UOL PUBLISHING INC
S-1/A, 1996-10-30
SERVICES, NEC
Previous: DADE INTERNATIONAL INC, S-1/A, 1996-10-30
Next: HIGHWAYMASTER COMMUNICATIONS INC, PRE 14C, 1996-10-30




   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 30, 1996
                                                    REGISTRATION NO. 333-12135

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                               AMENDMENT NO. 1 TO
                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                             UOL PUBLISHING, INC.

              (Exact name of registrant as specified in its charter)

<TABLE>
<CAPTION>
<S>                                         <C>
            Delaware                           8299                     54-1290319
(State or other jurisdiction of     (Primary Standard Industrial    (I.R.S. Employer
incorporation or organization)       Classification Code Number)     Identification No.)
</TABLE>
                              --------------------

                         105 W. Broad Street, Suite 301
                          Falls Church, Virginia 22046
                                 (703) 533-7500

    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

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

                  Narasimhan P. Kannan, Chief Executive Officer
                              UOL Publishing, Inc.
                         105 W. Broad Street, Suite 301
                          Falls Church, Virginia 22046
                                 (703) 533-7500

    (Name, address, including zip code, and telephone number, including area
                           code, of agent for service)

                                   Copies to:
       Larry E. Robbins, Esq.                    Eric A. Stern, Esq.
      Donald R. Reynolds, Esq.                    Latham & Watkins
Wyrick, Robbins, Yates & Ponton L.L.P.      1001 Pennsylvania Avenue, N.W.
   4101 Lake Boone Trail, Suite 300                   Suite 1300
    Raleigh, North Carolina 27607               Washington, D.C. 20004
           (919) 781-4000                            (202) 637-2200

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

     Approximate date of proposed sale to the public: As soon as practicable
              after this Registration Statement becomes effective.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933 check the following box. [ ]

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

                       CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
====================================================================================================================================
                                                                   Proposed maximum    Proposed maximum
Title of each class of                              Amount to be    offering price          aggregate                Amount of 
securities to be registered                        registered(1)     per share (2)      offering  price (2)     registration fee (3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>                    <C>                <C>                       <C>    
Common Stock, $0.01 par value per share .......   1,534,100 shares       $16.00             $24,545,600               $ 8,464

====================================================================================================================================
</TABLE>
- ----------
(1)  Includes  200,100 shares issuable upon exercise of an option granted to the
     Underwriters solely to cover over-allotments, if any.

(2)  Estimated solely for the purpose of calculating the registration fee.

(3)  Previously paid.
    
- ----------
   The  Registrant  hereby  amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

================================================================================
<PAGE>


<PAGE>
   
                                                           SUBJECT TO COMPLETION
                                                          DATED OCTOBER 30, 1996

                                1,334,000 SHARES

                                     [LOGO]

                                  COMMON STOCK

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

   All of the 1,334,000  shares of Common Stock offered hereby are being sold by
UOL Publishing,  Inc., a Delaware  corporation  (the  "Company").  Prior to this
offering,  there has been no public  market for the Common Stock of the Company.
It is  currently  anticipated  that the initial  public  offering  price will be
between $14.00 and $16.00 per share. See  "Underwriting" for a discussion of the
factors considered in determining the initial public offering price.

   The Company has applied to have the Common Stock  approved for  quotation and
trading on the Nasdaq National Market under the symbol "UOLP."

         THE COMMON STOCK OFFERED HEREBY INVOLVES A HIGH DEGREE OF RISK.
                     SEE "RISK FACTORS" BEGINNING ON PAGE 6.
                                   ----------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

================================================================================
                                 Price to     Underwriting        Proceeds to
                                 Public       Discount (1)        Company (2) 
- --------------------------------------------------------------------------------
Per Share ....................   $             $                  $
Total (3)  ...................   $             $                  $

================================================================================

(1)  The  Company  has agreed to  indemnify  the  Underwriters  against  certain
     liabilities,  including  liabilities  under the  Securities Act of 1933, as
     amended. See "Underwriting."

(2)  Before deducting  expenses of the offering payable by the Company estimated
     at $850,000.

(3)  The Company has granted the Underwriters an option,  exercisable  within 30
     days of the date  hereof,  to purchase up to 200,100  additional  shares of
     Common  Stock for the purpose of covering  over-allotments,  if any. If the
     Underwriters  exercise  such  option in full,  the total  Price to  Public,
     Underwriting  Discount  and  Proceeds  to  Company  will  be $ , $  and $ ,
     respectively. See "Underwriting."

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

   The shares of Common Stock are offered by the several  Underwriters,  subject
to prior sale,  when,  as and if delivered  to and accepted by them,  subject to
their right to withdraw, cancel or reject orders in whole or in part and subject
to certain other  conditions.  It is expected that delivery of the  certificates
representing  the shares will be made against payment at the office of Friedman,
Billings,  Ramsey & Co., Inc. at 1001 19th Street North, 10th Floor,  Arlington,
Virginia 22209 or through the facilities of The Depository Trust Company,  on or
about           ,1996.

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

                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

                 The date of this Prospectus is October 30, 1996
    
<PAGE>

http://www.UOL.com


                                        UOL Publishing, Inc. is a
                                        provider of on-demand
                                        and interactive Web-
                                        based courseware


            [LOGO]


                                        UOL serves the academic
                                        and corporate education
                                        markets through the World
                                        Wide Web or corporate
                                        intranets



[The above  graphics  display the  Company's  logo beneath a brown  triangle and
surrounded  by six  green  globes  detailing  the  following  components  of the
Company's business: students, instructors,  authors, content providers, academic
partners and business  partners,  superimposed  upon a  three-dimensional  floor
plan]






IN CONNECTION  WITH THIS  OFFERING,  THE  UNDERWRITERS  MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK OF
THE  COMPANY AT A LEVEL  ABOVE THAT WHICH  MIGHT  OTHERWISE  PREVAIL IN THE OPEN
MARKET.  SUCH  TRANSACTIONS  MAY  BEEFFECTED  IN  THE  OVER-THE-COUNTER   MARKET
(INCLUDING  THE NASDAQ  NATIONAL  MARKET) OR  OTHERWISE.  SUCH  STABILIZING,  IF
COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
<PAGE>
                               PROSPECTUS SUMMARY

   
   The  following  summary is  qualified  in its  entirety by the more  detailed
information  and financial  statements,  including the notes thereto,  appearing
elsewhere in this Prospectus.  Except as otherwise noted herein, all information
in this Prospectus:  (i) gives effect to a 1-for-11.68159232 reverse stock split
of the Company's outstanding Common Stock, Series A Preferred Stock and Series B
Preferred Stock (collectively the "Preferred Stock") to be effected prior to the
consummation  of this  offering;  (ii) reflects the  conversion of the Company's
outstanding  Preferred Stock into an aggregate of 846,883 shares of Common Stock
upon the consummation of this offering; (iii) reflects the mandatory exercise of
warrants to purchase 68,481 shares of Common Stock at an exercise price of $8.76
per share, the issuance of warrants to purchase an aggregate of 15,801 shares of
Common Stock at an exercise price per share equal to the initial public offering
price  per  share  and  repayment  by the  Company  of  convertible  debt in the
aggregate  principal  amount of  $300,000  upon  consummation  of this  offering
pursuant to the Furst Transactions (see "Certain  Transactions");  (iv) reflects
conversion of additional  convertible debt in the aggregate  principal amount of
$130,000 into an aggregate of 15,048 shares of Common Stock upon consummation of
this offering pursuant to the Jones  Transactions (see "Certain  Transactions");
and (v) assumes that the Underwriters'  over-allotment  option is not exercised.
Investors should carefully  consider the information set forth under the heading
"Risk Factors."

                                   THE COMPANY

   UOL  Publishing,  Inc.  ("UOL"  or the  "Company")  believes  it is a leading
publisher of high quality,  interactive and on-demand educational courseware for
the online education and training market through the World Wide Web ("Web"). The
Company  introduced its first Web-based  demonstration  course in November 1995,
and its first revenue-generating Web-based course in Spring 1996. The Company is
building its courseware library through a combination of strategic  acquisitions
and partnering with academic  institutions and business partners.  The Company's
existing courseware library includes  approximately 60 academic and professional
courses  in  subject  matter  areas  such  as  business,  management,   finance,
accounting  and  technology,   and   approximately   145  training  modules  for
industry-specific  employee  training  in  subject  matter  areas  such as basic
technical and  development  skills.  The Company  converts  courses and training
modules that it believes are proven and popular in these diverse  subject matter
areas to the  Company's  interactive,  online  format.  The  Company  offers its
courseware  primarily to part-time  students and working adults in  partnerships
with academic  institutions and business partners.  The Company plans to develop
and expand its network of academic  and  business  partners,  its  portfolio  of
courseware  and  related  products,  and its  distribution  system as rapidly as
possible. 

   The  Company's  courseware  benefits from the  structural  changes in the way
content can be managed, delivered and consumed that were caused by the advent of
the Web and online technologies. The Company believes that its online courseware
combines  convenience,   affordability,   self-pacing,  standardized  curricula,
individualized  tailoring of courses,  immediate  performance  measurement and a
high degree of student-teacher  interaction.  These characteristics are designed
to address the educational needs of part-time students and working adults, which
constitute a rapidly  growing  segment of the education  market,  primarily as a
result of rising  tuition for full-time  programs and the demand for  increasing
skills required by employers.

   The Company's  strategy  involves the  following  key elements:  building the
Company's content library of high quality,  high demand  courseware;  leveraging
strategic  partnerships;   expanding  through  acquisitions;   developing  brand
recognition  and proprietary  technology;  and  capitalizing on  cross-marketing
opportunities.  The Company plans to expand its existing courseware library with
market-tested,  high quality products focused on subject areas of high demand by
part-time  students and working  adults.  Part of the  Company's  strategy is to
enter into strategic  partnerships to develop online  courseware and offer it to
partners'  students.  The Company believes that by pursuing this strategy with a
network of academic partners, such as Park College,  California State University
Institute, New York University,  The George Washington University,  George Mason
University and University of Toledo,     

                                       3
<PAGE>
   
and business partners,  such as Autodesk,  Inc.  ("Autodesk"),  Graybar Electric
Company,  Inc. and Thomas & Betts  Corporation,  it will be able to leverage its
partners'  strengths  and  accelerate  awareness  and  acceptance  of its online
educational  content,  which could provide  opportunities  for increased Company
revenue from student  fees.  In addition to the  Company's  acquisitions  of the
CYBIS division of Control Data Systems,  Inc., formerly Control Data Corporation
("Control Data"), and Cognitive Training  Associates,  Inc. ("CTA"), the Company
plans to make  similar  acquisitions  which  management  believes  will  provide
critical  additions  to the  Company's  courseware  library  and user base.  The
Company believes that establishing and maintaining brand recognition is critical
to its strategy and plans to achieve brand recognition through marketing efforts
and the creation of a proprietary  user  interface,  which  incorporates  audio,
animation,  graphics and text as  appropriate  to create a stimulating  learning
experience.  The Company's  approach of developing  education and training based
web-sites  for  institutions  and  businesses  provides it with  cross-marketing
opportunities.

   Under the current  business  model,  UOL's  revenues  are derived  from three
primary  sources:   licensing  and  support  revenues;   online  revenues;   and
development and other revenues. Licensing and support revenues consist primarily
of  monthly  fees  generated  by the  licensing  and  maintenance  of the  CYBIS
courseware and CTA licensing and support fees. Online revenues consist primarily
of the  Company's  percentage  of the revenues paid by students to enroll in the
Company's  online  courses  through its academic and business  partners.  Online
revenues are also expected to include the  Company's  percentage of the revenues
derived from the sale of products and services at commercial  web-sites  managed
by the Company. Development and other revenues consist primarily of fees paid to
the Company for developing courseware.

   During Fall (August through December) 1996, through three of its six existing
academic  partners and one business  partner,  UOL introduced nine new Web-based
accredited  or certified  courses.  During 1997,  the Company plans to introduce
approximately  40-50  additional  courses  through its current and potential new
academic  and  business  partners.  During  the first nine  months of 1996,  CTA
modules have been made  available on  intranets,  or private  networks,  through
CTA's  strategic  partners  to a  potential  audience  of  approximately  25,000
students.  An average of approximately  2,000 students complete CTA modules each
month. The Company anticipates that the number of modules offered by CTA and the
number of business partners of CTA will increase in 1997.

   The Company has entered into an agreement with Autodesk,  a personal computer
("PC")  software  company with more than three  million users and total sales of
software  and related  products  for the fiscal  year ended  January 31, 1996 in
excess of $546,000,000,  to build a "virtual campus" system.  The virtual campus
is expected to consist of a "bookstore" which will offer products,  services and
online courseware developed by Autodesk-authorized  training centers, authorized
educational  resellers  and  developers  (sometimes  with the  assistance of the
Company).  In  addition,  the virtual  campus will  provide  users access to new
software   product   demonstrations,   new  software  product  releases  and  an
opportunity to participate in software certificate and assessment  programs.  In
1995, one million students took Autodesk  courses through various  institutions,
including  50,000  Autodesk  users who attended  courses at authorized  training
centers.  In 1997, the Company  anticipates that a portion of these courses will
be taken by Autodesk  users  online,  and other  Autodesk  software  and related
products will be purchased through the virtual campus.

   UOL  Publishing,   Inc.  was  incorporated  in  Virginia  in  July  1984  and
reincorporated  in Delaware in March 1985.  The  Company's  principal  executive
offices are located at 105 W. Broad Street,  Suite 301,  Falls Church,  Virginia
22046, its telephone number at that address is (703) 533-7500,  and its web-site
is located at http://www.uol.com.  Unless the context otherwise requires,  "UOL"
and the "Company," as used in this Prospectus, refer to UOL Publishing, Inc. and
its wholly  owned  subsidiary,  Cognitive  Training  Associates,  Inc.,  a Texas
corporation.     

                                        4

<PAGE>
   
                                  THE OFFERING

<TABLE>
<CAPTION>
<S>                                                     <C>
Common Stock offered by the Company...................  1,334,000 shares
Common Stock to be outstanding after this offering ...  3,101,397 shares (1) 
Use of Net Proceeds...................................  Repayment of debt, working capital and
                                                        other general corporate purposes.
                                                        See "Use of Proceeds."
Proposed Nasdaq National Market symbol................  "UOLP."
</TABLE>
- ----------
(1)  Reflects the conversion of the Company's  outstanding  Preferred Stock into
     an aggregate of 846,883  shares of Common Stock upon  consummation  of this
     offering and assumes no exercise of stock options or warrants or conversion
     of  convertible  debt after  October 15,  1996,  except with respect to the
     Furst  Transactions  and the Jones  Transactions.  As of October 15,  1996,
     there were:  (i)  outstanding  options to purchase an  aggregate of 380,840
     shares of  Common  Stock  under the  Company's  stock  plans at a  weighted
     average exercise price of $9.46 per share; and (ii) warrants to purchase an
     aggregate of 479,893 shares of Common Stock, at a weighted average exercise
     price of $10.08 per share. See "Capitalization," "Management--Stock Plans,"
     "Certain Transactions," and "Description of Capital Stock."

                             SUMMARY FINANCIAL DATA
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                                 Nine Months Ended
                                                                     Years Ended December 31,                      September 30,
                                                                     ------------------------                      -------------
                                                              1993           1994               1995           1995          1996
                                                              ----           ----               ----           ----          ----
                                                                                                                  (unaudited)
<S>                                                         <C>             <C>             <C>             <C>             <C>    
Statement of Operations Data:
Net revenues .......................................        $   288         $   806         $   548         $  408          $   443
Loss from operations ...............................           (265)         (1,030)         (2,291)         (1,400)         (3,605)
Net loss ...........................................           (414)           (687)         (2,240)         (1,330)         (3,449)
Pro forma net loss per share (1) ...................                                          (1.72)                          (2.24)
Pro forma weighted average shares
outstanding (1) ....................................                                          1,406                           1,650
</TABLE>

                                             At September 30, 1996 (unaudited)
                                             -----------------------------------
                                                                     Pro Forma
                                                         Pro             As
                                              Actual   Forma (2)    Adjusted (3)
                                              ------   ---------    ------------
Balance Sheet Data:
Working capital (deficit)...............    $   (337)       393        18,152
Total assets ...........................       3,945      4,245        21,105
Total liabilities.......................       3,148      2,718         1,819
Redeemable convertible Preferred Stock..       3,343         --            --
Accumulated deficit.....................     (10,191)   (10,195)      (10,195)
Total stockholders' equity (deficit)....      (2,546)     1,527        19,286
- ----------

(1)  See Note 2 of Notes to UOL Financial Statements.

(2)  Gives effect to (i) the  conversion  of all shares of Preferred  Stock into
     Common  Stock  upon  completion  of this  offering,  (ii) the  declaration,
     issuance and  conversion  of  Preferred  Stock  dividends,  (iii) the Furst
     Transactions, and (iv) the Jones Transactions.

(3)  Adjusted to give effect to the sale by the Company of the 1,334,000  shares
     of Common Stock offered hereby at an assumed  initial public offering price
     of $15.00 per share, and the application of the net proceeds therefrom. See
     "Use of Proceeds."

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

   UOL,  Chalkboard,  the Virtual  Workforce and the slogan "What you think...is
our  business"  are  registered  trademarks  of the Company and UOL  Publishing,
University  Online,  Courseware  Construction  Set,  Registrar  Architect,  Test
Architect and the Company logo are  trademarks of the Company.  This  Prospectus
may also include trade names and trademarks of other companies.
    

                                        5
<PAGE>
   THIS PROSPECTUS CONTAINS  FORWARD-LOOKING  STATEMENTS WHICH INVOLVE RISKS AND
UNCERTAINTIES.  THE COMPANY'S  ACTUAL RESULTS MAY DIFFER  MATERIALLY  FROM THOSE
DISCUSSED  IN THE  FORWARD-LOOKING  STATEMENTS  AS A RESULT OF VARIOUS  FACTORS,
INCLUDING  WITHOUT  LIMITATION  THE RISK FACTORS SET FORTH BELOW AND THE MATTERS
SET FORTH IN THIS PROSPECTUS GENERALLY.

                                  RISK FACTORS

   An investment in the Common Stock offered hereby is speculative in nature and
involves a high degree of risk. In addition to the other  information  contained
in this  Prospectus,  the following  factors  should be considered  carefully in
evaluating  the Company and its  business  before  purchasing  the Common  Stock
offered hereby.

   
   Limited  Operating  History in Targeted  Market;  Anticipation  of  Continued
Losses.  The Company has achieved only limited revenues to date, and its ability
to generate significant revenues is subject to substantial uncertainty. Although
the Company has been in existence  since 1984, it changed its business  focus in
1993 in response to, among other  things,  perceived  market  opportunities  for
online education as a result of recent  technological  developments  relating to
the Internet.  The Company has incurred  significant net losses since inception,
including net losses of $414,000,  $687,000,  $2,240,000  and $3,448,000 for the
years ended December 31, 1993, 1994 and 1995 and the nine months ended September
30, 1996,  respectively.  The Company  expects to continue to incur  significant
losses on a quarterly  and annual basis at least  through  1997. As of September
30, 1996,  the Company had an accumulated  deficit of $10,191,004  and a working
capital deficiency of $337,353.  There can be no assurance that the Company will
achieve  revenue  growth or  profitability.  See "Selected  Financial  Data" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

   Substantial   Dependence  on  Third  Party  Relationships.   The  Company  is
substantially  dependent  on  relationships  with its  partners  with respect to
acquisition of content and distribution of the Company's  products and services.
To date, various content providers, including academic institutions and business
partners,  have  entered  into  agreements  with the  Company.  Certain of these
agreements  contain limits on the use of the  courseware,  do not address future
content  and may be  terminated  by either  party  upon  breach of any  material
obligation or upon a bankruptcy,  insolvency or similar filing. In addition, the
Company  believes that it will be necessary in the future to license  additional
courseware.  There can be no assurance that the Company will be able to maintain
and modify, if necessary,  its existing agreements or enter into agreements with
prospective  content providers,  or that the content providers will be satisfied
with the revenues received through arrangements with the Company. In particular,
the  Company's  planned  introduction  of  additional  courses  depends upon its
relationships with current and anticipated future strategic partners.  Moreover,
if the Company is required to pay increased fees to its content providers,  such
increased  payments  will have an  adverse  effect on the  Company's  results of
operations. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and "Business--Strategic Partners."

   Distribution  and  positioning  of the  Company's  products  and  services is
dependent  upon their  compatibility  with web  browsers  provided  by  Netscape
Communications Corporation ("Netscape") and Microsoft Corporation ("Microsoft"),
and  access  to online  networks  through  arrangements  with  Internet  service
providers such as NETCOM On-Line Communications Services, Inc., PSI Net Inc. and
UUNET  Technologies,  Inc. The Company is also  dependent on web-site  operators
that provide links to the Company's web-sites.  Although the Company views these
relationships  as important  direct and indirect  factors in the  generation  of
revenues,  most of the Company's  arrangements do not require future commitments
to  provide  access or links to the  Company's  products  or  services,  are not
exclusive and may be terminated at the convenience of the other party. Moreover,
the Company does not have agreements  with web-site  operators who provide links
to the Company's sites, and such web-site  operators may terminate such links at
any time without notice to the Company.  In addition,  there can be no assurance
that the  Company's  partners  regard  their  relationship  with the  Company as
important to their own respective businesses and operations,  that they will not
reassess their  commitment to the Company's  products or services at any time in
the  future or that they will not  develop  their own  competitive  products  or
services,  that the products or services of those  companies that provide access
or links to the Company's     

                                        6
<PAGE>
products or services will achieve  market  acceptance  or commercial  success or
that the Company's  existing  relationships will result in successful product or
service  offerings or the  generation of  significant  revenues for the Company.
Failure  of one or  more  of  these  entities  to  achieve  or  maintain  market
acceptance or commercial  success or the  termination of one or more  successful
relationships  could have a material adverse effect on the Company. In addition,
the  termination  of the  Company's  position on a web browser or the grant to a
competitor  of an exclusive  arrangement  with respect to  positioning  on a web
browser would  significantly  reduce  traffic on the Company's  web-sites  which
would have a material adverse effect on the Company.

   
   The  Company's  distribution  strategy  is to develop  multiple  distribution
channels.  The Company sells its products through direct sales, the Internet and
its strategic partners.  There can be no assurance that the Company will be able
to attract  resellers  and  partners  that will be able to market the  Company's
products  effectively and will be qualified to provide timely and cost-effective
customer  support and  service.  In  addition,  certain of UOL's  resellers  and
partners may compete with one another and the Company,  and the Company may also
be required to manage  conflicts among its resellers and partners.  For example,
certain of UOL's partners have required UOL to refrain from linking its products
with  competing  products.  The  Company  may be  adversely  affected by pricing
pressure or other adverse  consequences of competition or conflict among or with
its resellers and partners, or should any reseller or partner fail to adequately
penetrate  its  market  segment.  The  inability  to  recruit,  manage or retain
important  resellers  or  partners,   or  their  inability  to  penetrate  their
respective market segments, would materially adversely affect the Company.

   Risks Associated with Acquisitions;  Integration of Acquired Operations. As a
key component of its business strategy, the Company expects to make acquisitions
of,  or  significant  investments  in,  complementary  companies,   products  or
technologies,  although  no  such  acquisitions  or  investments  are  currently
pending.    The   Company,    for   example,    recently   acquired   CTA.   See
"Business--Acquisitions"   and  "Certain   Transactions."   Any  acquisition  is
accompanied  by  such  risks  as,  among  other  things,   the  difficulties  in
assimilating  the  operations  and  personnel of acquired  companies,  potential
disruption to the Company's  ongoing  business,  difficulties  of  incorporating
acquired   technology  into  the  Company's   products  and  additional  expense
associated with amortization of acquired intangible assets. In addition,  paying
for any future  acquisitions  with Company  Common Stock or cash could result in
potential  dilution  to the value of the  Company's  Common  Stock,  require the
Company  to raise  additional  financing,  which may not be  available  on terms
favorable to the Company (see "Risk Factors--Future  Capital Needs;  Uncertainty
of  Additional  Funding"),  and/or  have  an  adverse  effect  on the  Company's
liquidity. In pursuing this strategy, there can be no assurance that the Company
will be able to identify attractive targets and make successful  acquisitions in
the future on  commercially  reasonable  terms, or that it will be successful in
overcoming  these risks or any other  problems  encountered  in connection  with
acquisitions. See "Business--Growth Strategy" and "Business--Acquisitions."

   Highly Competitive Market. The market for the Company's products and services
is highly  competitive and the Company expects that competition will continue to
intensify.  There are no substantial  barriers to entry in the online  education
and training market. A number of the Company's existing competitors,  as well as
a number of potential new competitors  (including the Company's partners),  have
significantly  greater financial,  technical and/or marketing resources than the
Company. In addition, the Company's partners could use information obtained from
the Company to gain an additional  competitive advantage over the Company. There
can be no assurance that the Company's competitors will not develop products and
services  that are  superior  to those of the  Company or that  achieve  greater
market acceptance than the Company's products and services.  Moreover, there can
be no assurance  that the Company will be able to compete  successfully  against
its current or future  competitors or that  competition will not have a material
adverse effect on the Company. See "Business--Competition."     

   Difficulties  in Managing  Rapid  Growth;  Dependence on Key  Personnel.  The
Company  has  experienced   rapid  growth  and  expansion  which  has  placed  a
significant strain on its administrative,  operational and financial  resources.
The Company's  performance is substantially  dependent on the performance of its
executive officers and key employees, some of whom have worked together for only
a short  period  of  time.  The  loss of the  services  of any of its  executive
officers or other key employees

                                        7

<PAGE>
   
could have a material adverse effect on the Company.  The Company maintains "key
man" life  insurance  in the  amount of  $1,000,000  on  Narasimhan  P.  Kannan,
Chairman of the Board of Directors and Chief Executive Officer,  and has applied
for such coverage for Carl N. Tyson,  President and Chief Operating Officer, and
has  employment   agreements  with  certain  of  its  executive  officers.   See
"Management--Executive  Compensation--Employment  Agreements." However,  neither
such insurance nor such agreements necessarily fully compensate the Company for,
or preclude,  the loss of the services of the  relevant  personnel.  The Company
anticipates  that future growth,  if any, will require it to identify,  recruit,
hire, train and retain a substantial number of new technical,  managerial, sales
and marketing  personnel.  Competition for such personnel is intense,  and there
can be no  assurance  that the Company will be able to attract,  assimilate  and
retain such personnel.  The Company's ability to manage its growth  successfully
will also  require  the  Company  to  expand  its  administrative,  operational,
management  and financial  systems and controls.  Such  expansion is expected to
result in significantly  increased operating  expenses.  To the extent that such
expenses  precede any  increase in  revenues,  the  Company  will be  materially
adversely  affected.  There  can be no  assurance  that such  expansion  will be
successfully  completed or that the cost of such  expansion  will not exceed the
revenues, if any, generated. See "Business--Employees" and "Management."

   Significant  Fluctuations  in Quarterly  Results;  Economic  Conditions.  The
Company's  expense  levels  are based in part on its  expectations  as to future
revenues.  Quarterly  sales  and  operating  results  generally  depend  on  the
licensing  and support  revenues,  online  revenues  and  development  and other
revenues  recognized,  which are  difficult to forecast.  The Company may not be
able to adjust  spending in a timely  manner to  compensate  for any  unexpected
revenue  shortfall.  Accordingly,  any significant  shortfall in relation to the
Company's expectations would have an immediate adverse impact on the Company.

   The Company's operating results may fluctuate  significantly in the future as
a result of a variety of  factors,  some of which are  outside of the  Company's
control.  These factors include general economic  conditions,  demand for online
education,  acceptance  and  usage of the  Internet,  the  budgeting  cycles  of
customers,  seasonality of revenues corresponding to academic calendars, capital
expenditures  and other  costs  relating to the  expansion  of  operations,  the
introduction of new products or services by the Company or its competitors,  the
mix of the  products  and services  sold and the  channels  through  which those
products and services are sold, and pricing changes.  As a strategic response to
a changing competitive  environment,  the Company may elect from time to time to
make certain pricing,  service or marketing decisions that could have a material
adverse  effect on the  Company.  The  Company  believes  that  period-to-period
comparisons of its operating results should not be relied upon for an indication
of future performance.  Due to all of the foregoing factors, it is possible that
in some  future  quarter,  the  Company's  operating  results  will be below the
expectations of public market analysts and investors.  In such event,  the price
of the Company's Common Stock would likely be materially adversely affected. See
"Risk Factors--No Prior Public Market;  Possible  Volatility of Stock Price" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

     Dependence on a Limited Number of Customers.  A significant  portion of the
Company's  revenues to date have been derived from sales to a limited  number of
customers.  For example,  in 1995,  three Company  customers,  all of which were
users of CYBIS  courseware,  accounted  for more than 10% of its  revenues:  the
Joint Committee on Computer-Based  Instruction,  54%; Redstone Arsenal, 14%; and
the University of  Massachusetts,  10%. The Company  currently  anticipates that
future  revenues may  continue to be derived  from sales to a limited  number of
customers,  although the  Company's  largest  customers in the future may not be
users of CYBIS courseware.  Accordingly, the cancellation or deferral of a small
number of contracts or license  agreements  would have a material adverse effect
on the Company. See "Business--Customers."     

     Dependence on Online  Distribution.  The use of the Company's  products and
services will depend in large part upon the development of an infrastructure for
providing  online  access  and  services.  Because  global  commerce  and online
exchange  of  information  on the  Internet  and  other  similar  open wide area
networks are new and  evolving,  it is  difficult to predict with any  assurance
whether such  networks  will prove to be viable  commercial  marketplaces.  Such
networks  have  experienced,   and  are  expected  to  continue  to  experience,
significant growth in the number of users and amount of traffic. There can be no

                                        8

<PAGE>
assurance that the  infrastructures of such networks will continue to be able to
support the demands placed on them by this continued growth.  In addition,  such
networks could lose their viability due to delays in the development or adoption
of new standards  and  protocols  (for  example,  the  next-generation  Internet
Protocol)  to  handle  increased  levels  of  activity,  increased  governmental
regulation or other factors.  There can be no assurance that the  infrastructure
or  complementary  services  necessary to make such networks  viable  commercial
marketplaces will be developed, or that if developed,  such networks will become
viable  commercial  marketplaces for products and services such as those offered
by the  Company.  In  particular,  such  networks  are an  unproven  medium  for
education.  In the event such networks fail to become a viable education medium,
there can be no  assurance  the Company  will be able to overcome  the costs and
difficulties  associated  with adapting to alternative  media,  if and when they
become available.  If such networks do not become viable commercial marketplaces
or do not  develop  as a viable  medium  for  education,  the  Company  would be
materially adversely affected. See "Business--Industry Background."

   Capacity  Constraints  and System  Failure.  A key  element of the  Company's
strategy  is to  generate a high volume of online  traffic to its  products  and
services. Accordingly, the performance of the Company's products and services is
critical  to the  Company's  reputation,  its ability to attract  customers  and
market acceptance of these products and services. Any system failure that causes
interruptions  in the  availability or increases  response time of the Company's
products and services  would result in less traffic to the  Company's  web-sites
and, if sustained or repeated,  would reduce the attractiveness of the Company's
products  and  services.  An  increase  in the  volume  of use of the  Company's
products  and  services  could  strain the  capacity of the software or hardware
deployed by the Company or the capacity of the Company's network infrastructure,
which could lead to slower  response time. Any failure to expand the capacity of
the  Company's  hardware  or  network  infrastructure  on a  timely  basis or on
commercially  reasonably  terms  would  have a  material  adverse  effect on the
Company. The Company is also dependent upon web browsers and Internet and online
service  providers  for  access  to its  products  and  services  and  users may
experience  difficulties  due to  system  failures  unrelated  to the  Company's
systems, products and services.

   
   Security  Risks.  The Company has included in its products  certain  security
protocols  which  operate in  conjunction  with  encryption  and  authentication
technology.  Despite the existence of these technologies, the Company's products
may be vulnerable to break-ins and similar disruptive  problems caused by online
users.  Such  computer  break-ins and other  disruptions  would  jeopardize  the
security of information stored in and transmitted through the Company's computer
systems and the computer  systems of end-users,  which may result in significant
liability to the Company and may also deter  potential  customers.  For example,
computer  "hackers"  could  remove or alter  portions  of the  Company's  online
courseware.  Persistent  security problems continue to plague the Internet,  the
Web and other public and private data networks.  Alleviating  problems caused by
third parties may require  significant  expenditures of capital and resources by
the Company and may cause  interruptions,  delays or cessation of service to the
Company and its customers.  Moreover,  the security and privacy  concerns of the
Company and of existing and potential customers,  as well as concerns related to
computer viruses,  may inhibit the growth of the online  marketplace  generally,
and the Company's customer base and revenues in particular. The Company attempts
to limit its liability to customers,  including liability arising from a failure
of  the  security  features  contained  in  the  Company's   products,   through
contractual  provisions limiting warranties and disallowing damages in excess of
the price paid for the products and services purchased. However, there can be no
assurance that such limitations will be enforceable.  The Company currently does
not have product  liability  insurance to protect  against these risks and there
can be no  assurance  that such  insurance  will be  available to the Company on
commercially reasonable terms or at all. See "Business--Products and Services."

   Developing Market; Rapid Technological  Changes and New Products.  The market
for the  Company's  products  and  services  is rapidly  evolving in response to
recent  developments  relating  to online  technology  and is  characterized  by
evolving  industry  standards and customer  demands and an increasing  number of
market entrants who have  introduced or developed  online products and services.
It is difficult to predict the size and growth rate, if any, of this market.  As
is  typical  in the case of a  rapidly  evolving  industry,  demand  and  market
acceptance for recently introduced products and services are subject to a     

                                        9
<PAGE>
   
high level of uncertainty.  Moreover,  critical issues concerning the commercial
use of online  networks  (including  reliability,  cost, ease of use and access,
quality  of service  and market  acceptance)  remain  unresolved  and may impact
potential future growth.  Although costs have been decreasing while ease of use,
market  acceptance  and access have been  increasing,  there can be no assurance
these trends will continue.  Furthermore,  the rapid growth in the use of online
networks  has led to cases of system  overload  and other  failures.  Therefore,
reliability and quality of service  continue to be particularly  critical issues
for this  developing  market.  The  Company's  future  success  will  depend  in
significant part on its ability to continue to improve the performance, features
and  reliability  of its  products  and  services in  response to both  evolving
demands of the marketplace and competitive  product offerings,  and there can be
no assurance that the Company will be successful in  developing,  integrating or
marketing such products or services.  In addition,  new product  releases by the
Company  may  contain   undetected  errors  that  require   significant   design
modifications,  resulting  in  a  loss  of  customer  confidence  and  adversely
affecting the Company.

   Limited Marketing Experience. The Company changed its business focus in 1993,
and therefore has limited  marketing  experience  in its current  industry.  The
Company's  direct marketing and sales staff consists of only seven full-time and
two part-time employees,  none of whom have significant  experience marketing in
the Company's  developing  industry.  There can be no assurance that the Company
will be able to recruit or retain  skilled  marketing  and sales  personnel.  In
addition to direct sales,  the Company markets its products and services through
a variety  of means,  including  the  Internet,  strategic  marketing  partners,
resellers and other  arrangements.  The Company  relies to a large extent on its
academic and business  partners to market its  courseware to students.  As such,
the  Company's  marketing  will be  dependent  in part upon the efforts of third
parties,  such as Internet  service  providers  and the  Company's  partners and
resellers.  There can be no assurance  that such efforts will be  successful  or
that such  parties  will not  reassess  their  commitment  to the  Company.  See
"Business--Sales and Marketing."

   Risks Related to Trademarks and Proprietary  Rights.  The Company regards its
copyrights,  trademarks,  trade dress,  trade  secrets and similar  intellectual
property as critical to its success,  and the Company  relies upon trademark and
copyright  law,  trade secret  protection  and  confidentiality  and/or  license
agreements  with its  employees,  customers,  partners and others to protect its
proprietary rights. The Company has obtained registered trademarks in the United
States for UOL,  Chalkboard,  the  Virtual  Workforce  and the slogan  "What you
think...is our business" and has applied for the  registration of certain of its
other trademarks,  including  University  Online,  Courseware  Construction Set,
Registrar  Architect,  Test Architect and the UOL logo.  The Company  intends to
apply for registration of UOL Publishing.  The Company will continue to evaluate
the  registration  of additional  service marks and  trademarks as  appropriate.
Despite the Company's  efforts to protect its proprietary  rights,  unauthorized
parties may attempt to copy aspects of the Company's  products or services or to
obtain and use information that the Company regards as proprietary. In addition,
the laws of some foreign countries do not protect proprietary rights to as great
an extent as do the laws of the United  States.  Litigation  may be necessary to
protect  the  Company's  proprietary  technology.  Any  such  litigation  may be
time-consuming and costly, cause product release delays,  require the Company to
redesign  its  products or services or require the Company to enter into royalty
or licensing agreements,  any of which could have a material adverse effect upon
the  Company.  Such  royalty or licensing  agreements,  if required,  may not be
available  on  terms  acceptable  to the  Company  or at  all.  There  can be no
assurance that the Company's means of protecting its proprietary  rights will be
adequate  or that  the  Company's  competitors  will not  independently  develop
similar  technology or duplicate  the  Company's  products or services or design
around  patents  or  other  intellectual  property  rights  of the  Company.  In
addition,  distributing the Company's products through online networks makes the
Company's software more susceptible than other software to unauthorized  copying
and use. For  example,  online  delivery of the  Company's  courseware  makes it
difficult to ensure compliance by the Company with contractual restrictions,  if
any,  as to the parties who may access  such  courseware.  The Company  plans to
allow users to download  electronically certain of its courseware content, which
could adversely affect the Company's  ability to collect payment from users that
obtain copies from the Company's existing or past customers.  If, as a result of
changing  legal  interpretations  of  liability  for  unauthorized  use  of  the
Company's software or otherwise, users were to become less sensitive to avoiding
copyright infringement, the Company would be     

                                       10

<PAGE>
materially  adversely  affected.  See "Risk  Factors--Government  Regulation and
Legal Uncertainties," and "Business--Trademarks and Proprietary Rights."

   
   Future Capital  Needs;  Uncertainty  of Additional  Funding.  The Company has
financed its operating cash flow needs primarily  through private  placements of
equity securities and, to a lesser extent, borrowings from stockholders. Through
September  30,  1996,  net  proceeds  from  the  sale  of the  Company's  equity
securities  aggregated  approximately   $8,907,891.   The  Company  may  require
substantial additional capital to finance its future growth and fund its ongoing
operations beyond the next 12 months.  The Company's  capital  requirements will
depend on many factors,  including, but not limited to, acceptance of and demand
for the Company's  products and  services,  the types of  arrangements  that the
Company may enter into with its partners and customers,  and the extent to which
the Company  engages in  acquisitions  or invests in new technology and research
and development  projects.  To the extent that the Company's existing sources of
liquidity and cash flow from  operations are  insufficient to fund the Company's
activities,  the Company may need to raise additional funds. If additional funds
are raised through the issuance of equity securities,  which can be done without
stockholder  approval,  the percentage  ownership of the Company's  stockholders
would be reduced.  No assurance can be given that  additional  financing will be
available or that, if available,  it will be available on terms favorable to the
Company.  See "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations."     

   Government  Regulation and Legal Uncertainties.  The Company is not currently
subject to direct  regulation by any government  agency,  other than regulations
applicable  to  businesses  generally,  and  there  are  currently  few  laws or
regulations directly applicable to access to or commerce on online networks. Due
to the increasing  popularity and use of online networks,  it is possible that a
number of laws and regulations  may be adopted with respect to online  networks,
covering  issues such as user  privacy,  pricing,  and the  characteristics  and
quality of products and services.  The adoption of any such laws or  regulations
may decrease  the growth of online  networks,  which could in turn  decrease the
demand for the  Company's  products  and increase  the  Company's  cost of doing
business or  otherwise  have an adverse  effect on the  Company.  Moreover,  the
applicability  to online  networks of  existing  laws  governing  issues such as
property  ownership,  sales  taxes,  libel and  personal  privacy is  uncertain.
Furthermore,  as a publisher  of  educational  materials,  the Company  could be
subject to accreditation or other governmental regulations.  Any new legislation
or  regulation  applicable  to online  networks,  the Company or its products or
services could have a material adverse effect on the Company.

   Because  materials  may be  downloaded  by the  online or  Internet  services
operated or  facilitated  by the Company or the Internet  access  providers with
which it has a relationship and be subsequently  distributed to others, there is
a  potential  that claims will be made  against  the  Company for  copyright  or
trademark  infringement or other legal  theories.  Such claims have been brought
against  online  services  in the past.  Although  the Company  carries  general
liability insurance,  the Company's insurance may not cover claims of this type,
or may  not be  adequate  to  cover  all  liability  that  may be  imposed.  Any
imposition  of  liability  that is not covered by  insurance  or is in excess of
insurance  coverage  could have a material  adverse  effect on the Company.  See
"Business--Governmental Regulation and Legal Uncertainties."

   
   Immediate and  Substantial  Dilution.  At an assumed  initial public offering
price of $15.00 per share,  investors  participating in this offering will incur
immediate,  substantial  dilution in pro forma net tangible  book value of $9.00
per share.  To the extent options and warrants to purchase the Company's  Common
Stock are exercised,  there may be further dilution to the new public investors.
See "Dilution."

   Shares Eligible for Future Sale. The 1,334,000 shares of Common Stock offered
hereby will be freely tradeable without restriction in the public market. Taking
into account restrictions imposed by the Securities Act of 1933, as amended (the
"Securities Act"),  rules promulgated by the Securities and Exchange  Commission
thereunder and "lock-up" agreements by which certain stockholders are bound, (i)
approximately 47,520 additional shares will be eligible for immediate sale as of
the date of the final prospectus  relating to this offering,  (ii) approximately
3,252  additional  shares will be eligible for sale  beginning 90 days after the
date of the final  prospectus  relating to this  offering,  (iii)  approximately
27,536 shares will be eligible for sale beginning as early as March and May 1997
pursuant to Rule 144 under the     

                                       11
<PAGE>
   
Securities  Act;  and (iv)  approximately  1,005,933  additional  shares will be
eligible  for sale  beginning  one year  after the date of the final  prospectus
relating to this offering.  Approximately  683,156  remaining shares will not be
eligible for sale pursuant to Rule 144 until the expiration of their  applicable
two-year holding periods,  which will expire at various times through  September
1998.

   As of October 15, 1996,  an  additional  860,733  shares of Common Stock were
subject to  outstanding  options and  warrants.  Taking into account the lock-up
agreements,  the number of shares that will be available  for sale in the public
market upon exercise of these warrants or options,  subject in some cases to the
volume and other restrictions of Rule 144, will be as follows: (i) approximately
252,735 additional shares will be eligible for sale beginning one year after the
date of the final  prospectus  relating  to this  offering;  (ii)  approximately
479,893 remaining shares issuable upon exercise of warrants will not be eligible
for sale pursuant to Rule 144 until the expiration of their  applicable  holding
periods,  which  will  expire two years from  their  exercise  dates;  and (iii)
approximately 125,105 remaining shares issuable upon exercise of options will be
eligible for sale  pursuant to Rule 701 upon the ratable  vesting of such shares
at various times through  August 1999.  Friedman,  Billings,  Ramsey & Co., Inc.
may, in its sole discretion and at any time without  notice,  release all or any
portion of the shares subject to such lock-up agreements. The Company intends to
file a registration statement on Form S-8 under the Securities Act approximately
one year after the date of the final  prospectus  relating  to this  offering to
register an aggregate of up to 496,507 shares of Common Stock issued or reserved
for issuance to employees and consultants.  Sales of substantial  amounts of the
Company's  Common Stock in the public market after this offering could adversely
affect  prevailing  market prices for the Common Stock and the Company's ability
to raise capital. See "Shares Eligible for Future Sale."     

   Potential  Issuance  of  Preferred  Stock;   Anti-Takeover  Provisions.   The
Company's  Board of Directors has the authority,  without  further action by the
stockholders, to issue up to 10,000,000 shares of Preferred Stock and to fix the
rights,  preferences,  privileges and restrictions,  including voting rights, of
such  shares.  The rights of the holders of the Common Stock will be subject to,
and may be  adversely  affected  by, the rights of the holders of any  Preferred
Stock that may be issued in the  future.  The  issuance of the  Preferred  Stock
could have the effect of making it more difficult for a third party to acquire a
majority of the  outstanding  voting  stock of the  Company,  thereby  delaying,
deferring or  preventing a change in control of the Company.  Furthermore,  such
Preferred Stock may have other rights,  including economic rights, senior to the
Common Stock, and as a result,  the issuance of such stock could have a material
adverse effect on the market value of the Common Stock.

   Certain  provisions  of the  Company's  Amended and Restated  Certificate  of
Incorporation  and Bylaws  could  make it more  difficult  for a third  party to
acquire, and could discourage a third party from attempting to acquire,  control
of the Company.  Certain of these provisions eliminate the right of stockholders
to act by written consent and impose various  procedural and other  requirements
which could make it more difficult for stockholders to effect certain  corporate
actions.  Such provisions could limit the price that certain  investors might be
willing to pay in the future for shares of the  Company's  Common  Stock and may
have the effect of delaying or  preventing  a change in control of the  Company.
The Company may in the future adopt other  measures  that may have the effect of
delaying, deferring or preventing a change in control of the Company. Certain of
such  measures  may be  adopted  without  any  further  vote  or  action  by the
stockholders,  although  the  Company  has no  present  plans to adopt  any such
measures.  The Company is also  afforded the  protections  of Section 203 of the
Delaware  General  Corporation  Law,  which  could  delay or prevent a change in
control  of the  Company,  impede a  merger,  consolidation  or  other  business
combination involving the Company or discourage a potential acquiror from making
a tender offer or otherwise  attempting  to obtain  control of the Company.  See
"Description  of  Capital   Stock--Preferred  Stock"  and  "--Delaware  Law  and
Limitations on Changes in Control."

   
   Legal  Proceedings.  The Company  could be subject to legal  proceedings  and
claims in the ordinary  course of its business or  otherwise,  including  claims
relating to license agreements,  royalties or claims of alleged  infringement of
the trademarks and other  intellectual  property  rights of third parties by the
Company and its licensees. For example, in October 1996, The Roach Organization,
Inc.  ("TRO"),  from which Control Data received its license with respect to the
CYBIS  courseware  (which  license was assigned to the Company in January 1994),
alleged unspecified violations by the Company of the terms 

                                       12
    
<PAGE>
   
of such license. TRO demanded that the Company cease such alleged violations and
compensate TRO for unspecified alleged damages in connection therewith.  This or
any other claim,  even if not  meritorious,  could result in the  expenditure of
significant   financial   and   managerial   resources.   See   "Business--Legal
Proceedings."

   Risk Associated With Use of Net Operating Loss Carryforwards. As of September
30, 1996,  the Company had net operating loss  carryforwards  for federal income
tax purposes of approximately $7,814,000,  which expire at various dates through
2011.  The  Company's  ability  to  utilize  its net  operating  loss and credit
carryforwards  to offset  future  tax  obligations,  if any,  may be  limited by
changes  in  ownership.  Any  such  limitation  on the  utilization  of such net
operating loss  carryforwards,  to the extent it increases the amount of federal
income tax that the Company must actually pay, may have an adverse impact on the
Company.  See "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations--UOL  Publishing,  Inc.--Liquidity and Capital Resources."
    

