMPTION FROM REGISTRATION IS AVAILABLE IN
                CONNECTION WITH SUCH SALE."

        7B. AUTHORIZATION; NO CONFLICT. Purchaser has all requisite power and
authority to enter into this Agreement and to carry out and perform its
obligations under the terms of this Agreement. This Agreement is a legal, valid,
and binding obligation of Purchaser. The execution, delivery, and performance of
this Agreement by Purchaser and the consummation by Purchaser of the
transactions contemplated hereby will not conflict with or result in a default
under the terms of any material contract, agreement, obligation, commitment, or
organizational document applicable to Purchaser.

         8. TERMINATION, AMENDMENT AND WAIVER.

        8A. TERMINATION. This Agreement may be terminated at any time prior to
the Closing Date, whether before or after approval of matters presented in
connection with this Agreement by the shareholders of the Company:

                (a)   by mutual written consent of Purchaser and the Company;

                (b)   by either Purchaser or the Company;

                      (i) if the shareholders of the Company fail to give any
                required approval of this Agreement and the transactions
                contemplated hereby upon a vote at a duly held meeting of
                shareholders of the Company or at any adjournment thereof;

                      (ii) if the transaction contemplated by this Agreement
                shall not have been consummated on or before February 1, 1998,
                unless the failure to consummate the transaction contemplated by
                this Agreement is the result of a material breach of this
                Agreement by the party seeking to terminate this Agreement; or

                      (iii) if any permanent injunction or other order of a
                court or other competent authority preventing the consummation
                of the transactions contemplated by this Agreement or the
                Network Agreement and Plan of Reorganization or Network Switches
                Agreement and Plan of Reorganization shall have become final and
                nonappealable.

                (c) by Purchaser, if the Company breaches any of its
        representations or warranties herein or fails to perform in any material
        respect any of its covenants, agreements or obligations under this
        Agreement;

                                             22
<PAGE>
                (d) by the Company, if Purchaser breaches any of its
        representations or warranties herein or fails to perform in any material
        respect any of its covenants, agreements or obligations under this
        Agreement; and

                (e) by the Company to the extent permitted under Section 5N.

        8B. EFFECT OF TERMINATION. In the event of termination of this Agreement
by either the Company or Purchaser as provided in Section 8A, this Agreement
shall forthwith become void and have no effect, without any liability or
obligation on the part of Purchaser or the Company, other than the provisions of
Section 9A.

        9.      MISCELLANEOUS.

        9A.     FEES AND EXPENSES.

                (a) The Company agrees to pay Purchaser a fee in immediately
        available funds of $500,000 (the "Termination Fee") promptly upon the
        termination of the Agreement in the event this Agreement is terminated
        by the Company as permitted by Section 5N. The Termination Fee shall be
        payable promptly upon termination of this Agreement if the foregoing
        events shall have occurred prior to termination.

                (b) In addition, the Company agrees, in the event that the
        transactions hereby contemplated shall be consummated to pay all
        reasonable out-of-pocket expenses of the Purchaser arising in connection
        with the transactions and other agreements and instruments contemplated
        by this Agreement, including reasonable fees and expenses of counsel
        incurred in connection with the preparation and negotiation of this
        Agreement, any other agreement or instrument to be executed and
        delivered in connection with this Agreement. The Company agrees to pay
        the Purchaser and/or their counsel, as appropriate, all such fees and
        expenses incurred up to and including the Closing, at the Closing.

        9B. AMENDMENT. This Agreement may be amended by the parties hereto at
any time before or after any required approval of matters presented in
connection with the transaction contemplated by this Agreement by the
shareholders of the Company; provided, however, that after any such approval,
there shall be made no amendment that by law requires further approval by such
shareholders without the further approval of such shareholders. This Agreement
may not be amended except by an instrument in writing signed on behalf of each
of the parties.

        9C. EXTENSION; WAIVER. At any time prior to the Closing Date, the
parties may, to the extent legally allowed, (a) extend the time for the
performance of any of the obligations or the other acts of the other parties,
(b) waive any inaccuracies in the representations and warranties contained
herein or in any document delivered pursuant hereto or (c) subject to the
proviso of Section 9B, waive compliance with any of the agreements or conditions
contained herein. Any agreement on the part of a party to any such extension or
waiver shall be valid only if set forth in an instrument in writing signed on
behalf of such party. The failure of any party to this Agreement to assert any
of its rights under this Agreement or otherwise shall not constitute a waiver of
such rights.