   No Prior Public  Market;  Possible  Volatility of Stock Price.  Prior to this
offering  there has been no public  market for the  Common  Stock.  The  initial
public offering price was determined by  negotiations  among the Company and the
representatives  of  the  Underwriters.  See  "Underwriting."  There  can  be no
assurance  that an active public market will develop or be sustained  after this
offering or that the market price of the Common Stock will not decline below the
initial  public  offering  price.  The market price of the Common Stock could be
subject  to  significant   fluctuations  in  response  to  future  announcements
concerning the Company or its partners or competitors,  the  introduction of new
products  or  changes  in  product  pricing  policies  by  the  Company  or  its
competitors,  proprietary  rights  or other  litigation,  changes  in  analysts'
earnings  estimates,  general  conditions  in the  online  distribution  market,
developments in the financial markets and other factors. In addition,  the stock
market has, from time to time, experienced extreme price and volume fluctuations
that have particularly  affected the market prices for technology  companies and
which have often been  unrelated to the  operating  performance  of the affected
companies.  Broad  market  fluctuations  of this type may  adversely  affect the
future market price of the Common Stock.

   
   Broad  Discretion in Allocation of Proceeds.  The Company has not  designated
any  specific  use for the  majority  of the net  proceeds  of this  offering of
1,334,000  shares  of Common  Stock.  Rather,  the  Company  intends  to use the
majority of the net proceeds for general corporate  purposes,  which may include
acquisitions.  Accordingly,  management  will have  significant  flexibility  in
applying the net proceeds of this offering. See "Use of Proceeds."

   Absence of Dividends.  The Company has never paid any cash dividends and does
not anticipate  paying cash dividends in the foreseeable  future.  See "Dividend
Policy."
    

                                       13

<PAGE>
                                 USE OF PROCEEDS

   The net  proceeds to the  Company  from the sale of the  1,334,000  shares of
Common Stock  offered by the Company  hereby are  estimated to be  approximately
$17,759,300 ($20,550,695 if the Underwriters' over-allotment option is exercised
in full),  at an assumed  initial public  offering price of $15.00 per share and
after deducting underwriter discounts and estimated offering expenses payable by
the Company.

   
   The Company intends to use a portion of the net proceeds to repay debt of the
Company,  including two notes payable to stockholders in the aggregate principal
amount of  approximately  $285,000,  plus accrued  interest and accrued wages to
current and former  officers  and  employees of the Company in the net amount of
approximately  $290,000.  Such  remaining  net proceeds will be used for general
corporate purposes, including working capital.

   Portions of such remaining net proceeds may also be used to acquire or invest
in businesses or products or to acquire complementary  technologies.  While from
time to time the Company  evaluates  potential  acquisitions of such businesses,
products or technologies, there are no understandings, commitments or agreements
with respect to any acquisition of other  businesses,  products or technologies.
Pending  such uses,  the  Company may invest  such net  proceeds in  short-term,
investment-grade, interest-bearing securities.     

                                 DIVIDEND POLICY

   The Company  has never  declared  or paid any cash  dividends  on its capital
stock. It is the present policy of the Company to retain earnings to finance the
growth and  development  of its business  and,  therefore,  the Company does not
anticipate paying cash dividends on its Common Stock in the foreseeable  future.
In addition,  certain provisions of the Company's existing indebtedness prohibit
or limit the Company's ability to pay cash dividends on its Common Stock.

                                       14

<PAGE>
                                 CAPITALIZATION

   
   The following  table sets forth,  as of September 30, 1996, (i) the Company's
actual  short-term  debt  and  capitalization,  (ii)  the  Company's  pro  forma
short-term debt and capitalization  after giving effect to (A) the conversion of
all  outstanding  shares of  Preferred  Stock into Common  Stock,  (B) the Furst
Transactions, (C) the Jones Transactions, and (D) the declaration,  issuance and
conversion  of  Preferred  Stock  dividends,  all of  which  are to  occur  upon
completion of this offering,  and (iii) the Company's pro forma  short-term debt
and capitalization, as adjusted to give effect to the sale by the Company of the
1,334,000  shares of Common Stock  offered  hereby  (after  deducting  estimated
underwriting  discount  and  offering  expenses  payable by the Company) and the
application of the net proceeds thereof. See "Use of Proceeds."     

<TABLE>
<CAPTION>
   
                                                                                               September 30,   1996
                                                                                    ------------------------------------------------
                                                                                                                        Pro Forma
                                                                                                                           As
                                                                                      Actual       Pro Forma            Adjusted
                                                                                      ------       ---------            --------
                                                                                           (in thousands, except share data)
<S>                                                                                  <C>            <C>                 <C>        
Loans payable to related parties .......................................             $   715        $    285            $      --  
Notes payable...........................................................                 228             228                  228  
Short-term borrowings...................................................                 112             112                  112  
Accrued interest........................................................                 182             182                  106  
Total short-term debt...................................................               1,237             807                  446  
                                                                                                                                   
Redeemable convertible Preferred Stock, $0.01 par value:                                                                           
 Series B,  6,000,000  shares  authorized,  187,254  shares  issued  and                                                           
  outstanding (1).......................................................               3,343              --                   --  
 Series  B-1,   6,000,000  shares  authorized,   no  shares  issued  and                                                           
  outstanding...........................................................                  --              --                   --  
Stockholders' equity (deficit):                                                                                                    
 Series A  convertible  Preferred  Stock,  $0.01 par  value;  12,000,000                                                           
  shares  authorized,  405,946  shares  issued  and   outstanding  on an                                                           
  actual  basis;  no  shares  issued  and outstanding, on a pro forma or                                                           
  pro forma as adjusted basis ..........................................                   4             --                   --   
 Undesignated  Preferred  Stock,  $0.01  par  value;  10,000,000  shares                                                           
  authorized, no shares issued or outstanding...........................                  --             --                   --   
 Common  Stock,  $0.01  par   value;   36,000,000   shares   authorized,                                                           
  836,985  shares issued and  outstanding on an actual basis;  1,767,397                                                           
  shares issued and  outstanding, on a pro forma basis; 3,101,397 shares                                                           
  issued and outstanding, on a pro forma as adjusted basis(1) ..........                   8              18                   31  
Additional paid-in capital .............................................               7,633          11,704               29,450  
Accumulated deficit.....................................................             (10,191)        (10,195)             (10,195) 
Total stockholders' equity (deficit)....................................              (2,546)          1,527               19,286  
 Total capitalization...................................................             $ 2,034        $  2,334            $  19,732  
                                                                                     =======        ========            =========  
</TABLE>                                                               
- ----------

(1)  Actual  capitalization  excludes (i) 291,056  shares  reserved for issuance
     under the  Company's  Amended and  Restated  Stock Option Plan (the "Option
     Plan") and 136,967  shares  reserved for issuance  under the Company's 1996
     Stock Plan (the "1996 Plan"), (ii) 525,169 shares issuable upon exercise of
     warrants  at a weighted  average  exercise  price of $10.57 per share,  and
     (iii) 14,838  shares  issuable upon  conversion of $130,000 in  convertible
     debt of the Company upon  consummation  of the offering.  As of the date of
     this Prospectus,  there were options to purchase 380,840 shares outstanding
     under the  Option  Plan and the 1996 Plan at a  weighted  average  exercise
     price  of  $9.46  per  share.  See   "Management--Stock   Plans,"  "Certain
     Transactions,"  "Description  of  Capital  Stock--Warrants"  and Note 10 of
     Notes to UOL Financial Statements.     

                                       15

<PAGE>
                                    DILUTION

   
   The pro forma net tangible book value of the Company as of September 30, 1996
was $841,000 or $0.48 per share of Common  Stock.  Net  tangible  book value per
share  represents  total tangible assets less total  liabilities  divided by the
number of shares of Common  Stock  outstanding  after  giving  effect to (A) the
conversion of all outstanding  shares of Preferred Stock into Common Stock,  (B)
the Furst  Transactions,  (C) the Jones  Transactions,  and (D) the declaration,
issuance and conversion of Preferred Stock dividends,  all of which are to occur
upon completion of this offering (collectively,  the "IPO Transactions").  After
giving effect to the sale of the 1,334,000 shares of Common Stock offered by the
Company hereby (at an assumed initial public offering price per share of $15.00)
and after deducting  underwriting discount and estimated offering expenses,  the
pro forma as adjusted net tangible book value of the Company as of September 30,
1996 would have been  $18,600,000 or $6.00 per share,  representing an immediate
increase  in such  net  tangible  book  value  of $5.52  per  share to  existing
stockholders and an immediate  dilution of $9.00 per share to the new investors.
The following table illustrates this per share dilution:     

<TABLE>
<CAPTION>
<S>                                                                 <C>      <C>
Initial public offering price per share...........................           $15.00
 Pro forma net tangible book value per share as of September 30,
  1996............................................................  $0.48
 Pro forma increase in net tangible book value per share
  attributable to new investors...................................  $5.52
Pro forma as adjusted net tangible book value per share after
 this offering....................................................           $ 6.00
Pro forma dilution per share to new investors.....................           $ 9.00
</TABLE>

   
   The following  table  summarizes,  as of September 30, 1996, the  differences
between the number of shares of Common Stock  purchased  from the  Company,  the
total  consideration  and the  average  price per share  paid by:  (i)  existing
stockholders;  (ii) pro forma  investors (the "Pro Forma  Investors") in the IPO
Transactions;  and (iii) the new investors  purchasing shares of Common Stock in
this offering (at an assumed  initial public  offering price per share of $15.00
and before deducting  underwriting  discount and estimated  offering  expenses):
    

<TABLE>
<CAPTION>
                           Shares Purchased         Total Consideration
                           ----------------         -------------------        Average Price
                           Number    Percent        Amount       Percent         Per Share
                           ------    -------        ------       -------       ------------
<S>                     <C>           <C>        <C>              <C>           <C>    
Existing stockholders   1,430,185     46.1%      $10,353,720      33.3%         $  7.24
Pro Forma Investors ..    337,212     10.9%          736,240       2.4%            2.18
New investors.........  1,334,000     43.0%       20,010,000      64.3%           15.00
                        ---------    -----       -----------     -----            -----
   Total..............  3,101,397    100.0%      $31,099,960     100.0%
                        =========    =====       ===========     ===== 
</TABLE>
   
   The  foregoing  tables  assume no  exercise  of stock  options or warrants or
conversion of convertible debt after September 30, 1996,  except with respect to
the Furst  Transactions  and the Jones  Transactions.  As of September 30, 1996,
there were  outstanding  options to purchase an aggregate  of 380,840  shares of
Common  Stock under the  Company's  stock plans at a weighted  average  exercise
price of $9.46 per share and warrants to purchase an aggregate of 479,893 shares
of Common Stock,  at a weighted  average  exercise price of $10.08 per share. To
the extent options or warrants are exercised,  there may be further  dilution to
the new investors.  See  "Capitalization,"  "Management--Stock  Plans," "Certain
Transactions,"  "Description of Capital Stock--Warrants" and Note 10 of Notes to
UOL Financial Statements.
    

                                       16

<PAGE>
                             SELECTED FINANCIAL DATA

   
   The following  selected financial data should be read in conjunction with the
financial  statements  and the notes  thereto  included  elsewhere  herein.  The
statement  of  operations  data set forth below with  respect to the years ended
December 31, 1993,  1994 and 1995 and the balance  sheet data as of December 31,
1994 and 1995,  is derived  from and is  referenced  to, the  audited  financial
statements of the Company included  elsewhere in this Prospectus.  The statement
of operations  data set forth below with respect to the years ended December 31,
1991 and 1992 and the balance sheet data as of December 31, 1991,  1992 and 1993
is derived  from  financial  statements  not  included in this  Prospectus.  The
statement  of  operations  data set forth  below with  respect to the nine month
periods  ended  September  30,  1995 and 1996 and the  balance  sheet data as of
September  30,  1996 is  derived  from,  and is  referenced  to,  the  unaudited
financial  statements of the Company included elsewhere in this Prospectus.  The
unaudited financial statements include all normal recurring adjustments that the
Company considers  necessary for a fair  presentation of its financial  position
and results of  operations.  The results of operations for the nine month period
ended September 30, 1996 are not necessarily  indicative of the results that may
be expected  for the full year ending  December  31,  1996,  or any other future
period.     

<TABLE>
<CAPTION>
                                                                                                 Nine Months Ended
                                                  Years Ended December 31,                          September 30,
                                       -------------------------------------------------       -----------------------
                                         1991      1992      1993       1994       1995           1995       1996
                                         ----      ----      ----       ----       ----           ----       ----
                                                           (in thousands, except per share data)
<S>                                    <C>       <C>       <C>       <C>        <C>             <C>        <C>      
Statement of Operations Data:
Net revenues:
 Licensing and support revenues......  $   --    $   --    $   --    $   710    $   416        $   326     $   326  
 Online revenues ....................      --        --        14         14         56             42          63  
 Development and other revenues......     899       404       274         82         76             40          54  
                                       ------    ------    ------    -------    -------          -----     -------  
Total net revenues ..................     899       404       288        806        548            408         443  
Costs and expenses:                                                                                                 
 Cost of revenues ...................     534       146        64        146         94             69         112  
 Sales and marketing.................     230       178       130        296        933            551       1,048  
 Product development.................     175       132       151        206        576            412         840  
 General and administrative..........     303       268       207        890        927            548       1,980  
 Depreciation and amortization.......      10         9         1        298        309            228          67  
                                       ------    ------    ------    -------    -------          -----     -------  
Total costs and expenses.............   1,252       733       553      1,836      2,839          1,808       4,047  
Loss from operations.................    (353)     (329)     (265)    (1,030)    (2,291)        (1,400)     (3,604) 
Other income (expense) ..............      --        --         6         (6)        96             94         206  
Gain on debt forgiveness.............      --        --        --        609         30             30          --  
Interest expense.....................     (97)      (91)     (155)      (260)       (75)           (54)        (50) 
                                       ------    ------    ------    -------    -------          -----     -------  
Net loss.............................  $ (450)   $ (420)   $ (414)   $  (687)   $(2,240)       $(1,330)    $(3,448) 
                                       ======    ======    ======    =======    =======         ======     =======  
Net loss per share (1) ..............  $(0.62)   $(0.58)   $(0.57)   $ (0.90)   $ (2.16)       $ (1.30)    $ (3.22) 
                                       ======    ======    ======    =======    =======         ======     =======  
Weighted average shares                                                                                             
 outstanding (1) ....................     727       727       727        763      1,120          1,116       1,145  
                                       ======    ======    ======    =======    =======          =====     =======  
Pro forma net loss per share (1) ....                                           $ (1.72)                   $ (2.24) 
Pro forma weighted average shares                                               =======                    ======= 
 outstanding (1) ....................                                             1,406                      1,650  
                                                                                =======                    =======
</TABLE>
<TABLE>
<CAPTION>
                                                          December 31,                         September 30,
                                   -------------------------------------------------------     -------------
                                        1991      1992        1993        1994        1995         1996
                                        ----      ----        ----        ----        ----         ----
<S>                                <C>         <C>         <C>         <C>         <C>         <C>      
Balance Sheet Data:
Working capital (deficit)  ......  $  (1,776)  $(1,377)    $(2,724)    $(2,587)    $(1,402)    $   (337)
Total assets.....................        117       254         352         879         613        3,945
Total liabilities................      1,989     2,554       3,075       3,158       1,887        3,148
Redeemable convertible Preferred
Stock............................         --        --          --          --          --        3,343
Accumulated deficit .............     (2,957)   (3,385)     (3,807)     (4,503)     (6,742)     (10,191)
Total stockholders' deficit  ....     (1,872)   (2,300)     (2,722)     (2,279)     (1,274)      (2,546)
</TABLE>
- ----------
   
(1)  Computed  on the  basis  described  in  Note 2 of  Notes  to UOL  Financial
     Statements.

    
                                       17

<PAGE>
   
                          UNAUDITED PRO FORMA COMBINED
                            STATEMENTS OF OPERATIONS

   The pro forma  combined  statements  of  operations  are  based on  available
information  and  on  certain  assumptions  and  adjustments  described  in  the
accompanying  notes which the Company  believes  are  reasonable.  The pro forma
combined  statements of operations are provided for informational  purposes only
and do not purport to present the results of  operations  of the Company had the
transactions  assumed therein occurred on or as of the dates indicated,  nor are
they  necessarily  indicative of the results of operations which may be achieved
in the future. The unaudited pro forma combined  statements of operations should
be read in conjunction with  "Management's  Discussion and Analysis of Financial
Conditions  and  Results of  Operations"  and the  financial  statements  of the
Company, including the notes thereto, included elsewhere in this Prospectus.


    

<PAGE>
   
                       PRO FORMA STATEMENTS OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1995


<TABLE>
<CAPTION>
                                                 Historical    Historical    Acquisition      Pro Forma
                                                    UOL(a)        CTA(a)     Adjustments      Combined
                                                 -----------    --------     ------------    ----------- 
<S>                                              <C>            <C>          <C>             <C>         
Net revenues...................................  $   547,679    $770,064     $         --    $ 1,317,743
Operating expenses:
 Cost of revenues..............................       93,630     427,466               --        521,096
 Sales and marketing...........................      932,898      25,396               --        958,294
 Product development...........................      576,470     123,261               --        699,731
 General and administrative....................    1,235,403     238,774          297,177 (b)  1,771,354
                                                 -----------    --------     ------------    ----------- 
Loss from operations...........................   (2,290,722)    (44,833)        (297,177)    (2,632,732)
Other income (expense):
 Other income (expense)........................       96,348       4,097           (4,097)        96,348
 Gain on debt forgiveness .....................       30,303          --               --         30,303
 Interest expense..............................      (75,570)    (40,703)          26,800 (c)    (89,473)
                                                 -----------    --------     ------------    ----------- 
Income (loss) before income taxes..............   (2,239,641)    (81,439)        (274,474)    (2,595,554)
Income tax expense (benefit)...................           --     (36,377)              --        (36,377)
                                                 -----------    --------     ------------    ----------- 
Net loss.......................................   (2,239,641)    (45,062)        (274,474)    (2,559,177)
Accrued dividends to preferred stockholders ...     (174,830)         --               --       (174,830)
                                                 -----------    --------     ------------    ----------- 
Net loss available to common stockholders .....  $(2,414,471)   $(45,062)    $   (274,474)   $(2,734,007)
                                                 ===========    ========     ============    =========== 
Net loss per share(d)..........................  $     (2.16)                                $     (2.35)
                                                 ===========                                 ===========
Weighted average shares outstanding(d) ........    1,119,642                                   1,162,444 (e)
                                                 ===========                                 ===========
Pro forma net loss per share(d)................  $     (1.72)                                $     (1.89)
                                                 ===========                                 ===========
Pro forma weighted average shares
 outstanding(d)................................    1,406,178                                   1,448,980 (e)
                                                 ===========                                 ===========
                                       18
</TABLE>
<PAGE>
                      NINE MONTHS ENDED SEPTEMBER 30, 1996

<TABLE>
<CAPTION>
                                                  Historical     Historical   Acquisition     Pro Forma
                                                     UOL(f)       CTA(f)      Adjustments     Combined
                                                  -----------    ----------   ------------    ----------- 
<S>                                               <C>            <C>          <C>             <C>        
Net revenues....................................  $   442,875    $463,112     $         --    $   905,987
Operating expenses:
 Cost of revenues...............................      112,451     175,929               --        288,380
 Sales and marketing............................    1,048,284      20,482               --      1,068,766
 Product development............................      839,762     131,321               --        971,083
 General and administrative.....................    2,047,071     172,253          (76,796)(g)  2,296,120
                                                  -----------    --------     ------------    ----------- 
Loss from operations............................   (3,604,693)    (36,873)         (76,796)    (3,718,362)
Other income (expense):
 Other income (expense).........................      205,529          --               --        205,529
 Interest expense...............................      (49,541)    (22,479)          16,750 (h)    (55,270)
                                                  -----------    --------     ------------    ----------- 
Income (loss) before income taxes...............   (3,448,705)    (59,352)         (60,046)    (3,568,103)
Income tax expense (benefit)....................           --      (3,859)              --         (3,859)
                                                  -----------    --------     ------------    ----------- 
Net income (loss)...............................   (3,448,705)    (55,493)         (60,046)    (3,564,244)
Accrued dividends to preferred stockholders ....     (241,958)         --               --       (241,958)
                                                  -----------    --------     ------------    ----------- 
Net loss available to common stockholders ......  $(3,690,663)   $(55,493)    $    (60,046)   $(3,806,202)
                                                  ===========    ========     ============    =========== 
Net loss per share(d)...........................  $     (3.22)                                $     (3.21)
                                                  ===========                                 ===========
Weighted average shares outstanding(d) .........    1,144,694                                   1,187,496 (e)
                                                  ===========                                 ===========
Pro forma net loss per share(d).................  $     (2.24)                                $     (2.25)
                                                  ===========                                 ===========
Pro forma weighted average shares
 outstanding(d).................................    1,649,900                                   1,692,702 (e)
                                                  ===========                                 ===========
</TABLE>
- ----------
(a)  Statement of operations for the year ended December 31, 1995.

(b)  Adjustments  to reflect (i)  $122,371 of  amortization  expense  related to
     goodwill and other intangible assets (ii) $150,000 of bonus expense related
     to the employment agreement with the former stockholder,  and (iii) $60,000
     of rent  expense  related to the  building,  pursuant to a lease  agreement
     executed  with the  owner of the  building,  who is also the  former,  sole
     stockholder of CTA, and eliminates $35,194 of depreciation  expense related
     to the building,  vehicles and certain equipment, which was not acquired by
     the Company.

(c)  Adjustment to eliminate  $26,800 of interest  expense  related to the notes
     payable associated with the building and vehicle.

(d)  See Note 2 of Notes to UOL Financial  Statements  for a description  of the
     computation  of the net loss per  share  and the  weighted  average  shares
     outstanding.

(e)  Represents  shares  of  Common  Stock  issued  in  connection  with the CTA
     acquisition as if the acquisition had occurred on January 1, 1995.

(f)  Statement of operations for UOL Publishing,  Inc. for the nine months ended
     September 30, 1996 and  Statement of Operations  for CTA for the six months
     ended June 30, 1996.

(g)  Adjustments  to reflect  (i)  $61,186 of  amortization  expense  related to
     goodwill  and other  intangible  assets and (ii)  $30,000  of rent  expense
     related to the building,  pursuant to a lease  agreement  executed with the
     owner of the building,  who is also the former, sole stockholder of CTA and
     eliminates $14,390 of depreciation expense related to the building, vehicle
     and certain equipment, which was not acquired by the Company.

(h)  Adjustment to eliminate  $16,750 of interest  expense  related to the notes
     payable associated with the building and vehicle.

    

                                       19
<PAGE>
   
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

                              UOL PUBLISHING, INC.
                              --------------------

   The following  presentation  of  management's  discussion and analysis of the
Company's  financial  condition  and  results  of  operation  should  be read in
conjunction with the Company's financial statements,  accompanying notes thereto
and other financial information appearing elsewhere in this Prospectus.     

OVERVIEW

   
   The Company  believes it is a leading  publisher of high quality  educational
courseware  for the online  education and training  market  through the Web. The
Company  offers its  courseware  to  part-time  students  and working  adults in
partnerships with academic institutions and business partners. The Company plans
to develop  and expand  its  network of  academic  and  business  partners,  its
portfolio of  courseware  and related  products and its  distribution  system as
rapidly as possible.     

   The Company was formed in 1984 as IMSATT  Corporation,  a multimedia research
and  development  company.  Through  1989,  the Company  developed  and marketed
multimedia tools and services.  In 1989, the Company began developing multimedia
courseware  for the  academic  and business  markets,  and in 1991,  the Company
acquired from Control Data certain rights to resell the CYBIS online courseware,
which  consisted  primarily  of courses in language  arts,  mathematics,  social
studies,  science,  business and a variety of technical  subjects.  In 1993, the
Company  modified its business focus to capitalize on market  opportunities  for
online education resulting from technological advances relating to the Internet.
Since  1993,  the  Company  has raised  additional  financing  and  focused  its
development  efforts on migrating its technology to the Web in  preparation  for
the launch of its first Web-based course.

   
   The Company introduced its first Web-based  demonstration  course in November
1995. Having  demonstrated its ability to deliver online courseware  through the
Web and recognizing  the opportunity to be a leader in this market,  the Company
began forming strategic partnerships with key academic institutions and business
partners  to develop  and market its online  products  and  services.  Under the
current  business model,  UOL's revenues are derived from three primary sources:
licensing and support  revenues;  online  revenues;  and  development  and other
revenues.  Licensing  and support  revenues  consist  primarily  of monthly fees
generated by the licensing and  maintenance  of the CYBIS  courseware  under the
Control Data  subcontracts.  Online revenues consist  primarily of the Company's
percentage of the revenues  paid by students to enroll in the  Company's  online
courses  through its academic and business  partners.  Online  revenues are also
expected to include the Company's  percentage  of the revenues  derived from the
sale of products and services at  commercial  web-sites  managed by the Company.
Development and other revenues consist primarily of fees paid to the Company for
developing  courseware.  While historically  licensing and support revenues have
represented  a  substantial  majority  of the  Company's  revenues,  the Company
expects  online  revenues  to become the primary  source of its  revenues in the
future.

   In 1994, the Company  acquired the CYBIS  division of Control Data,  together
with  a  perpetual  non-exclusive  license  for  the  CYBIS  courseware,  for an
aggregate purchase price of $594,000 (as adjusted in August 1996, see Note 14 of
Notes to UOL Financial  Statements),  payable in cash and notes payable. As part
of  this  transaction,  Control  Data  retained  the  hardware  and  proprietary
mainframe  operating  system used to deliver the CYBIS  courseware  and in other
aspects of Control  Data's  ongoing  business,  and the Company agreed to act as
subcontractor to Control Data to support CYBIS  customers.  This transaction was
accounted for under the purchase method of accounting. Since 1994, substantially
all of the  Company's  revenues  have been  generated  through the licensing and
support of the CYBIS courseware.  The revenues from servicing the CYBIS customer
base have been declining due to budgetary constraints of government agencies and
the continued  migration of CYBIS  customers away from  mainframe  applications.
While the Company  expects to continue to derive CYBIS revenues for the next two
to three years,  the Company  believes  such  revenues  will not be  substantial
compared to the Company's  expected future  revenues.  The Company believes that
Web-based  courseware  developed  from the CYBIS  courseware,  to the extent not
restricted as to delivery method,  may contribute to revenues in the future. See
"Business--CYBIS Business."     

                                       20
<PAGE>
   
   In August  1996,  the  Company  acquired,  by  merger,  CTA,  a  provider  of
technology-based online training products and services to academic institutions,
corporations  and  governmental  agencies,  in exchange for 42,802 shares of the
Company's  Common  Stock.  Immediately  prior to the merger,  CTA  transferred a
building,  a vehicle,  certain  equipment  and certain notes payable to its sole
stockholder. In addition, the Company issued options to purchase an aggregate of
22,256  shares of Common  Stock (of which  options to purchase  5,136 shares are
fully vested) to certain  employees of CTA,  including  its former  stockholder.
This transaction was accounted for as a purchase, and accordingly, the operating
results of CTA are included in the Company's financial statements from August 1,
1996. For a discussion of CTA's results of operations prior to July 1, 1996, see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  --  Cognitive  Training  Associates,  Inc." The Company has recorded
goodwill  and other  intangibles  in the  amount of  approximately  $705,000  in
connection with the acquisition of CTA and is amortizing such goodwill and other
intangibles  over ten and three  years,  respectively,  beginning  in 1996.  The
Company  believes that CTA provides not only an  established  customer base, but
also a critical addition of content, particularly in the electrical, medical and
scientific  equipment subject areas, which has enhanced the Company's courseware
library.  See "Business--CTA Business."
    

   The  Company  believes  that its future  financial  performance  will  depend
substantially  on its success in developing and  distributing,  on behalf of its
strategic  partners,   proprietary  online  courseware.  The  Company's  ability
continually to add courses and students to its offerings,  to attract and retain
accredited  educational  institutions  and to enter into alliances with business
partners such as Autodesk will be material factors in determining the success of
the Company.

QUARTERLY RESULTS

   
   The following table presents unaudited  quarterly  financial data for each of
the five  quarters in the period ended  September  30, 1996.  This data has been
prepared  on the  same  basis  as the  audited  financial  statements  appearing
elsewhere in this  Prospectus  and, in the opinion of  management,  includes all
necessary  adjustments  (consisting  only of normal  recurring  adjustments)  to
present fairly the unaudited  quarterly  results,  when read in conjunction with
the Company's  audited  financial  statements  and the notes  thereto  appearing
elsewhere  in this  Prospectus.  The  operating  results for any quarter are not
necessarily indicative of the results of any future period.
    

<TABLE>
<CAPTION>
                                                      Three Months Ended
                                ----------------------------------------------------------
                                 Sept. 30,    Dec. 31,  March 31,   June 30,     Sept. 30,
                                  1995         1995       1996        1996          1996
                                  ----         ----       ----        ----          ----
<S>                             <C>          <C>         <C>         <C>         <C>    
Statement of Operations Data:
Net revenues:
 Licensing and support
  revenues....................  $   70       $   89      $  84       $  89       $   152
 Online revenues..............      14           14         18          20            26
 Development and other
  revenues....................      36           36         12           9            33
                                ------       ------      -----       -----       ------- 
  Total net revenues..........     120          139        114         118           211
Costs and expenses:
 Cost of revenues ............      24           24         24          22            66
 Sales and marketing .........     225          382        240         356           452
 Product development .........     183          165        202         173           465
 General and administrative ..     246          377        195         318         1,468
 Depreciation and
  amortization................      78           81          9           9            49
                                ------       ------      -----       -----       ------- 
  Total costs and expenses....     756        1,029        670         878         2,500
Loss from operations..........    (636)        (890)      (556)       (760)       (2,289)
Other income (expense):
 Other income ................      --            2        120          86            --
 Interest income (expense)....     (12)         (22)       (14)        (20)          (16)
                                ------       ------      -----       -----       ------- 
Net loss......................  $ (648)      $ (910)     $(450)      $(694)      $(2,305)
                                ======       ======      =====       =====       ======= 

</TABLE>

   
   The  Company  expects  to  experience  significant   fluctuations  in  future
quarterly  operating  results that may be caused by many factors.  These factors
include, among others, the timing or introduction of, or     

                                       21
<PAGE>
enhancement  to,  the  Company's  products  and  services,  the  demand for such
products and services, the timing of the introduction of products or services by
the Company's competitors,  the extent and timing of market acceptance of online
networks  as an  education  medium,  the  timing  and rate at which the  Company
increases its expenses to support  projected  growth,  seasonality,  competitive
conditions in the industry and general economic conditions. The Company believes
that  period-to-period  comparisons of its operating  results are not meaningful
and should not be relied upon as any  indication of future  performance.  Due to
the  foregoing  factors,  among others,  it is likely that the Company's  future
quarterly  operating results from time to time will not meet the expectations of
market  analysts or investors,  which may have an adverse effect on the price of
the Company's Common Stock.

RESULTS OF OPERATIONS

   The  following  table sets forth certain  statement of  operations  data as a
percentage of net revenues for the periods indicated:

<TABLE>
<CAPTION>
                                                                      
                                 Year   Ended December 31,      Nine Months Ended September 30,
                                 ---------------------------    -------------------------------
                                  1993       1994      1995            1995          1996
                                 ------      -----    ------          ------      ------  
<S>                              <C>         <C>      <C>             <C>         <C>     
Statement of Operations Data:
Net revenues:
 Licensing and support revenues     0.0%      88.1%     75.9%           79.8%       73.5%
 Online revenues...............     4.9        1.8      10.2            10.3        14.2
 Development and other
  revenues.....................    95.1       10.1      13.9             9.9        12.3
                                 ------      -----    ------          ------      ------  
   Total net revenues..........   100.0      100.0     100.0           100.0       100.0
                                 ------      -----    ------          ------      ------  

Costs and expenses:
 Cost of revenues .............    22.4       18.1      17.1            16.9        25.4
 Sales and marketing ..........    45.2       36.7     170.3           134.8       236.7
 Product development ..........    52.4       25.6     105.3           100.8       189.6
 General and administrative ...    71.6      110.4     169.1           134.2       447.2
 Depreciation and amortization.     0.3       37.0      56.4            55.9        15.1
                                 ------      -----    ------          ------      ------  
   Total costs and expenses....   191.9      227.8     518.3           442.6       914.0
                                 ------      -----    ------          ------      ------  
Loss from operations...........   (91.9)    (127.8)   (418.3)         (342.6)       (814)

Other income (expense):
 Other income (expense)........     2.2       (0.8)     17.6            23.1        46.4
 Gain on debt forgiveness .....     0.0       75.6       5.5             7.4         0.0
 Interest expense..............   (53.7)     (32.3)    (13.7)          (13.2)      (11.2)
                                 ------      -----    ------          ------      ------  
Net loss.......................  (143.5)%    (85.3)%  (408.9)%        (325.3)%    (778.8)%
                                 ======      =====    ======          ======      ======  
</TABLE>

   
NINE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED TO NINE MONTHS ENDED SEPTEMBER
30, 1995
    

NET REVENUES

   
     Net revenues  increased  from $408,733 for the nine months ended  September
30, 1995 to $442,875 for the nine months ended  September  30, 1996, an increase
of $34,142,  or 8.4%.  For the nine months ended  September  30, 1995,  79.8% of
revenues was derived from  licensing  and support of Control Data  subcontracts,
10.3% was derived from online  revenues,  and 9.9% was derived from  development
and other revenues.  For the nine months ended September 30, 1996,  73.5% of net
revenues was derived  from the Control Data  subcontracts  and  maintenance  and
support  contracts from CTA customers,  14.2% was derived from online  revenues,
and 12.3% was derived  from  development  and other  revenues.  Online  revenues
increased  from $42,195 for the nine months ended  September 30, 1995 to $63,034
for the nine months ended September 30, 1996, an increase of $20,839,  or 49.4%.
Licensing and support revenues from CYBIS customers decreased from $326,302 from
the nine months ended  September 30, 1995, to $276,432 for the nine months ended
September 30, 1996. The decrease in CYBIS revenues was a result      

                                       22

<PAGE>
   
of budgetary  constraints of government  agencies and the continued migration of
CYBIS  customers away from mainframe  applications.  The CYBIS net revenues have
been  declining in absolute  terms since the Company's  acquisition of the CYBIS
division of Control Data in 1994.     

COST OF REVENUES

   
   Cost of revenues  increased from $69,194 for the nine months ended  September
30, 1995 to $112,451 for the nine months ended  September  30, 1996, an increase
of  $43,257,  or 62.5%.  The  majority  of the  increase  in cost of revenues is
attributable  to the  inclusion  of the results of CTA for August and  September
1996.  These amounts  represent  16.9% and 25.4% of net revenues in the 1995 and
1996  periods,  respectively.  Cost of revenues  consisted  primarily of certain
personnel   costs   directly   related  to  the   Control   Data   subcontracts,
administration   fees  payable  to  Control  Data,  costs  associated  with  the
conversion and sale of CTA's  courseware and services,  as well as communication
costs related to online revenues. In the future, cost of revenues is expected to
include  royalties  incurred to content  providers.  In the future,  because the
Company  expects  online  revenues to  increase,  cost of revenues  will consist
primarily of costs directly related to such online revenues.
    

OPERATING EXPENSES

   
   Sales and Marketing.  Sales and marketing expense increased from $550,903 for
the nine months ended September 30, 1995 to $1,048,284 for the nine months ended
September  30, 1996,  an increase of  $497,381,  or 90.3%.  Sales and  marketing
expense increased as a percentage of net revenues from 134.8% in the 1995 period
to  236.7%  in the  comparable  period  in 1996.  Sales  and  marketing  expense
consisted  primarily of costs related to  personnel,  travel,  advertising,  and
conference  and  trade  show  attendance.  The  increase  was  primarily  due to
increased  staffing and  marketing  campaigns to secure  contracts and strategic
partnerships. During the second and third quarters of 1996, the Company expanded
its sales and  marketing  organization  in order to build an  infrastructure  to
support the anticipated revenue opportunities for online courseware. The Company
expects sales and marketing  expense to increase  substantially in the future as
the Company expands its sales and marketing efforts.

   Product Development.  Product development expense increased from $411,860 for
the nine months ended  September  30, 1995 to $839,762 for the nine months ended
September 30, 1996, an increase of $427,902, or 103.9%.  Product and development
expense increased as a percentage of net revenues from 100.8% in the 1995 period
to  189.6%  in the  comparable  period  in  1996.  Product  development  expense
consisted primarily of costs associated with the design,  programming,  testing,
documenting  and  support  of the  Company's  new and  existing  courseware  and
software.  The increase was primarily due to a major development effort aimed at
migrating the Company's  then-existing  courseware to courseware compatible with
the Web. The Company expects that product development expense will substantially
increase in the future as the Company  expands its courseware  library.  Through
September 30, 1996, the Company has expensed its product  development  costs and
expects to continue to expense  such costs until such time as the  realizability
of the Company's software is established.

   General and Administrative. General and administrative expense increased from
$548,739 for the nine months ended September 30, 1995 to $1,980,349 for the nine
months ended September 30, 1996, an increase of $1,431,610,  or 260.9%.  General
and administrative expense increased as a percentage of net revenues from 134.2%
in the 1995 period to 447.2% in the  comparable  period in 1996. The increase in
general and administrative  expense was attributable  primarily to the recording
of compensation expense of $1,022,000, the amount by which the fair market value
of the Common Stock  exceeded the  exercise  price of certain  options as of the
date the Board  granted such options or extended  their  exercise  period.  Such
compensation was expensed at the date of Board approval because the options were
fully vested at that time. General and  administrative  costs also increased due
to costs associated with additional personnel, network operations, and legal and
accounting services to support anticipated growth of the Company.

   Depreciation  and   Amortization.   Depreciation  and  amortization   expense
decreased from $228,323 for the nine months ended  September 30, 1995 to $66,722
for the nine months ended September 30, 1996, a decrease of $161,601,  or 70.8%.
Depreciation and amortization expense decreased as a percentage of net

                                       23
    

<PAGE>
   
revenues  from  55.9% in the 1995  period to 15.1% in the  comparable  period in
1996.  Substantially all of the $228,323  depreciation and amortization  expense
recorded  in the 1995  period was  attributable  to  goodwill  amortization.  On
January 1, 1994,  the  Company  recorded  goodwill  in the amount of $575,825 in
connection  with the CYBIS  acquisition,  which  goodwill was  amortized  over a
period of two years ended December 31, 1995. The Company has recorded additional
goodwill  and other  intangibles  in the  amount of  approximately  $705,000  in
connection with the acquisition of CTA and is amortizing such goodwill and other
intangibles  over  ten  and  three  years,  respectively,   beginning  in  1996.
Amortization  expense related to the CTA acquisition included in the nine months
ended September 30, 1996 was $19,533.

   Interest,  Other Income  (Expense),  and Gain on Debt  Forgiveness.  Interest
expense  decreased from $53,914 for the nine months ended  September 30, 1995 to
$49,541 for the nine months ended  September 30, 1996, a decrease of $4,373,  or
8.1%.  These amounts  represent 13.2% and 11.2% of net revenues for the 1995 and
1996 periods,  respectively.  Interest expense  consisted of interest expense on
debt and loans from  officers  and other  affiliates.  The  decrease in interest
expense was primarily due to the conversion of $326,082 of debt to equity in the
first quarter of 1995.  Other income and gain on debt  forgiveness  was $124,667
for the nine months  ended  September  30, 1995 and $205,529 for the nine months
ended  September 30, 1996.  These gains were primarily due to debt  forgiveness.
    

YEAR ENDED DECEMBER 31, 1995 COMPARED TO YEAR ENDED DECEMBER 31, 1994

NET REVENUES

   
   Net revenues  decreased from $805,935 in 1994 to $547,679 in 1995, a decrease
of $258,256, or 32.0%. In 1994, 88.1% of revenues was derived from licensing and
support of the Control Data subcontracts, 1.8% was derived from online revenues,
and  approximately  10.1% was derived from  development and other  revenues.  In
1995,  75.9% of net revenues  was derived  from the Control  Data  subcontracts,
10.2% was derived from online  revenues  and 13.9% was derived from  development
and other  revenues.  The  decrease in net  revenues  was a result of  budgetary
constraints  of  government  agencies  and  the  continued  migration  of  CYBIS
customers away from mainframe applications.
    

COST OF REVENUES

   Cost of  revenues  decreased  from  $146,002  in 1994 to $93,630  in 1995,  a
decrease of $52,372,  or 35.9%.  These amounts  represent 18.1% and 17.1% of net
revenues in 1994 and 1995,  respectively.  In 1994,  cost of revenues  consisted
primarily  of certain  personnel  costs  directly  related to the  Control  Data
subcontracts,  costs of print materials and other items sold by the Company and,
in the last quarter of the year, communication costs related to online revenues.

OPERATING EXPENSES

   Sales and Marketing.  Sales and marketing  expense increased from $295,839 in
1994 to  $932,898  in 1995,  an  increase  of  $637,059,  or  215.3%.  Sales and
marketing  expense  increased as a percentage of net revenues from 36.7% in 1994
to 170.3%  in 1995.  The  increase  was  attributable  primarily  to  additional
personnel,  advertising  and  promotion  and  travel  expenses,  as the  Company
increased  its  marketing   efforts  in  preparation  for  the  introduction  of
courseware beginning in Fall 1996.

   Product  Development.  Product development expense increased from $205,975 in
1994  to  $576,470  in  1995,  an  increase  of  $370,495,  or  179.9%.  Product
development expense increased as a percentage of net revenues from 25.6% in 1994
to  105.3%  in 1995.  The  increase  was  primarily  due to an  increase  in the
Company's  payroll costs  attributable  to its efforts to convert courses to the
Company's  interactive Web format in preparation for the launch of its first Web
course in November 1995.

   General and Administrative. General and administrative expense increased from
$890,145 in 1994 to $926,345 in 1995, an increase of $36,200,  or 4.1%.  General
and administrative expense increased as a percentage of net revenues from 110.4%
in 1994 to 169.2% in 1995.

                                       24


<PAGE>
   Depreciation  and   Amortization.   Depreciation  and  amortization   expense
increased from $298,047 in 1994 to $309,058 in 1995, an increase of $11,011,  or
3.7%.  Depreciation  and amortization  expense  increased as a percentage of net
revenues from 37.0% in 1994 to 56.4% in 1995. The Company recorded  $288,273 and
$287,552 as goodwill amortization expense in 1994 and 1995, respectively.

   Interest,  Other Income  (Expense),  and Gain on Debt  Forgiveness.  Interest
expense  decreased  from  $259,994  in 1994 to  $75,570 in 1995,  a decrease  of
$184,424,  or 70.9%. These amounts represent 32.3% and 13.7% of net revenues for
1994 and 1995,  respectively.  The decrease was attributable  primarily to lower
aggregate debt  outstanding in 1995,  primarily as a result of the conversion of
$522,594 of debt into equity in the last quarter of 1994.  Other income and gain
on debt  forgiveness  decreased  from  $602,809 in 1994 to  $126,651 in 1995,  a
decrease of  $476,158,  or 79.0%.  The decrease  was  primarily  due to the debt
forgiveness.

YEAR ENDED DECEMBER 31, 1994 COMPARED TO YEAR ENDED DECEMBER 31, 1993

NET REVENUES

   
   Net revenues increased from $288,193 in 1993 to $805,935 in 1994, an increase
of  $517,742,  or  179.7%.  In 1993,  95.1% of net  revenues  was  derived  from
development  contracts and 4.9% was derived from online revenues. In 1994, 88.1%
of net  revenues  was derived  from  licensing  and support of the Control  Data
subcontracts,  1.8% was derived from online  revenues and 10.1% was derived from
development and other  revenues.  The increase in net revenues from 1993 to 1994
was  primarily due to licensing  and support  revenues  derived from the Control
Data subcontracts, which were acquired in January 1994.
    

COST OF REVENUES

   Cost of revenues  increased  from  $64,486 in 1993 to  $146,002  in 1994,  an
increase of $81,516,  or 126.4%.  These amounts represent 22.4% and 18.1% of net
revenues in 1993 and 1994,  respectively.  In 1993,  cost of revenues  consisted
primarily of network  service costs related to the  development  and sale of the
Company's courseware and services. In 1994, cost of revenues consisted primarily
of certain  personnel costs directly  related to the Control Data  subcontracts,
costs of print  materials  and other items sold by the Company  and, in the last
quarter of the year, communication costs related to online revenues.

OPERATING EXPENSES

   Sales and Marketing.  Sales and marketing  expense increased from $130,203 in
1993 to  $295,839  in 1994,  an  increase  of  $165,636,  or  127.2%.  Sales and
marketing  expense  decreased as a percentage of net revenues from 45.2% in 1993
to 36.7% in 1994.  The increase was  primarily  due to the addition of marketing
personnel,  travel,  advertising  and  promotion  expenses  that  were  incurred
following the CYBIS acquisition.

   Product  Development.  Product development expense increased from $151,132 in
1993 to $205,975 in 1994, an increase of $54,843, or 36.3%.  Product development
expense decreased as a percentage of net revenues from 52.4% in 1993 to 25.6% in
1994. The increase was primarily due to expenses incurred in enhancing the CYBIS
courseware library acquired from Control Data.

   General and Administrative. General and administrative expense increased from
$206,432  in 1993 to  $890,145 in 1994,  an  increase  of  $683,713,  or 331.2%.
General and  administrative  expense  increased as a percentage  of net revenues
from 71.6% in 1993 to 110.4% in 1994. The increase in general and administrative
costs was attributable  primarily to additional personnel,  technical operations
and rent expenses incurred by the Company as a result of and following the CYBIS
acquisition.

   Depreciation  and   Amortization.   Depreciation  and  amortization   expense
increased  from $834 in 1993 to $298,047 in 1994,  an increase of $297,213.  The
increase was primarily due to goodwill amortization expense of $288,273 recorded
in 1994 and additional  depreciation  expense for office equipment  purchased or
obtained in connection with the CYBIS acquisition.

                                       25
<PAGE>
   Interest,  Other Income  (Expense),  and Gain on Debt  Forgiveness.  Interest
expense  increased  from  $154,850 in 1993 to  $259,994 in 1994,  an increase of
$105,144,  or 67.9%. These amounts represent 53.8% and 32.3% of net revenues for
1993  and  1994,  respectively.  The  increase  was  attributable  primarily  to
additional  debt incurred in financing the CYBIS  acquisition.  Other income and
gain on debt  forgiveness  increased from $6,241 in 1993 to $602,809 in 1994, an
increase of  $596,568,  or  9558.9%.  The  increase  was  primarily  due to debt
forgiveness.

LIQUIDITY AND CAPITAL RESOURCES

   
   As of  September  30, 1996,  the Company had  $1,912,323  in cash.  Since its
inception,  the Company has financed  its  operating  cash flow needs  primarily
through  private  placements  of  equity  securities  and,  to a lesser  extent,
borrowings  from  stockholders.   Cash  utilized  in  operating  activities  was
$2,151,336 for the nine months ended September 30, 1996,  $2,178,492 in 1995 and
$461,158 in 1994.  Cash provided by operating  activities  was $101,434 in 1993.
Use of cash was attributable  primarily to net losses in 1994, 1995 and the nine
months ended September 30, 1996.  Although the Company experienced net losses in
1993,  increases  in accrued  expenses  offset  such  losses,  resulting  in the
$101,434 of cash  provided by operating  activities.  Cash utilized in investing
activities was 179,579 for the nine months ended September 30, 1996,  $34,450 in
1995,  $185,460  in 1994 and  $101,467  in 1993.  The use of cash for  investing
activities was attributable  primarily to purchases of equipment and, in 1994, a
cash payment of $150,000 in connection with the CYBIS acquisition. Cash provided
by financing  activities was $4,139,060 for the nine months ended  September 30,
1996,  $2,296,521 for 1995 and $667,217 for 1994. Financing activities consisted
primarily of the sale of Preferred  Stock and Common Stock and  borrowings  from
stockholders.  Through  September  30, 1996,  net proceeds  from the sale of the
Company's equity securities aggregated $8,907,891.

   At September 30, 1996, the Company had outstanding  approximately $543,000 of
accrued  payroll in arrears and related  payroll taxes (which  payroll taxes are
not due until the  associated  accrued  payroll is actually  paid).  The Company
intends  to apply  the  proceeds  paid on a loan  receivable  to pay  down  this
outstanding  liability.  The remaining portion will be paid with proceeds of the
offering. See "Certain Transactions."     

   The Company  expects  negative  cash flow from  operations to continue for at
least the next 12 months,  as it continues  product  development  activities and
expands its sales and marketing  and  administrative  capabilities.  The Company
believes  that the net  proceeds  from this  offering,  together  with  existing
sources of liquidity,  will satisfy its anticipated  working capital and capital
equipment requirements for at least one year following the offering. See "Use of
Proceeds."  The  Company's  future  capital  requirements  will  depend  on many
factors,  including,  but not  limited  to,  acceptance  of and  demand  for its
products and services, the types of arrangements that the Company may enter into
with partners and customers,  cash used for acquisitions and the extent to which
the Company invests in new technology and research and development projects.

   
    The  Company  and its  bank  lender  have  entered  into a  secured  lending
arrangement in the aggregate principal amount of $50,340. Amounts borrowed under
this  arrangement  will bear interest at the lender's prime rate plus 1% and are
collateralized  by the assets  purchased  with the amounts so borrowed.  Amounts
borrowed  under the  arrangement  are payable in equal monthly  installments  of
principal and interest between November 1996 and October 1999.     

   Depending  on its rate of growth and  profitability,  if any, the Company may
require  additional  equity  or debt  financings  to meet  its  working  capital
requirements  or capital  equipment  needs in the future or to fund and  provide
working capital for its acquisitions. If additional funds are raised through the
issuance  of  equity  securities,  the  percentage  ownership  of the  Company's
stockholders  would  be  reduced.  There  can be no  assurance  that  additional
financing  will be available  when required or, if  available,  will be on terms
satisfactory  to  the  Company.   See  "Risk   Factors--Future   Capital  Needs;
Uncertainty of Additional Funding."

   
   As of September 30, 1996, the Company had net operating loss carryforwards of
approximately  $7,814,000 for federal income tax purposes,  which will expire at
various  dates through  2011.  The  Company's  ability to utilize all of its net
operating loss and credit carryforwards may be limited by changes in ownership.

                                26
    

<PAGE>


<PAGE>
   
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                              RESULTS OF OPERATIONS

                      COGNITIVE TRAINING ASSOCIATES, INC.

   The following  presentation of management's  discussion and analysis of CTA's
financial condition and results of operations should be read in conjunction with
its  financial  statements,  accompanying  notes  thereto  and  other  financial
information appearing elsewhere in this Prospectus.

OVERVIEW

   CTA was  incorporated  in Texas in 1989 and  engages  in the  development  of
technology  based   applications   via  distributed   networks  for  educational
institutions,  corporations  and government  agencies.  CTA customers can access
these   applications   from  remote   locations  using  the  Internet  or  their
organizations'  intranets.  CTA also  provides  consulting  services  related to
training systems,  distance learning networks,  and systems integration.  During
the first nine  months of 1996,  applications  produced  and managed by CTA have
been available on intranets of CTA's  strategic  partners which have a potential
population  of 25,000  students.  An average  of  approximately  2,000  students
complete  CTA  modules  each month.  In 1996,  CTA  introduced  a new service of
providing Internet access to individual subscribers and businesses.

    Effective  August  1,  1996,  UOL  Publishing,   Inc.   acquired  by  merger
substantially  all of CTA's assets and liabilities with the exception of certain
fixed assets and related liabilities.

RESULTS OF OPERATIONS

   The  following  tables set forth  certain  statement  of  operations  data in
absolute  dollars  as well  as a  percentage  of net  revenues  for the  periods
indicated.  The operating results for any period,  particularly periods prior to
the  acquisition of CTA by the Company,  are not  necessarily  indicative of the
results of any future period.
    
                                                                Six Months
                                                                  Ended
                                     Years Ended December 31,    June 30,
                                     ------------------------   -----------
                                       1993    1994      1995     1996
                                       ----    ----      ----     ----
                                                (in thousands)
Statement of Operations Data
Net revenues:
 Licensing and support revenues ...   $ 195   $ 263     $ 374    $ 171
 Courseware conversion revenues ...     240      240      189      150
 Other contract revenues ..........     379      167      207      142
                                      -----   ------    -----    ----- 
  Total net revenues ..............     814      670      770      463

Costs and expenses:
 Cost of revenues .................     371      306      427      176
 Sales and marketing ..............      40       16       25       20
 Product development ..............      70       76      123      131
 General and administrative .......     217      238      239      173
                                      -----   ------    -----    ----- 
  Total costs and expenses ........     698      636      814      500

Income (loss) from operations .....     116       34      (44)     (37)
                                      -----   ------    -----    ----- 

Other income (expense):
 Other income .....................       0        0        4        0
 Interest expense .................      (5)     (26)     (41)     (22)
 Income (loss) before income
  taxes ...........................     111        8      (81)     (59)
 Income tax expense (benefit) .....      32      (10)     (36)      (4)
                                      -----   ------    -----    ----- 
 Net income (loss) ................   $  79   $   18    $ (45)   $ (55)
                                      =====   ======    =====    ===== 

                                       27
<PAGE>

                            
                                                              Six Months
                                                                Ended
                                  Years Ended December 31,     June 30,
                                  ------------------------    --------
                                   1993     1994     1995       1996
                                   ----     ----     ----       ----
                                              (in thousands)
Statement of Operations Data
Net revenues:
 Licensing and support revenues.   24.0%    39.3%    48.6%     37.0%
 Courseware conversion revenues.   29.4     35.8     24.5      32.4   
 Other contract revenues .......   46.6     24.9     26.9      30.6   
  Total net revenues............  100.0    100.0    100.0     100.0  
Costs and expenses:                                                       
 Cost of revenues...............   45.6     45.7     55.5      38.0   
 Sales and marketing............    5.0      2.4      3.3       4.4  
 Product development............    8.7     11.3     16.0      28.4  
 General and administrative.....   26.7     35.6     31.0      37.2   
  Total costs and expenses......   85.9%    95.0    105.8     108.0 
Income (loss) from operations ..   14.1      5.1     (5.8)     (8.0) 
Other income (expense):                                                     
 Other income...................    0.0      0.0      0.5       0.0   
 Interest expense ..............   (0.6)    (3.9)    (5.3)     (4.9) 
 Income (loss) before income                                                
  taxes.........................   13.6      1.1    (10.6)    (12.8)
 Income tax expense (benefit)...    3.9     (1.5)    (4.7)     (0.8)
 Net income (loss)..............    9.7%     2.6%    (5.9)%   (12.0)%
                                   ----     ----     ----     -----  
                                                                         
                                 

   
YEAR ENDED DECEMBER 31, 1995 COMPARED TO YEAR ENDED DECEMBER 31, 1994

NET REVENUES

   Net revenues  increased  from  $669,943 in 1994 to  $770,064,  an increase of
$100,121,  or 14.9%.  In 1994,  39.3% of revenues was derived from licensing and
supporting  CTA's  courseware,  35.8% was derived from couseware  conversion for
clients  and 24.9% was derived  from  consulting  services  relating to training
systems, distance learning networks and systems integration, and other revenues.
In 1995,  48.6% of net  revenues  was  derived  from  licensing  and  supporting
courseware,  24.5% was derived from developing  courseware and 26.9% was derived
from consulting  services and other  revenues.  The increase in net revenues was
primarily attributable to additional licensing and support revenues derived from
both new and  existing  customers  as well as  additional  consulting  revenues,
partially offset by a decrease in courseware conversion revenues.

COST OF REVENUES

   Cost of revenues  increased  from  $305,913  in 1994 to $427,466 in 1995,  an
increase of $121,553 or 39.7%.  These amounts  represent  45.7% and 55.5% of net
revenues in 1994 and 1995, respectively. Cost of revenues consisted primarily of
personnel  costs and  communication  costs related to the conversion and sale of
CTA's  courseware  and services,  network  service  costs and contract  labor to
support consulting contracts. The increase in cost of revenues from 1994 to 1995
was primarily attributable to additional personnel and support costs relating to
the growth in licensing and support revenues.

OPERATING EXPENSES

   Sales and Marketing.  Sales and marketing  expense  increased from $15,904 in
1994 to  $25,396 in 1995 an  increase  of $9,492 or 59.7%.  Sales and  marketing
expense  increased as a percentage  of net revenues from 2.4% in 1994 to 3.3% in
1995. Sales and marketing  expense  consisted  primarily of personnel and travel
costs relating to sales and marketing activities.

                                       28
    
<PAGE>
   
   Product  Development.  Product  development expense increased from $76,028 in
1994 to $123,261 in 1995, an increase of $47,233 or 62.1%.  Product  development
expense increased as a percentage of net revenues from 11.3% in 1994 to 16.0% in
1995. Product  development  expense consisted primarily of costs associated with
the design, converting,  testing, documentation and support of CTA's courseware.
The increase was primarily due to major  development  efforts to build  products
and course offerings to satisfy the contracts secured by CTA.

   General and Administrative. General and administrative expense increased from
$238,209 in 1994 to  $238,774 an increase of 0.2%.  General and  administrative
expense  decreased as a percentage  of net revenues  from 35.6% in 1994 to 31.0%
due to  the  increase  in  revenues  in  the  respective  periods.  General  and
administrative expense consisted primarily of overhead-related  personnel costs,
rent, legal, accounting and depreciation expenses.

   Interest Expense and Other Income (Expense).  Interest expense increased from
$26,361 in 1994 to  $40,703  in 1995,  an  increase  of $14,342 or 54.4%.  These
amounts represent 3.9% and 5.3% of net revenues for 1994 and 1995  respectively.
Interest  expense  consisted  primarily of interest  related to short term notes
payable and bank borrowings.  The increase in interest expense was primarily due
to the increased  level of short-term bank borrowings and notes payable that had
been   outstanding   during  the  year  to  finance  the  growth  CTA  had  been
experiencing.

YEAR ENDED DECEMBER 31, 1994 COMPARED TO YEAR ENDED DECEMBER 31, 1993

NET REVENUES

   Net revenues  decreased from $813,527 in 1993 to $669,943 in 1994, a decrease
of $143,584 or 17.6%. In 1993,  24.0% of revenues was derived from licensing and
supporting CTA's  courseware,  29.4% was derived from developing  courseware for
clients and 46.6% was derived from consulting  services and other  revenues.  In
1994,   39.3%  of  net  revenues  was  derived  from  licensing  and  supporting
courseware,  35.8% was derived from developing  courseware and 24.9% was derived
from consulting services and other revenues.  The decrease in net revenues was a
result of a decrease in consulting  services  revenues,  partially  offset by an
increase in licensing and support revenues.

COST OF REVENUES

   Cost of revenues  decreased  from  $370,714  in 1993 to  $305,913 in 1994,  a
decrease of $64,801 or 17.5%.  These  amounts  represent  45.6% and 45.7% of net
revenues in 1993 and 1994,  respectively.  The decrease in cost of revenues from
1993 to 1994 was primarily  attributable  to lower  contract  labor costs due to
reduced consulting revenues.

OPERATING EXPENSES

   Sales and Marketing.  Sales and marketing  expense  decreased from $40,271 in
1993 to $15,904 in 1994,  a decrease  of $24,367 or 60.5%.  Sales and  marketing
expense  decreased as a percentage  of net revenues from 5.0% in 1993 to 2.4% in
1994. The decrease was primarily due to lower personnel and travel costs.

   Product  Development.  Product  development expense increased from $70,486 in
1993 to $76,028 in 1994,  an  increase  of $5,542 or 7.9%.  Product  development
expense  increased as a percentage of net revenues from 8.7% in 1993 to 11.3% in
1994.

   General and Administrative. General and administrative expense increased from
$216,990  in 1993 to  $238,209  in  1994,  an  increase  of  9.8%.  General  and
administrative  expense  increased as a percentage of net revenues from 26.7% in
1993 to 35.6% in 1994.

   Interest Expense and Other Income (Expense).  Interest expense increased from
$4,624 in 1993 to  $26,361 in 1994,  an  increase  of  $21,737 or 470.1%.  These
amounts represent 0.6% and 3.9% of net revenues for 1993 and 1994  respectively.
The increase was primarily attributable to interest expense in connection with a
loan obtained to finance the construction of CTA's new facilities.

                                       29
    

<PAGE>
   
SIX MONTHS ENDED JUNE 30, 1996

   Net revenues  were $463,112 for the six months ended June 30, 1996. Of these,
37.0% was derived from licensing and support  contracts,  32.4% was derived from
courseware  conversion revenues,  and the remaining 30.6% was derived from other
contract  revenues.  CTA has been experiencing  relatively steady revenue growth
trends with a slight shift from  licensing  and support  revenues to  courseware
conversion and other  contract  revenues for the six months ended June 30, 1996.
The  Company  believes  that this  shift is mostly due to  increased  demand for
developing corporate intranets and courseware.  CTA's total cost of revenues and
operating  expenses were $499,985 for the six months ended June 30, 1996,  which
were in line with the  revenue  trend.  In 1996,  there was a shift from cost of
revenues to  development  expenses  primarily  due to the shift in revenues from
licensing and support to courseware  conversion.  
    

                                       30
<PAGE>
                                    BUSINESS

   
   UOL  Publishing,  Inc.  believes it is a leading  publisher of high  quality,
interactive and on-demand  educational  courseware for the online  education and
training market through the Web. The Company is building its courseware  library
through a combination of strategic  acquisitions  and  partnering  with academic
institutions and business partners.  The Company's  existing  courseware library
includes  approximately 60 academic and  professional  courses in subject matter
areas such as business,  management,  finance,  accounting and  technology,  and
approximately  145 training modules for  industry-specific  employee training in
subject matter areas such as basic technical and development skills. The Company
converts courses and training modules that it believes are proven and popular in
these diverse subject matter areas to the Company's interactive,  online format.
The Company  offers its courseware  primarily to part-time  students and working
adults in partnerships  with academic  institutions and business  partners.  The
Company  plans to develop  and  expand its  network  of  academic  and  business
partners, its portfolio of courseware and related products, and its distribution
system as rapidly as possible.     

   The Company plans to grow through internal courseware development and through
acquisition  of  educational  and training  products with  significant  existing
customer bases. The Company expects that  acquisition and partnering  strategies
will  enable it to expand the depth and  breadth of its  courseware  library and
augment its customer base. The Company believes that acquisitions and partnering
will  provide  cross-marketing  opportunities  to  introduce  new courses to its
existing customers and to offer its existing courseware library to new customers
in 1997 and beyond.

INDUSTRY BACKGROUND

TRADITIONAL HIGHER EDUCATION MARKET

   Education  for  part-time  students and working  adults is a rapidly  growing
segment of the  education  market,  primarily as a result of rising  tuition for
full-time  programs and the demand for increasing  skills required by employers.
As the United States economy  continues to shift from a focus on industry to one
focused on information and knowledge,  employers seeking to compete successfully
in the  marketplace  find it  necessary  to  invest  more in the  education  and
training of their  employees.  In 1995,  over 76 million  adults,  or 40% of all
Americans over the age of 16, participated in some form of part-time educational
program.  According to an International  Foundation of Employee Benefits survey,
more than 90% of companies surveyed  currently offer continuing  education as an
employee  benefit  and 97% plan to offer  this  benefit  by the  year  2000.  In
addition,  during 1995, approximately 134,000 organizations in the United States
with more than 100 employees spent $52 billion to provide education and training
to their 49 million employees.

   The Company  believes that the  education  and training  market for part-time
students and working adults will continue to expand, for the following reasons:

   o Increasing Need for Education.  Rapid technological and business change and
increased  competition are forcing more people to continue education or training
throughout their careers. Additionally,  employers often require and are willing
to pay for continuing education for career advancement.

   
   o Rising Education Costs.  Full-time  education has become expensive for many
students as tuition  costs of higher  education  have  undergone  an  eight-fold
increase  since 1965.  Between 1970 and 1995,  the number of part-time  students
enrolled in higher education  programs has grown from  approximately 3.0 million
to approximately 6.7 million, or 139%, while full-time enrollment has grown only
44% over the same period.
    

   o Cost-effective Communication Technology. Approximately 25% of education and
training costs are related to travel.  Online delivery of education and training
significantly   reduces  such  travel  expenses  and  permits  resources  to  be
concentrated  directly on the educational process. In addition,  online delivery
of education and training permits education to be delivered  on-demand,  thereby
reducing or eliminating costs associated with students' time away from work.

                                       31

<PAGE>
USE OF TECHNOLOGY IN HIGHER EDUCATION

   Historically,  academic institutions, training organizations and corporations
have  provided  education  through the  traditional  classroom  and  traditional
distance learning methods (satellite-based delivery, mail exchanges, voice mail,
CD-ROMs).  Academic  institutions may face fiscal  constraints that prevent them
from  expanding  their   facilities  to  meet  the  demands  created  by  rising
enrollments.  Time and  space  constraints  inherent  in  traditional  classroom
methods make classroom  education  inconvenient and inefficient,  especially for
part-time  students and working adults.  Distance  learning  addresses the space
limitation  by  allowing  students  to take  courses  at remote  locations.  The
Company's  Web-based  delivery system enables  academic  institutions,  training
organizations and corporations to extend their reach more  cost-effectively than
other distance learning methods due to its scalability.  In addition,  Web-based
delivery  can  provide   students  a  significant   degree  of  time  and  place
independence.

   The  Company's  courseware  benefits  from the  structural  change in the way
content can be managed,  delivered and consumed that was caused by the advent of
the  Web  and  online  technologies.  The use of  such  technologies  can  lower
publishing  costs and could  significantly  increase demand.  Online  technology
makes it possible to combine the best  elements of online  connectivity  between
students  and  teachers  and  the  interactivity  of a  CD-ROM.  The  use of new
technology is so pervasive that nearly 25% of all educational  institutions (15%
of public institutions and 33% of private institutions) plan to use the Internet
for instruction.  According to the American Internet User Survey, education will
be one of the major uses of the  Internet  in the future.  The Company  believes
that its online courseware  combines  convenience,  affordability,  self-pacing,
standardized   curricula,   individualized   tailoring  of  courses,   immediate
performance measurement and a high degree of student-teacher interaction.

ONLINE TECHNOLOGIES AND THE WORLD WIDE WEB

   Since  the  advent of the Web  portion  of the  Internet  and  graphical  Web
browsers in the early  1990's,  the  popularity  of the Internet  has  increased
dramatically.  Web-based  intranet usage is predicted to overtake Internet usage
before  the  year  2000.  Intranets,  which  run on  open  transmission  control
protocol/internet  protocol  ("TCP/IP")  networks,  enable  companies to utilize
servers and browsers  designed to be used for the Web in their own  applications
distributed over an internal network. International Data Corporation ("IDC") has
estimated that  approximately  200 million people  worldwide will have access to
the Internet by the end of 1999, up from  approximately 38 million at the end of
1995. In addition,  according to IDC, the market for intranet  software products
and services in the year 2000 will exceed $3 billion, up from approximately $276
million in 1995 and the estimated  expenditures for Internet  software  products
and services will exceed $6 billion in the year 2000, up from approximately $259
million in 1995.  Growth in the number of  Internet  users has been  fueled by a
number of factors, including: the existing and increasing numbers of PC's in the
workplace and at home;  improvements  in the  performance  and speed of PC's and
modems;  improvements in network infrastructure;  enhanced ease of access to the
Internet  provided  by  Internet  service  providers;  consumer-oriented  online
services and long  distance  telephone  companies;  emergence  of standards  for
Internet navigation and information access;  declining costs of Internet service
due to increased competition among access providers;  and increased awareness of
the Internet among businesses and consumers.  Further, the Company believes that
the emergence of online technologies, such as those embodied in the Internet and
the Web,  are  economical  and  effective  methods  of  distribution  of digital
information  and  that  such  methods  present  a  significant   opportunity  to
publishers of educational and training content.

   The  Company  believes  that  over the next  several  years,  the  speed  and
commercial  use of the Internet  will increase  with the  development  of higher
bandwidth communication and online access through affordable devices in addition
to PC's,  such as online  access  terminals,  cable modems,  televisions,  video
phones and personal digital  assistants.  The Company expects that it will offer
its courseware through these online  technologies to the extent that they evolve
and gain  popular  acceptance  for the  delivery of  education  and  training to
part-time students and working adults.

COMPANY STRATEGY

   
   The  Company's  strategy  is to be a leading  publisher  of online  Web-based
courseware for the education and training  market.  The Company plans to develop
and expand its network of academic  and  business  partners,  its  portfolio  of
courseware and related products, and its distribution systems.
    

                                       32

<PAGE>
    o  Build Content  Library.  The Company's goal is to be the publisher of the
       largest  library  of  Web-based   courseware  for  online  education  and
       training.  The Company  plans to expand its existing  courseware  library
       through  acquisitions,  strategic  alliances  with  partners and internal
       development. See "Business--Products and Services."

   
    o  Publish High Quality,  High Demand  Courseware.  The  Company's  strategy
       involves  publishing  market-tested,  high  quality  products  focused on
       subject  areas in high demand by part-time  students and working  adults,
       such as business,  management,  finance,  accounting,  technology,  basic
       technical and developmental skills and  industry-specific  subjects.  See
       "Business--Products and Services."

    o  Leverage Strategic  Partnerships.  The Company's  strategic  partnerships
       generally  combine the Company's online publishing  expertise,  marketing
       abilities and distinctive Web-based environment with its partners' course
       content,  student  base,  accreditation  and  certification.  The Company
       believes that by developing such strategic partnerships with a network of
       academic  institutions and corporations,  it will be able to leverage its
       partners' strengths and accelerate awareness and acceptance of its online
       educational  content.  As of September 30, 1996,  the Company had entered
       into  contractual  arrangements  with six  academic  institutions  and 13
       strategic business partners. See "Business--Strategic Partners."

    o  Expand through Acquisitions. The Company believes that it can rapidly and
       cost-effectively  build its courseware  library and customer base through
       strategic acquisitions of complementary  businesses,  products,  services
       and  technologies.  The  Company  is  presently  examining  a variety  of
       acquisition  strategies  designed to enhance and to expand the  Company's
       library of courseware. See "Business--Acquisitions."
    

    o  Develop Brand  Recognition.  The Company  believes that  establishing and
       maintaining brand recognition is critical to its strategy of becoming the
       leading publisher for online education and training. The Company plans to
       achieve brand recognition through marketing efforts and the creation of a
       proprietary user interface, which incorporates audio, animation, graphics
       and text as appropriate to create a stimulating learning experience.  See
       "Business--Products and Services--Interactive System Tools."

    o  Develop  Proprietary  Technology.  The  Company  intends to  continue  to
       develop and enhance the features  and  functionality  of its  proprietary
       technology,   and   to   develop   courseware   internally   in   certain
       circumstances.  Current technology development efforts include completion
       of its proprietary  Lesson  Management and Class Management  systems,  as
       well as development of the Courseware Construction Set, which is designed
       to  allow   customization  of  courses.   See   "Business--Products   and
       Services--Interactive System Tools."

    o  Capitalize on  Cross-Marketing  Opportunities.  The Company's approach of
       developing  Web-based  education and training sites for  institutions and
       businesses provides it with cross-marketing opportunities. UOL's web-site
       promotes the courses  offered by its  academic  and business  partners to
       students  currently  using  its  system,  as well as  potential  students
       through the Web. For example,  a student enrolled in one of the Company's
       online  courses  will be made  aware of  courses  offered  by  other  UOL
       strategic  partners.  In  addition,  UOL  intends  to have  links  to its
       web-site  from the web-sites of its partners.  See  "Business--Sales  and
       Marketing."

   
PRODUCTS AND SERVICES

   Generally  a student  can  enroll in the  Company's  courses  either  through
traditional in-person, telephone or mail enrollment, or via the Internet, Web or
other online  technology.  The student  typically  pays tuition  directly to the
Company's  relevant business or academic partner,  which then pays the Company a
portion thereof.  The student can then access the courseware  online,  typically
through a PC with a modem. Once the student has completed the course online, the
Company's   relevant   partner   will   provide  the  student   with  credit  or
certification, if appropriate.

                                       33
    
<PAGE>
   
EXISTING COURSEWARE LIBRARY

   The Company's existing courseware library includes  approximately 60 academic
and  professional  courses in what it believes to be high-demand  subject matter
areas such as business,  management,  finance,  accounting and  technology,  and
approximately  145 training modules for  industry-specific  employee training in
subject matter areas such as basic  technical and development  skills.  Although
the Company does not provide accreditation or certification itself, the majority
of its current  courses and training  modules  provide either  accreditation  or
certification through its strategic partners. The current library was built from
a combination of the acquisition of CYBIS  courseware from Control Data, the CTA
acquisition and strategic  partnerships with academic  institutions and business
partners.

   In Spring 1996,  the Company  introduced  Event  Management I, the first of a
series of seven  planned Event  Management  courses.  In Fall 1996,  the Company
introduced nine new Web-based  courses that are accredited or certified  through
three of its academic  partners and one  business  partner.  During Fall 1996, a
total of 57 students have enrolled in Managerial Statistics and Event Management
I, II and III. The Company's  average  share of tuition  revenue per student for
these  courses is  approximately  $100. As of October 29, 1996,  the  enrollment
period for the other five recently introduced academic Web-based courses had not
concluded.  These  courses  are  expected to also  generate an average  share of
tuition  revenue  per  student  of  approximately  $100.  The  Company  has also
developed and introduced two of its own  non-accredited  courses (Windows on the
Web--Netscape  Navigator  Edition  and  Windows on the  Web--Microsoft  Explorer
Edition). These courses are currently being offered on the Company's web-site at
no charge.  The Company expects to begin charging a fee of approximately $80 per
course for these courses by the end of 1996.

   A listing of the Company's existing Web-based courseware is provided below.
    

<TABLE>
<CAPTION>
<S>                                                   <C>                      <C>
COURSE/MODULE                                         TARGET AUDIENCE          PRIMARY PARTNER
- -------------                                         ---------------          ---------------
DIALOG (1 course)...................................  Professional             Dun & Bradstreet, Inc.
                                                                              
Event Management Certificate Program 
  (3 courses) ......................................  Professional             Educational Services Institute/The George Washington
                                                                               University.                                       
Business and Mathematics (29 courses)...............  Higher Education         Joint Committee on Computer-Based Instruction/    
                                                                               Federal Aviation Administration  
Electric Power Utilities (20 courses)...............  Technical                Northern States Power/PacifiCorp                    
Advanced Expository Writing (1 course)..............  Higher Education         Park College                                      
American Literature (1 course)......................  Higher Education         Park College                                      
Business Communications (1 course)..................  Higher Education         Park College                                      
Business Writing (1 course).........................  Higher Education         Park College                                      
Complex Organizations (1 course)....................  Higher Education         Park College                                      
Technical Writing (1 course)........................  Higher Education         Park College                                      
Income Tax Preparation (1 course)...................  Professional             People's Income Tax, Inc.                          
Managerial Statistics (1 course)....................  Higher Education         George Mason University Institute of Graduate and 
                                                                               Professional Studies                              
Windows on the Web--Netscape Navigator Edition                                 
   (1 course).......................................  Professional             *
Windows on the Web--Microsoft Explorer Edition 
   (1 course).......................................  Professional             *
Personal Development (24 modules)...................  Professional             Crisp Publications, Inc.
Performance Appraisals (1 module)...................  Professional             Dun & Bradstreet, Inc.
Graybar Electrical Education (34 modules) ..........  Professional/Technical   Graybar Electric Company, Inc.
Electric Circuits (32 modules)......................  Technical                International Thomson Publishers/Delmar
                                                                               
Product Application (40 modules)....................  Professional/Technical   National Association of Electrical Distributors,Inc.
                                                                               ("NAED")                                            
Thomas & Betts Signature Series (8 modules) ........  Professional/Technical   Thomas & Betts Corporation, NAED                    
Scientific Products (6 modules).....................  Professional/Technical   VWR Corporation                                     
- ----------
</TABLE>
   
   * Developed and distributed by the Company.
    

                                       34
<PAGE>
   
PLANNED NEW COURSEWARE SELECTIONS

    In addition to the  Company's  existing  library of  Web-based  courses,  as
listed in the table above,  the Company plans to introduce  approximately  40-50
additional courses in 1997 through its current and potential new academic and/or
business partners, including those set forth in the table below.     

<TABLE>
<CAPTION>
<S>                                         <C>                        <C>                                     <C>
                                                                                                             ANTICIPATED
COURSE                                      TARGET AUDIENCE            PRIMARY PARTNER                         RELEASE
- ------                                      ---------------            ---------------                         -------
Statistical Analysis (1 course)...........  Professional/Technical     American Chemical Society               Spring 1997
Autodesk Product Training 
   (6 courses) ...........................  Professional               At a Glance Software, Inc.              Spring 1997         
                                                                       Autodesk Press
                                                                       CAD CAM Center
                                                                       CAD Institute
                                                                       Republic Research Training, Inc.
                                                                       Technical Software, Inc.                           

Financial Accounting (1 course)...........  Higher Education           George Mason University                 Spring 1997
                                                                       Institute of Graduate and
                                                                       Professional Studies                    
Accounting Tutorial (1 course)............  Higher Education           John Wiley & Sons, Inc.                 Spring 1997
Financial Statement Analysis for 
  Non-Financial Managers (1 course).......  Higher Education           New York University                     Spring 1997          
Data Communications and Networks            
   (1 course) ............................  Higher Education           Park College                            Spring 1997 
Financial Management (1 course)...........  Higher Education           Park College                            Spring 1997
Introduction to Programming 
   (1 course) ............................  Higher Education           Park College                            Spring 1997
Personal Financial Management               
   (1 course).............................  Higher Education           Park College                            Spring 1997
Principles of Management (1 course) ......  Higher Education           Park College                            Spring 1997
Lab Safety (1 course).....................  Higher Education           University of Toledo                    Spring 1997

Event Management (4 courses)..............  Professional               Educational Services Institute/         Spring/Fall 1997
                                                                       The George Washington
                                                                       University                              
Project Management Certificate Program 
   (7 courses)............................  Professional               Educational Services Institute/         Spring/Fall 1997
                                                                       The George Washington
                                                                       University                                                  
                                                                       
Planned Giving (6 courses)................  Professional               California State University-Long        Spring/Fall 1997    
                                                                       Beach, University College and                           
Management Fundamentals                                                Extension Services                      
   (2 courses) ...........................  Professional               American Society of Association         Fall 1997           
                                                                       Executives                                    
                                                                                               
Purchasing Certificate Program                                                                 
   (4 courses)............................  Professional               California State University-Long        Fall 1997           
                                                                       Beach, University College and   
                                                                       Extension Services                                          
Accounting (1 course).....................  Higher Education           Educational Services Institute/The      Fall 1997       
                                                                       George Washington University            
                                                                       
</TABLE>

   
   The Company  believes that the  convenience and  cost-savings  offered by its
online  versions of these  courses  will  attract a portion of the  students who
would  enroll in  classroom-based  versions  of these  courses,  as such  online
versions   become   available.   The  Company  also  believes  that  its  online
distribution  system will  provide  its  partners  with  access to students  who
otherwise would not take their courses.

   Based on discussions with current and potential academic partners  regarding,
among other things, potential enrollment levels, and assuming that such partners
will charge similar  tuition for the Company's  proposed  online courses through
academic partners as for existing equivalent  classroom-based  courses,

                                       35
<PAGE>
and that the Company  obtains a similar  share of tuition  revenues as it has in
the past with its existing academic partners, the Company believes that it could
receive an average share of tuition  revenue per student per academic  course in
excess of $100. The Company  anticipates  that the number of modules  offered by
CTA and the number of business  partners of CTA will increase in 1997. There can
be no assurance,  however,  that the Company will achieve these goals. See "Risk
Factors--Dependence  on Third Party  Relationships"  and  "--Developing  Market;
Rapid Technological Changes and New Products."     

INTERACTIVE SYSTEM TOOLS

   
   The  Company  has  designed a  platform-independent  delivery  system that is
capable of operating on virtually any PC. The Company's delivery system supports
a wide  variety  of tools  and  utilities  supplied  by third  parties,  such as
Netscape's  or  Microsoft's  Web  browser,   Macromedia's   Shockwave  or  Apple
Computer's Quicktime viewer. In addition, the Company is designing the following
proprietary  software tools that it expects to create brand  recognition for the
Company as a leading publisher of online education and training:     

        Lesson Management System. To allow electronic  guidance,  monitoring and
    management of students through the courseware, the Company is developing the
    Lesson Management System,  which pre-tests  students on learning  objectives
    defined by the course author or instructor,  and then creates a personalized
    study plan based on the level and breadth of the  student's  knowledge.  The
    Lesson Management  System,  intended  primarily for use by students,  tracks
    each  student's  progress  through a  course's  assigned  lessons,  measures
    mastery of the learning  objectives through the Test Architect System,  and,
    if necessary, offers alternative paths and methods of instruction.  The beta
    version of the Lesson  Management  System was completed and tested in August
    1996 and the Company  believes  that the final  version will be available in
    December 1996.

        Class  Management  System.  To allow the  system  to  handle  courseware
    written by any party  under an open  architecture  standard,  the Company is
    developing a database manager which allows  instructors to give direction to
    students in the online  classroom.  The Class  Manager,  compliant with ODBC
    standards (a nonproprietary  industry  protocol),  handles remote enrollment
    and payment  processing,  test  creation and  administration,  and automatic
    course  progress  tracking and reporting (a gradebook).  The beta version of
    the Class Management  System was completed and tested in August 1996 and the
    Company believes that the final version will be available in December 1996.

   
        Courseware Construction Set. To allow instructors to create a customized
    online  course,  the Company  developed a visual  building block facility to
    produce  courses from small,  individual  lessons or  "courselets."  Using a
    natural language  pattern-matching and semantic processing  technology,  the
    Courseware  Construction  Set allows  instructors  to search  the  Company's
    library of courselets, retrieve the appropriate instructional materials, and
    then build a customized  course through a familiar drag and drop  interface.
    Courselets are authored as discrete  units of instruction  and are presented
    through  a  series  of   proprietary,   format-specific   templates   called
    PointPages.  PointPages  can range from text  screens to digital  videos and
    from plain graphical images to complex software simulations,  all within the
    same course.  PointPages are designed to allow instructors with no knowledge
    of programming to construct  multimedia-rich  interactive Web-based courses.
    The Company is currently  beta-testing  the Courseware  Construction Set and
    anticipates that the final version will be available in early 1997. 

   The Company  designs its tools in order to create brand  recognition  for the
Company as a leading  supplier of online  education  in  content,  as well as in
systems.  In addition,  the Company believes that its tools render the Company's
courseware affordable,  convenient, easy to use and administer, and provides the
Company with a competitive edge in attracting additional strategic partners. See
"Risk Factors--Developing Market Rapid; Technological Changes and New Products."

STRATEGIC PARTNERS

   A critical  part of the  Company's  strategy to rapidly and  cost-effectively
build  a  library  of  quality  courseware  is the  establishment  of  strategic
alliances with academic  institutions and other business 

                                       36
    

<PAGE>
   
partners.  The Company believes that its online distribution system will provide
its partners with access to students who otherwise would not take their courses.

ACADEMIC INSTITUTIONS

   The  Company  currently  has  strategic   relationships   with  six  academic
institutions  that have  significant  enrollments,  offer  broad  curricula  and
provide the Company an  opportunity to publish  online  courseware  developed by
such institutions.  With the exception of the Company's  agreement with New York
University,  all of the Company's  agreements  with these academic  institutions
provide the Company  exclusive  rights to, or limit the partner's  right to, for
itself or in  conjunction  with others,  develop  and/or  distribute  the online
courseware  subject to the  agreements.  The academic  institutions  will market
these  courses  in  the  same  manner  as  their  existing,  traditional  course
offerings, including through direct mail, course catalogs, print advertising and
through web-sites.  The Company plans to enter into strategic relationships with
additional   academic   institutions   by   the   end   of   1997.   See   "Risk
Factors--Dependence on Third Party Relationships."

   Park  College.  After  successful  completion  of a pilot  course in Business
Communications  with Park College in Spring  1996,  the Company and Park College
entered  into an  agreement  in June  1996,  pursuant  to which the  Company  is
developing  11  additional  courses for Park  College.  The  additional  courses
include Business Writing,  Technical Writing, American Literature and Expository
Writing. Under the terms of this agreement, Park College granted the Company the
exclusive  license to distribute  the 11 online  courses for the duration of the
copyright  terms  applicable  to such  courses.  Park College  agreed to pay the
Company a percentage  of gross  tuition  revenues it receives  from its students
enrolled in such  courses and the Company  agreed to pay Park  College a royalty
equal to a percentage of the net tuition  revenues  received by the Company from
students  enrolled  in these  courses at other  institutions.  The terms of this
agreement is five years and is automatically  renewable for successive  one-year
terms   thereafter.   Park  College  is  a  four-year   private   liberal  arts,
co-educational  college.  The Park College School for Extended Learning Military
Resident  Center  System  is one  of the  nation's  largest  specialized  higher
education programs for military  personnel,  consisting of approximately  26,000
enrolled students.

   California State University Institute.  The Company entered into an agreement
in June  1996 to  permit  it to  provide  services  to the 22  campuses  in this
statewide  university  system.  The  Company  plans to launch the first two of a
six-course  Planned  Giving  certificate  program  during  Spring  1997 with the
California State  University--Long  Beach. The Company plans to offer additional
courses in 1997 in such areas as telecommunications, healthcare, engineering and
business.  Under  the terms of this  agreement,  the  Company  was  granted  the
exclusive   worldwide  license  to  distribute  certain  online  courses  to  be
identified and selected by the parties. This license survives termination of the
agreement  for the  duration of the  copyright  terms  applicable  to the online
courses  developed  under the  agreement.  The  Company is entitled to receive a
percentage  of the total  tuition paid by all students  enrolled in these online
courses. The term of this agreement is five years and is automatically renewable
for successive one-year terms thereafter. The California State University system
currently serves over 300,000 students throughout California.

   New York  University.  The Company  entered into an  agreement  with New York
University's  School  of  Continuing  Education  ("NYU")  in  September  1996 to
develop,  promote and distribute an online course entitled  Financial  Statement
Analysis for  Non-Financial  Managers.  This course is scheduled  for release to
NYU's students in Spring 1997.  Subject to the Company's payment of royalties to
NYU based on the tuition  actually  received from students  taking the course at
other  academic  institutions,  NYU has  granted  the  Company  a  non-exclusive
worldwide  license  to  distribute  the  course  for  educational  purposes.  In
consideration  for  developing,  promoting  and  distributing  the course to NYU
students,  NYU has  agreed  to pay the  Company  a  distribution  fee equal to a
percentage of the tuition  received by NYU from its students  registered for the
course.  The  term of this  agreement  is for one  year  following  NYU's  first
delivery of course materials to the Company and is  automatically  renewable for
four  successive  one-year  terms  thereafter.  NYU has a  continuing  education
enrollment of approximately 60,000 students.

   The George Washington University.  The Company entered into an agreement with
Educational  Services  Institute ("ESI") in August 1995, as amended in September
1996,  to jointly  develop  courses to be  marketed  with The George  Washington
University  ("George  Washington").  ESI is a seminar  company holding rights to
deliver off-campus versions of certain George Washington courses.  The 

                                       37
    
<PAGE>
   
agreement provides that ESI, in association with George Washington, will license
to the Company  selected course  materials owned by or licensed to ESI, and make
available to the Company the authors or subject matter experts  relating to such
materials,  for the  purpose of allowing  the Company to develop and  distribute
online  versions  of such  courses to students  at George  Washington  and other
academic  institutions  with which the Company has a  relationship.  ESI and the
Company share copyright and full  distribution  rights to the courses  developed
under the agreement and ESI is bound by a  noncompetition  covenant for a period
of three years  following  termination  of the  agreement  prohibiting  ESI, for
itself or in conjunction with others, from developing or distributing any online
products  relating to the courses.  The term of this agreement is five years and
is automatically renewable for successive one-year terms thereafter. The Company
currently  offers  three  courses of a  seven-course  Event  Management  program
providing  online  instruction  and  resources  in  the  fundamentals  of  event
management.  The online  version  was  developed  from the  seminar-based  Event
Management  program that ESI currently  conducts  throughout  the United States.
Total enrollment in Event Management,  which was and will continue to be offered
in a seminar-based format, has been approximately 300 students since the program
was  initiated in 1995.  In addition to Event  Management,  the Company plans to
offer courses in Project  Management and Accounting in 1997.  George  Washington
has a total enrollment of approximately 20,000 students.

    George Mason University. The Company entered into a five-year agreement with
George  Mason  University's  ("GMU")  Institute  of  Graduate  and  Professional
Business  Studies in  February  1996 to  develop  certain  core MBA  requirement
courses.   Managerial  Statistics  was  released  in  Fall  1996  and  Financial
Accounting  is  scheduled  to be  offered in Spring  1997.  UOL plans to release
additional business courses with GMU in 1997. The Company and GMU are evaluating
other GMU  programs  and  courses for  development  and  implementation  in 1997
including Non-Profit Management and a variety of liberal arts courses. Under the
terms of this agreement,  GMU granted the Company the exclusive  worldwide right
to distribute the online courses  developed under this agreement for a period of
time to be negotiated  in good faith by the parties.  GMU will pay the Company a
fee based on the number of students  registered for the online  course.  GMU has
total enrollment of approximately 22,000 students.

   University  of  Toledo.  The  Company  entered  into an  agreement  with  the
University  of Toledo in June 1996 to develop  professional  development  online
courses through the University of Toledo's University College division.  Some of
the disciplines under consideration for development include business management,
marketing, communication skills, production and manufacturing operations, safety
and regulatory compliance,  criminal justice and healthcare. The Company and the
University  of Toledo are  planning  to deliver  the first  online  course,  Lab
Safety,  in January 1997 and the Company expects that at least three  additional
courses  will be added  during  1997.  Under  the terms of this  agreement,  the
University  of Toledo  granted the Company the  exclusive  worldwide  license to
sell,  license and distribute the online courses developed under this agreement,
such license to survive  termination  of the agreement for a period of ten years
following  completion of online  course  development.  The  University of Toledo
agreed to pay the Company a  percentage  of gross  tuition  revenues it received
from its  students  enrolled in such  courses and the Company  agreed to pay the
University of Toledo a royalty equal to a percentage of the revenues received by
the Company from the sale of these courses to other  students.  The term of this
agreement is five years and is automatically  renewable for successive  one-year
terms  thereafter.  The University of Toledo has an enrollment of  approximately
22,000 students.

   The  Company  also has entered  into a letter of intent to develop  Web-based
courseware for the University of California, Berkeley.
    

AUTODESK AND OTHER BUSINESS PARTNERS

   
   The Company currently has strategic  relationships with Autodesk and 12 other
business  partners.  It  plans  to  continue  to  establish  relationships  with
additional  business  partners,  in particular those which offer access to large
numbers of users (including the prospective  partner's  employees or customers),
vendors and resellers,  as well as significant  amounts of content.  Under these
arrangements,  the Company's partner generally agrees to use its best efforts to
market and promote the  Company's  products  and  services and to share with the
Company the net  revenues  generated  from access and other fees charged to such
partner's end-users.

                                       38
    
<PAGE>
   
   Autodesk.  The Company entered into an agreement with Autodesk, a PC software
company  with more than three  million  users and total  sales of  software  and
related  products  for the  fiscal  year  ended  January  31,  1996 in excess of
$546,000,000, to build a "virtual campus" system. The virtual campus is expected
to consist of a  "bookstore"  which will  offer  products,  services  and online
courseware.  The  products,  services and  courseware  will be developed  and/or
offered by Autodesk  business  partners,  such as  Autodesk-authorized  training
centers,  educational  resellers  and  developers  (sometimes  with  development
assistance from the Company)  pursuant to agreements with the Company,  which is
responsible for  development  and operation of the virtual campus.  In addition,
the  virtual   campus  will  provide  users  access  to  new  software   product
demonstrations,  new software product releases and an opportunity to participate
in software certificate and assessment programs.  Six Autodesk business partners
have already  entered into  agreements with the Company to work with the Company
to prepare  courseware,  products  and  services on the  virtual  campus for its
introduction in late 1996.     

   In  1995,  one  million   students  took  Autodesk  courses  through  various
institutions, including 50,000 Autodesk users who attended courses at authorized
training  centers.  In 1997,  the  Company  anticipates  that a portion of these
courses will be taken by Autodesk users online,  and other Autodesk software and
related products will be purchased through the virtual campus.

   
    Certain Autodesk  business partners have established and plan to invest in a
company,  InternetU,  to fund costs of the Autodesk virtual campus.  The Company
entered  into an agreement  with  InternetU  in  September  1996,  as amended in
October 1996, pursuant to which InternetU has the right to pay the Company up to
$1,550,000  over  time  based  upon  the  achievement  of  certain   development
milestones,  subject to acceleration of one-half of the payments on the later of
(i) December 15, 1996 and (ii) the closing of the offering made hereby,  and the
remainder  within four months of the closing of this  offering,  in return for a
share of the revenues  received by UOL through the virtual campus. In connection
with this agreement  InternetU  will also have the right to receive  warrants to
purchase up to 73,714 shares of Common Stock in the Company.  InternetU has also
purchased 12,481 shares of the Company's Common Stock.

    In  summary,  the  Company  will  be  responsible  for all  development  and
operation  costs of the virtual campus,  and will provide  marketing and support
for the virtual campus.  In exchange for its commitment,  the Company receives a
percentage of revenues from three primary  sources  through the virtual  campus:
Autodesk  courseware  revenues;  product and service  revenues;  and advertising
revenues.

   Graybar  Electric  Company,  Inc. CTA entered into an agreement  with Graybar
Electric  Company,  Inc.  ("Graybar")  in June 1994 to  develop  and  distribute
electrical,  telecommunications and data training modules to Graybar's employees
via a company-based  intranet system developed by CTA. CTA procures and converts
training  modules for delivery over the intranet and grants to Graybar a license
to the modules, together with a perpetual,  worldwide,  exclusive license to use
CTA's proprietary  Chalkboard software to access the network.  CTA receives site
license fees for each employee accessing the network, a development fee for each
training  module  converted  by CTA for  distribution  on the  network,  monthly
maintenance  and support fees,  and hourly online network fees. The term of this
agreement is three years and may be renewed by Graybar for  successive  one-year
terms thereafter.  CTA's training modules are available over the network to more
than 6,000 Graybar employees.

   Thomas & Betts Corporation.  CTA entered into an agreement in March 1996 with
Thomas  & Betts  Corporation  ("Thomas  &  Betts")  to  develop  and  distribute
proprietary  training  modules  to  employees  of Thomas & Betts in a variety of
subject areas, including management, finance, word processing, computer training
and  personal  development,  via  either  Thomas  &  Betts'  intranet  or  CTA's
proprietary  online  operating  system.  Licensing and royalty rights to modules
developed  under this  agreement are to be determined on a  case-by-case  basis.
Under the  agreement,  CTA is entitled  to receive a network and linkage  set-up
fee,  site access fees for each  employee  taking a training  module,  a monthly
service and support fee, a fee for CTA's  construction  of an  operating  system
that  will  warehouse  specified  applications  (as  well as an  annual  fee for
maintaining  such  system)  and hourly  online  network  fees.  The term of this
agreement  is five years and it may be renewed by Thomas & Betts for  successive
one-year terms thereafter. Thomas & Betts has more than 10,000 employees.