                                             23
<PAGE>
        9D. ASSIGNMENT. This Agreement shall not be assigned by operation of law
or otherwise before the Closing Date, and any attempt at assignment shall be
void; PROVIDED, HOWEVER, that the Purchaser shall be permitted to assign its
rights under this Agreement to a third party ("Purchaser Assignee") before the
Closing Date so long as (i) Purchaser retains its obligations under this
Agreement, (ii) such third party becomes a party to this Agreement and joins
Purchaser in the representations and warranties in Paragraph 7 of this
Agreement, and (iii) Purchaser first offers to assign its rights under this
Agreement to a third party designated by the Company ("Company Designee") on
substantially similar terms as offered by Purchaser Assignee and the Company
Designee shall fail to respond or purchase such rights during the offer period
(the term of which period the Parties hereto shall mutually agree).

        9E. SURVIVAL OF REPRESENTATIONS AND WARRANTIES. All representations and
warranties contained herein or made in writing by or on behalf of any party to
this Agreement in connection herewith shall survive the execution and delivery
of this Agreement, regardless of any investigation made by the Purchaser or on
their behalf, and shall terminate on the fourth anniversary of the Closing Date.

        9F. SUCCESSORS AND ASSIGNS; NO THIRD PARTY. All covenants and agreements
in this Agreement contained by or on behalf of the parties hereto shall bind and
inure to the benefit of the respective successors and assigns of the parties
hereto and, to the extent provided in this Agreement, to the benefit of any
future holders of any Common Stock. Subject to the foregoing, nothing in this
Agreement shall confer upon any person or entity not a party to this Agreement,
or the legal representatives of such person or entity, any rights or remedies of
any nature or kind whatsoever under or by reason of this Agreement.

        9G. NOTICES. All communications provided for hereunder shall be sent by
registered or certified mail and, if to the Purchaser, to the following: 5005
Woodway, Suite 350, Houston, Texas 77056, Attn: Mark Willis, with a copy to
Robert K. Hatcher, at Vinson & Elkins L.L.P., 1001 Fannin, Houston, Texas 77002;
if to the Company addressed to it at EqualNet Holding Corp., 1250 Wood Branch
Park Drive, Houston, Texas 77079-1212, Attn: General Counsel, with a copy to
Fulbright & Jaworski L.L.P., 1301 McKinney, Suite 5100, Houston, Texas 77010,
Attn: Robert F. Gray, Jr., or to such other address with respect to any party as
such party shall notify the other in writing; provided, however, that any such
communication to the Company may also, at the option of the Purchaser, be either
delivered to the Company at the Company's address set forth above or to any
officer of the Company. Within 5 Business Days after the date of such mailing
(save for any postal interruption) such communication shall be deemed to have
been received.

         9H. DESCRIPTIVE HEADINGS. The descriptive headings of the several
Paragraphs of this Agreement are inserted for convenience only and do not
constitute a part of this Agreement.

        9I. SATISFACTION REQUIREMENT. If any agreement, certificate or other
writing, or any action taken or to be taken, is by the terms of this Agreement
required to be satisfactory to the Purchaser, the determination of such
satisfaction shall be made by the Purchaser in its sole and exclusive reasonable
judgment exercised in good faith.

         9J. GOVERNING LAW; CONSENT TO JURISDICTION. This Agreement shall be
construed and enforced in accordance with, and the rights of the parties shall
be governed by, the law of the State

                                       24
<PAGE>
of Texas without giving effect to the choice of law or conflicts principles
thereof. Any legal action or proceeding with respect to this Agreement may be
brought in the courts of the State of Texas or of the United States of America
for the Southern District of Texas, and, by execution and delivery of this
Agreement, the Company hereby accepts for itself and in respect of its property,
generally and unconditionally, the jurisdiction of the aforesaid courts. The
Company irrevocably consents to the service of process out of any of the
aforementioned courts in any such action or proceeding by the mailing of copies
thereof by registered or certified mail, postage prepaid, to the Company at its
address set forth in Section 9G, such service to become effect 30 days after
such mailing. Nothing herein shall affect the right of the Purchaser to serve
process in any other manner permitted by law or to commence legal proceedings or
otherwise proceed against the Company in any other jurisdiction.