                                       39
    
<PAGE>
   
    Other  Business  Partners.  The  Company has entered  into  agreements  with
several other business partners, such as Dun & Bradstreet, Inc., People's Income
Tax, Inc., the American Society of Association Executives, the American Chemical
Society,  John Wiley & Sons,  Inc.,  VWR  Corporation,  National  Association of
Electrical Distributors,  Inc., International Telecommunications Union, Northern
States  Power/PacifiCorp  and the Autodesk Press  publishing  imprint,  a global
partnership between International  Thomson Publishers and Autodesk.  Pursuant to
these agreements,  the Company is developing or converting courseware for online
distribution  and use.  The Company has also  recently  entered  into letters of
intent with Cheyenne Software,  Inc., Digital Equipment  Corporation and America
Online, Inc.

    As academic  institutions  and businesses  expand their online education and
training  efforts,  the Company believes that its strategic  relationships  with
publishers  will enable it to deliver online  courseware that is based on proven
and popular  textbooks or other  publications  and is supported by the Company's
proprietary  system  tools for  enrolling,  instructing,  testing  and  managing
students.   See   "Risk   Factors--Substantial   Dependence   on   Third   Party
Relationships."     

ACQUISITIONS

   
   The Company  believes  that  acceptance  of its  products and services in the
marketplace depends upon, among other things, breadth and depth of courseware in
high demand subject areas.  The Company's core library of courseware  originally
was  acquired  from  Control  Data in January  1994.  See Note 5 of Notes to UOL
Financial Statements.     

   In August 1996, in exchange for 42,802 shares of the Company's  Common Stock,
the Company acquired  Cognitive Training  Associates,  Inc., a Texas corporation
providing  technology-based  online  training  products and services to academic
institutions,  corporations and governmental  agencies.  In connection with this
transaction,  the Company  issued  options to purchase  22,256  shares of Common
Stock of the Company and entered into an  employment  contract with its founder,
Michael   L.   Brown.   See   "Management--Executive    Compensation--Employment
Agreements."  During the first nine months of 1996,  CTA modules  have been made
available on intranets through CTA's strategic  partners to a potential audience
of  approximately  25,000 students.  An average of approximately  2,000 students
complete CTA modules each month.

   
   Management  believes that the  acquisition  of the CYBIS  division of Control
Data,  the purchase of CTA and other future  acquisitions,  if any have provided
and will provide critical additions to the Company's courseware library and that
by  increasing  the volume and  diversity of its  courseware,  the potential for
strategic  relationships will be enhanced.  The Company plans to make additional
acquisitions  designed  to enhance  and expand its  courseware  library and user
audience,  although no such  acquisitions or investments are currently  pending.
See "Risk Factors--Risks  Associated with Acquisitions;  Integration of Acquired
Operations."     

SALES AND MARKETING

    The Company's  primary marketing goals are to create a strong brand identity
as  a  leading  educational  courseware  publisher  for  corporations,  academic
institutions and other business  partners,  and to establish its core technology
as an affordable option for continuing education and training needs. The Company
has seven  full-time  and two part-time  employees in marketing  and sales.  The
Company markets its products and services through a variety of means,  including
the Internet,  direct sales,  strategic marketing partners,  resellers and other
arrangements. The Company intends to use cross-marketing opportunities available
through  partners  with  web-sites  or "home  pages" to promote its products and
services and to recruit  students.  The Company believes that continuing to form
strategic  marketing  alliances with partners who will sell,  promote and market
the  Company's  products  and  services,  will be  important  for  rapid  market
penetration.   See  "Risk   Factors--Substantial   Dependence   on  Third  Party
Relationships" and "--Limited Marketing Experience."

CUSTOMERS

   
    The Company's  customers  consist of its academic  institution  and business
partners,  through  which it offers  its  products  and  services  to  part-time
students and working adults. In 1995, three Company 

                                       40

<PAGE>
customers, all of which were users of CYBIS courseware,  accounted for more than
10% of its revenues:  the Joint Committee on  Computer-Based  Instruction,  54%;
Redstone  Arsenal,  14%; and the  University  of  Massachusetts,  10%. See "Risk
Factors--Dependence on a Limited Number of Customers."     

COMPETITION

   The  market  for  online   educational   products   and  services  is  highly
competitive,  rapidly  changing and has no  substantial  barriers to entry.  The
Company expects that competition will continue to intensify.  Many  institutions
and businesses  provide  accredited  and/or  certified  continuing  education or

training  that is  taught on a  part-time  basis.  In  addition  to  traditional
classroom and distance  learning  providers,  other  institutions such as Apollo
Group, Inc. through University of Phoenix and Jones Intercable Inc. through Mind
Extension  University  offer  their  own  accredited  courses  online  or  in an
email-based format.  They, and many other education  providers,  use some of the
Company's methods, including email, bulletin boards, electronic conferencing and
CD-ROMs,  as well as other methods,  such as satellite  communications and audio
and video tapes.

   
    Many of the Company's existing competitors, as well as a number of potential
new competitors,  have significantly greater financial,  technical and marketing
resources than the Company. In addition, any of these competitors may be able to
respond  more  quickly to new or emerging  technologies,  and to devote  greater
resources to the  development,  promotion  and sale of their  services  than the
Company.  A number of the  Company's  current  customers  and partners have also
established relationships with certain of the Company's competitors,  and future
customers  and  partners  may  establish   similar   relationships.   See  "Risk
Factors--Highly  Competitive Market" and "--Subtantial Dependence on Third Party
Relationships."

CYBIS BUSINESS

   In 1991, the Company  acquired from Control Data certain rights to resell the
CYBIS online courseware,  which consisted primarily of courses in language arts,
mathematics,  social  studies,  science,  business  and a variety  of  technical
subjects.  In 1994,  the Company  acquired the CYBIS  division of Control  Data,
together with a perpetual  non-exclusive  license for the CYBIS courseware,  and
agreed to act as  subcontractor to Control Data (which retained its hardware and
proprietary  mainframe  operating  system  that  is used to  deliver  the  CYBIS
courseware and is used in other aspects of Control  Data's ongoing  business) to
support CYBIS  customers.  The Company's  ability to distribute a portion of the
CYBIS courseware is limited by the terms of its license.

   Since 1994,  substantially all of the Company's  revenues have been generated
through the licensing of the CYBIS  courseware  to employees of various  federal
government agencies, including the Joint Committee on Computer-Based Instruction
and  the  Redstone  Arsenal,   as  well  as  to  students  at  various  academic
institutions,   including  the  University  of  Massachusetts.  The  Company  is
responsible  for the CYBIS  computer-based  education  and  training  portion of
certain CYBIS contracts to which Control Data is a party, as well as support and
other services under such contracts.  The Company receives from Control Data all
revenue  attributable to portions of these contracts,  less a 5%  administration
fee.  The  Company's  CYBIS  revenues  have  been  declining  due  to  budgetary
constraints  of  government  agencies  and  the  continued  migration  of  CYBIS
customers  away from  mainframe  applications.  While  the  Company  expects  to
continue to receive CYBIS revenues for the next two to three years,  the Company
believes that such revenues  will not be  substantial  compared to the Company's
expected  future  revenues.  The  Company  believes  that  Web-based  courseware
developed from the CYBIS courseware, to the extent not restricted as to delivery
method, may contribute to revenues in the future.

CTA BUSINESS

    CTA was  incorporated  in Texas in 1989 and  engages in the  development  of
technology  based   applications   via  distributed   networks  for  educational
institutions,  corporations  and government  agencies.  CTA customers can access
these   applications   from  remote   locations  using  the  Internet  or  their
organization's  intranets.  CTA also  provides  consulting  services  related to
training systems, distance learning networks and systems integration. During the
first nine months of 1996,  applications  produced

                                       41

<PAGE>
and managed by CTA have been available on intranets of CTA's strategic  partners
which  have  a  potential   population  of  25,000   students.   An  average  of
approximately  2,000  students  complete  CTA modules each month.  In 1996,  CTA
introduced a new service of providing Internet access to individual  subscribers
and businesses.

   In August 1996, the Company acquired CTA in exchange for 42,802 shares of the
Company's  Common  Stock.  The Company  believes  that CTA  provides not only an
established customer base, but also a critical addition of content, particularly
in the electrical,  medical and scientific  equipment  subject areas,  which has
enhanced the Company's courseware library.
    

TRADEMARKS AND PROPRIETARY RIGHTS

   
   The Company regards its copyrights,  trademarks,  trade dress,  trade secrets
and similar  intellectual  property as critical to its success,  and the Company
relies  upon  trademark  and  copyright   law,   trade  secret   protection  and
confidentiality  and/or  license  agreements  with  its  employees,   customers,
partners and others to protect its proprietary  rights. The Company has obtained
trademarks in the United States for UOL,  Chalkboard,  the Virtual Workforce and
"What you  think...is  our  business"  and has applied for the  registration  of
certain  of  its  other  trademarks,  including  University  Online,  Courseware
Construction  Set,  Registrar  Architect,  Test  Architect and the UOL logo. The
Company  intends  to  apply  for  registration  of  UOL  Publishing.  See  "Risk
Factors--Risks Related to Trademarks and Proprietary Rights."     

LEGAL PROCEEDINGS

   
   The  Company  is  not  currently  involved  in  any  material  pending  legal
proceedings.  In October 1996, The Roach Organization,  Inc. ("TRO"), from which
Control Data  received its license with respect to the CYBIS  courseware  (which
license  was  assigned  to the  Company in January  1994),  alleged  unspecified
violations  by the Company of the terms of such  license.  TRO demanded that the
Company cease such alleged violation and compensate TRO for unspecified  alleged
damages in connection  therewith.  The Company believes that it is in compliance
with  the  terms  of  the  license  and  intends  to  vigorously  dispute  these
allegations. The Company also believes that it would not be materially adversely
affected  by an  adverse  result  of  this  dispute.  See  "Risk  Factors--Legal
Proceedings" and "--Government Regulation and Legal Uncertainties."     

EMPLOYEES

   
   As of October 15, 1996, the Company had 44 employees,  including 23 full-time
and  three  part-time   employees  primarily  involved  in  product  development
activities,  seven full-time and two part-time in marketing and sales,  and nine
in finance and administration.  The Company believes that its employee relations
are good. See "Risk Factors--Dependence on Key Personnel."     

FACILITIES

   
   The Company's executive offices and its principal  administration,  marketing
and sales  operations are located in  approximately  4,000 square feet of leased
space in Falls Church,  Virginia under a month-to-month lease. The Company plans
to relocate its operations to approximately 7,000 square feet of leased space in
McLean, Virginia during the month of November 1996 pursuant to a lease agreement
that expires in March 2000. The Company also leases  approximately  4,000 square
feet,  including 1,300 square feet of warehouse space, in Burnsville,  Minnesota
(the  location of its  mainframe  server)  under a lease that  expires in August
1998.  In  connection  with its  acquisition  of CTA, the Company  assumed CTA's
existing  lease  for  approximately  11,000  square  feet  of  office  space  in
Waxahachie, Texas that expires in July 2001. The aggregate annual gross rent for
the  Company's  facilities  in Falls  Church and  Burnsville  was  approximately
$99,000 in 1995. See Note 8 of Notes to UOL Financial  Statements.  The rent for
the McLean facility will be approximately $12,000 per month and the rent for the
Waxahachie  facility is $5,000 per month.  The Company believes that its current
facilities  are  adequate  for its needs for the  foreseeable  future  and that,
should it be needed,  suitable additional space will be available to accommodate
expansion of the Company's operations on commercially reasonable terms.     

                                       42

<PAGE>
                                  MANAGEMENT

EXECUTIVE OFFICERS, KEY EMPLOYEES AND DIRECTORS

   
   The  executive  officers,  key  employees  and directors of the Company as of
September 30, 1996 were as follows:
    

Name                       Age   Positions
- ----                       ---   ---------
                                 Chairman of the Board of Directors and Chief
Narasimhan P. Kannan ....   48   Executive Officer
Carl N. Tyson............   47   President, Chief Operating Officer and Director
                                 Vice President of Strategic Ventures and
W. Braun Jones, Jr.  ....   51   Director
Michael W. Anderson......   42   Vice President of Technology and Operations
Diana S. Farrell.........   32   Vice President of Sales and Marketing
                                 Vice President, Chief Financial Officer and
Leonard P. Kurtzman......   36   Secretary
Michael L. Brown.........   47   Executive Vice President of Corporate Training
                                 and President of CTA
Barry R. Fetterolf.......   54   Vice President of Publishing
Edson D. deCastro(1) ....   58   Director
Dennis J.
Dougherty(1)(2)..........   48   Director
William E.
Kimberly(2)..............   63   Director
D. Wayne Silby(2)........   47   Director
Barry K. Fingerhut(1)....   51   Director

- ----------
(1)  Member of the Compensation Committee
(2)  Member of the Audit Committee

   Narasimhan P. "Nat" Kannan has served as Chief Executive Officer and Chairman
of the Board of Directors  of the Company  since he founded the Company in 1984.
Prior to founding the Company,  he co-founded Ganesa Group, Inc., a developer of
interactive graphics and modeling software, in 1981. Prior thereto, he served as
a  consultant  to Booz Allen and  Hamilton,  Inc.,  the MITRE  Corporation,  The
Ministry of Industry  of the French  Government,  the  Brookhaven  and  Lawrence
Livermore  National  Laboratories,  the White House Domestic Policy Committee on
Energy,  and Control Data  Corporation.  He holds a B.S. in Engineering from the
Indian  Institute of  Technology  in Madras,  India,  and he performed  advanced
graduate work in business and engineering at Dartmouth College.

   Carl N. Tyson joined the Company as President and Chief Operating  Officer in
November  1995.  From  1992 to 1995,  Mr.  Tyson  served as  President,  College
Publishers,  at Harcourt General Corporation.  From 1988 to 1992 he was employed
by McGraw-Hill  Inc., most recently as President,  College  Division.  Mr. Tyson
holds a B.A. and M.A. in history from Wichita  State  University  and a Ph.D. in
history from Oklahoma State University.

   W.  Braun  Jones,  Jr.,  Vice  President  of  Strategic  Ventures,  has  been
associated  with the Company  since 1992 and is  co-developer  of the  Company's
current  business  strategy.  Mr.  Jones has served as a director of the Company
since 1994.  From 1980 to 1992,  Mr.  Jones  served as Chairman of the Board and
Chief Executive Officer of Carlyn Computer Systems,  Inc., a computer dealer and
leasing company.  From 1985 to 1991, he served as the Vice Chairman of the Board
of Directors of Suburban Bank, a commercial  bank founded by him. Mr. Jones also
serves as a director of  Micro-Integration  Corp.,  a publicly held  corporation
that manufactures mid-range computer hardware and software, and Globalink, Inc.,
a publicly held corporation that develops  language  translation  software,  and
several  private  companies.  Mr. Jones holds a B.A. and M.B.A.  from The George
Washington University.

                                       43

<PAGE>
   Michael W. Anderson  joined the Company as Vice  President of Technology  and
Operations  in March  1996.  From 1994 to 1996,  Mr.  Anderson  was a  marketing
research consultant at O'Donnell & Associates,  Inc. From 1990 to 1994 he served
as Vice President and Director of Marketing Operations at HarperCollins  College
Publishers. From 1977 to 1990 he was employed by Scott, Foresman & Company, most
recently as Vice President of Marketing Operations. Mr. Anderson holds a B.A. in
English and Mathematics from the University of Texas.

   Diana S. Farrell  joined the Company as Vice President of Sales and Marketing
in June 1996.  From  December  1992 to June 1996,  Ms.  Farrell was  employed by
Harcourt Brace College Publishers,  a division of Harcourt General  Corporation,
most recently as Senior Vice  President of  Marketing.  From  September  1990 to
December 1992, she served as a Senior Editor at Prentice Hall College Publishing
Group, a division of Paramount Communications,  Inc. Ms. Farrell holds a B.A. in
Communications Arts/Marketing from Long Island University.

   Leonard P.  Kurtzman  joined the  Company in August  1996 as Vice  President,
Chief  Financial  Officer and  Secretary.  From August 1986 to August 1996,  Mr.
Kurtzman  was  employed by Systems  Center,  Inc.  and its  successor,  Sterling
Software, Inc., a computer software company based in Dallas, Texas ("Sterling"),
most  recently as Vice  President  of Finance and  Administration  of the System
Management  Group,  a division of Sterling . He holds a B.S. in Accounting  from
the University of Maryland and is a Certified Public Accountant.

   
   Michael L. Brown joined the Company as Executive  Vice President of Corporate
Training and President of its wholly owned subsidiary,  CTA, in August 1996. Mr.
Brown served as the President and Chief Executive Officer of CTA from 1988 until
the Company's  acquisition of CTA in August 1996. He is a member of the Advisory
Board of the Distance Learning Association.
    

   Barry R.  Fetterolf  joined the Company as Vice  President of  Publishing  in
August  1996.  From June  1993 to  August  1996,  Mr.  Fetterolf  served as Vice
President and Publisher of Saunders College  Publishing,  a division of Harcourt
Brace College Publishers.  From November 1988 to June 1993, Mr. Fetterolf served
as Social  Science & Economics  Publisher of the Education  Group of McGraw-Hill
Publishing Company.  Mr. Fetterolf holds a B.S. in Business  Administration from
Pennsylvania State University.

   Edson D. deCastro has been a director of the Company  since 1994.  Since June
1995 Mr.  deCastro  has been Chief  Executive  Officer of  Xenometrix,  Inc. Mr.
deCastro  was the founder of Data  General  Corporation  and served as its Chief
Executive  Officer  from  1968 to 1990.  From  January  1990 to June  1995,  Mr.
deCastro was an independent  contractor.  Mr. deCastro also serves on the boards
of directors of several  early-stage  technology  companies.  He holds a B.S. in
Electrical Engineering from the University of Lowell.

   Dennis J.  Dougherty  has been a director  of the  Company  since  1986.  Mr.
Dougherty  has been a General  Partner of  Intersouth  Partners,  L.P.,  a North
Carolina-based  venture capital firm since 1984. Mr.  Dougherty also serves as a
director of  Cardiovascular  Diagnostics,  Inc., a publicly held medical  device
corporation,   and  several  other  private   companies.   In  1994,   Microwave
Laboratories,  Inc., a venture capital  portfolio company of which Mr. Dougherty
had been a director until December 1993,  filed a petition for  bankruptcy.  Mr.
Dougherty holds a B.A. in Marketing from Oklahoma City University.

   
   Barry K.  Fingerhut  has been a director of the Company  since  August  1996.
Since 1981 he has been employed by Geo Capital, a registered investment advisor,
and has served as its Portfolio  Manager and President since 1991. Mr. Fingerhut
is a General  Partner of the General  Partner of  Wheatley  Partners,  L.P.,  an
investment company,  and is a co-founder and principal of Applewood  Associates,
L.P.  and  21st  Century   Communications   Partners,   L.P.,   both  investment
partnerships.  Mr. Fingerhut serves as a director of Carriage Services,  Inc., a
publicly-held  corporation,  and several private  companies,  including Milbrook
Press, Inc., a publisher of children's books, Glasser Legal Works, Inc., a niche
publisher of legal texts, journals and seminars, and Online Resources,  Inc. Mr.
Fingerhut  holds a B.S.  from the  University  of Maryland and an M.B.A.  with a
concentration in Finance/Investments from New York University.

   William E.  Kimberly has been a director of the Company  since  October 1995.
Mr.  Kimberly  served  as  the  President  of the  Manchester  Group,  Ltd.,  an
investment  banking  firm,  from  1990  to  1992,  and  as  Chairman  of  NAZTEC
International  Group,  Inc.,  its  successor,  since 1994.  Prior  thereto,  Mr.
Kimberly

                                       44
    
<PAGE>
   
served in various  senior  executive  capacities for 23 years for Kimberly Clark
Corporation.  Mr.  Kimberly  also serves as a director  of  Globalink,  Inc.,  a
publicly held  corporation  that develops  language  translation  software,  and
several other private emerging growth companies.  He is a member of the Board of
Trustees of The Asheville School and the Pan American Development Foundation and
is a  member  of the  Leadership  Council  on the  Americas  of the  Center  for
Strategic and International Studies.     

   D. Wayne Silby has been a director of the Company  since  October  1995.  Mr.
Silby has been the  Chairman of the General  Partner of Calvert  Social  Venture
Partners,  L.P.  and the  President  of Calvert  Social  Investment  Fund,  both
investment  companies,  since 1985. Mr. Silby holds a B.S. in Economics from the
Wharton School of Finance and a J.D. from Georgetown University Law School.

   Directors  and  officers  are elected  annually  and hold office  until their
successors  are  elected  and  qualified,  or until  their  earlier  removal  or
resignation.  The  Company  currently  does not pay  directors'  fees,  but does
reimburse  non-employee  directors  for  reasonable  out-of-pocket  expenses  in
connection  with  attending  Board or  committee  meetings.  There are no family
relationships among any of the directors, executive officers or key employees of
the Company.  In connection  with the  Company's  issuance of Series B Preferred
Stock to certain  investors in July 1996, Mr. Kannan executed a voting agreement
(the "Kannan Voting Agreement")  obligating Mr. Kannan to vote his shares at any
meeting of stockholders for the election of a  representative  of the holders of
the Series B Preferred  Stock to the Company's  Board of Directors.  The current
Board of  Directors  designee of the holders of the Series B Preferred  Stock is
Barry K. Fingerhut. The Kannan Voting Agreement terminates upon the consummation
of this offering.

BOARD COMMITTEES

   The Board of Directors has an Audit  Committee  which reviews the results and
scope of the audit and other  services  provided  by the  Company's  independent
auditors,  and a Compensation  Committee which makes  recommendations  regarding
salaries and incentive  compensation  for officers of the Company and determines
the amount and type of equity  incentives to be granted to  participants  in the
Company's stock plans.

EXECUTIVE COMPENSATION

   SUMMARY COMPENSATION INFORMATION

   The  following  table  sets forth  information  concerning  the  compensation
received  for  services  rendered  to the  Company  during the fiscal year ended
December  31, 1995 by the Chief  Executive  Officer of the  Company  (the "Named
Executive  Officer").  No other executive  officer of the Company received total
salary and bonus for such fiscal year in excess of $100,000.

                           SUMMARY COMPENSATION TABLE

                                       Annual
                                    Compensation
                                    ------------
Name and Principal                                          All Other
Position                              Salary               Compensation
- ------------------------------        ----------           ------------
Narasimhan P. Kannan .........        $  119,792               $840
 Chief Executive Officer



EMPLOYMENT AGREEMENTS

   In July 1996, the Company  entered into an employment  agreement with each of
Messrs.  Kannan and Tyson.  The agreements  provide for an annual base salary of
$160,000  (increasing  to  $180,000  if the Company  successfully  completes  an
initial  public  offering of its stock) for Mr.  Kannan and of $210,000  for Mr.
Tyson, and annual  incentive-based  bonus compensation of up to 50% of such base
salary.  The exact  amount  of such  bonus  compensation  is  determined  by the
Company's Board of Directors,  based upon the annual growth rate in revenues and
earnings of the Company. Under the agreements, Messrs. Kannan and Tyson are also
eligible to participate in all employee benefit plans and programs that the

                                       45

<PAGE>
Company offers to its executive  employees and are entitled to reimbursement for
all documented  reasonable business expenses they incur. The initial term of the
agreements  expires in June 1998,  but the  agreements  are subject to automatic
one-year renewal terms.  Consistent with Company policies, in the event that Mr.
Kannan or Mr. Tyson is terminated by the Board  without  cause,  or in the event
that Mr. Kannan or Mr. Tyson resigns for good reason, the Company is required to
continue  paying his salary for nine months as severance  pay. In the event of a
material change in Mr. Kannan's duties,  titles,  authority or position with the
Company,  he may elect, in lieu of receiving such severance pay, to enter into a
consulting  arrangement  with the  Company,  whereby Mr.  Kannan  would  provide
consulting services to the Company for a period of one year and be paid $750 per
day for providing such services.

   In  connection  with the  Company's  acquisition  of CTA in August 1996,  the
Company  entered into an employment  and  noncompetition  agreement with Michael
Brown.  The agreement  provides for an annual base salary of $150,000 and annual
incentive-based  bonus  compensation of up to 50% of such base salary. The exact
amount of such  bonus  compensation  is  determined  by the  Company's  Board of
Directors, based upon Mr. Brown's performance.  Mr. Brown is entitled to receive
an  additional  bonus of  $150,000  in  connection  with the  completion  of the
Company's  acquisition  of CTA,  which  was  consummated  in  August  1996,  and
transition of control of CTA's  operations to the Company,  which bonus must, in
any event be paid on or before December 31, 1996. Under the agreement, Mr. Brown
is also eligible to participate in all employee  benefit plans and programs that
the Company offers to its executive  employees and is entitled to  reimbursement
for all  documented  reasonable  business  expenses  he incurs.  The term of the
agreement  is two  years.  In the event  Mr.  Brown is  terminated  by the Board
without  cause,  the Company is required to  continue  paying Mr.  Brown's  base
salary and providing  certain other  benefits for the period of time  prescribed
under the Company's standard severance plan (which is currently six months).

   In August 1996,  the Company  entered into an employment  agreement  with Mr.
Kurtzman.  The  agreement  provides  for an annual base  salary of $150,000  and
annual  incentive-based bonus compensation of up to 50% of such base salary. The
exact amount of such bonus  compensation is determined by the Company's Board of
Directors, based upon the achievement of specified performance goals established
by the Board. Under the agreement,  Mr. Kurtzman is also eligible to participate
in all  employee  benefit  plans and  programs  that the  Company  offers to its
executive  employees  and  is  entitled  to  reimbursement  for  all  documented
reasonable  business  expenses  he incurs.  The  initial  term of the  agreement
expires in August  1998,  but the  agreement  is subject to  automatic  one-year
renewal terms.  Consistent with Company policies, in the event that Mr. Kurtzman
is  terminated  by the Board without  cause,  or in the event that Mr.  Kurtzman
resigns  for good  reason,  the  Company  is  required  to  continue  paying Mr.
Kurtzman's salary for six months as severance pay.

   
    In October  1996,  the Company and Mr.  Jones  executed a letter  agreement,
effective upon  consummation of the offering made hereby,  pursuant to which Mr.
Jones  will be  employed  by the  Company  as a senior  advisor.  The  agreement
provides  for an annual base salary of $100,000 and the issuance to Mr. Jones of
options  to  purchase  8,560  shares of Common  Stock,  vesting  one-third  upon
consummation of the offering and one-third upon each of the next two anniversary
dates thereafter, at an exercise price per share equal to the price per share to
the public in this  offering.  Mr.  Jones is entitled  to receive as  additional
compensation  $10,000 for each approved strategic  partnership he closes for the
Company and 1.5% of the net revenues  generated in  connection  therewith  for a
period of three years from the date net revenues are first  generated  (2.25% in
respect of revenues  generated in 1997).  Mr. Jones will receive a nonrefundable
advance  against this  additional  compensation in January 1997. This additional
compensation  will cease to be paid after two years from the date of termination
of Mr. Jones' employment.  Mr. Jones will also receive a $100,000 bonus upon his
execution of a two-year  non-compete  agreement in January 1997.  Mr. Jones will
continue to be covered under the Company's insurance plan.     

OPTION GRANTS

   
   No grants of options to purchase the Company's  Common Stock were made during
the year ended December 31, 1995 to the Named Executive Officer.
    

                                       46

<PAGE>
OPTION EXERCISES AND HOLDINGS

   The Named  Executive  Officer did not exercise any options  during 1995.  The
following table sets forth information  concerning stock options held as of such
date by the Named Executive Officer:

                     AGGREGATE OPTION EXERCISES IN FISCAL
                       YEAR AND YEAR-END OPTION VALUES

                           Number of Shares              Value of Unexercised  
                     Underlying Unexercised Options      In-the-Money Options  
                          at December 31, 1995         at December 31, 1995(1)
                     ------------------------------  --------------------------
     Name            Exercisable   Unexercisable    Exercisable  Unexercisable
     ----            -----------   -------------    -----------  -------------
Narasimhan P. Kannan   68,483           --              $0             --
- ----------

(1)  Calculated on the basis of $5.84, the estimated fair market value per share
     of the Common Stock as of December 31, 1995, as determined by the Company's
     Board of Directors, less the exercise price.

STOCK PLANS

   The Company's  Amended and Restated Stock Option Plan (the "Option Plan") was
adopted by the Board of Directors  of the Company and approved by the  Company's
stockholders  in November  1994. A total of 291,056  shares of Common Stock have
been reserved for issuance  under the Option Plan. The Company's 1996 Stock Plan
(the "1996 Plan"; together with the Option Plan, the "Plans") was adopted by the
Board of Directors in August 1996 and approved by the Company's  stockholders in
September 1996. A total of 136,967 shares of Common Stock have been reserved for
issuance under the 1996 Plan.  The Plans provide for grants of "incentive  stock
options,"  within the meaning of Section  422 of the  Internal  Revenue  Code of
1986, as amended (the  "Code"),  to employees  (including  officers and employee
directors), and for grants of nonstatutory options to employees and consultants.
The 1996 Plan also allows for the grant of purchase  rights,  but none have been
granted to date.  The Plans are  currently  being  administered  by the Board of
Directors of the Company,  which  determines  the optionees and the terms of the
options granted,  including the exercise price,  number of shares subject to the
option and the exercisability  thereof.  Following the closing of this offering,
the Plans will be  administered  by the  Compensation  Committee of the Board of
Directors. The Option Plan and the 1996 Plan will terminate in November 1996 and
August 2006, respectively, unless sooner terminated by the Board of Directors.

   The exercise price of incentive stock options granted under the Plans must be
not less than the fair  market  value of the Common  Stock on the date of grant,
and the exercise price of nonstatutory options under the Option Plan must be not
less than 85% of the fair market value of the Common Stock on the date of grant.
With respect to any optionee  who owns stock  representing  more than 10% of the
voting power of all classes of the  Company's  outstanding  capital  stock,  the
exercise  price of any incentive  stock option must be equal to at least 110% of
the fair market value of the Common Stock on the date of grant,  and the term of
the option must not exceed five  years.  The terms of all other  options may not
exceed ten years. The aggregate fair market value of Common Stock (determined as
of the date of the option grant) for which  incentive  stock options may for the
first time become  exercisable  by any  individual  in any calendar year may not
exceed $100,000.

   
   As of  October  15,  1996,  no shares of Common  Stock had been  issued  upon
exercise of options  granted  under the Plans,  options to purchase  251,837 and
129,003 shares of Common Stock, at weighted average exercise prices of $6.83 and
$14.60  per share,  were  outstanding  under the Option  Plan and the 1996 Plan,
respectively,  and 39,219 and 7,964 shares remained  available for future option
grants under the Option Plan and the 1996 Plan, respectively.
    

                                       47
<PAGE>
                              CERTAIN TRANSACTIONS

   
   From  November  1994 to April 1996,  the Company  entered  into  Subscription
Agreements with certain investors, pursuant to which the Company issued and sold
shares of  convertible  Preferred  Stock,  par value $0.01 per share  ("Series A
Preferred  Stock"),  for total  consideration  of $3,800,889,  which shares will
convert into a total of 451,035 shares of Common Stock upon  consummation of the
offering made hereby.  Calvert Social Venture Partners,  L.P. and Calvert Social
Investment Fund, two investment companies of which D. Wayne Silby, a director of
the  Company,  serves as the  Chairman  of the General  Partner  and  President,
respectively,  purchased  Series A Preferred Stock  convertible  into 18,456 and
25,218 shares of Common Stock,  respectively,  upon consummation of the offering
made hereby.  Spencer Trask Securities  Incorporated  ("Spencer Trask") acted as
Placement  Agent for the Company's  Series A Preferred  Stock  financing.  Kevin
Kimberlin,  a principal stockholder of the Company, is the Chairman of the Board
of Spencer  Trask  Holdings,  Inc.,  the parent  company  of Spencer  Trask.  In
connection with the financing, Spencer Trask received placement fees aggregating
$391,000  and  designees  of Spencer  Trask  received  warrants  to  purchase an
aggregate  of  37,793  shares  of  Common  Stock.  All  of  these  warrants  are
exercisable  until May 2002 at a weighted  average  exercise  price of $8.92 per
share. In September  1996,  contingent upon an initial public offering price per
share of $12.85 or greater,  the holders of these  warrants  agreed to eliminate
their contractual rights to price-based  anti-dilution adjustments to the number
of shares  underlying  these  warrants,  except with respect to issuances  below
$8.76 per share.

    In March 1995,  the Company issued 25,019 shares of Common Stock to W. Braun
Jones, Jr., a director and executive officer of the Company,  upon conversion of
indebtedness  in the amount of $36,533 at a conversion  rate of $1.46 per share.
In December 1995, the Company also repaid  indebtedness owed to Mr. Jones in the
principal  amount of $70,000,  plus accrued interest  thereon.  The Company also
borrowed  $130,000  from  Mr.  Jones  in May  1996  pursuant  to a  subordinated
promissory  note,  the principal of which was  convertible  into 6,955 shares of
Common  Stock at a  conversion  price of  $18.69  per  share  prior to the Jones
Transactions,  as defined below (the "Jones Note"). In connection therewith, the
Company  also issued to Mr.  Jones  warrants to purchase an  aggregate  of 6,955
shares of Common  Stock at an  exercise  price of $18.69 per share  prior to the
Jones  Transactions  (the "Jones  Warrants").  Under the terms of both the Jones
Note and the Jones Warrants,  Mr. Jones,  prior to the Jones  Transactions,  was
entitled to price-based  anti-dilution protection with respect to the conversion
price under the Jones Note and the exercise price under the Jones Warrants, such
that Mr. Jones,  upon the conversion of the Company's  Series B Preferred  Stock
into  Common  Stock at an  effective  conversion  price of $9.05 per share  upon
consummation  of the  offering  made  hereby,  would be  entitled to convert the
principal  and accrued  interest  under Jones Note into 15,048  shares of Common
Stock and to exercise the Jones  Warrants for 14,359 shares of Common Stock at a
conversion price and exercise price, respectively, of $9.05 per share. Mr. Jones
entered into an agreement in September 1996 to convert the principal and accrued
interest under the Jones Note into 15,048 shares of Common Stock at a conversion
price of $9.05 per share upon  consummation  of the  offering  made  hereby (the
"Jones Transactions").
    

   In February 1995,  the Company  issued to William E. Kimberly,  a director of
the Company, and his wife warrants exercisable for an aggregate of 12,840 shares
of Common Stock at an exercise price of $6.13 per share in connection with their
loans to the  Company of  $50,000,  which  indebtedness  was  converted  into an
aggregate of 11,413  shares of Common Stock in March 1995 at a conversion  price
of $4.38 per share.

   
   In March 1996, the Company  borrowed  $300,000 from Frogtown  Holdings,  Inc.
("Frogtown"),  a  corporation  controlled  by Austin O. Furst,  Jr., a principal
stockholder of the Company, in exchange for which the Company issued to Frogtown
a Senior Convertible  Promissory Note convertible into shares of Common Stock at
a  conversion  rate of $18.69  per share  prior to the Furst  Transactions  (the
"Frogtown  Note").  Certain trusts for the benefit of Mr. Furst's daughters (the
"Trusts") also hold warrants to purchase  102,723 shares of Company Common Stock
at an  exercise  price of $17.52 per share,  which  will  adjust to the  initial
public  offering price (the "IPO Price") upon the  consummation  of the offering
made hereby (the "IPO Price  Warrants") and warrants to purchase  102,723 shares
of Company  Common  Stock at an  exercise  price of $8.76 per share (the  "$8.76
Warrants").  The Trusts entered into an agreement in September 1996 to eliminate
their contractual rights to price-based anti-dilution adjustments to the

                                       48
    

<PAGE>
   
number of shares  underlying  the IPO Price  Warrants  except  with  respect  to
issuances  below  $8.76.  Upon  consummation  of the  offering  made  hereby and
contingent upon an initial public offering price per share of $12.85 or greater,
the Trusts are required to purchase 68,481 shares underlying the $8.76 Warrants.
In consideration thereof, the Company has agreed to issue to Mr. Furst a warrant
to purchase 15,801 shares of Common Stock at a per share exercise price equal to
the IPO Price.  In addition,  the Company and Frogtown  agreed that the Frogtown
Note,  together with interest accrued thereon,  will be repaid by the Company in
full upon consummation of the offering made hereby.

   In July 1996, the Company  entered into the Series B Preferred Stock Purchase
Agreement with Wheatley Partners,  L.P., a principal stockholder of the Company,
and certain other investors,  including Barry K. Fingerhut, a General Partner of
the General  Partner of Wheatley  and a director of the Company  (the  "Series B
Investors"),  pursuant  to which the  Company  issued and sold an  aggregate  of
187,254  shares of Series B  redeemable  convertible  Preferred  Stock (which is
convertible  into  395,848  shares  of Common  Stock  upon  consummation  of the
offering made hereby) for aggregate cash consideration of $3,500,000.

   In August 1996, the Company  completed its acquisition of CTA, pursuant to an
Agreement  and  Plan  of  Merger  among  CTA,  the  Company  and a  wholly-owned
subsidiary  of the  Company  (the  "Merger  Agreement").  Pursuant to the Merger
Agreement,  the Company acquired all of the outstanding  capital stock of CTA in
exchange for 42,802 shares of Common Stock,  which were issued to Michael Brown,
CTA's President,  Chief Executive  Officer and sole  stockholder.  In connection
with the  acquisition,  the Company also issued fully vested options to purchase
5,136 shares of the  Company's  Common  Stock at an exercise  price of $0.12 per
share to four  employees of CTA. In addition,  the Company  granted an option to
purchase  17,120  shares of the Company's  Common Stock at an exercise  price of
$14.60 per share to Mr.  Brown.  Mr. Brown  entered  into a two-year,  renewable
employment  agreement with the Company to serve as the Company's  Executive Vice
President   of  Corporate   Training  and  to  remain   President  of  CTA.  See
"Management--Executive Compensation--Employment Agreements."     

   In  connection  with the  resignation  of John D.  Phillips from the Board of
Directors in August  1996,  the Board of  Directors  accelerated  the vesting of
options  granted to Mr.  Phillips  in  November  1994 for the  purchase of 6,848
shares of Common Stock at an exercise price of $1.46 per share.

   
   From 1992 through  1995, a the Company  loaned to Nat Kannan,  the  Company's
founder and Chief Executive  Officer,  funds in the principal  amount,  together
with  interest  accrued  thereon  through  the  date  of  this  Prospectus,   of
approximately  $251,000.  Pursuant  to  the  terms  of Mr.  Kannan's  employment
agreement, Mr. Kannan is obligated to apply the entire amount of back wages owed
to Mr.  Kannan by the  Company of  approximately  $392,450  to satisfy  his debt
obligation  and  the  Company's   income  tax   withholding   obligations   upon
consummation of the offering made hereby.     

                                       49

<PAGE>
                             PRINCIPAL STOCKHOLDERS

   
   The  following  table sets forth  certain  information  regarding  beneficial
ownership of the Company's  Common Stock as of October 15, 1996, and as adjusted
to reflect the sale of the shares of Common Stock offered  hereby,  by: (i) each
person  known by the Company to own  beneficially  more than five percent of the
Company's  outstanding  shares of the  Common  Stock;  (ii) the Named  Executive
Officer;  (iii) each of the  Company's  directors;  and (iv) all  directors  and
executive officers as a group.  Beneficial ownership is determined in accordance
with the rules of the  Securities  and Exchange  Commission.  In  computing  the
number of shares beneficially owned by a person and the percentage  ownership of
that person, shares of Common Stock subject to options,  warrants or convertible
debt held by that person that are currently exercisable or convertible,  or will
become  exercisable  or  convertible  within 60 days after October 15, 1996, are
deemed  outstanding.  Such  shares,  however,  are not  deemed  outstanding  for
purposes of  computing  the  percentage  ownership of any other  person.  Unless
otherwise  indicated in the  footnotes  to this table,  the persons and entities
named in the table have sole voting and sole  investment  power with  respect to
all  shares  beneficially  owned,  subject  to  community  property  laws  where
applicable.
    

<TABLE>
<CAPTION>
                                                                              Percentage
                                                                     ------------------------------
                                                 Number of Shares       Prior           After the
          Name                                   Beneficially Owned  to the Offering   Offering (1) 
          ----                                   ------------------  ---------------   ------------ 

<S>                                                   <C>                  <C>           <C>  
Austin O. Furst, Jr. (2) ......................       328,833              17.0%         10.1%
138 Frogtown Road
New Canaan, CT 06840                                  
Narasimhan P. Kannan (3) ......................       317,385              17.3%         10.0%
Barry K. Fingerhut (4) ........................       301,442              17.1%          9.7%
Wheatley Partners, L.P. .......................       282,762              16.0%          9.1%  
80 Cutler Mill Road, Suite 311                                                                 
Great Neck, NY 11021                                                                            
Kevin Kimberlin (5) ...........................       136,007               7.3%          4.3%  
c/o Spencer Trask Securities Incorporated            
535 Madison Avenue, 18th Floor                       
New York, NY 10022                                    
Kimberlin Family Partners, L.P. (6) ...........       130,975               7.1%          4.1%
 c/o Spencer Trask Securities Incorported
 535 Madison Avenue, 18th Floor
 New York, NY 10022                                   
W. Braun Jones, Jr. (7) .......................       112,293               6.1%          3.5%
Intersouth Partners  ..........................       106,136               6.0%          3.4%
 P.O. Box 13546
 Research Triangle Park, NC 27709                    
Dennis J. Dougherty (8) .......................       106,136               6.0%          3.4%
William E. Kimberly (9) .......................        54,026               3.0%          1.7%
D. Wayne Silby (10) ...........................        46,456               2.6%          1.5%
Carl N. Tyson (11) ............................        10,701                  *             *
Edson D. deCastro (11) ........................         4,564                  *             *
All directors and executive officers as a
 group
 (13 persons) (12)  ...........................     1,025,346              52.0%         30.0%

</TABLE>
- ----------
*Less than 1 percent

(1)   Assumes  the sale of  1,334,000  shares by the  Company  pursuant  to this
      offering and no exercise of the Underwriters' over-allotment option.

(2)   Includes 153,622 shares  underlying  warrants held by trusts for which Mr.
      Furst is the trustee and which are currently exercisable.

                                       50

<PAGE>
(3)   Includes  68,483  shares  underlying a warrant held by Mr.  Kannan that is
      currently exercisable.

   
(4)   Consists of 18,660 shares held by Mr. Fingerhut and 282,762 shares held by
      Wheatley  Partners,  L.P.,  an investment  company of which Mr.  Fingerhut
      serves  as a  General  Partner  of  the  General  Partner.  Mr.  Fingerhut
      disclaims  beneficial  ownership of the shares held by Wheatley  Partners,
      L.P.

(5)   Includes 79,750 shares underlying  currently  exercisable warrants held by
      Kimberlin  Family  Partners,  L.P.,  a  limited  partnership  of which Mr.
      Kimberlin  serves as the  General  Partner,  and 5,032  shares  underlying
      currently  exercisable  warrants held by Spencer Trask Holdings,  Inc., of
      which  Mr.  Kimberlin  is the  Chairman  of the  Board of  Directors.  Mr.
      Kimberlin  disclaims  beneficial  ownership  of the shares held by Spencer
      Trask Holdings, Inc.

(6)   Includes   79,750   shares   underlying   warrants   which  are  currently
      exercisable.

(7)   Includes 40,747 vested shares underlying options, 31,479 shares underlying
      warrants held by Mr. Jones that are currently exercisable.

(8)   Consists of shares held by Intersouth  Partners,  L.P., a venture  capital
      fund of which Mr.  Dougherty  serves as a General  Partner of the  General
      Partner. Mr. Dougherty disclaims beneficial ownership of such shares.

(9)   Includes  10,272 shares  underlying a warrant held by Mr. Kimberly that is
      currently exercisable,  2,282 vested shares underlying options, as well as
      5,384  outstanding  shares of Common Stock and 2,568  shares  underlying a
      currently exercisable warrant, both held by Elena Kimberly, Mr. Kimberly's
      wife.

(10)  Consists of 2,282 vested shares  underlying  options and 18,956 and 25,218
      shares held by Calvert  Social Venture  Partners,  L.P. and Calvert Social
      Investment Fund, respectively, two investment companies of which Mr. Silby
      serves as Chairman of the General Partner and President, respectively. Mr.
      Silby disclaims beneficial ownership of such shares.

(11)  Consists of vested shares underlying options.

(12)  Includes the shares  discussed in footnotes  (3), (4) and  (7)-(11).  Also
      includes  42,802  outstanding  shares and 29,562 vested shares  underlying
      options held by other executive officers.
    

                                       51
<PAGE>
                          DESCRIPTION OF CAPITAL STOCK

   Upon the  closing  of this  offering,  the  authorized  capital  stock of the
Company will consist of 36,000,000  shares of Common Stock,  $0.01 par value per
share, and 10,000,000 shares of Preferred Stock, $0.01 par value per share.

   The following summary of certain provisions of the Common Stock and Preferred
Stock and  outstanding  warrants  does not purport to be complete and is subject
to,  and  qualified  in  its  entirety  by,  the  provisions  of  the  Company's
Certificate  of  Incorporation  and Bylaws,  each as amended,  and the warrants,
which are  included  as  exhibits to the  Registration  Statement  of which this
Prospectus is a part.

COMMON STOCK

   
   After giving effect to the  conversion  of all of the  Company's  outstanding
Preferred Stock, effective immediately prior to the consummation of the offering
made hereby,  there were 1,767,397  shares of Common Stock  outstanding  held of
record by 105 stockholders. The holders of Common Stock are entitled to one vote
for  each  share  held  of  record  on  all  matters  submitted  to  a  vote  of
stockholders.  Accordingly,  holders of a majority of the shares of Common Stock
entitled to vote in any  election of  directors  may elect all of the  directors
standing for  election.  Subject to  preferences  that may be  applicable to any
outstanding  Preferred  Stock,  holders of Common  Stock are entitled to receive
ratably such dividends as may be declared by the Board of Directors out of funds
legally  available   therefor.   See  "Dividend  Policy."  In  the  event  of  a
liquidation,  dissolution or winding up of the Company,  holders of Common Stock
are  entitled  to  share  ratably  in the  assets  remaining  after  payment  of
liabilities and the liquidation  preference of any outstanding  Preferred Stock.
Holders of Common Stock have no preemptive, conversion or redemption rights. All
of the outstanding shares of Common Stock are, and the shares to be sold in this
offering when issued and paid for will be, fully paid and non-assessable.     

PREFERRED STOCK

   
   The holders of the Company's  Series A Preferred Stock and Series B Preferred
Stock are entitled to receive cumulative  dividends at a rate of 7% per year, to
be paid immediately  prior to consummation of the offering made hereby in shares
of the Company's Series A and Series B Preferred Stock,  respectively.  Upon the
consummation of this offering,  the outstanding  shares of Series A and Series B
Preferred Stock,  including those issuable as dividends,  will be converted into
an  aggregate  of  846,883  shares of Common  Stock,  and  10,000,000  shares of
undesignated  Preferred  Stock will be authorized  for  issuance.  The Company's
Board  of  Directors  has  the   authority,   without   further  action  by  the
stockholders, to issue such Preferred Stock in one or more series and to fix the
designations,  powers,  preferences,   privileges  and  relative  participating,
optional or special rights and the  qualifications,  limitations or restrictions
thereof,  including dividend rights,  conversion rights, voting rights, terms of
redemption and liquidation  preferences of each such series, any or all of which
may be  greater  than the rights of the Common  Stock.  The Board of  Directors,
without stockholder approval, can issue Preferred Stock with voting,  conversion
or other rights that could adversely affect the voting power and other rights of
the holders of Common Stock.  Preferred  Stock could thus be issued quickly with
terms that could have the effect of delaying or  preventing  a change in control
of the Company or make removal of management more difficult.  Additionally,  the
issuance of Preferred  Stock may have the effect of decreasing  the market price
of the Common  Stock.  The  Company  currently  has no plans to issue any of the
Preferred Stock subsequent to the closing of this offering.
    

WARRANTS

   
   As of immediately prior to the consummation of the offering made hereby,  the
Company had issued warrants to purchase an aggregate of 479,893 shares of Common
Stock at a weighted average exercise price of $10.08 per share, all of which are
currently  exercisable.  Warrants to purchase  152,766 of these shares expire in
March 2001;  warrants to purchase 37,793 of these shares expire in May 2002; and
warrants to purchase the remaining 289,334 shares, which were granted at various
times  between July 1994 and August  1996,  expire three to eight years from the
date of grant.

                                       52
    
<PAGE>
   
STOCK OPTIONS

   See  "Management--Stock  Plans" for a discussion of the Company's outstanding
stock options.

DELAWARE LAW AND LIMITATIONS ON CHANGES IN CONTROL
    

   Section 203 of the Delaware General  Corporation Law (the "DGCL") prevents an
"interested  stockholder" (defined in Section 203, generally, as a person owning
15% or more of a  corporation's  outstanding  voting  stock) from  engaging in a
"business combination" (as defined in Section 203) with a publicly held Delaware
corporation  for three years following the date such person became an interested
stockholder unless (i) before such person became an interested stockholder,  the
board of directors of the  corporation  approved  the  transaction  in which the
interested stockholder became an interested stockholder or approved the business
combination;  (ii) upon  consummation  of the  transaction  that resulted in the
interested  stockholder's  becoming an interested  stockholder,  the  interested
stockholder owns at least 85% of the voting stock of the corporation outstanding
at the time the transaction commenced (excluding stock held by directors who are
also officers of the corporation and by employee stock plans that do not provide
employees with the right to determine confidentially whether shares held subject
to the plan will be tendered in a tender or exchange offer);  or (iii) following
the  transaction  in which such person  became an  interested  stockholder,  the
business  combination  is approved by the board of directors of the  corporation
and  authorized  at a meeting of  stockholders  by the  affirmative  vote of the
holders of 66 2/3 of the  outstanding  voting stock of the corporation not owned
by the interested stockholder.

   
   The Company's Bylaws generally require at least 50 days advance notice of any
action to be proposed by a stockholder  at any meeting of  stockholders  and set
forth other specific procedures that a stockholder must follow. In addition, the
Bylaws provide that a special meeting of the Company's  stockholders may only be
called  by the  Board  of  Directors;  no  such  meeting  may be  called  by the
stockholders.  Further,  the Bylaws eliminate the ability of stockholders to act
by written consent after this offering,  and consequently  stockholders may only
act at meetings thereof.
    

   These Bylaws provisions, the provisions authorizing the Board of Directors to
issue preferred stock without stockholder approval and the provisions of Section
203 of the DGCL could have the effect of  delaying,  deferring  or  preventing a
change in control of the  Company or the  removal of  existing  management.  See
"Risk Factors--Potential Issuance of Preferred Stock; Anti-Takeover Provisions."

LIMITATION ON DIRECTORS' AND OFFICERS' LIABILITY

   The Certificate of Incorporation provides that a director of the Company will
not be personally liable to the Company or its stockholders for monetary damages
for any breach of fiduciary  duty as a director,  except in certain  cases where
liability  is  mandated  by  the  DGCL.  The  provision  has  no  effect  on any
non-monetary  remedies that may be available to the Company or its stockholders,
nor does it relieve the Company or its directors from compliance with federal or
state  securities  laws.  The Bylaws of the Company  generally  provide that the
Company shall indemnify,  to the fullest extent permitted by law, any person who
was or is a party or is threatened to be made a party to any threatened, pending
or completed action, suit,  investigation,  administrative  hearing or any other
proceeding  (each,  a  "Proceeding")  by  reason of the fact that he is or was a
director or officer of the  Company,  or is or was serving at the request of the
Company as a director,  officer,  employee or agent of another  entity,  against
expenses (including attorneys' fees) and losses, claims, liabilities, judgments,
fines and amounts paid in settlement actually incurred by him in connection with
such Proceeding.

TRANSFER AGENT AND REGISTRAR

   The transfer  agent and  registrar  for the  Company's  Common Stock is First
National Bank of Boston.

LISTING

   The  Company  has  applied  to list the Common  Stock on the Nasdaq  National
Market under the trading symbol "UOLP."

                                       53

<PAGE>
                         SHARES ELIGIBLE FOR FUTURE SALE

   Prior to this  offering,  there has not been any public market for the Common
Stock of the Company. Sales of substantial amounts of Common Stock in the public
market could adversely  affect the trading price of the Common Stock.  See "Risk
Factors--Shares Eligible for Future Sale."

   
   Upon completion of this offering, the Company will have outstanding 3,101,397
shares of Common Stock, assuming no exercise of the Underwriters' over-allotment
option and no exercise of outstanding options or warrants,  except for the Furst
Transactions and the Jones Transactions.  Of these, the 1,334,000 shares offered
hereby will be freely tradeable  without  restriction  under the Securities Act,
unless  such shares are held by  "affiliates"  of the  Company,  as that term is
defined in Rule 144 under the Securities Act.

   The remaining 1,767,397 shares of Common Stock outstanding upon completion of
this offering will be  "restricted  securities"  as that term is defined in Rule
144 ("Restricted  Shares").  Restricted  Shares may be sold in the public market
only if registered or if they qualify for an exemption from  registration  under
Rules 144 or 701 under the Securities Act, which are summarized below.  Sales of
Restricted  Shares in the public market,  or the availability of such shares for
sale, could adversely affect the market price of the Common Stock.

   The executive  officers,  directors and certain other holders of Common Stock
are  bound by  contractual  "lock-up"  agreements  providing  that they will not
offer,  pledge,  sell,  contract  to sell or grant  any  option to  purchase  or
otherwise  dispose of an  aggregate of  1,684,294  outstanding  shares of Common
Stock  beneficially owned by them for a period of one year after the date of the
final prospectus  relating to this offering without the prior written consent of
Friedman,  Billings,  Ramsey  &  Co.,  Inc.  Taking  into  account  the  lock-up
agreements,  the number of shares that will be available  for sale in the public
market,  subject in some cases to the volume and other restrictions of Rule 144,
will be as  follows:  (i)  approximately  47,520  shares  will be  eligible  for
immediate sale as of the date of the final prospectus relating to this offering;
(ii)  approximately  3,252 additional shares will be eligible for sale beginning
90 days  after  the  date of the  final  prospectus  relating  to this  offering
pursuant  to Rules  144 and  701;  (iii)  approximately  27,536  shares  will be
eligible for sale beginning as early as March and May 1997 pursuant to Rule 144;
and (iv)  approximately  1,005,923  additional  shares will be eligible for sale
beginning  one year  after the date of the  final  prospectus  relating  to this
offering. Approximately 683,156 remaining Restricted Shares will not be eligible
for sale pursuant to Rule 144 until the expiration of their applicable  two-year
holding periods, which will expire at various times through September 1998.

   As of October 15, 1996,  an  additional  860,733  shares of Common Stock were
subject to  outstanding  options and  warrants.  Taking into account the lock-up
agreements,  the number of shares that will be available  for sale in the public
market upon exercise of these warrants or options,  subject in some cases to the
volume and other restrictions of Rule 144, will be as follows: (i) approximately
252,735 additional shares will be eligible for sale beginning one year after the
date of the final  prospectus  relating  to this  offering;  (ii)  approximately
479,893 remaining shares issuable upon exercise of warrants will not be eligible
for sale pursuant to Rule 144 until the expiration of their  applicable  holding
periods,  which  will  expire two years from  their  exercise  dates;  and (iii)
approximately 125,105 remaining shares issuable upon exercise of options will be
eligible for sale  pursuant to Rule 701 upon the ratable  vesting of such shares
at various times through August 1999.

   Subject to lock-up  provisions  or  agreements,  certain of the shares issued
upon  exercise of options and warrants  granted by the Company prior to the date
of the final prospectus  relating to this offering will be available for sale in
the  public  market  pursuant  to Rule 701 under the  Securities  Act.  Rule 701
permits resales of such shares in reliance upon Rule 144 but without  compliance
with certain  restrictions,  including the holding period  requirement,  imposed
under Rule 144. In general, under Rule 144 as currently in effect,  beginning 90
days after the date of the final prospectus relating to this offering,  a person
(or persons whose shares are aggregated) who has  beneficially  owned Restricted
Shares for at least two years  (including  the holding period of any prior owner
except an affiliate)  would be entitled to sell within any three-month  period a
number of shares that does not exceed the greater of (i) one percent of the then
outstanding  shares of Common Stock  (approximately  31,014  shares  immediately
after this     

                                       54

<PAGE>
offering) or (ii) the average  weekly  trading volume of the Common Stock during
the four calendar weeks  preceding the filing of a Form 144 with respect to such
sale. Sales under Rule 144 are also subject to certain manner-of-sale and notice
requirements  and to the  availability of current public  information  about the
Company. Under Rule 144(k), a person who is not deemed to have been an affiliate
of the  Company  at any time  during  the 90 days  preceding  a sale and who has
beneficially  owned the  shares  proposed  to be sold for at least  three  years
(including  the holding  period of any prior owner  except an  affiliate  of the
Company)  is  entitled  to  sell  such  shares   without   complying   with  the
manner-of-sale,  public  information,  volume limitation or notice provisions of
Rule 144.  Unless  otherwise  restricted,  such "144(k) shares" may therefore be
sold immediately upon the completion of this offering.

   The Securities and Exchange  Commission has recently  proposed  amendments to
Rule 144 and Rule 144(k) that would  permit  resale of  restricted  shares under
Rule 144 after a one-year,  rather than a two-year  holding  period,  subject to
compliance  with the other  provisions  of Rule 144, and would permit  resale of
restricted shares by non-affiliates  under Rule 144(k) after a two-year,  rather
than a three-year  holding period.  Adoption of such amendments  could result in
resale of  restricted  shares  sooner  than would be the case under Rule 144 and
Rule 144(k) as currently in effect.

   
   Upon completion of this offering and at specified times  thereafter,  certain
holders of the  Company's  securities  will be entitled  to certain  rights with
respect to the  registration  under the Securities Act of the shares  underlying
such  securities.  Registration  of such shares under the  Securities  Act would
result in such shares becoming freely tradeable  without  restriction  under the
Securities Act (except  shares  purchased by  affiliates)  immediately  upon the
effectiveness  of such  registration.  Specifically,  holders of an aggregate of
approximately 841,421 shares of Common Stock, including shares issuable upon the
exercise of warrants  and  conversion  of  Preferred  Stock and stock  dividends
accrued thereon,  have the right, subject to certain conditions and limitations,
to require the Company to register such  securities  under the Securities Act. A
total of approximately  513,445 of such shares have demand  registration  rights
exercisable  after 90 days  following  completion  of this  offering;  provided,
however  that such  rights  cannot be  exercised  at that  time  because  of the
execution of lock-up agreements waiving such rights for a period of one year, as
discussed above.  The holders of the remaining  shares with demand  registration
rights may require the Company to register one-half of such shares after each of
the next  two  anniversary  dates  following  completion  of this  offering.  In
addition,  holders of an aggregate of  approximately  1,134,565 shares of Common
Stock, including shares issuable upon the exercise of warrants and conversion of
Preferred  Stock and  convertible  debt,  have the  right,  subject  to  certain
conditions  and  limitations,  to require  that such  shares be  included in any
registration of the Company's securities; provided, however, that in the case of
a registration  for an underwritten  public offering,  the managing  underwriter
may, under certain  circumstances,  exclude for marketing reasons some or all of
such securities from such registration.  No such piggyback  registration  rights
are being exercised in connection with this offering. Finally, the holders of an
aggregate of  approximately  479,461  shares of Common Stock,  including  shares
issuable  upon the exercise of warrants and  conversion  of Preferred  Stock and
convertible  debt, have the right to demand from the Company an unlimited number
of  registrations  of such  securities on Form S-3 following the date upon which
such form becomes  available to the Company,  subject to certain  conditions and
limitations.

   The Company has reserved an  aggregate of 428,023  shares of Common Stock for
issuance  pursuant to the Company's  stock option plans,  27,393 of which either
have expired or have been forfeited. As of October 15, 1996, options to purchase
a total of 380,840 shares of Common Stock were outstanding.  The Company intends
to file,  approximately  one year after the effective date of this  offering,  a
registration  statement  on Form S-8 to  register  the  shares of  Common  Stock
reserved  for  issuance  under the option  plans,  including  shares  subject to
outstanding  options,  together with 68,483  shares  issuable upon exercise of a
warrant  granted to an employee of the  Company.  Shares of Common  Stock issued
under the  foregoing  plans or upon exercise of such warrant after the filing of
this  registration  statement  will be freely  tradeable  in the public  market,
subject in the case of certain holders to the Rule 144 limitations applicable to
affiliates,  the  above-referenced  lock-up agreements with the Underwriters and
vesting restrictions imposed by the Company.
    

                                       55


<PAGE>
                                  UNDERWRITING

   The Underwriters  named below,  represented by Friedman,  Billings,  Ramsey &
Co., Inc. (the "Representative"),  have severally agreed to purchase, subject to
the  terms and  conditions  of the  underwriting  agreement  (the  "Underwriting
Agreement"),  and the Company has agreed to sell, the number of shares of Common
Stock set forth opposite the name of each Underwriter.

     Underwriters                                Number of Shares
     ------------                                ----------------
     Friedman, Billings, Ramsey & Co., Inc. ...
          Total................................

   The Underwriting  Agreement provides that the obligations of the Underwriters
are subject to certain  conditions  precedent and that the Underwriters  will be
obligated  to  purchase  all of the  shares of Common  Stock if any  shares  are
purchased.

   The  Representative  has advised the Company  that the  Underwriters  propose
initially  to offer the Common Stock to the public on the terms set forth on the
cover  page of this  Prospectus,  and to  certain  dealers  at such price less a
concession not in excess of $______ per share.  After the shares of Common Stock
have been released for sale to the public, the offering price and concession may
be changed. The Common Stock is offered subject to receipt and acceptance by the
Underwriters,  and to certain  other  conditions,  including the right to reject
orders in whole or in part.

   
   The Company's  executive  officers,  directors and certain  stockholders  who
beneficially own an aggregate of approximately  1,684,294  outstanding shares of
Common Stock have agreed not to offer,  sell,  contract to sell, pledge or grant
any option to purchase or otherwise dispose of Common Stock of the Company for a
period  of one year  from  the date of the  final  prospectus  relating  to this
offering  without the prior written consent of the  Representative.  The Company
has also agreed not to offer,  sell,  contract to sell, or otherwise  dispose of
any shares of Common Stock or any securities  convertible into or exercisable or
exchangeable for Common Stock or any rights to acquire Common Stock for a period
of one year from the date of the final  prospectus  relating  to this  offering,
without the prior written consent of the Representative, except that the Company
may grant  stock  options  and sell  shares of its  Common  Stock  reserved  for
issuance  under the Plans,  or issue  shares upon the  exercise  of  outstanding
options or warrants previously  granted.  See "Shares Eligible for Future Sale."
    

   The Company has granted an option to the Underwriters, exercisable during the
30-day period after the date of this Prospectus,  to purchase up to a maximum of
200,100  additional shares of the Common Stock at the public offering price less
underwriting  discounts and commissions  shown on the cover of this  Prospectus.
The Underwriters may exercise this option only to cover  overallotments  made in
connection with the sale of the Common Stock offered hereby.  If purchased,  the
Underwriters will offer such additional shares of Common Stock on the same terms
as those on which the 1,334,000 shares of Common Stock are being offered.

   Prior to this offering, there has been no public market for the Common Stock.
Consequently,   the  initial  public  offering  price  has  been  determined  by
negotiations  among  the  Company  and the  Representative.  Among  the  factors
considered  in such  negotiations  were the history of, and  prospects  for, the
Company and the industry in which it competes, an assessment of management,  the
Company's  past and present  operations,  its past and present  revenues and the
trend of such revenues,  the prospects for future  earnings of the Company,  the
present  state of its  development,  the general  condition  for the  securities
markets at the time of the  offering  and the market  prices of publicly  traded
common stock of comparable  companies in recent periods.  See "Risk  Factors--No
Prior Public Market; Possible Volatility of Stock Price."

   The  Company  has  agreed  to  indemnify  the  Underwriters  against  certain
liabilities, including liabilities under the Securities Act, or to contribute to
payments that the Underwriters may be required to make with respect thereto. The
Company  has  agreed  to  reimburse  the   Representative   for  its  reasonable
out-of-pocket  expenses  incurred  in  connection  with the  performance  of its
activities under the

                                       56

<PAGE>
   
Underwriting  Agreement,  including  but not limited to the fees and expenses of
the Representative's  outside legal counsel and accountants (which are currently
estimated  to be $200,000 in legal fees and  expenses  and $10,000 in "blue sky"
fees and expenses).     

   The  Underwriters  do not intend to confirm sales of the Common Stock offered
hereby to any account over which they exercise discretionary authority.

                                  LEGAL MATTERS

   The validity of the Common Stock  offered  hereby will be passed upon for the
Company by Wyrick,  Robbins,  Yates & Ponton L.L.P.,  Raleigh,  North  Carolina.
Certain  legal  matters  relating  to the  offering  will be passed upon for the
Underwriters by Latham & Watkins, Washington, D.C.

                                     EXPERTS

   
   The financial statements of UOL Publishing, Inc. (formerly University Online,
Inc.) at  December  31,  1994 and 1995,  and for each of the three  years in the
period ended December 31, 1995 , appearing in this  Prospectus and  Registration
Statement have been audited by Ernst & Young LLP, independent  auditors,  as set
forth in their report thereon appearing  elsewhere  herein,  and are included in
reliance  upon such report  given upon the  authority of such firm as experts in
accounting and auditing.

   The financial statements of Cognitive Training  Associates,  Inc. at December
31, 1994 and 1995 and June 30, 1996,  and for the each of the three years in the
period  ended  December  31,  1995 and for the six months  ended  June 30,  1996
appearing in UOL Publishing,  Inc.'s Prospectus and Registration  Statement have
been audited by Ernst & Young LLP, independent  auditors,  as set forth in their
report thereon  appearing  elsewhere  herein,  and are included in reliance upon
such report given upon the authority of such firm as experts in  accounting  and
auditing.
    

   The Statement of Operating Revenues and Direct Operating Expenses of CYBIS (a
division of Control Data  Systems,  Inc.) for the year ended  December 31, 1993,
appearing in UOL Publishing,  Inc.'s  Prospectus and Registration  Statement has
been audited by Ernst & Young LLP, independent  auditors,  as set forth in their
report thereon appearing elsewhere herein, and is included in reliance upon such
report  given  upon the  authority  of such firm as experts  in  accounting  and
auditing.

                             ADDITIONAL INFORMATION

   The  Company  has filed with the  Securities  and  Exchange  Commission  (the
"Commission"),  a  Registration  Statement  on Form  S-1,  including  amendments
thereto,  under the  Securities  Act with  respect to the Common  Stock  offered
hereby. This Prospectus does not contain all of the information set forth in the
Registration  Statement  and the exhibits  and  schedules  thereto.  For further
information  with  respect to the Company and the Common Stock  offered  hereby,
reference is hereby made to such Registration  Statement and to the exhibits and
schedules filed therewith. Statements contained in this Prospectus regarding the
contents of any contract or any other document  referred to are not  necessarily
complete,  and, in each instance  reference is made to the copy of such contract
or other document filed as an exhibit to the Registration  Statement,  each such
statement is qualified in all respects by such  reference to such  exhibit.  The
Registration  Statement,  including the exhibits and schedules  thereto,  may be
inspected  without  charge at the Public  Reference  Section  of the  Commission
located at the  principal  office of the  Commission,  450 Fifth  Street,  N.W.,
Washington,  D.C.  20549,  and copies of all or any part thereof may be obtained
from such facility upon payment of the prescribed fees.

   
   The Commission  maintains a World Wide Web site that contains reports,  proxy
and information statements and other information regarding registrants that file
electronically with the Commission.  The address of the Commission's web-site is
http://www.sec.gov.     

                                       57

<PAGE>
                             REPORTS TO STOCKHOLDERS

   The Company intends to furnish to its stockholders  annual reports containing
financial  statements  audited  by an  independent  public  accounting  firm and
quarterly  reports for the first three  quarters of each fiscal year  containing
unaudited interim financial information.

                                       58

<PAGE>
<PAGE>
   
                             UOL PUBLISHING, INC.

                        INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
<S>                                                                                   <C>
UOL PUBLISHING, INC.
Report of Ernst & Young LLP, Independent Auditors...................................  F-2
Balance Sheets......................................................................  F-3
Statements of Operations............................................................  F-4
Statements of Stockholders' Deficit.................................................  F-5
Statements of Cash Flows............................................................  F-6
Notes to Financial Statements.......................................................  F-7
COGNITIVE TRAINING ASSOCIATES, INC.
Report of Ernst & Young LLP, Independent Auditors...................................  F-18
Balance Sheets......................................................................  F-19
Statements of Operations............................................................  F-20
Statements of Stockholder's Equity..................................................  F-21
Statements of Cash Flows............................................................  F-22
Notes to Financial Statements.......................................................  F-23
CYBIS (A DIVISION OF CONTROL DATA SYSTEMS, INC.)
Report of Ernst & Young LLP, Independent Auditors...................................  F-27
Statement of Operating Revenues and Direct Operating Expenses for the year ended
December 31, 1993...................................................................  F-28
Notes to Financial Statement........................................................  F-29
</TABLE>
    

                               F-1
<PAGE>

              REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

Board of Directors
UOL Publishing, Inc.

   
We  have  audited  the  accompanying  balance  sheets  of UOL  Publishing,  Inc.
(formerly  University  Online,  Inc.) as of  December  31, 1994 and 1995 and the
related  statements of operations,  stockholders's  deficit,  and cash flows for
each of the three years in the period ended December 31, 1995.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.
    

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

   
In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of UOL Publishing,  Inc. (formerly
University  Online,  Inc.) at December 31, 1994 and 1995, and the results of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 1995, in conformity with generally accepted accounting principles.
    

                                                             Ernst & Young LLP

   
Vienna, Virginia
July 10, 1996, except Note 14, as to which the date is
, 1996
- --------------------------------------------------------------------------------
The foregoing  report is in the form that will be signed upon the  completion of
the restatement of the capital accounts for the reverse stock split as described
in Note 14 to the financial statements.

Vienna, Virginia
October 29, 1996                                          /s/ Ernst & Young LLP
    

                               F-2
<PAGE>
                             UOL PUBLISHING, INC.

                                BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                                   PRO FORMA
                                                                                              SEPTEMBER 30,
                                                         DECEMBER 31,         SEPTEMBER 30,        1996
                                                      1994          1995          1996        (SEE NOTE 13)
                                                 ------------- ------------- -------------- -----------------
                                                                               (UNAUDITED)     (UNAUDITED)
<S>                                              <C>           <C>           <C>            <C>
Assets
Current assets:
 Cash and cash equivalents.....................  $    20,599   $   104,178   $  1,912,323   $  2,212,323
 Accounts receivable, less allowance of $19,950
  at December 31, 1995 and $45,000 at September
  30, 1996, respectively ......................        5,122        67,364        151,738        151,738
 Loans receivable from related parties ........      381,666       286,948        252,225        252,225
 Prepaid expenses and other current assets.....      163,537        26,050        490,964        490,964
                                                 ------------- ------------- -------------- -----------------
Total current assets...........................      570,924       484,540      2,807,250      3,107,250
Property and equipment, net ...................       20,471       128,133        398,890        398,890
Other assets...................................           --            --         52,994         52,994
Goodwill and other intangible assets, net  ....      287,552            --        685,803        685,803
                                                 ------------- ------------- -------------- -----------------
Total assets...................................  $   878,947   $   612,673   $  3,944,937   $  4,244,937
                                                 ============= ============= ============== =================
Liabilities and stockholders' deficit
 Current liabilities:
 Accounts payable and accrued expenses ........  $ 1,572,105   $ 1,088,435   $  1,897,508   $  1,897,508
 Loans payable to related parties .............      729,717       285,300        715,300        285,300
 Notes payable ................................      501,762       293,366        227,545        227,545
 Accrued interest .............................      239,307       133,651        181,697        181,697
 Deferred revenues.............................      115,060        86,250         10,199         10,199
 Short-term borrowings.........................           --            --        112,354        112,354
                                                 ------------- ------------- -------------- -----------------
Total current liabilities......................    3,157,951     1,887,002      3,144,603      2,714,603
Commitments
Long-term debt.................................           --            --          3,845          3,845
Redeemable convertible Preferred Stock, $0.01
 par value:
 Series B; 6,000,000 shares authorized; no
  shares issued and  outstanding  at December 31,
  1994 and 1995,  187,254 shares issued and
  outstanding at September 30, 1996,
  respectively ................................           --            --      3,342,671            --
 Series B-1; 6,000,000 shares authorized; no
  shares issued and outstanding................           --            --             --            --
Stockholders|Al deficit:
 Series A  convertible  Preferred  Stock, 
  $0.01 par  value;  12,000,000  shares
  authorized;  no shares issued and
  outstanding at December 31, 1994 and 384,162
  and 405,946 shares issued and outstanding at
  December 31, 1995 and September 30, 1996,
  respectively ................................            --         3,842         4,059            --
 Undesignated Preferred Stock, $.01 par value;
  10,000,000 shares authorized ................            --           --            --             --
 Common Stock, $0.01 par value; 36,000,000
  shares authorized;  709,774, 789,048 and 
  836,985 shares issued and outstanding
  at December 31, 1994 and 1995 and 
  September 30, 1996,  respectively 
  (1,767,397 pro forma shares).................        7,098         7,890          8,370         17,674
 Additional paid-in capital....................    2,216,556     5,456,238      7,632,393     11,704,152
 Accumulated deficit...........................   (4,502,658)   (6,742,299)   (10,191,004)   (10,195,337)
                                                 ------------- ------------- -------------- -----------------
Total stockholders' deficit....................   (2,279,004)   (1,274,329)    (2,546,182)     1,526,489
                                                 ------------- ------------- -------------- -----------------
Total liabilities and stockholders' deficit....  $   878,947   $   612,673   $  3,944,937   $  4,244,937
                                                 ============= ============= ============== =================
</TABLE>

   
                           SEE ACCOMPANYING NOTES.
    

                               F-3

<PAGE>
   
                             UOL PUBLISHING, INC.

                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                               NINE MONTHS ENDED
                                                        YEARS ENDED DECEMBER 31,                 SEPTEMBER 30,
                                                   1993          1994          1995           1995           1996
                                               ------------ ------------- -------------- -------------- --------------
                                                                                           (UNAUDITED)    (UNAUDITED)
<S>                                            <C>          <C>           <C>            <C>            <C>            
Licensing and support revenues...............  $      --    $   710,274   $   415,532    $   326,302    $   325,619
Online revenues..............................     14,093         14,128        55,995         42,195         63,034
Development and other revenues...............    274,100         81,533        76,152         40,236         54,222
                                               ------------ ------------- -------------- -------------- --------------
Net revenues.................................    288,193        805,935       547,679        408,733        442,875

Costs and expenses:
 Cost of licensing and support revenues......         --         94,657        78,918         58,655         85,252
 Cost of online revenues.....................      4,486          6,966        11,281          8,702         17,525
 Cost of development and other revenues......     60,000         44,379         3,431          1,837          9,674
 Sales and marketing.........................    130,203        295,839       932,898        550,903      1,048,284
 Product development.........................    151,132        205,975       576,470        411,860        839,762
 General and administrative..................    206,432        890,145       926,345        548,739      1,980,349
 Depreciation and amortization...............        834        298,047       309,058        228,323         66,722
                                               ------------ ------------- -------------- -------------- --------------
Total costs and expenses ....................    553,087      1,836,008     2,838,401      1,809,019     (4,047,568)

Loss from operations.........................   (264,894)    (1,030,073)   (2,290,722)    (1,400,286)    (3,604,693)

Other income (expense):
 Other income (expense)......................      6,241         (6,461)       96,348         94,364        205,529
 Gain on debt forgiveness ...................         --        609,270        30,303         30,303             --
 Interest expense............................   (154,850)      (259,994)      (75,570)       (53,914)       (49,541)
                                               ------------ ------------- -------------- -------------- --------------
Net loss.....................................  $(413,503)   $  (687,258)  $(2,239,641)   $(1,329,533)   $(3,448,705)

Accrued dividends to preferred stockholders .         --             --      (174,830)      (115,595)      (241,958)
                                               ------------ ------------- -------------- -------------- --------------

Net loss available to common stockholders ...  $(413,503)   $  (687,258)  $(2,414,471)   $(1,445,128)   $(3,690,663)
                                               ============ ============= ============== ============== ==============

Net loss per share...........................  $    (.57)   $      (.90)  $     (2.16)   $     (1.30)   $     (3.22)
                                               ============ ============= ============== ============== ==============

Weighted average shares outstanding..........    727,131        762,903     1,119,642      1,115,542      1,144,694
                                               ============ ============= ============== ============== ==============

Pro forma net loss per share.................                             $     (1.72)                  $     (2.24)
                                                                          ==============                ==============
Pro forma weighted average shares
 outstanding.................................                               1,406,178                     1,649,900
                                                                          ==============                ==============

</TABLE>


                           SEE ACCOMPANYING NOTES.
    

                               F-4
<PAGE>
   
                             UOL PUBLISHING, INC.
          
                       STATEMENTS OF STOCKHOLDERS' DEFICIT


<TABLE>
<CAPTION>
                                                                       SERIES A
                                                    SERIES A          CONVERTIBLE
                                                 PREFERRED STOCK    PREFERRED STOCK
                                               ------------------- ------------------
                                                SHARES    AMOUNT     SHARES   AMOUNT
                                               --------- --------- -------- ---------
<S>                                            <C>       <C>        <C>        <C>
Balance at December 31, 1992.................      4,602    $ 46          --   $    --
 Preferred Stock dividends payable...........         --      --          --        --
 Net loss....................................         --      --          --        --
                                               --------- --------    --------- --------
Balance at December 31, 1993.................      4,602      46          --        --
 Preferred Stock dividends payable...........         --      --          --        --
 Conversion of debt to equity................         --      --          --        --
 Series A Preferred Stock conversion.........     (4,602)    (46)         --        --
 Issuance of Common Stock....................         --      --          --        --
 Conversion of Preferred Stock dividends
  payable to Common Stock....................         --      --          --        --
 Issuance of compensatory stock and stock
  options....................................         --      --          --        --
 Net loss....................................         --      --          --        --
                                               --------- --------    --------- --------
Balance at December 31, 1994.................         --      --          --        --
 Conversion of debt to equity................         --      --       1,813        18
 Issuance of Series A convertible Preferred
  Stock......................................         --      --     382,349      3,824
 Issuance of compensatory stock and stock
  options....................................         --      --          --        --
 Net loss....................................         --      --          --        --
                                               --------- --------    --------- --------
Balance at December 31, 1995.................         --      --     384,162      3,842
 Issuance of Common Stock primarily in
  connection with the CTA acquisition........         --      --          --        --
 Issuance of Series A convertible Preferred
  Stock .....................................         --      --      21,784       217
 Issuance of compensatory stock options......         --      --          --        --
 Issuance of stock options in connection with
  CTA acquisition............................         --      --          --        --
 Net loss for the nine months ended September
  30, 1996 (unaudited).......................         --      --          --        --
                                               --------- --------   ---------  --------
Balance at September 30, 1996 (unaudited) ...         --   $  --     405,946     $4,059
                                               ========= ========   =========  ========
</TABLE>

    
<PAGE>
   
<TABLE>
<CAPTION>
                                                Common Stock       Additional                      Total
                                               -----------------    Paid-in     Accumulated   Stockholders'
                                                Shares    Amount     Capital       Deficit       Deficit
                                                ------    ------     -------       -------       -------
<S>                                            <C>       <C>      <C>          <C>             <C>         
Balance at December 31, 1992.................  384,371   $ 3,844  $1,080,883   $ (3,384,573)   $(2,299,800)
 Preferred Stock dividends payable...........       --        --          --         (9,302)        (9,302)
 Net loss....................................       --        --          --       (413,503)      (413,503)
                                               -------     -----   ---------     ----------     ---------- 
Balance at December 31, 1993.................  384,371     3,844   1,080,883     (3,807,378)    (2,722,605)
 Preferred Stock dividends payable...........       --        --          --         (8,022)        (8,022)
 Conversion of debt to equity................   79,687       797     521,797             --        522,594
 Series A Preferred Stock conversion.........   92,047       920        (874)            --             --
 Issuance of Common Stock....................  149,630     1,496     413,268             --        414,764
 Conversion of Preferred Stock dividends
  payable to Common Stock....................    4,039        41      24,732             --         24,773
 Issuance of compensatory stock and stock
  options....................................       --        --     176,750             --        176,750
 Net loss....................................       --        --          --       (687,258)      (687,258)
                                               -------     -----   ---------     ----------     ---------- 
Balance at December 31, 1994.................  709,774     7,098   2,216,556     (4,502,658)    (2,279,004)
 Conversion of debt to equity................   79,274       792     325,272             --        326,082
 Issuance of Series A convertible Preferred
  Stock......................................       --        --   2,728,610             --      2,732,434
 Issuance of compensatory stock and stock
  options....................................       --        --     185,800             --        185,800
 Net loss....................................       --        --          --     (2,239,641)    (2,239,641)
                                               -------     -----   ---------     ----------     ---------- 
Balance at December 31, 1995.................  789,048     7,890   5,456,238     (6,742,299)    (1,274,329)
 Issuance of Common Stock primarily in
  connection with the CTA acquisition........   47,937       480     666,520             --        667,000
 Issuance of Series A convertible Preferred
  Stock .....................................       --        --     412,583             --        412,800
 Issuance of compensatory stock options......       --        --   1,022,052             --      1,022,052
 Issuance of stock options in connection with
  CTA acquisition............................       --        --      75,000             --         75,000
 Net loss for the nine months ended September
  30, 1996 (unaudited).......................       --        --         --      (3,448,705)    (3,448,705)
                                               -------     -----   ---------     ----------     ---------- 
Balance at September 30, 1996 (unaudited) ...  836,985   $ 8,370  $7,632,393   $(10,191,004)   $(2,546,182)
                                               =======   =======  ==========   ============    =========== 
</TABLE>

                           SEE ACCOMPANYING NOTES.
                    
                                       F-5
    
<PAGE>
   
                             UOL PUBLISHING, INC.

                           STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                          NINE MONTHS ENDED
                                                   YEARS ENDED DECEMBER 31,                 SEPTEMBER 30,
                                               1993         1994          1995           1995           1996
                                           ------------ ------------ -------------- -------------- --------------
                                                                                      (UNAUDITED)    (UNAUDITED)
<S>                                        <C>          <C>          <C>            <C>            <C>
Operating Activities
Net loss.................................  $(413,503)   $(687,258)   $(2,239,641)   $(1,329,533)   $(3,448,705)
Adjustments to reconcile net loss to net
cash provided by (used in) operating
activities:
 Depreciation and amortization...........        834      298,047        309,058        229,323         66,722
 Stock and stock option compensation
  expense................................         --      176,750        185,800             --      1,022,052
 Gain on debt forgiveness ...............         --     (609,270)       (30,303)       (30,303)            --
 Loss on inventory write-off.............         --       46,488             --                            --
 Changes in operating assets and
  liabilities:
  Accounts receivable....................      2,613       (1,647)       (62,242)       (35,572)        44,308
  Prepaid expenses and other current
   assets................................         --     (119,586)       137,487         48,534       (427,989)
  Accounts payable and accrued
   expenses..............................    362,544      233,879       (386,670)      (561,055)       636,281
  Accrued interest.......................    125,206      229,439        (63,171)       (75,762)        48,046
  Deferred revenues......................     23,740      (28,000)       (28,810)       (28,810)       (92,051)
                                           ------------ ------------ -------------- -------------- --------------
Net cash provided by (used in) operating
 activities..............................    101,434     (461,158)    (2,178,492)    (1,783,178)    (2,151,336)
Investing Activities
Acquisition of CYBIS division............         --     (150,000)            --             --             --
Purchases of property and equipment .....       (797)      (1,430)      (129,168)       (85,936)      (215,462)
Proceeds from loans receivable from
 related parties.........................         --           --         94,718         97,472         44,966
Advances under loans receivable from
 related parties.........................   (100,670)     (34,030)            --            --         (9,083)
                                           ------------ ------------ -------------- -------------- --------------
Net cash provided by (used in) investing
 activities..............................   (101,467)    (185,460)       (34,450)        11,536       (179,579)
Financing Activities
Proceeds from issuance of Common Stock ..         --      414,764             --             --
Proceeds from issuance of Series A
 convertible Preferred Stock.............         --           --      2,732,434      2,732,434        412,800
Proceeds from the issuance of Series B
 redeemable convertible Preferred Stock..         --           --             --             --      3,042,671
Proceeds from loans payable to related
 parties.................................         --      492,000        252,836        252,836        430,000
Proceeds from notes payable..............         --           --             --             --        300,000
Proceeds from short-term borrowings .....         --           --             --             --         19,410
Repayments of loans payable to related
 parties.................................         --      (34,000)      (480,353)      (407,998)            --
Repayments of notes payable..............         --     (205,547)      (208,396)      (171,287)       (65,821)
                                           ------------ ------------ -------------- -------------- --------------
Net cash provided by financing
 activities..............................         --      667,217      2,296,521      2,405,985      4,139,060
                                           ------------ ------------ -------------- -------------- --------------
Net increase (decrease) in cash  ........        (33)      20,599         83,579        634,343      1,808,145
Cash at beginning of period..............         33           --         20,599         20,599        104,178
                                           ------------ ------------ -------------- -------------- --------------
Cash at end of period....................  $      --    $  20,599    $   104,178    $   654,942    $ 1,912,323
                                           ============ ============ ============== ============== ==============
Supplemental cash flow information:
Interest paid............................  $   1,477    $   3,841    $   181,009    $   169,628    $    24,517
                                           ============ ============ ============== ============== ==============
</TABLE>


                           SEE ACCOMPANYING NOTES.
    

                                       F-6

<PAGE>


                              UOL PUBLISHING, INC.
   
                          NOTES TO FINANCIAL STATEMENTS


                     (Information for the nine months ended
                   September 30, 1995 and 1996 is unaudited.)

1. ORGANIZATION AND NATURE OF OPERATIONS

UOL Publishing,  Inc.,  formerly  University Online,  Inc. (the "Company"),  was
incorporated  in Virginia in 1984 and  reincorporated  in Delaware in 1985.  The
Company  believes it is a leading  publisher of high  quality,  interactive  and
on-demand  educational  courseware for the online  education and training market
through the World Wide Web.
    

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   
CASH EQUIVALENTS

Cash equivalents, which are stated at cost, consist of highly liquid investments
with original maturities of three months or less.
    

REVENUE RECOGNITION

   
A majority of the  Company's  revenues are fixed monthly  payments  derived from
licensing and support agreements.  The Company recognizes  licensing and support
revenues  as  services  are  performed  pursuant  to  the  Company's  contracts.
Development revenues earned under courseware conversion contracts are recognized
using the  percentage-of-completion  or completed contract method,  depending on
the length of the contract. For percentage-of-completion contracts, revenues are
recognized  based on the ratio that  total  costs  incurred  to date bear to the
total  estimated  costs of the contract.  Provisions for losses on contracts are
made in the period in which they are determined.

Online  revenues are  recognized  from two  different  sources.  For a corporate
online course,  revenue is recognized upon the online  sign-up,  after which the
student can no longer obtain a refund.  For a college online course,  revenue is
recognized upon the expiration of the drop-add  period,  after which the student
can no longer obtain a refund.

In 1993, two customers  individually  represented 42% and 49% of total revenues.
In 1994, two customers  individually  represented 51% and 13% of total revenues.
In 1995,  three  customers  individually  represented  54%, 14% and 10% of total
revenues.  For the  nine  months  ended  September  30,  1995,  three  customers
individually  represented  62%,  17% and 11% of  total  revenues  . For the nine
months ended September 30, 1996, two customers individually  represented 46% and
10% of total revenues.

GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill  which resulted from the  acquisition  by merger of Cognitive  Training
Associates,  Inc.  ("CTA") in August 1996, is being amortized on a straight-line
basis  over  10  years.  Other  intangible  assets  are  being  amortized  on  a
straight-line  basis over three years. At September 30, 1996, goodwill and other
intangible assets were comprised of:
    

Goodwill....................  $505,336
Contracts...................   200,000
                              -----------
                               705,336
Less accumulated
amortization................   (19,533)
                              -----------
                              $685,803
                              ===========

   
ROYALTIES

The Company has royalty  arrangements  with certain  entities that have provided
development  funding.  Royalties will become due and payable by the Company upon
the completion and sale of products currently under development.  No significant
royalties have been incurred to date.     

                                       F-7

<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PRODUCT DEVELOPMENT

   
Through  September  30, 1996,  the Company had expensed its product  development
costs as  development  costs.  It will continue to expense such costs until such
time as the realizability of the Company's software is established.
    

USE OF ESTIMATES

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

RECENT PRONOUNCEMENTS

   
In October 1995, the Financial  Accounting  Standards Board issued SFAS No. 123,
"Accounting for Stock-Based  Compensation," which is effective for the Company's
1996 financial  statements.  SFAS No. 123 allows companies to either account for
stock-based  compensation  under the new provisions of SFAS No. 123 or under the
provisions of APB No. 25, but requires pro forma disclosures in the footnotes to
the financial  statements as if the  measurement  provisions of SFAS No. 123 had
been adopted.  The Company  intends to continue  accounting for its  stock-based
compensation  in  accordance  with the  provisions  of APB No. 25. As such,  the
adoption of SFAS No. 123 will not impact the financial  condition or the results
of  operations  of the  Company.  The  disclosures  required by SFAS No. 123 are
considered immaterial to the Company's financial statements.
    

INCOME TAXES

The Company  provides for income taxes in accordance with the liability  method.
Under this method,  deferred tax assets and liabilities are determined  based on
differences  between financial reporting and tax bases of assets and liabilities
and are  measured  using the  enacted  tax rates and laws that will be in effect
when the differences are expected to reverse.

NET LOSS PER SHARE

   
The  Company's  net loss per  share  calculations  are based  upon the  weighted
average  number  of  shares  of  Common  Stock  outstanding.   Pursuant  to  the
requirements of the Securities and Exchange Commission Staff Accounting Bulletin
No. 83, convertible  Preferred Stock, Common Stock, debt convertible into shares
of Common Stock,  Common Stock purchase  warrants and options to purchase Common
Stock issued at prices below the estimated  initial public offering price during
the 12 months  immediately  preceding  the  initial  filing of the  registration
statement relating to the initial public offering ("IPO"), have been included in
the  computation  of net loss  per  share as if they  were  outstanding  for all
periods presented (using the treasury method assuming repurchase of Common Stock
at the  estimated IPO price).  Other shares  issuable upon the exercise of stock
options  and  warrants,  conversion  of debt into  shares  of  Common  Stock and
conversion of Preferred  Stock have been excluded from the  computation  because
the effect of their  inclusion  would be  antidilutive  due to the Company's net
losses.  Subsequent to the Company's IPO,  convertible  Preferred Stock,  Common
Stock purchase  warrants,  options to purchase Common Stock and debt convertible
into shares of Common Stock under the treasury  stock method will be included to
the extent they are dilutive.  Weighted average shares used to calculate the pro
forma net loss per share for the year ended  December  31, 1995 and for the nine
months  ended  September  30,  1996  differs  from  the  weighted  average  on a
historical  basis due to the inclusion of shares of Common Stock  resulting from
the assumed conversion of Preferred Stock as contemplated by the IPO.     

                                       F-8


<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


3. PROPERTY AND EQUIPMENT

   
Property and equipment are stated at cost.  Depreciation is calculated using the
straight-line  method  over an  estimated  useful  life of three to five  years.
Property and equipment consisted of the following:
    

                                  DECEMBER 31,      SEPTEMBER 30,
                                 1994      1995         1996
                                --------- ---------- --------------

Equipment....................  $36,326   $165,465     $470,340
Computer software............      --         --        80,952
Furniture and fixtures.......   31,628     31,628       63,917
                               --------- ---------- --------------
                                67,954    197,093      615,209
Less accumulated
depreciation.................   47,483     68,960      216,319
                               --------- ---------- --------------
                               $20,471   $128,133     $398,890
                               ========= ========== ==============

   
4. ACQUISITION OF COGNITIVE TRAINING ASSOCIATES, INC.

On August 1, 1996,  the  Company  acquired  by merger  substantially  all of the
assets and  liabilities  (with the exception of the building,  vehicle,  certain
equipment, and certain notes payable) of Cognitive Training Associates,  Inc., a
Texas corporation  ("CTA"), for 42,802 shares of the Company's Common Stock. The
Company  also  issued  fully  vested  options to  purchase  5,136  shares of the
Company's  Common  Stock,  at an  exercise  price of $0.12  per  share,  to four
employees of CTA; these fully vested options are considered as part of the total
purchase  price.  In  conjunction  with the  acquisition,  the Company  recorded
goodwill in the amount of $505,336 and other  intangible  assets  (contracts and
underlying modules) in the amount of $200,000 .

Additionally,  the Company  granted an option to purchase  17,120  shares of the
Company's  Common Stock, at an exercise price of $21.03 per share, to the former
stockholder  of  CTA  in  conjunction  with  a  two-year  employment  agreement.
Management  subsequently  repriced  the option to $14.60  per share.  Management
believes  that this new grant price  approximates  the fair market  value on the
date of repricing.  The option will vest over a two-year  period.  Additionally,
pursuant to the employee  agreement,  the former stockholder of CTA will be paid
$150,000 by the Company upon successful integration of CTA into the Company. The
Company also agreed to lease the building owned by the former stockholder of CTA
for $5,000 per month (see Note 8).

5. ACQUISITION OF CYBIS (A DIVISION OF CONTROL DATA SYSTEMS, INC.)

On  January 1, 1994,  the  Company  acquired  substantially  all of the  assets,
properties  and rights of the CYBIS  division  of  Control  Data  Systems,  Inc.
("Control Data"), for approximately  $694,000. The Company paid $150,000 in cash
and the remaining  amount in the form of two promissory  notes (see Note 7). The
non-cash  portion  of this  transaction  (debt of  approximately  $544,000)  was
excluded from the statements of cash flows.  The  transaction  was accounted for
using the purchase method. Accordingly,  the purchase price was allocated to the
assets acquired based on their estimated fair values. This treatment resulted in
approximately $576,000 of cost in excess of net assets acquired as of January 1,
1994.

Goodwill acquired has been amortized on a straight-line  basis over an estimated
useful life of two years. The amortization period was determined based on a cash
flow analysis of the estimated future revenue stream of contracts assumed in the
acquisition.  Goodwill consisted of $575,825,  less accumulated  amortization of
$288,273, $575,825, and $575,825 at December 31, 1994 and 1995 and September 30,
1996, respectively.

6. LOANS PAYABLE TO (RECEIVABLE FROM) RELATED PARTIES

During  1994,  loans  payable  to various  officers,  directors  and  investors,
consisting  of  outstanding  principal  and  accrued  interest  in the amount of
$522,594,  were converted into 79,687 shares of the Company's  Common Stock. The
remaining accrued interest of $89,748 was forgiven and recognized as a gain as a
result of the  transaction.  The non-cash  portion of this  transaction has been
excluded from the statements of cash flows.
    