        9K. REMEDIES. In case any one or more of the covenants and/or agreements
set forth in this Agreement shall have been breached by the Company or the
Purchaser, the Company or the Purchaser, as applicable, may proceed to protect
and enforce its or their rights either by suit in equity and/or by action at
law.

        9L. ENTIRE AGREEMENT. This Agreement, including the Schedules hereto,
and the other writings referred to herein or delivered pursuant hereto contain
the entire agreement among the parties with respect to the subject matter hereof
and supersede all prior and contemporaneous arrangements or understandings with
respect thereto.

        9M. SEVERABILITY. Any provisions of this Agreement that is prohibited or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability without invalidating the
remaining provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render unenforceable such provision in any
other jurisdiction.

        9N. COUNTERPARTS. This Agreement may be executed simultaneously in two
or more counterparts, each of which shall be deemed an original, but which
together shall constitute a single agreement.

        9O. BROKERAGE. Each party hereto will indemnify and hold harmless the
others against and in respect of any claim for brokerage or other commissions
relative to this Agreement or to the transactions contemplated hereby, based in
any way on agreements, arrangements or understandings made or claimed to have
been made by such party with any third party.

                                             25
<PAGE>
         IN WITNESS WHEREOF, the parties hereto caused this Agreement to be duly
executed and delivered as of the date first above written.


                             EQUALNET HOLDING CORP.


                              By: /s/ ZANE RUSSELL
                              Name: ZANE RUSSELL
                              Title: CEO


                              WILLIS GROUP, LLC

                              By: /s/ MARK WILLIS
                              Name: MARK WILLIS
                              Title: PRES.


                         [signature page to Stock Purchase Agreement]

                                             26
<PAGE>
                                  AMENDMENT TO
                            STOCK PURCHASE AGREEMENT

        This Amendment to that certain Stock Purchase Agreement (the
"Agreement") dated December 2,1997 by and among EqualNet Holding Corp., and
Willis Group, LLC, is entered into as of December 19, 1997:

        Whereas, subparagraph 8A.(b)(ii) of the Agreement allows each party
certain rights to terminate the Agreement if the conditions for closing of the
transactions contemplated in such agreement are not completed by February 1,
1998; and

        Whereas the parties hereto desire to change such date,

        Now, therefore, the parties hereto agree as follows: the date "February
1, 1998" contained in subparagraphs 8A.(b)(ii) of the Agreement is hereby
changed and amended in each instance to "March 31, 1998".

        No other change, amendment or modification of the Agreement is hereby
made. This Amendment is signed effective December 19, 1997. This Amendment may
be executed in multiple counterpart originals, all of which taken together shall
constitute one document. A facsimilie signature of any of the undersigned shall
have the same force and effect as an original signature.

EqualNet Holding Corp.                  Willis Group, LLC

By:/s/ MICHAEL L. HLINAK                By: /s/ MARK WILLIS
       Michael L. Hlinak, C.O.O.            Mark Willis, President


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          JUN-30-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                          65,600
<SECURITIES>                                         0
<RECEIVABLES>                                6,389,351
<ALLOWANCES>                                   567,458
<INVENTORY>                                          0
<CURRENT-ASSETS>                             7,592,023
<PP&E>                                       5,893,654
<DEPRECIATION>                               3,711,228
<TOTAL-ASSETS>                              12,667,760
<CURRENT-LIABILITIES>                       17,824,076
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        66,828
<OTHER-SE>                                 (5,453,005)
<TOTAL-LIABILITY-AND-EQUITY>                12,667,760
<SALES>                                     14,808,555
<TOTAL-REVENUES>                            14,808,555
<CGS>                                       10,993,553
<TOTAL-COSTS>                               10,993,553
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                               754,225
<INTEREST-EXPENSE>                             785,454
<INCOME-PRETAX>                            (4,275,380)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (4,275,380)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (4,275,380)
<EPS-PRIMARY>                                    (.68)
<EPS-DILUTED>                                    (.68)
        

</TABLE>


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