                                       F-9


<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


6. LOANS PAYABLE TO (RECEIVABLE FROM) RELATED PARTIES (CONTINUED)

   
At December 31,  1994,  the Company had loans  payable due to various  officers,
directors  and investors in the amount of $349,717.  During 1995,  the remaining
outstanding  principal  and accrued  interest  totaling  $216,900  and  $12,182,
respectively,  as well as accounts payable totaling $97,000, were converted into
79,274 shares of Common Stock and 1,813 shares of Series A convertible Preferred
Stock. The remaining  accrued interest of $30,303 was forgiven and recognized as
a gain as a result of this transaction. The non-cash portion of this transaction
has been excluded from the statements of cash flows.

At December 31, 1994 and 1995 and September 30, 1996, the Company owed $380,000,
$285,300 and $285,300,  respectively,  in 12% interest  bearing notes payable to
various  officers.  The notes are  secured by the  Company's  net  revenues  and
property and equipment and are to be repaid in monthly installments depending on
the Company's operating results.

Additionally,  in March 1996, the Company issued a convertible  promissory  note
for $300,000 to an entity  controlled by a stockholder.  The note bears interest
at 10.5% per annum and  matures  with  principal  and  interest  payable  on the
earlier  of March 4, 1997 or on the  consummation  of a public  offering  of the
Company's  Common  Stock.  The  holder of the note has the option on or any time
after the maturity  date and until one full  business  day after  payment of the
note is tendered, to convert all or any portion of the outstanding principal and
accrued  interest  into  shares  of the  Company's  Common  Stock.  The  initial
conversion price is $18.69 per share,  subject to adjustment for certain events,
such as stock splits,  dividends on Common Stock or sale of the Company's Common
Stock or  Preferred  Stock at a price less than the  conversion  price (see Note
13).

In May 1996, the Company issued a convertible  subordinated unsecured promissory
note for  $130,000 to an officer of the  Company.  The note bears  interest at a
rate of 10% per annum and is  payable  upon a private  round of  financing  or a
public offering of the Company's Common Stock,  but in no event,  later than May
31, 1997. In addition,  the officer was issued warrants to purchase 6,955 shares
of the Company's  Common Stock at an exercise  price of $18.69 per share.  These
warrants are  exercisable for eight years.  The Company  believes that any value
associated  with  the  warrants  is  deemed  immaterial.  The  note  payable  is
convertible  to shares of Common  Stock at a rate of $18.69 per  share,  and the
conversion  price and the warrant  exercise  price are subject to adjustment for
certain events,  such as stock splits,  dividends on Common Stock or sale of the
Company's  Common Stock or Preferred  Stock at a price less than the  conversion
price (see Note 13).

At December 31, 1994 and 1995 and September 30, 1996,  accrued interest on loans
payable to related parties totaled $172,865, $27,434 and $75,480, respectively.

Loans receivable from the Company's officers and employees amounted to $381,666,
$286,948 and $252,225 as of December 31, 1994 and 1995 and  September  30, 1996,
respectively.  The Company accrues interest on the loans receivable at a rate of
5% per annum.  Interest  income  related  to the loans  receivable  amounted  to
$18,122,  $14,347,  $10,268 and $8,565 during the years ended  December 31, 1994
and  1995  and  during  the nine  months  ended  September  30,  1995 and  1996,
respectively.

7. NOTES PAYABLE

A note payable in the amount of $250,000  plus accrued  interest of $369,522 due
to a former customer was settled during 1994 for a cash payment of $100,000. The
Company  recognized  a gain of  $519,522  as a result of this  transaction.  The
non-cash  portion of this  transaction  has been excluded from the statements of
cash flows.

At December 31, 1994 and 1995 and September 30, 1996, the Company owed $351,762,
$293,366 and $227,545,  respectively,  in a non-interest bearing note payable to
Control Data (see Note 5). The note was  discounted  at a rate of 12% per annum.
The note was secured by the assets purchased from Control Data. During 1995, the
Company also repaid the $150,000 note payable balance to Control Data.     

                                      F-10


<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

7. NOTES PAYABLE (CONTINUED)

   
In June 1996, the Company  borrowed  $300,000 from an investor in exchange for a
convertible  promissory note. The note bore interest at a rate of 10% per annum,
and any  unpaid  principal  and  interest  is  convertible  into  shares  of the
Company's Series B redeemable  convertible  Preferred Stock at a conversion rate
of $18.69 per share, subject to adjustments for certain events, such as the sale
of the Company's  Common or Preferred  Stock at a price less than the conversion
price. In July 1996,  principal and accrued  interest were converted into shares
of Series B redeemable convertible Preferred Stock (see Note 10).

As of December 31, 1994 and 1995 and  September  30, 1996,  accrued  interest on
notes payable totaled $66,442, $106,217, and $106,217, respectively.

8. COMMITMENTS
    

NETWORK SERVICES AGREEMENT

   
During 1993, the Company  entered into a three-year  agreement with  CompuServe,
Inc.  ("CompuServe")  whereby  CompuServe was to provide network services to the
Company.  The Company ceased making  payments under the agreement in 1993 due to
dissatisfaction with the services provided by CompuServe.

As a result, CompuServe asserted that the Company was liable for unpaid fees and
lost profits totaling  $300,000 due to breach of contract.  In October 1994, the
Company reached a conditional settlement with CompuServe whereby the Company was
required  to  purchase   approximately  $98,000  of  advertising  services  from
CompuServe.  During 1996, the Company fully satisfied its commitment to purchase
such  advertising  services from CompuServe.  In 1996, the Company  recognized a
gain of $119,274  relating to the  settlement  of amounts owed by the Company to
CompuServe;  the  gain  is  included  in  other  income  in  the  statements  of
operations.     

LEASES

   
The Company leases office space under noncancellable operating lease agreements.
One of these noncancellable lease agreements for office space expired August 31,
1996.  Rent expense for the years ended December 31, 1993, 1994 and 1995 and for
the nine months ended September 30, 1995 and 1996 was $82,196, $96,266, $98,761,
$76,333 and $79,053, respectively.

As of September 30, 1996,  payments due under  noncancellable  operating  leases
were as follows:
    

Three months ended December 31,
1996...............................  $ 50,897
1997...............................   228,283
1998...............................   221,580
                                     ----------
                                     $500,760
                                     ==========
   
                                      F-11
    

<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)

8. COMMITMENTS (CONTINUED)

   
EMPLOYMENT AGREEMENTS

During  1996,  the  Company  executed  employment  agreements  with  certain key
executives  under  which  the  Company  is  required  to  pay  an  aggregate  of
approximately  $670,000 in base salary annually over the next two years, as well
as certain performance incentives limited to 50% of such base salary.

9. ACCOUNTS PAYABLE AND ACCRUED EXPENSES
    

Accounts payable and accrued expenses consisted of the following:

<TABLE>
<CAPTION>
                                                     DECEMBER 31,        SEPTEMBER 30,
                                                  1994         1995          1996
                                              ------------ ------------ --------------
<S>                                           <C>          <C>          <C>
Accounts payable and accrued expenses ......  $  394,386   $  292,511   $1,264,015
Accrued payroll in arrears and payroll
taxes.......................................   1,116,159      628,249      543,457
Accrued payroll and payroll taxes...........      25,480      119,669           --
Accrued vacation............................      36,080       48,006       90,036
                                              ------------ ------------ --------------
                                              $1,572,105   $1,088,435   $1,897,508
                                              ============ ============ ==============
</TABLE>

   
The Company  accrues  interest on the accrued payroll in arrears at a rate of 5%
per annum.  Interest  expense related to the accrued payroll in arrears amounted
to  $21,597,  $45,158,  $29,180,  $23,408  and  $30,618  during the years  ended
December 31, 1993,  1994 and 1995 and the nine months ended  September  30, 1995
and 1996, respectively.

10. STOCKHOLDERS' DEFICIT
    

EQUITY TRANSACTIONS

   
On November 11, 1994, the Company converted all 4,602 then-outstanding shares of
Series A  convertible  Preferred  Stock into  92,047  shares of Common  Stock to
effect the Series A convertible  Preferred Stock  conversion.  In addition,  the
cumulative  Preferred  Stock  dividends  declared up to that date were converted
into 4,039 shares of Common Stock.     

During 1994,  a total of 149,630  shares of Common Stock were issued to existing
and  new  investors  at  various   prices  per  share  for  total   proceeds  of
approximately $415,000.

During 1995, the Company issued 382,349 shares of Series A convertible Preferred
Stock  for net  proceeds  of  approximately  $2,732,000  at a price of $8.76 per
share.

   
During  1996,  the Company  issued  5,135  shares of Common Stock as payment for
certain accounts payable amounting to $42,000. The shares were issued at a price
per share of $8.76.  The non-cash  portion of this transaction has been excluded
from the statements of cash flows.

During  1996,  the  Company  issued an  aggregate  of 20,685  shares of Series A
convertible  Preferred  Stock for net  proceeds of  approximately  $413,000 at a
price of $21.03 per share.  Additionally,  the Company  issued 1,099 shares of a
Series A  convertible  Preferred  Stock to holders  of the Series A  convertible
Preferred  Stock to satisfy  contractual  anti-dilution  provisions  pursuant to
certain 1996 stock transactions.

PREFERRED STOCK

On July 19,  1996,  the Company  issued  187,254  shares of Series B  redeemable
convertible  Preferred  Stock  for  total  proceeds  of  $3,500,000,   including
conversion of a $300,000  convertible  promissory note (see Note 7). The holders
of  shares  of the  Series B  redeemable  convertible  Preferred  Stock  receive
cumulative  dividends at a rate of seven percent per annum, payable in shares of
the  Series B  redeemable  convertible  Preferred  Stock,  as well as  dividends
equivalent  to any declared on the Common  Stock,  as if the Series B redeemable
convertible  Preferred  Stock  was  converted.  Shares  of  Series B  redeemable
convertible  Preferred  Stock  are  convertible  on  a  one-for-one  basis  at a
conversion rate of $18.69 per share, subject to adjustment for certain

                                      F-12
    

<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


10. STOCKHOLDERS' DEFICIT (CONTINUED)

   
events,  such as the sale of Common or Preferred  Stock at a price less than the
conversion  price.  Shares  of the  Company's  Series B  redeemable  convertible
Preferred Stock have a liquidation  preference over all classes of capital stock
with the exception of the Series A convertible  Preferred  Stock at a preference
of the stated value (i.e. conversion price) plus declared, but unpaid, dividends
on the  Company's  Common Stock and the amount they would have received had they
converted to Common Stock just prior to the liquidation. The holders of Series B
redeemable convertible Preferred Stock also have the right to vote the number of
shares into which each share of Series B redeemable  convertible Preferred Stock
is  convertible  and are  entitled  to have a  designee  elected to the Board of
Directors of the Company.  The Series B redeemable  convertible  Preferred Stock
also contains  certain  anti-dilution  and  preemptive  rights and is redeemable
solely at the option of the  stockholder  at the stated  value at any time after
five years from the closing date . Each share of Series B redeemable convertible
Preferred Stock, plus all declared but unpaid  dividends,  will be automatically
converted into shares of Common Stock upon the  consummation  of an underwritten
public offering of the Company's Common Stock that raises gross proceeds for the
Company  of at least  $20,000,000  at a price  per  share of 175% or more of the
conversion price. This price per share requirement has been waived in connection
with the  Company's  anticipated  IPO and  therefore  will allow the  Company to
convert the Series B redeemable convertible Preferred Stock to Common Stock.

The holders of the Company's  Series A convertible  Preferred Stock are entitled
to receive cumulative  dividends at a rate of seven percent per year, to be paid
in shares of the  Company's  Series A  convertible  Preferred  Stock.  Shares of
Series A  convertible  Preferred  Stock have a liquidation  preference  equal to
$8.76 per share, plus all declared but unpaid  dividends,  and have the right to
vote the  number of shares of Common  Stock  into  which  each share of Series A
convertible  Preferred  Stock is  convertible.  Shares of  Series A  convertible
Preferred Stock are convertible on a one-for-one  basis,  subject to adjustment,
into shares of Common Stock. Each share of Series A convertible Preferred Stock,
plus all declared but unpaid  dividends,  will be  automatically  converted into
Common Stock upon the consummation of a qualifying  underwritten public offering
(if proceeds exceed a certain amount) or immediately  prior to the  consummation
of a consolidation,  merger,  or sale or transfer of all or substantially all of
the Company's assets.

During the year  ended  December  31,  1995 and  during  the nine  months  ended
September  30, 1995 and 1996,  the Company owed  dividends in arrears of 19,955,
13,194 and 54,348, shares of Preferred Stock, respectively,  which represented a
total value of $174,830,  $115,595 and $241,958,  respectively.  Debt to certain
related  parties and third parties  prohibit the payment of dividends to holders
of Common Stock until such debt is paid off.
    

STOCK OPTION PLAN

   
The Company has adopted a stock  option plan which  permits the Company to grant
up to 291,056  options to  employees,  board  members and others who  contribute
materially to the success of the Company. Stock options are generally granted at
prices  which the Board of Directors of the Company  believes  approximates  the
fair market value of its Common Stock.

During 1996, the Company's Board of Directors  approved a new stock option plan,
which provides for the grant of 136,967 options.
    

                                      F-13

<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


10. STOCKHOLDERS' DEFICIT (CONTINUED)

Common stock option activity was as follows:
   

                                    NUMBER OF
                                     SHARES
                                  ------------
Outstanding at December 31,
1993............................   45,884
 Granted........................   48,448
 Exercised......................      --
 Canceled or expired............      --
                                  ------------
Outstanding at December 31,
 1994...........................   94,332
 Granted........................   13,696
 Exercised......................      --
 Canceled or expired............   (6,848)
                                  ------------
Outstanding at December 31,
 1995...........................  101,180
 Granted........................  300,205
 Exercised......................       --
 Canceled or expired............  (20,545)
Outstanding at September 30,
 1996...........................  380,840
Exercisable at September 30,
 1996...........................  170,427
                                  ============

   
Exercise prices on the outstanding options range from $0.88 to $14.60 per share.
As of September 30, 1996, there were 47,183 options available for future grants.

Included in outstanding  options are options to purchase 25,339 shares of Common
Stock  which were issued  during  1994 with an  exercise  price of the lesser of
$2.92 or 10% of the stock price achieved in the next equity financing subsequent
to  the  option  grant  in  which  the  net  proceeds  to the  Company  exceeded
$2,500,000.  The exercise price for these options was fixed,  as a result of the
financing during 1995, at $0.88 per share.  Accordingly,  the Company recorded a
charge of $125,800 of expense related to these options during 1995.

The Company's  Board of Directors  extended the exercise  period of 88,687 fully
vested options to August 31, 1999.  This extension of exercise  period created a
new  measurement  date for  these  options.  As  such,  the  Company  recognized
compensation  expense of  $877,782  during 1996 for the  difference  between the
deemed fair value of the Company's  Common Stock on the new measurement date and
the grant price of such options.     

WARRANTS

   
The  Company has also  granted  warrants  to  purchase  Common  Stock to various
investors,  employees and outside vendors.  In 1994, the Company issued warrants
to  purchase  383,499  shares of Common  Stock at prices  ranging  from $2.92 to
$17.52 per share.  In 1995,  the Company  issued  warrants  to purchase  120,689
shares of Common Stock at prices ranging from $6.13 to $8.76 per share. In 1996,
the  Company  issued  warrants to purchase  12,840  shares of Common  Stock to a
placement  agent at an  exercise  price of $21.03 per share.  In  addition,  the
Company  issued  warrants to purchase 6,955 shares of Common Stock in connection
with the  issuance of debt (see Note 6). Of the total  warrants  outstanding  at
September 30, 1996, 338,624 Common Stock warrants were issued in connection with
equity  transactions and 186,545 Common Stock warrants were issued in connection
with  convertible  related party debt and short-term  debt.  These warrants were
granted  at  prices  which  the  Board  of  Directors  of the  Company  believes
approximates  fair  value  at the  time of  issuance,  and as such  the  Company
believes that any value  allocable to the warrant is immaterial to the financial
statements.  There  are  certain  anti-dilution  rights  associated  with  these
warrants,  which are effective  upon the  occurrence of certain events (see Note
13).     

                                      F-14

<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


10. STOCKHOLDERS' DEFICIT (CONTINUED)

RESERVE FOR ISSUANCE

   
As of December  31,  1995 and  September  30,  1996,  the  Company had  reserved
1,212,794 and 1,601,532,  respectively, shares of Common Stock issuable upon the
conversion of Preferred Stock into Common Stock,  conversion of debt into Common
Stock and the exercise of outstanding options and warrants.

11. RESEARCH AND DEVELOPMENT AGREEMENT

On April 15, 1996, the Company  entered into an agreement  with  Autodesk,  Inc.
("Autodesk")  to develop and maintain a  campus-like  graphical  user  interface
located on the  Internet.  The  Company  will be  entitled  to certain  revenues
generated  by the project and will pay 20% in  royalties to Autodesk for the use
of certain trademark rights.  During September,  1996 and as later amended,  the
Company  contracted  with  InternetU,  Inc.,  ("InternetU"),  a stockholder,  to
provide the  financing  for the  project.  In  exchange  for  $1,550,000,  to be
provided in  installments  through  September  30,  1997,  corresponding  to the
achievement of certain milestones, the Company will grant InternetU Common Stock
warrants  to purchase  73,714  shares of Common  Stock at an  exercise  price of
$21.03 per share.  In  addition,  InternetU  will  receive  royalties  on future
revenues generated by the project. Upon the consummation of a public offering by
the Company,  these payments and issuance of the warrants are  accelerated.  The
cash received by the Company is restricted to costs solely  associated  with the
project.  The  Company  determined  that the  fair  value  of the  warrants  was
approximately   $150,000  and  will   recognize  this  amount  as  research  and
development  expense over the term of the development  period. This agreement is
cancelable  and  should  either  party  to the  agreement  fail to  perform,  no
additional  cash or  warrants  are  required  to be paid or issued  or  revenues
shared. As such this event is not included in the pro forma balance sheet.

12. INCOME TAXES


Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
and income tax  purposes.  Significant  components of the Company's net deferred
tax assets were as follows:

                                   DECEMBER 31,         SEPTEMBER 30,
                                1994          1995          1996
                           ------------- ------------- --------------
Net operating losses ....  $   748,000   $ 1,645,000   $ 3,126,000
Accrued payroll..........      339,000       229,000       217,000
Other....................      179,000       254,000       232,000
                           ------------- ------------- --------------
Total deferred tax
assets...................    1,266,000     2,128,000     3,575,000
Valuation allowance......   (1,266,000)   (2,128,000)   (3,575,000)
                           ------------- ------------- --------------
Net deferred tax assets .  $        --   $        --   $        --
                           ============= ============= ==============


As of December 31, 1995 and  September  30, 1996,  the Company had net operating
loss  carryforwards for federal income tax purposes of approximately  $4,112,000
and $7,814,000,  respectively,  which will expire at various dates through 2011.
The Company may have had changes in ownership  which may impose  limitations  on
its ability to utilize net operating loss carryforwards under Section 382 of the
Internal Revenue Code.

13. UNAUDITED PRO FORMA FINANCIAL INFORMATION

The financial statements include unaudited pro forma information as of September
30, 1996 to reflect,  upon the consummation of the Company's IPO, the conversion
of all outstanding shares of Series A convertible Preferred Stock into shares of
Common Stock on a one-for-one basis, the conversion of all outstanding shares of
Series B redeemable convertible Preferred Stock into shares of Common Stock on a
1-for-2.06  basis,  the  declaration  of accrued  dividends in arrears of 54,348
shares of  Preferred  Stock to holders  of  Preferred  Stock and the  conversion
thereof to Common Stock, in accordance with the     

                                      F-15


<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


13. UNAUDITED PRO FORMA FINANCIAL INFORMATION (CONTINUED)

   
applicable  conversion  rate, the exercise of warrants to purchase 68,481 shares
of Common  Stock and the  repayment  of the  $300,000  convertible  loan payable
balance with the proceeds  therefrom,  and the  conversion  of the $130,000 note
payable into shares of Common Stock.

In September 1996, the Company and a certain  stockholder  executed an agreement
whereby upon  consummation  of the Company's IPO the  stockholder  will exercise
warrants to purchase 68,481 shares of Common Stock at an exercise price of $8.76
which will result in proceeds to the Company of $600,000.  Additionally, at that
time the Company will repay the $300,000  convertible  note payable balance to a
corporation  controlled by this  stockholder,  and the Company will issue to the
stockholder  warrants to purchase  15,801  shares of Common Stock at an exercise
price equal to the IPO price per share. These warrants will be exercisable for a
period of five years. The stockholder currently has warrants to purchase 102,723
shares of Common Stock at $17.52 per share, which will, upon the consummation of
the IPO,  be  repriced  to equal to the IPO price per share to  satisfy  certain
anti-dilution rights previously granted. In addition, the stockholder has waived
all  price-based  anti-dilution  rights as related to these  repriced  warrants,
except with respect to issuances below $8.76 per share.

In addition,  upon  consummation  of the  Company's  IPO the exercise  prices of
warrants to purchase  35,247  shares of Common  Stock will reduce from $17.52 or
$18.69  per share to be equal to the IPO price per  share,  to  satisfy  certain
anti-dilution  rights  previously  granted.  The holders of these  warrants have
agreed to waive further price-based anti-dilution rights, except with respect to
issuances below $8.76 per share.

The above two transactions are contingent upon the initial public offering price
being  greater  than $12.85 per share and gross  proceeds  from the IPO being at
least $20,000,000.

In September  1996, an officer  agreed to convert his  outstanding  note payable
balance plus accrued  interest of $134,433 to 14,838 shares of Common Stock upon
consummation   of  the  Company's   IPO.  The  number  of  shares   reflect  the
anti-dilution provisions previously granted, which will be triggered by the IPO.
In addition,  the number of shares of Common Stock underlying warrants,  held by
such officer, to purchase Common Stock will be increased by 7,404 shares and the
exercise price thereof reduced to $9.05 per share upon  consummation of the IPO,
pursuant to certain anti-dilution rights previously granted.

14. SUBSEQUENT EVENTS

In October  1996,  the  Company  paid  $250,000 to settle the  outstanding  debt
balance of  approximately  $350,000 to Control  Data  pursuant  to a  settlement
agreement. This resulted in a gain to the Company of approximately $100,000.

During  October  1996,  the Company and a bank  entered  into a secured  lending
arrangement in the aggregate principal amount of $50,340. Amounts borrowed under
this  arrangement  will bear  interest at the bank's  prime rate plus 1% and are
collateralized  by the  assets  purchased  with the  amounts  borrowed.  Amounts
borrowed  under the  arrangement  are payable in equal monthly  installments  of
principal and interest between November 1996 and October 1999.

In October 1996, The Roach Organization,  Inc. ("TRO"),  from which Control Data
received  its license with respect to the CYBIS  courseware  (which  license was
assigned to the Company in January 1994), alleged unspecified  violations by the
Company of the terms of such  license.  TRO demanded that the Company cease such
alleged  violation  and  compensate  TRO  for  unspecified  alleged  damages  in
connection  therewith.  The Company  believes that it is in compliance  with the
terms of the license and  therefore the Company  intends to  vigorously  dispute
these  allegations.  The Company also  believes  that it would not be materially
adversely affected by an adverse result of this dispute.

In October 1996, the Company and an officer executed a letter  agreement,  to be
effective upon consummation of the offering The agreement provides for an annual
base salary of $100,000 plus

                                      F-16
    

<PAGE>
                              UOL PUBLISHING, INC.

                   NOTES TO FINANCIAL STATEMENTS--(CONTINUED)


14. SUBSEQUENT EVENTS (CONTINUED)

   
bonuses,  as well as the issuance of options to purchase  8,560 shares of Common
Stock,  vesting  one-third upon  consummation of the offering and one-third upon
each of the next two  anniversary  dates  thereafter,  at an exercise  price per
share equal to the price per share to the public in this offering.

On October 30, 1996 the Board of Directors approved a 1-for-11.68159232  reverse
stock split of the  Company's  $.01 par value  Series A, Series B and Series B-1
convertible  Preferred  Stock,  which  became  effective  on  ____________.  All
references in the accompanying  financial  statements to the number of shares of
convertible  Preferred Stock and per share amounts have been restated to reflect
the split.

On October 30, 1996 the Board of Directors approved a 1-for-11.68159232  reverse
stock split of the Company's $.01 par value Common Stock, which became effective
on ____________.  All references in the accompanying financial statements to the
number of shares of Common  Stock and per share  amounts  have been  restated to
reflect the split.

15. PRO FORMA STATEMENTS OF OPERATIONS

On August 1, 1996, the Company  acquired  Cognitive  Training  Associates,  Inc.
("CTA") by merger in exchange for 42,802  shares of the  Company's  Common Stock
issued to CTA's sole  stockholder and 5,136 fully vested options to purchase the
Company's  Common  Stock  granted to four CTA  employees.  The  transaction  was
accounted for using the purchase method.  Accordingly,  the financial statements
will include the accounts of CTA subsequent to the acquisition  date.  Following
is a summary of selected pro forma  information  for the year ended December 31,
1995 and the nine months ended September 30, 1996 as if the transaction occurred
on January 1, 1995. 

                                                                 NINE MONTHS
                                                YEAR ENDED     ENDED SEPTEMBER
                                               DECEMBER 31,          30,
                                                   1995              1996
                                             --------------- -------------------
                                               (UNAUDITED)       (UNAUDITED)
Net revenues...............................  $ 1,317,743     $   905,987
                                                             -------------------
Net loss...................................  $(2,559,177)    $(3,564,244)
Accrued dividends to preferred
stockholders...............................     (174,830)       (241,958)
                                             --------------- -------------------
Net loss available to common stockholders .  $(2,734,007)    $(3,806,202)
                                             =============== ===================
Net loss per share.........................  $     (2.35)    $     (3.21)
                                             =============== ===================
Weighted average shares outstanding .......    1,162,444       1,187,496
                                             =============== ===================

    
                                      F-17


<PAGE>
              REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

Board of Directors
Cognitive Training Associates, Inc.

We  have  audited  the  accompanying   balance  sheets  of  Cognitive   Training
Associates,  Inc.  as of  December  31,  1994 and 1995 and June 30, 1996 and the
related statements of operations,  stockholder's  equity, and cash flows for the
three years in the period  ended  December 31, 1995 and for the six month period
ended June 30, 1996. These financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Cognitive Training Associates,
Inc. at December  31,  1994 and 1995 and June 30,  1996,  and the results of its
operations  and its cash flows for the three years in the period ended  December
31, 1995 and for the six month  period  ended June 30, 1996 in  conformity  with
generally accepted accounting principles.

                                                               Ernst & Young LLP

Vienna, Virginia
July 17, 1996, except Note 9, as to which the date is
August 1, 1996
- --------------------------------------------------------------------------------
   
The foregoing  report is in the form that will be signed upon the  completion of
the  restatement  of the capital  amounts in Note 9 for the reverse  stock split
described in Note 14 of UOL Publishing, Inc.'s financial statements.

Vienna, Virginia
October 29, 1996                                           /s/ Ernst & Young LLP
    

                                      F-18


<PAGE>
                     COGNITIVE TRAINING ASSOCIATES, INC.

                                BALANCE SHEETS

                                                  DECEMBER 31,       JUNE 30,
                                                1994       1995        1996
                                             ---------- ---------- -----------
Assets
Current assets:
 Cash......................................  $ 18,966   $  2,000   $ 14,486
 Accounts receivable ......................    48,294    143,870     70,676
 Deferred income taxes ....................        --     31,788     34,350
                                             ---------- ---------- -----------
Total current assets.......................    67,260    177,658    119,512

Property and equipment, net ...............   552,184    564,306    564,198
Other assets...............................     6,235      6,273     39,109
                                             ---------- ---------- -----------
Total assets...............................  $625,679   $748,237   $722,819
                                             ========== ========== ===========

Liabilities and stockholder's equity 
Current liabilities:
 Accounts payable..........................  $ 19,929   $133,658   $193,734
 Deferred revenue..........................        --     85,300     16,000
 Short-term borrowings ....................        --     28,322     74,271
 Notes payable to related party ...........    98,948     54,016     55,086
 Notes payable - current portion ..........    27,637     43,484     52,751
 Deferred income taxes ....................     5,763         --         --
                                             ---------- ---------- -----------
Total current liabilities..................   152,277    344,780    391,842

Notes payable, net of current portion  ....   298,284    273,401    256,414

Stockholder's equity:
 Common stock, no par value, 100,000 shares
  authorized, 1,000 shares issued and
  outstanding..............................     2,000      2,000      2,000
 Retained earnings.........................   173,118    128,056     72,563
                                             ---------- ---------- -----------
Total stockholder's equity.................   175,118    130,056     74,563
                                             ---------- ---------- -----------
Total liabilities and stockholder's equity.  $625,679   $748,237   $722,819
                                             ========== ========== ===========


                           SEE ACCOMPANYING NOTES.

                                      F-19
<PAGE>
                     COGNITIVE TRAINING ASSOCIATES, INC.

                           STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                            SIX MONTHS
                                                                              ENDED
                                             YEAR ENDED DECEMBER 31,         JUNE 30,
                                           1993       1994        1995         1996
                                        ---------- ---------- ----------- -------------
<S>                                     <C>        <C>        <C>         <C>     
Licensing and support revenues  ......  $195,060   $263,062   $374,215    $171,227
Courseware conversion revenues .......   239,526    240,159    188,969     149,935
Other contract revenues...............   378,941    166,722    206,880     141,950
                                        ---------- ---------- ----------- -------------
                                         813,527    669,943    770,064     463,112

Costs and expenses:
 Cost of licensing and support
  revenues............................   144,515    158,155    273,322      89,371
 Cost of courseware conversion
  revenues............................    70,457     73,363     67,021      37,593
 Cost of other contract revenues......   155,742     74,395     87,123      48,965
 Sales and marketing..................    40,271     15,904     25,396      20,482
 Product development..................    70,486     76,028    123,261     131,321
 General and administrative...........   216,990    238,209    238,774     172,253
                                        ---------- ---------- ----------- -------------
Income (loss) from operations.........   115,066     33,889    (44,833)    (36,873)

Other income (expense):
 Other income.........................        --         --      4,097          --
 Interest expense.....................    (4,624)   (26,361)   (40,703)    (22,479)
                                        ---------- ---------- ----------- -------------
Income (loss) before income taxes ....   110,442      7,528    (81,439)    (59,352)
Income tax expense (benefit) .........    31,529    (10,061)   (36,377)     (3,859)
                                        ---------- ---------- ----------- -------------

Net income (loss).....................  $ 78,913   $ 17,589   $(45,062)   $(55,493)
                                        ========== ========== =========== =============

Net income (loss) per share...........  $  78.91   $  17.59   $ (45.06)   $ (55.49)
                                        ========== ========== =========== =============
</TABLE>

                           SEE ACCOMPANYING NOTES.

                                      F-20

<PAGE>
                       COGNITIVE TRAINING ASSOCIATES, INC.

                       STATEMENTS OF STOCKHOLDER'S EQUITY

                                     COMMON STOCK                        
                                -------------------                    TOTAL
                                  NUMBER               RETAINED   STOCKHOLDER'S 
                                OF SHARES    AMOUNT    EARNINGS      EQUITY
                                ---------    ------    --------      ------

Balance at December 31,  1992..  1,000     $ 2,000  $ 212,632    $ 214,632
  Dividends....................     --          --   (136,016)    (136,016)
  Net income...................     --          --     78,913       78,913
                              ---------   --------   ---------- ------------
Balance at December 31, 1993...  1,000       2,000    155,529      157,529
 Net income....................     --          --     17,589       17,589
                              ---------   --------   ---------- ------------
Balance at December 31, 1994...  1,000       2,000    173,118      175,118
 Net loss .....................     --          --    (45,062)     (45,062)
                              ---------   --------   ---------- ------------
Balance at December 31, 1995...  1,000       2,000    128,056      130,056
 Net loss......................     --          --    (55,493)     (55,493)
                              ---------   --------  ----------  ------------
Balance at June 30, 1996 ......  1,000      $2,000   $ 72,563     $ 74,563
                              ==========  =======   ==========  ============


                             SEE ACCOMPANYING NOTES.

                                      F-21


<PAGE>

                       COGNITIVE TRAINING ASSOCIATES, INC.

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                         SIX MONTHS
                                                                                           ENDED
                                                          YEAR ENDED DECEMBER 31,         JUNE 30,
                                                        1993        1994        1995        1996
                                                    ----------- ----------- ----------- -----------
<S>                                                 <C>         <C>         <C>         <C>
Operating Activities
Net income (loss).................................  $  78,913   $  17,589   $ (45,062)  $(55,493)
Adjustments to reconcile net income (loss) to net
cash provided by operating activities:
 Depreciation and amortization....................     52,137      58,184      64,125     32,961
 Gain on sale of vehicle..........................         --          --      (4,097)        --
 Deferred income taxes............................     (4,185)    (11,412)    (37,551)    (2,562)
 Changes in operating assets and liabilities:.....
  Accounts receivable.............................     11,411      12,465     (95,576)    73,194
  Other assets....................................       (296)     (3,190)        (38)   (32,836)
  Accounts payable................................      4,846      (6,384)    113,729     60,076
  Deferred revenue................................         --          --      85,300    (69,300)
                                                    ----------- ----------- ----------- -----------
Net cash provided by operating activities ........    142,826      67,252      80,830      6,040

Investing Activities
Proceeds from the sale of vehicle.................         --          --      13,500         --
Purchases of property and equipment...............    (92,927)   (401,028)    (85,650)   (32,853)
                                                    ----------- ----------- ----------- -----------
Net cash used in investing activities.............    (92,927)   (401,028)    (72,150)   (32,853)

Financing Activities
Net proceeds from short-term borrowings...........         --          --      28,322     45,949
Proceeds from the issuance of notes payable ......     27,691     300,000     326,071     17,584
Repayments of notes payable.......................    (18,854)    (50,219)   (335,107)   (25,304)
Proceeds from related party notes.................         --     108,192       6,289     32,000
Repayments to related party notes.................         --      (9,244)    (51,221)   (30,930)
Dividends paid of stockholder.....................   (136,016)         --          --         --
                                                    ----------- ----------- ----------- -----------
Net cash provided by (used in) financing
 activities.......................................   (127,179)    348,729     (25,646)    39,299
Net increase (decrease) in cash...................    (77,280)     14,953     (16,966)    12,486
Cash at beginning of period.......................     81,293       4,013      18,966      2,000
                                                    ----------- ----------- ----------- -----------
Cash at end of period.............................  $   4,013   $  18,966   $   2,000   $ 14,486
                                                    =========== =========== =========== ===========
Interest paid.....................................  $   5,810   $  25,724   $  40,113   $ 21,115
                                                    =========== =========== =========== ===========
</TABLE>

                             SEE ACCOMPANYING NOTES.

                                      F-22

<PAGE>
                     COGNITIVE TRAINING ASSOCIATES, INC.

                        NOTES TO FINANCIAL STATEMENTS

1. ORGANIZATION AND NATURE OF OPERATIONS

   
Cognitive Training  Associates,  Inc. ("CTA") was incorporated in Texas in 1989.
CTA is a provider of technology-based online training products and services.
    

2. SIGNIFICANT ACCOUNTING POLICIES

REVENUE RECOGNITION

Revenues earned under courseware conversion contracts,  applications development
and  consulting  services  are  recognized   subsequent  to  the  completion  of
assignments.  Revenues relating to licensing and support services are recognized
in the month  services are  performed.  All  unearned  revenues  resulting  from
advance payments are deferred until services are performed.

   
One customer  represented  approximately  74%,  86%, 58% and 46% of net revenues
during the years ended  December 31, 1993,  1994,  1995 and during the six-month
period ended June 30, 1996,  respectively.  An additional  customer  represented
25%, 17% and 21% of net revenues  during the years ended December 31, 1993, 1995
and during the six-month period ended June 30, 1996, respectively.
    

NET INCOME (LOSS) PER SHARE

   
CTA's net income  (loss) per share  calculations  are based upon 1,000 shares of
Common Stock, which have been issued and outstanding for all periods presented.
    

USE OF ESTIMATES

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

ROYALTIES

   
CTA has royalty  arrangements  with certain  entities that have provided  rights
related to the  distribution  of courseware  products  through online  services.
Royalties are due and payable by CTA on a monthly basis.
    

DIVIDENDS

   
During 1993,  dividends  were  declared by the Board of  Directors  for the sole
stockholder of CTA.
    

INCOME TAXES

   
CTA provides for income taxes in  accordance  with the liability  method.  Under
this  method,  deferred  tax  assets and  liabilities  are  determined  based on
differences  between financial reporting and tax bases of assets and liabilities
and are  measured  using the  enacted  tax rates and laws that will be in effect
when the differences are expected to reverse.
    

                                      F-23

<PAGE>
                       COGNITIVE TRAINING ASSOCIATES, INC.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


3. PROPERTY AND EQUIPMENT

   
Property and equipment is stated at cost and depreciated using the straight-line
method over the  estimated  useful  lives (39 years for the  building,  three to
seven years for furniture and equipment, and five years for vehicles).  Property
and equipment consisted of the following:
    

                                     DECEMBER 31,        JUNE 30,
                                   1994        1995        1996
                               ----------- ----------- -----------
Building.....................  $ 433,033   $ 437,750   $ 437,750
Furniture and equipment .....    166,488     235,363     268,216
Vehicles.....................    129,061     108,877      93,909
                               ----------- ----------- -----------
                                 728,582     781,990     799,875
Less accumulated
depreciation.................   (176,398)   (217,684)   (235,677)
                               ----------- ----------- -----------
                               $ 552,184   $ 564,306   $ 564,198
                               =========== =========== ===========

4. SHORT-TERM BORROWINGS

   
At June 30, 1996, CTA had a short-term  line of credit  arrangement  with a bank
which allowed for aggregate borrowings up to $100,000.  At December 31, 1995 and
June 30, 1996,  $28,322 and $74,271,  respectively,  were outstanding under this
arrangement.  Borrowings under this arrangement are payable upon demand and bear
interest at the bank's prime rate plus 2.0% per annum (10.25% at June 30, 1996).
The line of credit is secured by certain of CTA's  assets and is  guaranteed  by
CTA's sole stockholder.

5. NOTES PAYABLE TO RELATED PARTY

As of  December  31,  1994 and 1995 and  June 30,  1996,  the CTA owed  $98,948,
$54,016 and $55,086,  respectively,  to its sole stockholder,  pursuant to 12.0%
interest bearing notes. These notes, which are subordinated to CTA's other notes
payable, are secured by CTA's assets and are payable on demand. During the years
ended  December  31,  1994 and  1995 and the six  months  ended  June 30,  1996,
interest  expense related to these notes amounted to $1,380,  $7,991 and $3,085,
respectively.     

6. NOTES PAYABLE

   
As of December 31, 1994 and 1995 and June 30, 1996, CTA had an outstanding  note
payable in the amount of $297,663,  $282,148 and  $272,250,  respectively,  to a
bank.  The note bears  interest  at the  bank's  prime rate plus 1.5% per annum.
Borrowings  from  this  note  served  as the  primary  source  of funds  for the
reconstruction  and  rehabilitation  of  CTA's  current  office  building.   The
principal is due in equal monthly  installments of $1,650 through March 2010 and
is  collateralized  by the  building.  The note is also  guaranteed  by the sole
stockholder of CTA.

As of December 31, 1994 and 1995 and June 30, 1996,  CTA had  outstanding a note
payable totaling $28,258, $15,192 and $11,873, respectively, bearing interest at
2.9% per  annum.  The note is payable  in  monthly  installments  of $864 and is
secured by a vehicle of CTA.

In addition,  as of December  31, 1995 and June 30,  1996,  CTA owed $19,545 and
$25,042, respectively, to the bank, pursuant to various note payable agreements.
These  balances  consisted  of several  notes  payable  bearing  interest at the
bank's prime rate plus 1.25% to 1.5% per annum. The notes are payable in monthly
installments  ranging  from $124 to $1,104  and are  secured by certain of CTA's
equipment and vehicles. These notes mature at various times through August 1998.
    

                                      F-24


<PAGE>
                       COGNITIVE TRAINING ASSOCIATES, INC.

                    NOTES TO FINANCIAL STATEMENTS--(Continued)

6. NOTES PAYABLE (CONTINUED)

   
Aggregate maturities of the notes payable at June 30, 1996 were as follows:
    

Six months ending December 31,
1996...............................  $ 28,695
1997...............................    36,515
1998...............................    21,205
1999...............................    19,800
2000...............................    19,800
Thereafter.........................   183,150
                                     ----------
                                     $309,165
                                     ==========

7. INCOME TAXES

   
Significant  components of CTA's net deferred tax assets and liabilities were as
follows:
    

                                                    DECEMBER 31,       JUNE 30,
                                                  1994       1995       1996
                                               ---------- --------- -----------
Deferred tax assets:
 Difference between accrual and cash basis of
  accounting.................................  $    --    $27,840   $ 42,842
 Property and equipment......................       --      2,829      5,847
 Other.......................................    1,188      1,119        661
                                               ---------- --------- -----------
Total deferred tax assets ...................    1,188     31,788     49,350

Deferred tax liabilities:
 Difference between accrual and cash basis of
  accounting.................................    5,260        --          --
 Other.......................................    1,691        --          --
                                               ---------- --------- -----------
Total deferred tax liabilities...............    6,951        --          --
Valuation allowance..........................       --        --      (15,000)
                                               ---------- --------- -----------

Net deferred tax assets (liabilities) .......  $(5,763)   $31,788    $ 34,350
                                               ========== ========= ===========

   
CTA had  recorded  a  $15,000  valuation  allowance  as of June 30,  1996 due to
uncertainties associated with the realization of $15,000 of the net deferred tax
assets. The income tax expense (benefit) consisted of the following:
    

                                                                  SIX MONTHS
                                                                    ENDED
                                   YEAR ENDED DECEMBER 31,         JUNE 30,
                                 1993       1994        1995         1996
                              --------- ----------- ----------- -------------
Current ....................  $35,714   $  1,351    $  1,174       $(1,297)
Deferred....................   (4,185)   (11,412)    (37,551)       (2,562)
                              --------- ----------- ----------- -------------
Income tax expense
(benefit)...................  $31,529   $(10,061)   $(36,377)      $(3,859)
                              ========= =========== =========== =============

                                      F-25

<PAGE>
                       COGNITIVE TRAINING ASSOCIATES, INC.

                    NOTES TO FINANCIAL STATEMENTS--(Continued)

7. INCOME TAXES (CONTINUED)

   
CTA's income tax expense  (benefit)  resulted in effective tax rates that varied
from the statutory federal income tax rate as follows:
    

<TABLE>
<CAPTION>
                                                                                    SIX MONTHS
                                                                                      ENDED
                                                       YEAR ENDED DECEMBER 31,       JUNE 30,
                                                     1993       1994        1995       1996
                                                  --------- ----------- ----------- -----------
<S>                                               <C>       <C>         <C>         <C>
Expected federal income tax provision at
graduated rates.................................  $26,322   $  1,129    $(15,939)   $ (9,843)
State income taxes..............................    5,367      1,351       1,174         --
Use of rehabilitation credit on building .......       --     (4,596)    (4,294)         --
Difference between graduated rates and expected
rates of reversal...............................   (2,576)    (6,597)    (16,564)    (10,807)
Change in valuation allowance...................       --         --          --      15,000
Other...........................................    2,416     (1,348)       (754)      1,791
                                                  --------- ----------- ----------- -----------
                                                  $31,529   $(10,061)   $(36,377)   $ (3,859)
                                                  ========= =========== =========== ===========
</TABLE>


8. COMMITMENTS

   
During 1996,  CTA entered  into a three-year  agreement  with  CompuServe,  Inc.
("CompuServe")   whereby  CompuServe  will  provide  network  services  to  CTA.
Beginning on May 1, 1996,  CTA is  obligated to make monthly  payments of $7,500
for the above services through April 1999. In addition,  CTA was required to pay
a one-time implementation fee of $35,000, which CTA has recorded as Other Assets
in the Balance Sheet and will amortize over the  three-year  period of services.
    

9. SUBSEQUENT EVENT

   
Effective  August 1, 1996,  substantially  all of the assets and  liabilities of
CTA, with the exception of the building,  vehicle, certain equipment and certain
notes  payable,  were  acquired by UOL  Publishing,  Inc.  (formerly  University
Online,  Inc.) in a stock for stock exchange.  The acquisition will be accounted
for under the purchase  method.  Additionally,  fully vested options to purchase
5,136  shares of UOL's  Common  Stock at $0.12 per share  were  granted  to four
employees of CTA.  Pursuant to the executed  employment  agreement with UOL, the
former  sole  stockholder  of CTA  will  also be  given a  $150,000  bonus  upon
successful  completion of CTA's  integration  into UOL and was issued options to
purchase 17,120 shares of the UOL's Common Stock at purchase price of $21.03 per
share,  subsequently  repriced  to $14.60 per  share.  The  options  vest over a
two-year  term.  The  Company  also  agreed to pay $5,000 per month to lease the
building, owned by CTA's former stockholder.
    

                                      F-26

<PAGE>


                REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

Board of Directors
UOL Publishing, Inc. (formerly University Online, Inc.)

We have audited the  accompanying  statement  of  operating  revenues and direct
operating  expenses of CYBIS (a division of Control Data Systems,  Inc.) for the
year ended December 31, 1993. This financial  statement is the responsibility of
the UOL  Publishing,  Inc.'s  management.  Our  responsibility  is to express an
opinion on this financial statement based on our audit.

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

In our opinion,  the financial  statement referred to above presents fairly, the
operating  revenues  and direct  operating  expenses  of CYBIS's (a  division of
Control Data Systems,  Inc.)  operations for the year ended December 31, 1993 in
conformity with generally accepted accounting principles.

                                                          /s/Ernst & Young LLP

Vienna, Virginia
August 23, 1996

                                      F-27

<PAGE>

                                      CYBIS
                   (A DIVISION OF CONTROL DATA SYSTEMS, INC.)

          STATEMENT OF OPERATING REVENUES AND DIRECT OPERATING EXPENSES


                                                 YEAR ENDED
                                                DECEMBER 31,
                                                    1993
                                               --------------
Licensing and support revenues...............  $  795,948
Cost of revenues.............................     181,096
                                               --------------

Gross profit.................................     614,852

Selling, general, and administrative
expenses.....................................   1,134,859
                                               --------------

Operating loss...............................  $ (520,007)
                                               ==============

                                      F-28

<PAGE>
                                    CYBIS
                  (A DIVISION OF CONTROL DATA SYSTEMS, INC.)

                         NOTES TO FINANCIAL STATEMENT

1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

The CYBIS division of Control Data Systems, Inc. ("Control Data") is engaged in,
among other things, the marketing and support of certain computer courseware and
software programs in the area of computer-based education.

Effective January 1, 1994, UOL Publishing,  Inc.  (formerly  University  Online,
Inc.),  entered into an Asset Purchase Agreement with Control Data.  Pursuant to
this Asset Purchase Agreement,  UOL acquired substantially all of the assets and
assumed all of the liabilities of the CYBIS division for approximately $694,000.

The accompanying  statement of operating  revenues and direct operating expenses
of the CYBIS  division for the year ended  December  31, 1993 has been  prepared
from the  historical  books and records of Control Data and includes  only those
operating  revenues and operating  expenses  directly  attributable to the CYBIS
division.  Some additional  indirect expenses related to the physical  operating
costs of the CYBIS division,  primarily  personnel-related costs, finance, legal
and professional,  human resources,  and management  information services to the
CYBIS  division  were   incurred.   These  costs  have  been  omitted  from  the
accompanying statement of operating revenues and direct operating expenses.

   
It is  impractical  to provide a full  statement of  operations  reflecting  the
historical  results of the CYBIS  division since (1) assets  acquired  represent
only a portion  of the  operations  of Control  Data,  and do not  constitute  a
separate entity,  and (2) the financial  records specific to the assets acquired
and related  operations,  exclusive of direct  operating  revenues and expenses,
include  certain  expenses   incurred  for  all  of  Control  Data  not  readily
attributable to the CYBIS division.     

REVENUE RECOGNITION

Revenues are recognized in the month in which the licensing and support services
are performed.

USE OF ESTIMATES

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

2. INCOME TAXES

   
The accompanying  statement of operating  revenues and direct operating expenses
does not include charges for income taxes because income taxes are considered to
be corporate expenses of Control Data.
    
                                      F-29


<PAGE>
[LOGO]                                     COURSEWARE LIBRARY+


STRATEGIC PARTNERS                         EXISTING WEB-BASED COURSEWARE LIBRARY

                                           
ACADEMIC INSTITUTIONS                      Managerial Statistics
                                           Business  Communications
Park College                               Advanced Expository Writing
California State University Institute      American Literature
The Georgetown Washington University/      Technical  Writing  
  Educational Services Institute           Event Management Certificate   
George Mason University                      Program I-III
University of Toledo                       Business Writing                     
New York University                        Complex Organizations                
                                           Income Tax Preparation               
                                           Windows on the Web                   
                                             *The Netscape Navigator Edition    
CORPORATIONS AND ASSOCIATIONS                *Microsoft Explorer Edition        
                                           DIALOG                               
Autodesk, Inc.                             Product Application (24 modules)*    
Autodesk Business Partners                 Thomas & Betts  Signature  Series  
  *Autodesk Press                           (8 modules)*                        
  *Technical Software, Inc.                Electric Circuits (32 modules)*      
  *At a Glance Software, Inc.              Graybar Electrical Education         
  *CAD CAM Center                           (34 modules)*                       
  *CAD Institute                           Scientific Products (6 modules)*     
  *Republic Research Training, Inc.        Performance Appraisals               
                                           Electric Power Utilities (20 courses)
John Wiley & Sons                          Personal Development (24 modules)*   
International Thomson Publishers           
Dun & Bradstreet, Inc.                     
People's Income Tax, Inc.
Graybar Electric Company, Inc.             EXISTING CYBIS COURSEWARE  
Thomas & Betts Corporation                 
VWR Corporation                            Basic Academic (7 courses)**  
Northern States Power/PacifiCorp           Information Systems (10 courses)**
American Society of Association            Personal Development (10 courses)**
  Executives                               Management (20 courses)**
American Chemical Society
National Association of Electrical 
  Distributors
International Telecommunications Union     WEB-BASED COURSES
                                           PLANNED OR UNDER DEVELOPMENT
                                             
                                           Financial Accounting
GOVERNMENT                                 Project Management Certificate 
                                            Program
Federal Aviation Administration            Financial Statement Analysis for
State of New Mexico                         Non-Financial Managers
State of North Dakota                      Autodesk Product Training (6 courses)
United States Army                         Management Fundamentals
                                           Accounting Tutorial
                                           Planned Giving Certificate Program
                                           Statistical Analysis
                                           Financial Management
                                           Purchasing Certificate Program
                                           Personal Financial Management
                                           Principles of Management
                                           Data Communications/Networks
                                           Introduction to Programming
                                           Lab Safety
                                           Accounting
                                           Event Management Certificate 
                                            Program IV-VII

A PROVIDER OF WEB-BASED COURSEWARE


+   Note:  This list  contains a  representative  listing of the UOL  courseware
    library, including UOL Publishing Inc., CTA and CYBIS courseware.
*   CTA Modules
**  Recommended  for  college  credit  equivalency  by the  American  Council on
    Education.   The  Company's  distribution  rights  are  limited  in  certain
    respects.

[The Company's  graphical  display of its Courseware library appears beneath its
logo and is framed with a taupe arc in the upper  right  corner.  The  Company's
World Wide Web-site address is superimposed  vertically on the right side of the
display]
<PAGE>         
   

======================================    ======================================
   No  dealer,  salesperson  or  other
person has been authorized to give any
information    or    to    make    any
representation  in connection with the
offering other than those contained in              1,334,000 SHARES
this  Prospectus,  and,  if  given  or
made,     such      information     or
representation must not be relied upon
as  having  been   authorized  by  the
Company  or  the  Underwriters.   This
Prospectus   does  not  constitute  an    
offer to sell or a solicitation  of an
offer to buy any securities other than
the shares of Common Stock to which it                    [LOGO]
relates   or  an   offer   to,   or  a
solicitation  of,  any  person  or  by
anyone in any jurisdiction in which it
would be  unlawful  to make such offer
or solicitation.  Neither the delivery
of this  Prospectus  nor any sale made
hereunder     shall,     under     any
circumstances,  create any implication
that the information  contained herein
is correct  as of any time  subsequent
to the date  hereof or that  there has
been no change in the  affairs  of the
Company since the date hereof.                         COMMON STOCK

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

           TABLE OF CONTENTS

                                  Page
                                  ----
Prospectus Summary................   3
Risk Factors......................   6
Use of Proceeds...................  14
Dividend Policy...................  14
Capitalization....................  15
Dilution..........................  16                --------------
Selected Financial Data...........  17
Unaudited Pro Forma Combined 
 Statements of Operations.........  18                  PROSPECTUS
Management's Discussion and 
 Analysis of Financial Condition
 and Results of Operations........  20
Business..........................  31                --------------

Management........................  43
Certain Transactions..............  48
Principal Stockholders............  50
Description of Capital Stock......  52
Shares Eligible for Future Sale...  54
Underwriting......................  56          FRIEDMAN, BILLINGS, RAMSEY
Legal Matters.....................  57                  & CO., INC.
Experts...........................  57
Additional Information............  57
Reports to Stockholders...........  58
Index to Financial Statements..... F-1

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

   Until , 1996  (25  days  after  the
date of this Prospectus),  all dealers
effecting  transactions  in the Common
Stock  offered  hereby  whether or not
participating  in  this  distribution,
may   be   required   to   deliver   a
Prospectus. This is in addition to the
obligation  of  dealers  to  deliver a
Prospectus when acting as Underwriters
and  with   respect  to  their  unsold
allotments or subscriptions.                              , 1996

======================================    ======================================
    
<PAGE>
   
                                   PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

   The following table sets forth the estimated  costs and expenses,  other than
underwriting discounts and commissions,  incurred in connection with the sale of
Common  Stock  being  registered  (all  amounts  are  estimated  except  the SEC
registration  fee, the NASD filing fee and the Nasdaq  listing fee). The Company
will bear all expenses  incurred in connection with the sale of the Common Stock
being registered hereby.

     SEC registration fee ...................................  $  8,464
     NASD filing fee ........................................     2,955
     The Nasdaq Stock Market listing fee ....................    20,456
     Printing fees and expenses .............................   115,000
     Legal fees and expenses ................................   450,000
     Accounting fees and expenses ...........................   200,000
     Blue sky fees and expenses .............................    10,000
     Stock certificates and transfer agent and custodian
     fees....................................................    10,000
     Miscellaneous...........................................    33,125
       Total.................................................  $850,000



 

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS


   Section 145  ("Section  145") of the  Delaware  General  Corporation  Law, as
amended,  generally  provides  that a director or officer of a  corporation  (i)
shall  be  indemnified  by  the  corporation  for  all  expense  of  such  legal
proceedings when he is successful on the merits,  (ii) may be indemnified by the
corporation for the expenses, judgments, fines and amounts paid in settlement of
such proceedings (other than a derivative suit), even if he is not successful on
the merits, if he acted in good faith and in a manner he reasonably  believed to
be in or not opposed to the best interests of the corporation, and, with respect
to any criminal  action or proceedings,  had no reasonable  cause to believe his
conduct was unlawful,  and (iii) may be indemnified by the  corporation  for the
expenses of a derivative  suit (a suit by a  stockholder  alleging a breach by a
director  or  officer  of a duty  owed  to the  corporation),  even if he is not
successful  on the  merits,  if he  acted  in  good  faith  and in a  manner  he
reasonably  believed  to be in or  not  opposed  to  the  best  interest  of the
corporation.  No indemnification may be made under clause (iii) above,  however,
if the director or officer is adjudged  liable for  negligence  or misconduct in
the  performance  of  his  duties  to  the  corporation,  unless  a  corporation
determines   that,   despite  such   adjudication,   but  in  view  of  all  the
circumstances, he is entitled to indemnification.  The indemnification described
in  clauses  (ii) and (iii)  above may be made  only upon a  determination  that
indemnification  is proper because the  applicable  standard of conduct has been
met. Such a determination may be made by a majority of a quorum of disinterested
directors,  independent legal counsel,  the stockholders or a court of competent
jurisdiction.

   Article VI of the Company's Bylaws provides in substance that, to the fullest
extent  permitted by Delaware law as it now exists or as amended,  each director
and  officer  shall  be  indemnified  against  reasonable  costs  and  expenses,
including  attorneys' fees and any liabilities  which he may incur in connection
with any action to which he may be made a party by reason of his being or having
been a director or officer of the Registrant.  The  indemnification  provided by
the Company's  Bylaws is not deemed exclusive of or intended in any way to limit
any other rights to which any person  seeking  indemnification  may be entitled.
    

   Section  102(b)(7)  of the  Delaware  General  Corporation  Law,  as amended,
permits a corporation  to provide in its  Certificate  of  Incorporation  that a
director of the corporation shall not be personally liable to the corporation or
its  stockholders  for  monetary  damages  for  breach  of  fiduciary  duty as a
director,

                                      II-1

<PAGE>
 
except for liability (i) for any breach of the director's duty of loyalty to the
corporation or its stockholders, (ii) for acts or omissions not in good faith or
which involve intentional  misconduct or a knowing violation of law, (iii) under
Section 174 of the Delaware General Corporation Law, or (iv) for any transaction
from which the director derived an improper personal benefit.

   Article VII of the Company's  Certificate of  Incorporation  provides for the
elimination of personal liability of a director for breach of fiduciary duty, as
permitted by Section 102(b)(7) of the Delaware General Corporation Law.

   
   The Underwriting  Agreement provides for  indemnification by the Underwriters
of the Company against any losses to which it may become subject insofar as they
arise out of, or are based upon, any untrue  statement or omission of a material
fact contained in this  Registration  Statement,  to the extent that such untrue
statement or omission arose as a result of written information  relating to, and
furnished  to the  Company  by,  the  Underwriters  specifically  for use in the
preparation of this Registration Statement.
    

   The  Registrant  maintains  liability  insurance  insuring  the  Registrant's
officers  and  directors  against  liabilities  than  they  may  incur  in  such
capacities.

   Insofar  as  indemnification  for  liabilities  arising  under the Act may be
permitted to directors,  officers or persons controlling the registrant pursuant
to the  foregoing  provisions,  the  Registrant  has been  informed  that in the
opinion of the  Securities  and  Exchange  Commission  such  indemnification  is
against public policy as expressed in the Act and is therefore unenforceable.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

   Since  June 30,  1993,  the  registrant  has  issued  and sold the  following
unregistered securities:

   1. From June 1993  through  August  1996,  the  Company  issued  options  and
warrants to purchase an  aggregate  of  approximately  476,715  shares of Common
Stock to employees and directors of and  consultants  to the Company,  27,393 of
which have either expired in accordance with their terms or have been forfeited.

   2. In October 1994,  the Company  issued to three family  trusts  warrants to
purchase an aggregate of 205,446 shares of Common Stock.

   3. In November 1994, the Company  issued an aggregate of  approximately:  (i)
96,086 shares of Common Stock in exchange for all of its then outstanding shares
of preferred  stock and  dividends  accrued  thereupon;  (ii) 149,630  shares of
Common Stock to eight  investors for aggregate  consideration  of $443,500;  and
(iii)  79,687  shares of  Common  Stock to nine  investors  upon  conversion  of
outstanding indebtedness in the amount of $522,594.

   
   4. From July 1994 to August  1996,  the  Company  issued  and sold  shares of
convertible  preferred stock (since  redesignated  Series A Preferred  Stock) to
approximately 70 accredited investors for aggregate consideration of $3,800,889,
which shares will  convert  into a total of 463,725  shares of Common Stock upon
consummation of the offering made hereby. Spencer Trask Securities  Incorporated
served as  placement  agent for this  financing  and received for itself and its
designees warrants to purchase 37,793 shares of Common Stock.     

   5. From July 1994 to August 1996, the Company issued  warrants to purchase an
aggregate of 208,011  shares of Common Stock,  as adjusted to give effect to the
Jones Transactions, to a total of eleven investors.

   6. During 1995, the Company issued an aggregate of approximately:  (i) 18,627
shares of Common Stock to four individuals, consisting of a consultant and three
service  providers,  as  consideration  for services  rendered;  and (ii) 60,647
shares of Common  Stock,  and 1,813  shares of Series A  Preferred  Stock to six
investors upon conversion of outstanding indebtedness.

   7. During  1996,  the Company  issued an  aggregate of 5,135 shares of Common
Stock to three service providers for services rendered in 1995.

                                      II-2
<PAGE>

   
   8. In July  1996,  the  Company  issued and sold  187,254  shares of Series B
Preferred   Stock   convertible   into  395,848  shares  of  Common  Stock  upon
consummation  of this  offering  to 11  accredited  investors  for an  aggregate
investment of $3,500,000.     

   9. In August 1996, the Company issued an aggregate of 42,802 shares of Common
Stock in connection with the acquisition of CTA, all of which shares were issued
to CTA's sole  stockholder,  Michael Brown,  and issued a warrant to purchase an
aggregate  of 12,840  shares of  Common  Stock to  Oppenheimer  & Co.,  Inc.  as
consideration for certain investment banking services.

   10. In September 1996, the Company entered into an agreement with an existing
securityholder  to  issue  to  such  securityholder,  upon  consummation  of the
offering  made hereby,  a warrant to purchase  15,801  shares of Common Stock in
consideration of such  securityholder's  waiver of certain  anti-dilution rights
and agreement to exercise certain warrants to purchase Common Stock.

   
   The sales of the above securities were deemed to be exempt from  registration
under the Act in reliance  upon Section 4(2) of the Act or  Regulation D or Rule
701  promulgated  thereunder as transactions by an issuer not involving a public
offering.  Recipients  of the  securities in each such  transaction  represented
their  intentions to acquire such  securities for investment only and not with a
view to or for sale in connection with any distribution  thereof and appropriate
legends  were  affixed  to the  instruments  issued  in such  transactions.  All
recipients had adequate access to information about the Company. 

ITEM 16. EXHIBITS AND FINANCIAL STATEMENTS SCHEDULES

   (a) Exhibits.

<TABLE>
<CAPTION>
<S>              <C>
Exhibit No       Description
- ----------       -----------
1.1              Form of Underwriting Agreement.
2.1+             Agreement and Plan of Merger, dated as of July 31, 1996, relating to the acquisition of
                 Cognitive Training Associates, Inc.
3.1+             Amended and Restated Certificate of Incorporation.
3.2+             Amended and Restated Bylaws.
4.1*             Form of Common Stock Certificate.
5.1              Opinion of Wyrick, Robbins, Yates & Ponton L.L.P.
10.1+            Investment Agreement, dated as of October 8, 1986, with Intersouth Partners.
10.2+            Warrant Agreement, dated as of March 22, 1995, with Spencer Trask Securities Incorporated and
                 Forms of Warrant Certificates.
10.3+            Form of Promissory Note.
10.4+            Registration Rights Agreement relating to Series A Preferred Stock, as amended.
10.5+            Registration Rights Agreement, dated July 19, 1996, relating to Series B Preferred Stock.
10.6+            Warrant, dated July 23, 1996, granted to Oppenheimer & Co., Inc.
10.7+            Letter Agreement, dated as of September 12, 1996, with Austin O. Furst and certain related
                 entities.
10.8+            Amended and Restated Stock Option Plan.
10.9+            1996 Stock Plan.
10.10+           Employment Agreement, dated July 1, 1996, with Narasimhan P. Kannan.
10.11+           Employment Agreement, dated July 1, 1996, with Carl N. Tyson.
10.12+           Employment Agreement, dated July 31, 1996, with Michael L. Brown.
10.13+           Employment Agreement, dated August 15, 1996, with Leonard P. Kurtzman.
10.14**          Agreement, dated August 14, 1995, as amended, with Educational Services Institute.
10.15+           Form of Online Educational Services Distribution Agreement.
10.16+           Form of University Master Agreement for Online Education Services.

                                      II-3

<PAGE>


10.17+           Form of Online Educational Services Agreement.
10.18+           Form of Inner Circle Online Educational Services Development and Distribution
                 Agreement.
10.19**          Agreement, dated April 15, 1996, with Autodesk, Inc.
10.20**          Project Financing and Development Agreement with InternetU, Inc., as amended
10.21            Employment letter agreement, dated October 29, 1996, with W. Braun Jones, Jr.
11.1             Statement Re: Computation of Per Share Loss.
21.1+            List of Subsidiaries.
23.1             Consents of Ernst & Young LLP.
23.2             Consent of Wyrick, Robbins, Yates & Ponton L.L.P. (contained in Exhibit 5.1).
24.1+            Power of Attorney (see page II-5).
27.1             Financial Data Schedule.
</TABLE>
- ----------

    * To be filed by amendment.
   ** Confidential treatment requested.
    + Previously filed
    

   (b) Financial Statement Schedule.

   Schedule I--Valuation and Qualifying Account and Reserve

   No other schedules have been included because the information  required to be
set forth therein is not applicable.

ITEM 17. UNDERTAKINGS

   The undersigned  registrant  hereby undertakes to provide to the Underwriters
at the closing  specified in the  Underwriting  Agreement  certificates  in such
denominations  and registered in such names as required by the  Underwriters  to
permit prompt delivery to each purchaser.

   Insofar as indemnification  for liabilities  arising under the Securities Act
of 1933 may be permitted for directors, officers, and controlling persons of the
registrant pursuant to provisions described in Item 14 above, or otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the registrant of expenses
incurred or paid by a director, officer, or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer, or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

   The undersigned registrant hereby undertakes that:

   
   (1) For purposes of  determining  any liability  under the  Securities Act of
1933, the information  omitted from the form of prospectus filed as part of this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the Registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under  the  Securities  Act  shall  be  deemed  to be part of this  registration
statement as of the time it was declared effective.
    

   (2) For the purpose of determining  any liability under the Securities Act of
1933, each post-effective  amendment that contains a form of prospectus shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the Offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                                      II-4

<PAGE>
                                   SIGNATURES


   Pursuant to the  requirements  of the Securities Act of 1933, UOL Publishing,
Inc.  certifies that it has  reasonable  grounds to believe that it meets all of
the requirements for filing on Form S-1 and has duly caused this Amendment No. 1
to  registration  statement  333-12135  to  be  signed  on  its  behalf  by  the
undersigned,  hereunto duly  authorized,  in the City of Falls Church,  State of
Virginia on this 29th day of October, 1996.

                                        UOL PUBLISHING, INC.

                                        By: /s/ NARASIMHAN P. KANNAN
                                            -----------------------------------
                                            Narasimhan P. Kannan, Chief 
                                              Executive Officer

   Pursuant to the  requirements  of the Securities Act of 1933, as amended this
Amendment  No. 1 to  registration  statement  333-12135  has been  signed by the
following persons in the capacities and on the dates indicated.


<TABLE>
<CAPTION>
Signature                           Capacity                       Date
- ---------                           --------                       ----
<S>                                 <C>                            <C>  
/s/ NARASIMHAN P. KANNAN            Director and Chief Executive   October 29, 1996 
- ------------------------------      Officer (Principal Executive                    
Narasimhan P. Kannan                Officer)                       
                                    
/s/ LEONARD P. KURTZMAN*            Chief Financial Officer        October 29, 1996 
- ------------------------------      Principal Financial and                         
Leonard P. Kurtzman                 Accounting Officer)                       
                                    
/s/ CARL N. TYSON*                  Director                       October 29, 1996  
- ------------------------------
Carl N. Tyson                                                                        

/s/ EDSON D. DECASTRO*              Director                       October 29, 1996  
- ------------------------------
Edson D. deCastro                                                                    

/s/ DENNIS J. DOUGHERTY*            Director                       October 29, 1996  
- ------------------------------
Dennis J. Dougherty                                                                  

/s/ BARRY K. FINGERHUT*             Director                       October 29, 1996  
- ------------------------------
Barry K. Fingerhut                                                                   

/s/ W. BRAUN JONES, JR.*            Director                       October 29, 1996  
- ------------------------------
W. Braun Jones, Jr                                                                   

/s/ WILLIAM E. KIMBERLY*            Director                       October 29, 1996  
- ------------------------------
William E. Kimberly                                                                  

/s/ D. WAYNE SILBY*                 Director                       October 29, 1996  
- ------------------------------
D. Wayne Silby                                                                       

*By: /s/ NARASIMHAN P. KANNAN                                                        
- ------------------------------
Narasimhan P. Kannan,                                              October 29, 1996  
Attorney-in-Fact                    

</TABLE>

                                      II-5

<PAGE>
   

          SCHEDULE I - VALUATION AND QUALIFYING ACCOUNT AND RESERVE
                                (IN THOUSANDS)

<TABLE>
<CAPTION>
UOL Publishing, Inc.
                                     Balance at
                                     Beginning of                              Balance At
        Classification                 Period         Additions   Deductions   End of Period
        --------------                 ------         ---------   ----------   -------------
<S>                                   <C>             <C>          <C>          <C>     
Allowance for doubtful accounts:
Year ended December 31, 1994 .......  $    --         $   --       $     --     $     --
Year ended December 31, 1995 .......       --             20             --           20
Nine months ended September 30, 1996
   (unaudited).....................        20             25             --           45
</TABLE>
    
                                       S-1



                              UOL PUBLISHING, INC.

                                _________ SHARES
                                  COMMON STOCK

                               PURCHASE AGREEMENT

                                                               October ___, 1996



FRIEDMAN, BILLINGS, RAMSEY & CO., INC.
     as Representative of the several Underwriters
Friedman, Billings, Ramsey & Co., Inc.
1001 Nineteenth Street North
Arlington, Virginia 22209


Dear Sirs:

     UOL Publishing, Inc., a Delaware corporation (the "Company"),  confirms its
agreement with Friedman,  Billings,  Ramsey & Co., Inc. ("FBR"), and each of the
other Underwriters named in Schedule A hereto (collectively, the "Underwriters,"
which term shall also include any underwriter substituted as provided in Section
9 hereof),  for whom FBR is acting as Representative and is hereinafter referred
to as the  "Representative",  subject to the terms and conditions stated herein,
with respect to the sale by the Company to the  Underwriters,  acting  severally
and not jointly, of _________ shares (the "Firm Shares") of the Company's Common
Stock, par value $0.01 per share (the "Common Stock"),  as set forth in Schedule
A hereto,  and with respect to the grant by the Company to the  Underwriters  of
the option  described  in Section  2(b) hereof to purchase all or any part of an
additional  ________  shares of Common  Stock  (the  "Option  Shares")  to cover
over-allotments.  The  Firm  Shares  and  the  Option  Shares  are  collectively
hereinafter called the "Shares".

     Prior to the purchase and public offering of the Shares by the Underwriters
("the Offering"),  the Company, and the Representative,  acting on behalf of the
Underwriters, shall enter into an agreement substantially in the form of Exhibit
A hereto (the "Pricing  Agreement").  The Pricing Agreement may take the form of
an  exchange  of any  standard  form of written  telecommunication  between  the
Company and the Representative and shall specify such applicable  information as
is indicated in Exhibit A hereto. The offering of the Shares will be governed by
this Agreement,  as supplemented  by the Pricing  Agreement.  From and after the
date of the  execution  and delivery of the Pricing  Agreement,  this  Agreement
shall be deemed to incorporate the Pricing Agreement.

     The  Company  has  prepared  and filed  with the  Securities  and  Exchange
Commission (the "Commission") a registration statement on Form S-1 (No. 333____)
and a related preliminary prospectus for the registration of the Shares

                                        1



<PAGE>




under the Securities Act of 1933, as amended (the "1933 Act"),  and has prepared
and filed such amendments thereto and such amended prospectuses as may have been
required  to the  date  hereof,  and  will  prepare  and  file  such  additional
amendments  thereto and such amended  prospectuses as may hereafter be required.
Each prospectus  used before the time such  prospectus is declared  effective by
the  Commission  and  prior  to  the  date  hereof  shall  be  referred  to as a
"Preliminary  Prospectus." Such registration statement when it becomes effective
(as amended,  if  applicable)  and the  prospectus  constituting  a part thereof
(including  in each case the  information,  if any,  deemed to be a part thereof
pursuant to Rule  430A(b) of the rules and  regulations  under the 1933 Act (the
"1933 Act Regulations")),  as from time to time amended or supplemented pursuant
to the 1933 Act or otherwise,  are hereinafter  referred to as the "Registration
Statement"  and the  "Prospectus,"  respectively,  except  that  if any  revised
prospectus  shall be  provided  to the  Underwriters  by the  Company for use in
connection  with the offering of the Shares which differs from the Prospectus on
file at the Commission at the time the Registration  Statement becomes effective
(whether or not such revised  prospectus  is required to be filed by the Company
pursuant  to Rule  424(b) of the 1933 Act  Regulations),  the term  "Prospectus"
shall  refer to such  revised  prospectus  from and  after  the time it is first
provided to the  Underwriters  for such use.  The Company  understands  that the
Underwriters  propose  to make a public  offering  of the  Shares as soon as the
Representative   deems  advisable  after  the  Registration   Statement  becomes
effective and the Pricing Agreement has been executed and delivered.

I.   Representations and Warranties of the Company

     (a)  The  Company  represents  and  warrants  to,  and  agrees  with,  each
Underwriter  as of the date hereof and as of the date of the  Pricing  Agreement
(such later date being hereinafter referred to as the "Representation  Date") as
follows:

     1.   At the time the Registration  Statement  becomes  effective and at the
          Representation  Date,  the  Registration  Statement will comply in all
          material  respects with the  requirements of the 1933 Act and the 1933
          Act Regulations and will not contain an untrue statement of a material
          fact or omit to state a material fact required to be stated therein or
          necessary  to make the  statements  therein  not  misleading,  and the
          Prospectus,  at the Representation  Date (unless the term "Prospectus"
          refers to a prospectus  that has been provided to the  Underwriters by
          the  Company  for use in  connection  with the  offering of the Shares
          which  differs from the  Prospectus  on file at the  Commission at the
          time the Registration  Statement becomes  effective,  in which case at
          the same time it is first provided to the  Underwriters  for such use)
          and at the Closing  Time  referred  to in Section  2(c)  hereof,  will
          comply in all material  respects with the requirements of the 1933 Act
          and the 1933 Act Regulations and will not contain an untrue  statement
          of a material fact or omit to state a material fact necessary in order
          to make the  statements  therein,  in the  light of the  circumstances
          under which they were made, not misleading.

     2.   No  stop  order  suspending  the  effectiveness  of  the  Registration
          Statement  or any part thereof has been issued and no  proceeding  for
          that purpose has been  instituted or, to the knowledge of the Company,
          threatened by the Commission or by the state  securities  authority of
          any  jurisdiction.  No order  preventing or suspending  the use of the
          Prospectus has been issued and


                                       2




<PAGE>




          no  proceeding  for  that  purpose  has  been  instituted  or,  to the
          knowledge of the Company, threatened by the Commission or by the state
          securities authority of any jurisdiction.

     3.   Ernst & Young LLP, who have  certified  the financial  statements  and
          financial statement schedules included in the Registration  Statement,
          are and were at all  relevant  times,  with  respect  to the  Company,
          independent  public  accountants within the meaning of Rule 101 of the
          Code of  Professional  Conduct of the American  Institute of Certified
          Public  Accountants  and as  required by the 1933 Act and the 1933 Act
          Regulations.

     4.   The financial statements (including the notes thereto) included in the
          Registration Statement,  any Preliminary Prospectus and the Prospectus
          comply in all material respects with the requirements of the Rules and
          Regulations  and present fairly the financial  position of the Company
          and its  consolidated  Subsidiaries,  at the dates  indicated  and the
          results of their operations for the periods  specified,  and except as
          otherwise  stated  in  the  Registration  Statement,   such  financial
          statements  have been prepared in conformity  with generally  accepted
          accounting  principles  applied on a consistent  basis.  The financial
          statement  schedules  included in the Registration  Statement presents
          fairly the information  required to be stated  therein.  The financial
          information  and data included in the  Registration  Statement and the
          Prospectus  conform in all material  respects with the requirements of
          the 1983  Act and the 1933 Act  Regulations  and  present  fairly  the
          information  included  therein  and  have  been  prepared  on a  basis
          consistent  with  that of the  financial  statements  included  in the
          Registration Statement and the Prospectus and the books and records of
          the Company and its consolidated  subsidiaries,  as presented therein.
          Other  than  the  historical   financial  statements  (and  schedules)
          included   therein,   no  other  historical  or  pro  forma  financial
          statements (or schedules) are required by the 1933 Act or the 1933 Act
          Regulations to be included in the  Registration  Statement.  Except as
          reflected  or disclosed in the  financial  statements  included in the
          Registration  Statement  of  otherwise  set  forth in the  Prospectus,
          neither the Company,  nor any of the  Subsidiaries,  is subject to any
          material  indebtedness,   obligation,  or  liability,   contingent  or
          otherwise known to the Company.

     5.   Since the latest  respective dates as of which information is given in
          the  Registration  Statement and the  Prospectus,  except as otherwise
          stated therein,  (A) there has been no material  adverse change in the
          condition,  financial  or  otherwise,  or  in  the  earnings,  assets,
          business  affairs  or  business  prospects  of  the  Company,  of  the
          Subsidiaries  (as defined  below)  considered as a single  enterprise,
          whether or not arising in the ordinary  course of business,  (B) there
          have been no  acquisitions or other  transactions  entered into by the
          Company,  or any  subsidiary  that are  material  with respect to such
          entities,  considered as a single  enterprise,  or would result in any
          inaccuracy

                                        3



<PAGE>




          in the  representations  contained in Section 1(a)(iv) above (C) there
          has been no dividend or  distribution  of any kind declared,  paid, or
          made by the  Company on any class of its  capital  stock (D) there has
          been no change in the capital stock of the Company or any  Subsidiary,
          (E) there has been no increase in the indebtedness of the Company,  or
          any Subsidiary and (F) there have been no transactions entered into by
          the Company which are material to the Company, other than those in the
          ordinary course of business.

     6.   The  Company  has been duly  organized  and is validly  existing  as a
          corporation  in good standing under the laws of the State of Delaware,
          with  corporate  power and  authority  to own,  lease and  operate its
          properties, conduct its business as described in the Prospectus and to
          enter into and  perform  its  obligations  under this  Agreement.  The
          Company is duly qualified as a foreign corporation for the transaction
          of  business  and is in good  standing  under  the laws of each  other
          jurisdiction in which such qualification is required, except where the
          failure to so qualify would not have a material  adverse effect on the
          condition,  financial or otherwise, or the earnings,  assets, business
          affairs or business  prospects  of the Company,  or the  Subsidiaries,
          considered as a single enterprise.

     7.   Each   subsidiary  of  the  Company   ("Subsidiary")   has  been  duly
          incorporated and is validly existing as a corporation in good standing
          under the laws of the jurisdiction of its incorporation, has corporate
          power and authority to own,  lease and operate its  properties  and to
          conduct  its  business  as  described  in the  Prospectus  and is duly
          qualified as a foreign corporation to transact business and is in good
          standing in each  jurisdiction  under the laws of such jurisdiction in
          which such  qualification is required,  except where the failure to so
          qualify  would not have a material  adverse  effect on the  condition,
          financial or otherwise,  or the earnings,  assets, business affairs or
          business  prospects of the Company and its subsidiaries  considered as
          one  enterprise;  all of the issued and  outstanding  capital stock of
          each Subsidiary has been duly authorized and validly issued,  is fully
          paid  and  non-assessable  and is owned by the  Company,  directly  or
          through  subsidiaries,  free  and  clear  of  any  security  interest,
          mortgage, pledge, lien, encumbrance, claim or equity.

     8.   The  authorized,   issued  and  outstanding   Capital  Stock  and  any
          short-term  debt and Capital lease  obligations of the Company conform
          in all material respects to all statements  relating thereto contained
          in the Prospectus. All such shares of Common Stock, Series A Preferred
          Stock  and  Series B  Preferred  Stock  have  been  duly  and  validly
          authorized  and  issued,  are fully paid and  non-assessable,  are not
          subject to preemptive or other rights,  and have been offered and sold
          in compliance with all applicable  laws  (including  federal and state
          securities  laws).  No  shares of  capital  stock of the  Company  are
          reserved for any purpose except in connection with (i) the stock

                                        4
<PAGE>

          option plans of the Company as described in the  Prospectus,  (ii) the
          issuance of Common  Stock upon the  exercise of warrants to  subscribe
          for shares of Common Stock as described in the  Prospectus.  Except as
          described  in the  Prospectus,  there  are no  outstanding  securities
          convertible  into or exchangeable for any capital stock of the Company
          and no  outstanding  options,  rights  (preemptive  or  otherwise)  or
          warrants  to  purchase  or to  subscribe  for such shares or any other
          securities of the Company.

     9.   The  Shares to be issued and sold by the  Company to the  Underwriters
          hereunder  have been duly and  validly  authorized  and  reserved  for
          issuance and sale to the  Underwriters  pursuant to this  Agreement by
          all necessary  corporate  action on the part of the Company,  and when
          issued and delivered by the Company pursuant to this Agreement against
          payment of the consideration set forth in the Pricing Agreement,  will
          be duly and  validly  issued  and fully paid and  non-assessable.  The
          terms of the Shares conform to all statements and descriptions related
          thereto  contained in the  Prospectus  and comply with all  applicable
          legal  requirements.  The  issuance  of the  Shares is not  subject to
          preemptive or other rights.  The Shares  conform to the  provisions of
          the Charter (as defined  below).  The form of share  certificate to be
          used to  evidence  the Shares is in due and proper  form and  complies
          with all applicable legal requirements.

     10.  Neither the Company nor any  Subsidiary is in violation of its charter
          or by-laws (the "Charter").  Neither the Company nor any Subsidiary is
          in  default  in the  performance  or  observance  of  any  obligation,
          agreement,   covenant.   or  condition   contained  in  any  contract,
          indenture,  mortgage,  deed of trust,  loan agreement,  note, lease or
          other agreement or instrument to which the Company,  or any Subsidiary
          is, or at the Closing Time will be, a party or by which the Company or
          any  Subsidiary  is, or at the Closing Time will be, bound or to which
          any of the property or assets of the Company or any  Subsidiary is, or
          at the Closing Time will be,  subject,  except  where a default  there
          under  would not have a  material  adverse  effect  on the  condition,
          financial or otherwise,  or the earnings,  assets, or business affairs
          of  the  Company,  and  the  Subsidiaries,   considered  as  a  single
          enterprise.

     11.  (A) This Agreement has been duly authorized,  executed,  and delivered
          by the Company,  and is a valid and binding  agreement of the Company,
          enforceable against the Company, in accordance with its terms; and (B)
          at the Representation  Date, the Pricing Agreement will have been duly
          authorized, executed, and delivered by the Company and will be a valid
          and binding agreement of the Company,  enforceable against the Company
          in accordance with its terms.

     12.  The issuance and sale of the Firm Shares and the Option  Shares by the
          Company,  the performance by the Company of its obligations under this
          Agreement, the Pricing Agreement, and the consummation of the

                                        5

<PAGE>

          transactions   herein  and   therein   contemplated,   including   the
          application  of the net proceeds  from the sale of the Firm Shares and
          the Option Shares as described in the Prospectus will not (A) conflict
          with or  result  in a  breach  or  violation  of any of the  terms  or
          provisions  of,   constitute  a  default  under,   or  result  in  the
          acceleration of the maturity of any indebtedness  under, any contract,
          indenture,  mortgage, deed of trust, loan agreement or other agreement
          or instrument to which the Company or any  Subsidiary is a party or by
          which the  Company or any  Subsidiary  is bound or to which any of the
          property or assets of the Company or any Subsidiary is subject, or (B)
          result  in any  violation  of the  provisions  of the  certificate  of
          incorporation  or by-laws of the  Company  or any  Subsidiary,  or any
          statute or any order,  rule or regulation of any court or governmental
          agency or body having  jurisdiction over the Company or any Subsidiary
          or any of their respective  properties.  

     13.  Except to the extent  obtained  prior to the Closing Time, no consent,
          approval,  authorization,  order,  registration or qualification of or
          with any court or governmental  agency or body, or any other person is
          required for the issue and sale of the Shares or the  consummation  by
          the Company of the transactions contemplated by this Agreement and the
          Pricing  Agreement except the  registration  under the 1933 Act of the
          Shares and such consents, approvals authorizations,  registrations, or
          qualifications as may be required under state or foreign securities or
          Blue Sky laws in connection with the purchase and  distribution of the
          Shares by the  Underwriters.  

     14.  There is no  action,  suit or  proceeding  before  or by any  court or
          governmental agency or body, domestic or foreign,  now pending, or, to
          the  knowledge of the Company,  threatened,  against or affecting  the
          Company or any  Subsidiary,  which is required to be  disclosed in the
          Registration  Statement  (other than as disclosed  therein),  or which
          might  result  in  any  material  adverse  change  in  the  condition,
          financial  or  otherwise,  or in the  earnings,  business  affairs  or
          business  prospects of the Company and its subsidiaries  considered as
          one  enterprise,  or which might  materially and adversely  affect the
          properties or assets  thereof or which might  materially and adversely
          affect  the  consummation  of this  Agreement;  all  pending  legal or
          governmental  proceedings  to which the Company or any Subsidiary is a
          party or of which any of their  respective  property  or assets is the
          subject  which  are  not  described  in  the  Registration  Statement,
          including ordinary routine litigation incidental to the business, are,
          considered in the aggregate,  not material; and there are no contracts
          or documents of the Company or any Subsidiary which are required to be
          filed as exhibits to the Registration  Statement by the 1933 Act or by
          the 1933 Act Regulations which have not been so filed. 

     15.  The Company and the Subsidiaries have good and marketable

                                       6
<PAGE>

          title to all of the properties  and assets  reflected in the financial
          statements  included  in  the  Prospectus  (or  as  described  in  the
          Prospectus),   subject  to  no  lien,  mortgage,   pledge,  charge  or
          encumbrance  of any kind  except  those  reflected  in such  financial
          statements  (or as  described  in the  Prospectus)  or  which  are not
          material  in amount.  The Company and the  Subsidiaries  occupy  their
          leased  properties,  if any, under valid and binding leases conforming
          to the description thereof set forth in the Prospectus.  

     16.  Except as set forth in the Prospectus,  no holder of any securities of
          the Company  has any rights to require  the  Company to  register  any
          securities  of the  Company  under  the  1933  Act.  

     17.  Other than this  Agreement and the Pricing  Agreement,  the Company is
          not a party  to any  contract,  agreement  or  understanding  with any
          person that would give rise to a valid claim against the Company for a
          brokerage commission,  finder's fee or like payment in connection with
          the sale of the Shares.

     18.  The Shares have been  authorized for inclusion in the Nasdaq  National
          Market.

     19.  No statement, representation, warranty or covenant made by the Company
          in any  certificate  or  document  required  by this  Agreement  to be
          delivered to the Underwriters  was or will be, when made,  inaccurate,
          untrue or incorrect in any material respect.

     20.  Neither  of  the  Company,  nor  any  of its  directors,  officers  or
          controlling  persons, has taken and will take, directly or indirectly,
          any action  resulting in a violation of Rule 10b-6 under the 1934 Act,
          or  designed  to  cause  or  result  in or  that  has  constituted  or
          reasonably  might be  expected to  constitute,  the  stabilization  or
          manipulation of the price of any security of the Company to facilitate
          the sale or resale of the Shares.

     21.  The Company  and the  Subsidiaries  own or possess,  or can acquire on
          reasonable terms, the patents,  patent rights,  licenses,  inventions,
          copyrights,  know-how  (including trade secrets and other unpatentable
          proprietary  or  confidential  information,  systems  or  procedures),
          trademarks,  service marks and trade names presently  employed by them
          in connection  with the business now operated by them, and neither the
          Company  nor  any of the  Subsidiaries  has  received  any  notice  of
          infringement  of or  conflict  with  asserted  rights of  others  with
          respect to any of the foregoing which, singly or in the aggregate,  if
          the  subject of an  unfavorable  decision,  ruling or  finding,  would
          result in any material  adverse change in the condition,  financial or
          otherwise, or in the earnings,  business affairs or business prospects
          of the Company and the Subsidiaries considered as one enterprise.

     22.  The  Company  has  obtained  and  delivered  to the  Underwriters  the
          agreements  of the  persons and  entities  named in Schedule B annexed
          hereto to the effect that each such  person or entity will not,  for a
          period of

                                       7
<PAGE>




          365 days from the date hereof,  without FBR's prior  written  consent,
          directly or indirectly,  offer to sell, sell, grant any option for the
          sale of, or  otherwise  dispose of, any Common Stock of the Company or
          any securities convertible into or exercisable for Common Stock of the
          Company  owned by such person or with respect to which such person has
          the power of disposition.

     (b) Any  certificate  signed  by any  officer  or  attorney-in-fact  of the
Company,  and delivered to the Representative or to counsel for the Underwriters
shall be deemed a representation and warranty by such entity to each Underwriter
as to the matters covered thereby.

I.   Sale and Delivery to Underwriters; Closing; Reservation of Shares.

     (a) On the basis of the representations and warranties herein contained and
subject to the terms and conditions herein set forth, the Company agrees to sell
the  Firm  Shares  to each  Underwriter,  severally  and not  jointly,  and each
Underwriter,  severally and not jointly, agrees to purchase from the Company, at
the  price per share set  forth in the  Pricing  Agreement,  the  number of Firm
Shares set forth in  Schedule  A hereto  opposite  the name of such  Underwriter
(except as otherwise  provided in the Pricing  Agreement),  plus any  additional
number of Firm Shares which such  Underwriter  may become  obligated to purchase
pursuant to Section 9 hereof.

     If the  Company  has  elected not to rely upon Rule 430A under the 1933 Act
Regulations,  the public  offering  price and the purchase price per share to be
paid by the  Underwriter  for the Shares have each been determined and set forth
in the  Pricing  Agreement,  dated  the date  hereof,  and an  amendment  to the
Registration  Statement and the Prospectus  reflecting such  information will be
filed before the Registration Statement becomes effective.

     If the  Company  has  elected  to rely upon  Rule  430A  under the 1933 Act
Regulations, the purchase price per share to be paid by the Underwriters for the
Shares shall be an amount equal to the initial public  offering  price,  less an
amount per share to be determined by agreement  between the  Representative  and
the Company.  The initial public offering price per share of the Shares shall be
a fixed price to be determined by agreement between the  Representative  and the
Company.  The public offering price and the purchase price,  when so determined,
shall be set forth in the Pricing Agreement.  In the event that such prices have
not been  agreed  upon and the  Pricing  Agreement  has not  been  executed  and
delivered by all parties thereto by the close of business on the fourth business
day  following  the  date of this  Agreement,  this  Agreement  shall  terminate
forthwith,  without  liability of any party to any other party  hereunder  other
than pursuant to Section 6 hereof, unless otherwise agreed to by the Company and
the Representative.

     (b) In addition,  on the basis of the representations and warranties herein
contained and subject to the terms and conditions  herein set forth, the Company
hereby  grants an option to the  Underwriters  to purchase  up to an  additional
________  shares of Common Stock,  as Option Shares,  at the price per share set
forth in the Pricing  Agreement.  The option hereby  granted will expire 30 days
after the date  hereof  (or,  if the  Company has elected to rely upon Rule 430A
under the 1933 Act Regulations,  30 days after the Representation  Date) and may
be  exercised  in whole or in part  from time to time  only for the  purpose  of
covering  over-allotments  which may be made in connection with the offering and
distribution of the Firm Shares upon notice by the Representative to the Company
setting forth the number of Option Shares as to which the  Underwriters are then
exercising  the option and the time,  date and place of payment and delivery for
such Option  Shares.  Any such time and date of delivery (a "Date of  Delivery")
shall be

                                       8
<PAGE>

determined by the Representative but shall not be later than seven full business
days after the  exercise of said option nor in any event prior to Closing  Time,
as hereinafter  defined,  unless otherwise agreed upon by the Representative and
the  Company.  If the option is exercised as to all or any portion of the Option
Shares, the Option Shares shall be purchased by the Underwriters,  severally and
not  jointly,   in  proportion  to  their  respective  Firm  Share  underwriting
obligations  as set  forth in  Schedule  A hereto  (except  as may be  otherwise
provided in the Pricing Agreement).

     (c) Payment of the purchase price for and delivery of certificates  for the
Firm Shares shall be made at the offices of Latham & Watkins,  1001 Pennsylvania
Avenue, N.W., Suite 1300,  Washington,  D.C., or at such other place as shall be
agreed upon by the  Representative  and the Company,  at 10:00 a.m.  Washington,
D.C.  time,  on the ____  business  day  following  the  date  the  Registration
Statement becomes effective if the sale of the Shares is priced before 4:30 p.m.
Eastern time or on the ____  business day  following  the date the  Registration
Statement  becomes effective if the sale of the Shares is priced after 4:30 p.m.
Eastern  time (or, if the  Company has elected to rely upon Rule 430A,  the ____
business day after the  Representation  Date or the ____  business day after the
Representation  Date if the sale of the Shares is priced after 4:30 p.m. Eastern
time) or such  other  time not later  than 10  business  days after such date as
shall be agreed upon by the  Representative  and the Company (such time and date
of payment and delivery being herein called "Closing Time"). In addition, in the
event that any or all of the Option  Shares are  purchased by the  Underwriters,
payment of the purchase  price for and the delivery of such Option  Shares shall
be made at the  above-mentioned  offices of Latham &  Watkins,  or at such other
place as shall be mutually agreed upon by the Representative and the Company, on
each Date of Delivery as specified in the notice from the  Representative to the
Company.  Payment  shall be made to the Company by  certified  or official  bank
check or checks in New York Clearing  House or similar next day funds payable to
the  order  of the  Company  against  delivery  to the  Representative  for  the
respective  accounts of the  Underwriters of  certificates  for the Shares to be
purchased  by the  Underwriters.  The  certificates  for the Firm Shares and the
Option Shares shall be in such authorized  denominations  and registered in such
names as the  Representative  may request in writing at least two business  days
before  Closing  Time or each  Date  of  Delivery,  as the  case  may be.  It is
understood that each Underwriter has authorized FBR, for its account,  to accept
delivery of, receipt for, and make payment of the purchase price for, the Shares
which it has agreed to purchase.  FBR,  individually and not as a Representative
of the  Underwriters,  may (but shall not be  obligated  to) make payment of the
purchase price for the Shares to be purchased by any Underwriter whose check has
not been  received by Closing  Time,  but such  payment  shall not relieve  such
Underwriter from its obligations hereunder. The certificates for the Firm Shares
and the Option Shares will be made  available for  examination  and packaging by
the Underwriters not later than 10:00 a.m.,  Washington,  D.C. time, on the last
business day prior to Closing Time or each Date of Delivery, as the case may be.

I.  Covenants  of  the  Company,  the  Operating  Partnership  and  the  Selling
Stockholder.

                                       9

<PAGE>

     (a) The Company covenants with each Underwriter as follows:

     1.   The Company will (i) prepare the  Prospectus in a form approved by the
          Representative and file such Prospectus pursuant to Rule 424(b) of the
          1933 Act Regulations not later than the Commission's close of business
          on the second  business day  following  the  execution and delivery of
          this  Agreement,  or,  if  applicable,  such  earlier  time  as may be
          required by Rule 430A(a)(3) of the 1933 Act  Regulations;  (ii) advise
          the Representative,  promptly after it receives notice thereof, of the
          time when the Registration  Statement,  or any amendment thereto,  has
          been filed or becomes effective or any supplement to the Prospectus or
          any   amended   Prospectus   has  been   filed;   (iii)   advise   the
          Representative,  promptly after it receives notice thereof, of (A) the
          receipt of any comments from the  Commission,  (B) the issuance by the
          Commission of any stop order or of any order  preventing or suspending
          the  use of any  preliminary  prospectus  or the  Prospectus,  (C) the
          suspension of the  qualification of the shares for offering or sale in
          any jurisdiction,  (D) the initiation or threatening of any proceeding
          for any such  purpose,  or (E) any request by the  Commission  for the
          amending or supplementing of the Registration  Statement or Prospectus
          or for additional information;  and, (iv) in the event of the issuance
          of any stop order or any order preventing or suspending the use of any
          Preliminary   Prospectus  or   prospectus   or  suspending   any  such
          qualification,  to obtain  its  withdrawal  at the  earliest  possible
          moment.

     2.   The Company will (i) give the  Representative  notice of its intention
          to  prepare  or  file  any  amendment  to the  Registration  Statement
          (including   any   post-effective   amendment)  or  any  amendment  or
          supplement to the Prospectus  (including any revised  prospectus  that
          the Company  proposes for use by the  Underwriters  in connection with
          the offering of the Shares that differs from the prospectus on file at
          the  Commission  at  the  time  the  Registration   Statement  becomes
          effective,  whether or not such revised  prospectus  is required to be
          filed  pursuant  to Rule  424(b)  of the 1933 Act  Regulations),  (ii)
          furnish  the  Underwriters  with  copies  of any  such  amendments  or
          supplements  a  reasonable  time prior to the  proposed  filing or use
          thereof,  and (iii) not file any such  amendment or any  supplement or
          use any such prospectus to which the Representative shall object.

     3.   Promptly  from time to time,  the Company will take such action as the
          Representative  may  reasonably  request  to  qualify  the  Shares for
          offering and sale under the securities laws of such  jurisdictions  as
          the  Representative  may request and to comply with such laws so as to
          permit  the  continuance  of  sales  and  dealings   therein  in  such
          jurisdictions  for as  long  as  may  be  necessary  to  complete  the
          distribution of the Shares, provided that in

                                       10
<PAGE>

          connection therewith the Company shall not be required to qualify as a
          foreign correspondent in any jurisdiction.

     4.   The  Company  will  furnish  each   Underwriter  with  copies  of  the
          Prospectus  in such  quantities as such  Underwriter  may from time to
          time request. If the delivery of a prospectus is required at any time,
          prior to the  expiration of nine months after the time of issue of the
          Prospectus in connection with the offering or sale of the Shares,  and
          if at such time.  any event  shall have  occurred as a result of which
          the Prospectus as then amended or supplemented would include an untrue
          statement  of a  material  fact or omit to  state  any  material  fact
          necessary in order to make the statements therein, in the light of the
          circumstances  under  which  they were made  when such  Prospectus  is
          delivered,  not  misleading,  or, if for any other  reason it shall be
          necessary  during such period to amend or supplement the Prospectus in
          order to comply  with the 1933 Act and the 1933 Act  Regulations,  the
          Company will notify the  Representative  and upon the  Representative'
          request will prepare and furnish  without  charge to the  Underwriters
          and to any dealer in securities as many copies as the Underwriters may
          from time to time  reasonably  request of an amended  Prospectus  or a
          supplement  to the  Prospectus  which will correct  such  statement or
          omission  or effect  such  compliance.  In case the  Underwriters  are
          required to deliver a prospectus  in  connection  with sales of any of
          the Shares at any time nine  months or more after the time of issue of
          the   Prospectus,   upon  the   Underwriter's   request   but  at  the
          Underwriter's  expense,  the Company  will  prepare and deliver to the
          Underwriters  as many  copies as the  Underwriters  may  request of an
          amended or supplemented  Prospectus complying with Section 10(a)(3) of
          the 1933 Act.

     5.   The Company will make generally  available to its security  holders as
          soon as practicable, but not later than 60 days after the close of the
          period covered thereby,  an earnings statement (in form complying with
          the  provisions  of Rule 158 of the 1933 Act  Regulations)  covering a
          twelve  month  period  beginning  not later  than the first day of the
          Company's  fiscal  quarter next  following  the  "effective  date" (as
          defined in said Rule 158) of the Registration Statement.

     6.   The Company will furnish to its  stockholders,  as soon as practicable
          after the end of each  fiscal  year,  an annual  report  (including  a
          balance sheet and statements of income,  stockholders' equity and cash
          flow of the Company and its  consolidated  subsidiaries  certified  by
          independent public  accountants) and, as soon as practicable after the
          end of each of the first three quarters of each fiscal year (beginning
          with  the  fiscal  quarter  ending  after  the  effective  date of the
          Registration Statement), consolidated summary financial information of
          the  Company  and its  subsidiaries  for such  quarter  in  reasonable
          detail.

                                       11
<PAGE>

     7.   During  a  period  of  five  years  from  the  effective  date  of the
          Registration Statement, the Company will furnish to the Representative
          copies of all  reports or other  communications  (financial  or other)
          furnished to stockholders, and deliver to the Representative,  as soon
          as they are available,  copies of any reports and financial statements
          furnished to or filed with the  Commission or any national  securities
          exchange or quotation  system on which any class of  securities of the
          Company is listed.

     8.   The Company  will use the net  proceeds of the sale of the Firm Shares
          and Option Shares for the purposes  described in the Prospectus  under
          "Use of Proceeds."

     9.   The  Company  will take all  action to ensure  that the  Common  Stock
          continues to be listed on the Nasdaq  National  Market or any national
          securities exchange.

     10.  Except for the  authorization of actions  permitted to be taken by the
          Underwriters as contemplated herein or in the Prospectus,  the Company
          will not (A) take,  directly  or  indirectly,  any action  designed to
          cause or to  result  in,  or that  might  reasonably  be  expected  to
          constitute,  the  stabilization  or  manipulation  of the price of any
          security  of the  Company  to  facilitate  the sale or  resale  of the
          Shares, (B) sell, bid for or purchase the Shares or pay any person any
          compensation  for  soliciting  purchases of the Shares,  or (C) pay or
          agree to pay to any person any compensation for soliciting  another to
          purchase any other securities of the Company.

     11.  During the period  from the date of the  Pricing  Agreement  until 365
          days after  Closing  Time,  the  Company  will not,  without the prior
          written consent of FBR,  directly or indirectly,  sell, offer to sell,
          grant any option for the sale of, or otherwise  dispose of, any Common
          Stock or any other security  convertible into or exchangeable  into or
          exercisable  for Common Stock,  otherwise than (A) in accordance  with
          this Agreement, (B) in connection with the Company's stock option plan
          as  presently in effect,  (C) upon  exercise of the Warrants or (D) as
          otherwise contemplated in the Prospectus.

     12.  The Company  confirms  as of the date hereof that it is in  compliance
          with all provisions of Section 1 of Laws of Florida, Chapter 92- 198.

     13.  The Company will file with the  Commission  such reports on Form SR as
          may be required  pursuant to Rule 463 under the 1933 Act. 

I.   Payments of Fees and Expenses.

     The Company covenants and agree with the Underwriters that the Company will
pay all  expenses  incident to the  performance  of its  obligations  under this
Agreement,  including: (i) the printing and filing of the Registration Statement
as  originally  filed  and of each  amendment  thereto,  (ii)  the  preparation,
issuance and delivery of the  certificates  for the Shares to the  Underwriters,
(iii)

                                       12
<PAGE>

the fees and other charges of the Company's  counsel and  accountants,  (iv) the
qualification  of the  Shares  under  securities  laws in  accordance  with  the
provisions of Section 3(a)(iii)  hereof,  including filing fees and the fees and
other charges of counsel for the  Underwriters  in  connection  therewith and in
connection with the preparation of the Blue Sky Memorandum, (v) the printing and
delivery  to the  Underwriters  of  copies  of  the  Registration  Statement  as
originally filed and of each amendment thereto, of the preliminary prospectuses,
and of the  Prospectus  and any  amendments  or  supplements  thereto,  (vi) the
printing and delivery to the  Underwriters of copies of the Blue Sky Memorandum;
(vii) the fee of the NASD,  including the  reasonable  fees and other charges of
counsel for the  Underwriters  in connection with the NASD's review of the terms
of the  proposed  public  offering of the Shares,  (viii) the fees and  expenses
incurred  in  connection  with the  listing  of the  Common  Stock on the Nasdaq
National Market,  including filing and listing fees, and (ix) all  out-of-pocket
expenses  of the  Underwriters,  including  fees and  disbursements  of counsel,
incurred by the Underwriter in making  preparations for the offering,  purchase,
sale and delivery of the Shares and in connection  with their services  rendered
pursuant to the Engagement Letter (as defined below).

     If this  Agreement  is  canceled or  terminated  by the  Representative  in
accordance with the provisions of Sections 5 or 8 hereof, the Company also shall
reimburse the Underwriters for its  out-of-pocket  expenses,  including the fees
and other charges of counsel for the Underwriters.

I.   Conditions of Underwriters' Obligations

     The  obligations  of the  Underwriters  hereunder,  as to the  Shares to be
delivered at each Date of Delivery,  shall be subject to the condition  that all
representations and warranties and other statements of the Company,  herein are,
at and as of such Date of Delivery,  true and correct,  the  condition  that the
Company, shall have performed all of its obligations hereunder theretofore to be
performed, and the following additional conditions:

     (a) The  Registration  Statement shall have become effective not later than
10:00 a.m. Eastern time on the first business day following the date hereof,  no
stop order suspending the  effectiveness  of the  Registration  Statement or any
part thereof  shall have been issued and no  proceeding  for that purpose  shall
have been  initiated  or  threatened  by the  Commission;  and all  requests for
additional  information on the part of the  Commission  shall have been complied
with to the Representative' reasonable satisfaction.  If the Company has elected
to rely upon Rule 430A of the 1933 Act Regulations,  the price of the Shares and
any price-related information previously omitted from the effective Registration
Statement  pursuant  to such  Rule  430A  shall  have  been  transmitted  to the
Commission for filing pursuant to Rule 424(b) of the 1933 Act Regulations within
the  applicable  time  period  prescribed  for  such  filing  by  the  1933  Act
Regulations  and in  accordance  with Section 3(a) hereof,  or a  post-effective
amendment providing such information shall have been promptly filed and declared
effective  in  accordance  with the  requirements  of Rule  430A of the 1933 Act
Regulations.

     (b) At Closing Time the Representative shall have received:

          (1) The  favorable  opinion,  dated as of  Closing  Time,  of  Wyrick,
Robbins,  Yates & Ponton, L.L.P., counsel for the Company, in form and substance
satisfactory to counsel for the Underwriters, to the effect that:

                                       13
<PAGE>

     1.   The Company has been duly  incorporated  and is validly  existing as a
          corporation in good standing under the laws of State of Delaware.

     2.   The  Company  has  corporate  power and  authority  to own,  lease and
          operate its properties and to conduct its business as described in the
          Registration Statement.

     3.   The Company is duly  qualified  as a foreign  corporation  to transact
          business and is in good  standing in each  jurisdiction  in which such
          qualification is required.

     4.   The authorized, issued and outstanding capital stock of the Company is
          as set forth in the Prospectus under "Capitalization",  and the shares
          of issued and  outstanding  Common Stock have been duly authorized and
          validly issued and are fully paid and non-assessable.

     5.   The Shares  have been duly  authorized  for  issuance  and sale to the
          Underwriters pursuant to this Agreement and, when issued and delivered
          by the  Company  pursuant  to this  Agreement  against  payment of the
          consideration  set forth in the  Pricing  Agreement,  will be  validly
          issued and fully paid and non-assessable.

     6.   The  issuance  of the  Shares is not  subject to  preemptive  or other
          similar  rights  arising by  operation  of law or to the best of their
          knowledge  and  information,  otherwise. 

     7.   Each  subsidiary  of the  Company  has been duly  incorporated  and is
          validly  existing as a corporation  in good standing under the laws of
          the  jurisdiction  of  its  incorporation,  has  corporate  power  and
          authority to own,  lease and operate its properties and to conduct its
          business as described in the  Registration  Statement and, to the best
          of their  knowledge and  information,  is duly  qualified as a foreign
          corporation  to  transact  business  and is in good  standing  in each
          jurisdiction  in which  such  qualification  is  required;  all of the
          issued and outstanding  capital stock of each such subsidiary has been
          duly authorized and validly issued,  is fully paid and  non-assessable
          and, to the best of their knowledge and  information,  is owned by the
          Company,  directly  or  through  subsidiaries,  free and  clear of any
          security  interest,  mortgage,  pledge,  lien,  encumbrance,  claim or
          equity. 

     8.   This Agreement and the Pricing  Agreement  have been duly  authorized,
          executed and delivered by the Company.  

     9.   The Registration Statement is effective under the 1933 Act and, to the
          best of their knowledge and information,  no stop order suspending the
          effectiveness of the Registration  Statement has been issued under the
          1933  Act or  proceedings  therefor  initiated  or  threatened  by the
          Commission. 

     10.  At the time the Registration Statement became effective and

                                       14
<PAGE>
          at the Representation Date, the Registration Statement (other than the
          financial  statements and supporting schedules included therein, as to
          which no opinion need be rendered) complied as to form in all material
          respects  with  the  requirements  of the  1933  Act and the  1933 Act
          Regulations.  

     11.  The Common Stock conforms to the description  thereof contained in the
          Prospectus,  and the form of  certificate  used to evidence the Common
          Stock is in due and  proper  form  and  complies  with all  applicable
          statutory  requirements.  

     12.  To the best of their knowledge and information,  there are no legal or
          governmental  proceedings  pending or threatened which are required to
          be disclosed in the Registration Statement, other than those disclosed
          therein,  and all pending legal or  governmental  proceedings to which
          the  Company  or any  subsidiary  is a party or to which  any of their
          property  is  subject  which  are not  described  in the  Registration
          Statement,  including  ordinary routine  litigation  incidental to the
          business,  are,  considered in the  aggregate,  not material.  

     13.  The  information  in the  Prospectus to the extent that it constitutes
          matters of law, summaries of legal matters,  documents or proceedings,
          or legal conclusions,  has been reviewed by them and is correct in all
          material respects. 

     14.  To  the  best  of  their  knowledge  and  information,  there  are  no
          contracts,  indentures,  mortgages, loan agreements,  notes, leases or
          other  instruments  required  to be  described  or  referred to in the
          Registration  Statement or to be filed as exhibits  thereto other than
          those  described or referred to therein or filed as exhibits  thereto,
          the  descriptions  thereof or references  thereto are correct,  and no
          default  exists in the due  performance  or observance of any material
          obligation,   agreement,   covenant  or  condition  contained  in  any
          contract,  indenture,  mortgage, loan agreement,  note, lease or other
          instrument  so  described,  referred to, or filed.  

     No authorization,  approval,  consent or order of any court or governmental
authority or agency is required in connection with the sale of the Shares to the
Underwriters,  except such as may be required  under the 1933 Act,  the 1933 Act
Regulations  or state  securities  law; and, to the best of their  knowledge and
information,  the  execution  and  delivery  of the  Agreement  and the  Pricing
Agreement  and the  consummation  of the  transactions  contemplated  herein and
therein will not  conflict  with or  constitute  a breach of, or default  under,
result in the creation or imposition of any lien, charge or encumbrance upon any
property or assets of the Company or any of its  subsidiaries  pursuant  to, any
contract,  indenture,  mortgage, loan agreement, note, lease or other instrument
to which the Company or any of its subsidiaries is a party by which it or any of
them may be bound,  or to which any of the  property or assets of the Company or
any of its subsidiaries is subject, nor will such action result in any violation
of the  provisions of the charter or by-laws of the Company,  or any  applicable
law, administrative regulation or court decree.

                                       15
<PAGE>

     In  rendering  such  opinions,  such counsel may set forth the scope of the
factual  investigation  conducted (which may be reasonable limited to the extent
acceptable to counsel to the  Underwriters)  and may state as to matters of fact
that such counsel is relying exclusively,  without independent  investigation or
review, on one or more certificates of public officials,  governmental  agencies
or departments or officers of the Company provided that counsel shall state that
it knows of no reason why such reliance is not reasonable.

     In giving the opinion required by this Section 5(b), Wyrick, Robbins, Yates
&  Ponton  L.L.P.  shall  additionally  state  they  have  participated  in  the
preparation of the Registration Statement and the Prospectus, and in conferences
with officers and other  representatives of the Company,  and representatives of
the independent  public  accountants for the Company,  and that, while they have
not undertaken to determine independently,  and do not assume any responsibility
for,  the  accuracy,   completeness,  or  fairness  of  the  statements  in  the
Registration  Statement or  Prospectus,  on the basis of the  foregoing no facts
have  come to  their  attention  which  causes  them  to  believe  that  (i) the
Registration  Statement  (except  for the  financial  statements  and  schedules
thereto  and other  financial  and  statistical  information  and data  included
therein or omitted therefrom, as to which such counsel need express no opinion),
at the time the  Registration  Statement became  effective,  contained an untrue
statement of a material  fact or omitted to state 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,   or  that  the
Prospectus,  as of the date of such opinion (except as aforesaid),  contained an
untrue  statement of a material fact or omits to state a material fact necessary
in order to make,  not  misleading,  (ii)  there are any  legal or  governmental
proceedings  pending or  threatened  against the Company that are required to be
disclosed  in the  Registration  Statement  or the  Prospectus  (except  for the
financial  statements  and  schedules  thereto,  as to which such  counsel  need
express no opinion),  other than those disclosed  therein or (iii) there are any
contracts  or  documents  of  a  character  required  to  be  described  in  the
Registration  Statement  or the  Prospectus  or to be filed as  exhibits  to the
Registration  Statement  that are not  described  or  referred  to therein or so
filled.

     In basing their opinion and other matters set forth therein on  "knowledge"
or other  words to that  effect,  such  phrase  shall mean the actual  knowledge
(i.e., the conscious  awareness of facts or other information) of lawyers in the
firm who have given  substantive  legal attention to representing the Company or
its  affiliates  in  connection   with  this  Agreement  and  the   transactions
contemplated thereunder.

     (2) The favorable  opinion,  dated as of Closing Time, of Latham & Watkins,
counsel for the Underwriters, with respect to such matters as the Representative
may reasonably request.

     (c) At Closing  Time there shall have been,  since the date hereof or since
the  respective  dates as of  which  information  is  given in the  Registration
Statement and the  Prospectus,  any material  adverse  change in the  condition,
financial  or  otherwise,  or in the  earnings,  business  affairs  or  business
prospects of the Company and its

                                       16
<PAGE>

subsidiaries  considered  as  one  enterprise,  whether  or not  arising  in the
ordinary  course of  business,  and the  Representative  shall  have  received a
certificate  of the  President or a Vice  President of the Company,  dated as of
Closing  Time,  to the effect that (i) there has been no such  material  adverse
change,  (ii) the  representations  and  warranties  in  Section  1 are true and
correct  with the same  force and effect as though  expressly  made at and as of
Closing Time,  (iii) the Company has complied with all  agreements and satisfied
all  conditions  on its part to be performed or satisfied at or prior to Closing
Time, and (iv) no stop order  suspending the  effectiveness  of the Registration
Statement  has been  issued  and no  proceedings  for  that  purpose  have  been
initiated or threatened by the Commission.

     (d) At the time of the  execution of this  Agreement  and on the  effective
date of the most recently  filed  post-effective  amendment to the  Registration
Statement  and also at each  Date of  Delivery,  Ernst & Young  LLP  shall  have
furnished to the  Representative a letter or letters,  dated the respective date
of delivery thereof,  in form and substance  satisfactory to the Representative,
to the effect set forth in Annex I hereto  and,  if the  Company  has elected to
rely upon Rule 430A of the 1933 Act Regulations, to the further effect that they
have carried out  procedures  specified in paragraph (v) of Annex I with respect
to certain  amounts,  percentages,  and financial  information  specified by the
Representative  and deemed to be part of the Registration  Statement pursuant to
Rule 430A(b) and have found such amounts,  percentages and financial information
to be in agreement with the records specified in such paragraph (v).

     (e) At Closing Time and at each Date of Delivery,  if any,  counsel for the
Underwriters  shall have been furnished with such documents and opinions as they
may require for the purpose of enabling  them to pass upon the issuance and sale
of the Shares as herein  contemplated  and related  proceedings,  or in order to
evidence  the  accuracy  of any of the  representations  or  warranties,  or the
fulfillment of any of the  conditions,  herein  contained;  and all  proceedings
taken by the Company in  connection  with the issuance and sale of the Shares as
herein  contemplated  shall  be  satisfactory  in  form  and  substance  to  the
Representative and counsel for the Underwriters.

     (f) In the event that the  Underwriters  exercise their option  provided in
Section  2(b) hereof to purchase  all or any portion of the Option  Shares,  the
representations   and  warranties  of  the  Company  contained  herein  and  the
statements in any certificates  furnished by the Company hereunder shall be true
and correct as of each Date of Delivery  and, at the relevant  Date of Delivery,
the Representative shall have received:

     (1) A certificate,  dated such Date of Delivery, of the President or a Vice
President of the Company and of the chief financial or chief accounting  officer
of the Company  confirming  that the  certificate  delivered at the Closing Time
pursuant  to Section  5(c)  hereof  remains  true and correct as of such Date of
Delivery.

     (2) The  favorable  opinion of  Wyrick,  Robbins,  Yates & Ponton,  L.L.P.,
counsel for the Company,  in form and substance  satisfactory to counsel for the
Underwriters,  dated such Date of Delivery, relating to the Option Securities to
be purchased  on such Date of Delivery  and  otherwise to the same effect as the
opinion required by Sections 5(b)(1) and 5(b)(3) hereof.

     (3)  The   favorable   opinion  of  Latham  &  Watkins,   counsel  for  the
Underwriters, dated such Date

                                       17
<PAGE>
of Delivery,  relating to the Option  Securities to be purchased on such Date of
Delivery and  otherwise  to the same effect as the opinion  required by Sections
5(b)(2) and 5(b)(3) hereof.

     (4) A letter from Ernst & Young, L.L.P., in form and substance satisfactory
to the Representative and dated such Date of Delivery, substantially the same in
form and  substance as the letter  furnished to the  Representative  pursuant to
Section 5(d) hereof,  except that the "specified  date" in the letter  furnished
pursuant to this Section  5(f)(4)  shall be a date not more than five days prior
to such Date of Delivery.

     If any condition  specified in this Section  shall not have been  fulfilled
when and as required to be  fulfilled,  this  Agreement may be terminated by the
Representative by notice to the Company at any time at or prior to Closing Time,
and such termination  shall be without liability of any party to any other party
except as provided in Section 4.

I.   Indemnification.

     (a) The Company hereby  indemnifies and will hold harmless each Underwriter
and each person,  if any, who  controls  any  Underwriter  within the meaning of
Section 15 of the 1933 Act, against any losses, claims,  damages, or liabilities
(or actions in respect  thereof) to which any  Underwriter  or such  controlling
person  may become  subject,  under the 1933 Act or  otherwise,  insofar as such
losses,  claims,  damages,  or liabilities (or actions in respect thereof) arise
out of or are based upon an untrue  statement or alleged  untrue  statement of a
material  fact  contained  in  any  preliminary  prospectus,   the  Registration
Statement,  or the Prospectus,  or any amendment or supplement thereto, or arise
out of or are based upon the  omission or alleged  omission  to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading, and will reimburse the Underwriters and such controlling
persons for any legal or other expenses  reasonably incurred by the Underwriters
or such  controlling  persons in connection with  investigating or defending any
such action or claim as such expenses are incurred.

     (b) Each  Underwriter  severally  agrees to indemnify and hold harmless the
Company, against any losses, claims, damages or liabilities to which the Company
may become subject  insofar as such losses,  claims,  damages or liabilities (or
actions in respect  thereof) arise out of or are based upon an untrue  statement
or alleged  untrue  statement  of a material  fact  contained in any part of the
Registration  Statement  or the  Prospectus  when such part became  effective or
arise out of or are based upon the omission or alleged omission to state therein
a  material  fact  required  to be  stated  therein  or  necessary  to make  the
statements  therein not misleading,  in each case to the extent, but only to the
extent,  that such untrue  statement or alleged untrue  statement or omission or
alleged  omission  was made  therein in  reliance  upon and in  conformity  with
written information relating to such Underwriter and furnished to the Company by
such Underwriter, specifically for use in the preparation thereof.

     (c) Promptly after receipt by an indemnified party under subsection 6(a) or
(b) above of notice of the commencement of any action,  such  indemnified  party
shall,  if a claim in respect  thereof is to be made  against  the  indemnifying
party under such  subsection,  notify the  indemnifying  party in writing of the
commencement thereof, but the omission so to notify the indemnifying party shall
not relieve the  indemnifying  party of its  obligations  thereunder  unless the
failure to give such  notice  materially  prejudices  the  indemnifying  party's
ability to defend such matter.  In case any such action shall be brought against
any  indemnified  party  and it  shall  notify  the  indemnifying  party  of the
commencement  thereof,  the indemnifying  party shall be entitled to participate
therein  and,  to the  extent  that  it  shall  wish,  jointly  with  any  other
indemnifying  party  similarly  notified,  to assume the defense  thereof,  with
counsel reasonably satisfactory to such indemnified party (who shall not, except
with the  consent of the  indemnified  party,  be  counsel  to the  indemnifying
party),  and, after notice from the indemnifying party to such indemnified party
of its election so to assume the defense thereof,  the indemnifying  party shall
not be liable to such  indemnified  party  under such  subsection  for any legal
expenses  of other  counsel  or any other  expenses,  in each case  subsequently
incurred by such indemnified party, in connection with the defense thereof other
than reasonable costs of investigation, unless such indemnified party reasonably
objects  to such  assumption  on the ground  that the named  parties to any such
action

                                       18
<PAGE>

(including any impleaded  parties)  include both such  indemnified  party and an
indemnifying party and such indemnified party reasonably believes that there may
be legal  defenses  available  to it that are  different  from or in addition to
those available to such  indemnifying  party. In no event shall the indemnifying
parties be liable for fees and expenses of more than one counsel (in addition to
local counsel)  separate from their own counsel for all  indemnified  parties in
connection  with any one action or separate but similar  related  actions in the
same jurisdiction arising out of the same general allegations or circumstances.

     (d) If the  indemnification  provided for in this Section 6 is  unavailable
to, or insufficient to hold harmless, an indemnified party under subsection 6(a)
or (b) above in respect  of any  losses,  claims,  damages  or  liabilities  (or
actions in respect thereof  referred to therein,  then each  indemnifying  party
shall  contribute to the amount paid or payable by such  indemnified  party as a
result of such losses,  claims,  damages or  liabilities  (or actions in respect
thereof) in such  proportion as is appropriate to reflect the relative  benefits
received by the Company,  on the one hand and the Underwriters on the other from
the  offering  of the  Shares.  If,  however,  the  allocation  provided  by the
immediately  preceding  sentence is not  permitted by  applicable  law or if the
indemnified  party  failed to give the notice  required  under  subsection  6(c)
above,  then each  indemnifying  party shall  contribute  to such amount paid or
payable  by such  indemnified  party in such  proportion  as is  appropriate  to
reflect  not only such  relative  benefits  but also the  relative  fault of the
Company,  on the one hand and the  Underwriters  on the other in connection with
the statements or omissions  which resulted in such losses , claims,  damages or
liabilities  (or  actions in  respect  thereof),  as well as any other  relevant
equitable considerations.  The relative benefits received by the Company, on the
one hand and the  Underwriters  on the  other  shall be deemed to be in the same
proportion as the total net proceeds  from the offering of the Shares  purchased
under this Agreement (before deducting  expenses) received by the Company,  bear
to the total underwriting discounts and commissions received by the Underwriters
with respect to the Shares  purchased under this Agreement,  in each case as set
forth in the table on the cover page of the Prospectus. The relative fault shall
be determined by reference to, among other things, whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to information  supplied by the Company, on the one hand
or the Underwriters on the other and the parties'  relative  intent,  knowledge,
access to  information  and  opportunity to correct or prevent such statement or
omission.  The Company, and the Underwriters agree that it would not be just and
equitable if  contributions  pursuant to this subsection 6(d) were determined by
pro rata  allocation  (even if the  Underwriters  were treated as one entity for
such purpose) or by any other method of  allocation  which does not take account
of the equitable  considerations  referred to above in this subsection 6(d). The
amount  paid or  payable  by an  indemnified  party as a result  of the  losses,
claims, damages or liabilities (or actions in respect thereof) referred to above
in this  subsection  6(d) shall be deemed to include any legal or other expenses
reasonably  incurred by such indemnified party in connection with  investigating
or  defending  any  such  action  or  claim.  No  person  guilty  of  fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be
entitled to  contribution  from any person who was not guilty of such fraudulent
misrepresentation.

     (e) The  obligations  of the  Company,  under  this  Section  6 shall be in
addition  to any  liability  which the  Company,  may  otherwise  have and shall
extend, upon the same terms and conditions, to each person, if any, who controls
the Underwriters  within the meaning of the 1933 Act; and the obligations of the
Underwriters  under this Section 6 shall be in addition to any  liability  which
the  Underwriters  may otherwise have and shall extend,  upon the same terms and
conditions,  to each officer and director of the Company  (including  any person
who, with his or her consent, is named in the Registration Statement as about to
become a director of the Company)  and to each person,  if any, who controls the
Company, within the meaning of the 1933 Act.

     (f) The  provisions of this Section 6 shall  supersede the  indemnification
provisions  included  in the letter  agreement  dated  July ___,  1996 among the
Underwriters,  on the  one  hand,  and  the  Company,  on the  other  hand  (the
"Engagement  Letter"),  insofar,  but  only  insofar,  as  such  indemnification
provisions relate to any such loss,  claim,  damage or liability that arises out
of is based upon an untrue  statement or alleged untrue statement or omission or
alleged omission made in any preliminary prospectus,  the Registration Statement
or the Prospectus or any amendment or supplement thereto. In all other respects,
the provisions of the Engagement Letter shall remain in full force and

                                       19
<PAGE>
effect.

I.   Representations, Warranties and Agreements to Survive Delivery.

     The respective  indemnities,  agreements,  representations,  warranties and
other  statements  of the Company,  and the  Underwriters,  as set forth in this
Agreement  and  the  Pricing  Agreement  or  made  by  or  on  behalf  of  them,
respectively, pursuant to this Agreement, shall remain in full force and effect,
regardless of any  investigation  (or any  statement as to the results  thereof)
made by or on  behalf  of the  Underwriters  or any  controlling  person  of the
Underwriters, or the Company or any officer or director or controlling person of
the Company and shall survive delivery of and payment for the Shares.

I.   Termination of Agreement.

     (a) The  Representative  may  terminate  this  Agreement,  by notice to the
Company and the Selling Shareholders at any time at or prior to Closing Time (i)
if there has  been,  since the date of this  Agreement  or since the  respective
dates as of which information is given the Registration Statement,  any material
adverse  change in the  condition,  financial or otherwise,  or in the earnings,
business  affairs or business  prospects  of the  Company  and its  subsidiaries
considered as one  enterprise,  whether or not arising in the ordinary course of
business,  or  (ii) if  there  has  occurred  any  outbreak  of  hostilities  or
escalation  thereof  or other  calamity  or  crisis,  the effect of which on the
financial markets of the United States is such as to make it, in the judgment of
the  Representative,  impracticable to market the Shares or to enforce contracts
for the sale of the Shares, or (iii) if trading generally on either the American
Stock Exchange or the New York Stock Exchange has been suspended,  or minimum or
maximum  prices for trading  have been fixed,  or maximum  ranges for prices for
securities  have been  required,  by either of said Exchanges or by order of the
Commission or any other  governmental  authority,  or if banking  moratorium has
been declared by either Federal, New York or Virginia authorities.

     (b) If  this  Agreement  is  terminated  pursuant  to  this  Section,  such
termination shall be without liability of any party to any other party except as
provided in Section 4.  Notwithstanding any such termination,  the provisions of
Section 6 shall remain in effect.

I.   Default by One or More of the Underwriters.

     If one or more of the  Underwriters  shall fail at Closing Time to purchase
the Shares which it or they are obligated to purchase  under this  Agreement and
the Pricing Agreement (the "Defaulted  Shares"),  the Representative  shall have
the right,  within 24 hours thereafter,  to make arrangements for one or more of
the non-defaulting Underwriters, or any other underwriters, to purchase all, but
not less than all, of the Defaulted Shares in such amounts as may be agreed upon
and upon the terms herein set forth; if, however,  the Representative  shall not
have completed such  arrangements  within such 24-hour period,  then: (a) if the
number of Defaulted Shares does not exceed ten percent (10%) of the Shares,  the
non-defaulting Underwriters shall be obliged to purchase the full amount thereof
in the proportions that their respective underwriting obligations hereunder bear
to the underwriting  obligations of all non-defaulting  Underwriters;  or (b) if
the number of Defaulted  Shares  exceeds ten percent  (10%) of the Shares,  this
Agreement shall terminate without liability on the part

                                       20
<PAGE>

of any non-defaulting Underwriter.

     No action  taken  pursuant to this Section 9 shall  relieve any  defaulting
Underwriter from liability in respect of its default.

     In the event of any such default which does not result in a termination  of
this Agreement,  the Representative and the Company each shall have the right to
postpone  the  Closing  Time for a period not  exceeding  seven days in order to
effect any required  changes in the  Registration  Statement or Prospectus or in
any other documents or arrangements.

I.   Notices.

     All  statements,  requests,  notices and agreements  hereunder  shall be in
writing,  and, if to the  Underwriters,  shall be  delivered  or sent by mail or
facsimile  transmission  to  Friedman,   Billings,  Ramsey  &  Co.,  Inc.,  1001
Nineteenth Street North, Arlington, Virginia 22209, Attention: Richard Trutanic;
if to the Company,  shall be delivered or sent by mail or facsimile transmission
to  the  address  of the  Company  set  forth  in  the  Registration  Statement,
Attention: Nat P. Kannan. Any such statements,  requests,  notices or agreements
shall take effect at the time of receipt thereof.

I.   Parties.

     This Agreement and the Pricing  Agreement  shall be binding upon, and inure
solely to the benefit of, (i) the  Underwriters  and the Company and (ii) to the
extent  provided in Sections 6 and 7 hereof,  the officers and  directors of the
Company, and each person who controls the Company or the Underwriters, and their
respective  heirs,  executors,  administrators,  successors and assigns,  and no
other  person  shall  acquire  or have  any  right  under or by  virtue  of this
Agreement or the Pricing  Agreement.  No purchaser of any of the Shares from the
Underwriters  shall be deemed a  successor  or  assign  merely by reason of such
purchase.

I.   Time of Essence.

     Time shall be of the essence of this  Agreement and the Pricing  Agreement.
As used herein, the term "business day" shall mean any day when the Commission's
office in Washington, D.C. is open for business.

I.   Choice of Law.

     This Agreement and the Pricing Agreement shall be governed by and construed
in accordance with the laws of the State of New York.

I.   Counterparts.

                                       21

<PAGE>

     This  Agreement may be executed by any one or more of the parties hereto in
any number of counterparts, each of which shall be deemed to be an original, but
all such counterparts shall together constitute one and the same instrument.



                                       22
<PAGE>

If the  foregoing  is in  accordance  with your  understanding,  please sign and
return to us four  counterparts  hereof,  and, upon the acceptance hereof by the
Underwriters,  this letter and such acceptance hereof shall constitute a binding
agreement between the Underwriters and the Company.

                                                 Very truly yours,

                                                 UOL PUBLISHING, INC.


CONFIRMED AND ACCEPTED,
     as of the date first above written:         By: ___________________________
                                                     Name:
FRIEDMAN, BILLINGS, RAMSEY                           Title:
     & CO., INC.

By: __________________________
     Name:
     Title:

For itself and as Representative of the
other Underwriters named in Schedule
A hereto.





<PAGE>




                                   SCHEDULE A



                                                              Number of Shares
Underwriter                                                    to be Purchased
- -----------                                                   ------------------
Friedman, Billings, Ramsey & Co., Inc...................

                                                              ------------------
Total...................................................               -
                                                              ==================




















<PAGE>

                                                                         ANNEX I



     Pursuant to Section 5(d) of the Purchase  Agreement,  the accountants shall
furnish letters to the Representative to the effect that:

          1. They are independent  certified public  accountants with respect to
     the Company and its subsidiaries within the meaning of the 1933 Act and the
     applicable  rules and  regulations  thereunder.  

          2. In their opinion,  the financial  statements  and any  supplemental
     financial information and schedules audited (and, if applicable, and/or pro
     forma  financial   information  examined)  by  them  and  included  in  the
     Prospectus or the Registration  Statement comply as to form in all material
     respects with the applicable  accounting  requirements  of the 1933 Act and
     the related published rules and regulations thereunder; and, if applicable,
     they have made a review in accordance  with  standards  established  by the
     American  Institute  of  Certified  Public  Accountants  of  the  unaudited
     consolidated  interim  financial  statements  as indicated in their reports
     thereon,  copies of which have been furnished to the  Underwriters;  

          3. The unaudited  selected  financial  information with respect to the
     consolidated  results of operations  and financial  position of the Company
     for the five recent fiscal years included in the Prospectus agrees with the
     corresponding  amounts (after restatements where applicable) in the audited
     consolidated  financial  statements  for such  five  fiscal  years for such
     fiscal years; 

          4. On the basis of limited  procedures,  not  constituting an audit in
     accordance  with generally  accepted  auditing  standards,  consisting of a
     reading  of  the  unaudited  financial  statements  and  other  information
     referred  to below,  a reading of the latest  available  interim  financial
     statements  of the Company and its  subsidiaries,  inspection of the minute
     books of the Company and its  subsidiaries,  inspection of the minute books
     of the Company and its  subsidiaries  since the date of the latest  audited
     financial statements included in the Prospectus,  inquiries of officials of
     the Company and its  subsidiaries  responsible for financial and accounting
     matters and such other inquiries and procedures as may be specified in such
     letter,  nothing came to their  attention that caused them to believe that:

               a. the unaudited consolidated statements of income,  consolidated
          balance sheets and  consolidated  statements of cash flows included in
          the Prospectus do not comply as to form in all material  respects with
          the applicable accounting requirements of the 1933 Act and the related
          published rules and regulations thereunder, or are not

                                       1
<PAGE>

          in conformity with generally accepted accounting principles applied on
          a basis  substantially  consistent  with  the  basis  for the  audited
          consolidated  statements of income,  consolidated  balance  sheets and
          consolidated statements of cash flows included in the Prospectus;

               b. any other  unaudited  income  statement data and balance sheet
          items included in the  Prospectus do not agree with the  corresponding
          items in the unaudited  consolidated  financial  statements from which
          such data and items  were  derived,  and any such  unaudited  data and
          items were not determined on a basis substantially consistent with the
          basis  for  the  corresponding  amounts  in the  audited  consolidated
          financial statements included in the Prospectus;

               c. the unaudited financial  statements which were not included in
          the  Prospectus  but from which were derived any  unaudited  condensed
          financial  statements  referred  to in  Clause  (A) and any  unaudited
          income  statement  data  and  balance  sheet  items  included  in  the
          Prospectus  and  referred  to in Clause (B) were not  determined  on a
          basis  substantially   consistent  with  the  basis  for  the  audited
          consolidated financial statements included in the Prospectus;

               d. as of a  specified  date not more than five days  prior to the
          date of such letter,  there have been any changes in the  consolidated
          capital stock (other than  issuances of capital stock upon exercise of
          options and stock appreciation  rights,  upon earn-outs of performance
          shares and upon  conversions of convertible  securities,  in each case
          which were outstanding on the date of the latest financial  statements
          included  in the  Prospectus)  or  any  increase  in the  consolidated
          long-term debt of the Company and its  subsidiaries,  or any decreases
          in  consolidated  net current  assets or other items  specified by the
          Underwriters   or  any  increases  in  any  items   specified  by  the
          Underwriters,  in each  case as  compared  with  amounts  shown in the
          latest balance sheet included in the  Prospectus,  except in each case
          for changes,  increases or decreases  which the  Prospectus  discloses
          have occurred or may occur or which are described in such letter; and

               e.  for  the  period  from  the  date  of  the  latest  financial
          statements  included in the  Prospectus to the specified date referred
          to in Clause (D) there were any decreases in consolidated net revenues

                                       2
<PAGE>

          or operating  profit or the total or per share amounts of consolidated
          net  income  or other  items  specified  by the  Underwriters,  or any
          increases in any items specified by the Underwriters,  in each case as
          compared with the comparable period of the preceding year and with any
          other period of corresponding  length  specified by the  Underwriters,
          except in each case for  decreases or increases  which the  Prospectus
          discloses  have  occurred or may occur or which are  described in such
          letter; and

     5. In addition to the audit referred to in their report(s)  included in the
Prospectus and the limited procedures, inspection of minute books, inquiries and
other  procedures  referred to in  paragraphs  (iii) and (iv)  above,  they have
carried  out  certain  specified  procedures,   not  constituting  an  audit  in
accordance with generally accepted auditing  standards,  with respect to certain
amounts,  percentages and financial  information  specified by the Underwriters,
which are  derived  from the general  accounting  records of the Company and its
subsidiaries,  which appear in the Prospectus,  or in Part II of, or in exhibits
and schedules to the Registration  Statement specified by the Underwriters,  and
have compared  certain of such amounts,  percentages  and financial  information
with the accounting  records of the Company and its  subsidiaries and have found
them to be in agreement.

                                       3

<PAGE>




                              UOL PUBLISHING, INC.
                                _________ SHARES
                                  COMMON STOCK
                                PRICING AGREEMENT
                                                               October ___, 1996


FRIEDMAN, BILLINGS, RAMSEY & CO., INC.
     as Representative of the several Underwriters
c/o Friedman, Billings, Ramsey & Co., Inc.
1001 Nineteenth Street North
Arlington, Virginia 22209


Dear Sirs:

     Reference is made to the Purchase  Agreement,  dated  ______________,  1996
(the "Purchase Agreement"), relating to the purchase by the several Underwriters
named in  Schedule  A  thereto,  for whom FBR is acting as  Representative  (the
"Shares"),  of UOL  Publishing,  Inc.  (the  "Company").  Capitalized  terms not
otherwise  defined  herein shall bear the same  meanings as given to them in the
Purchase Agreement.

     Pursuant to Section 2 of the Purchase  Agreement,  the Company  agrees with
each Underwriter as follows:

     (1) The initial public offering price per share for the Shares,  determined
as provided in Section 2, shall be $_________________.

     (2) The  purchase  price per share for the Shares to be paid by the several
Underwriters shall be $___________,  being an amount equal to the initial public
offering  price set forth above less  $__________  per Share;  provided that the
purchase  price per Share for any  Option  Share  (as  defined  in the  Purchase
Agreement)  purchased upon exercise of the  over-allotment  option  described in
Section 2(b) of the Purchase  Agreement  shall be reduced by an amount per share
equal to any  dividends  declared  by the Company and payable on the Firm Shares
(as defined in the Purchase Agreement) but not payable on the Option Shares.



                                       1
<PAGE>


     If the foregoing is in accordance with your understanding of our agreement,
please  sign and return to the  Company a  counterpart  hereof,  whereupon  this
instrument,  along with all counterparts,  will become a binding agreement among
the Underwriters and the Company in accordance with its terms.

                                             Very truly yours,


                                             UOL PUBLISHING, INC.


CONFIRMED AND ACCEPTED,
     as of the date first above written:     By: ______________________________
                                                 Name:
FRIEDMAN, BILLINGS, RAMSEY                       Title:
     & CO., INC.

By: __________________________
     Name:
     Title:

For itself and as Representative of the other  Underwriters  named in Schedule A
to the Purchase Agreement.


                                                                     EXHIBIT 5.1
                                                                     -----------
                                October 30, 1996

UOL Publishing, Inc.
105 W. Broad Street
Suite 301
Falls Church, VA 22046

     Re:  Registration Statement on Form S-1
          ----------------------------------

Ladies and Gentlemen:

         We have  examined  the  Registration  Statement  on Form S-1  (File No.
333-12135) filed by you with the Securities and Exchange Commission on September
17,  1996 and amended on October 30,  1996 (the  "Registration  Statement"),  in
connection with the  registration  under the Securities Act of 1933, as amended,
of  1,534,100   shares  of  your  Common  Stock  (the  "Shares")   including  an
over-allotment option granted to the Underwriters to purchase 200,100 shares. We
understand that the Shares are to be sold to the  Underwriters for resale to the
public as described in the Registration Statement.  In our examination,  we have
assumed the  genuineness of all  signatures,  the  authenticity of all documents
submitted  to us as  originals  and the  conformity  with  the  original  of all
documents submitted to us as copies thereof.

         As your legal counsel,  we have examined the proceedings taken, and are
familiar with the  proceedings  proposed to be taken,  by you in connection with
the sale and issuance of the Shares.

         It is our opinion that, upon completion of the proceedings  being taken
or contemplated by us, as your counsel, to be taken prior to the issuance of the
Shares,   including  the  proceedings  being  taken  in  order  to  permit  such
transaction to be carried out in accordance  with  applicable  state  securities
laws,  the  Shares  when  issued  and  sold  in the  manner  referred  to in the
Registration  Statement and in accordance  with the  resolutions  adopted by the
Board of  Directors of the Company,  will be legally and validly  issued,  fully
paid and nonassessable.

         We consent to the use of this opinion as an exhibit to the Registration
Statement and further  consent to the use of our name wherever  appearing in the
Registration Statement,  including the Prospesctus  constituting a part thereof,
and any amendments thereto.


                                         Very truly yours,


                                         Wyrick, Robbins, Yates & Ponton L.L.P.



                                                          
                                                                   EXHIBIT 10.14


                                    Agreement

This agreement, dated August 14. 1995. is between Educational Services Institute
(ESI) and University Online (UOL).

                                    Recitals

1.  UOL is in the  business of  providing  training  online via its own computer
network (the "UOL Network").

2. ESI currently offers traditional  classroom training and would like to expand
its scope to offer courses online.

3. UOL and ESI desire to form a business relationship to of or a number of ESI's
   courses online.

                                    Agreement

Course Content

ESI, in association with The George Washington  University,  will license to UOL
particular  ESI-owned or controlled course materials  (including course manuals.
exams,  and  handouts)  (collectively  referred  to as  the  "Works")  and  make
available to UOL subject matter experts and the authors of such course materials
(if available) on a project specific basis.

Course Content Conversion

UOL will design,  develop and otherwise  "convert" Works selected jointly by UOL
and ESI into high quality  online  courses and products  ("Courses"),  using its
in-house instructional design and programming experts.


Course "Presentation"

ESI hereby  grants UOL the right to maintain and  distribute  or  "present"  the
Courses on its online network,  and wherever  reasonably  possible.  offer as an
adjunct  to  the  Courses  hard  copy  versions  of  the  Works  as  a  licensed
distributor.  It is  understood  that the Works are to be sold to the public and
not to other training providers.

UOL will be  responsible  for  maintaining  and  presenting  the  Courses on its
Network,  which includes making or maintaining all necessary  arrangements  with
communications carriers, computer software and hardware suppliers, as necessary.


- ----------

   *  [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN  INFORMATION  OMITTED AND
      FILED SEPARATELY WITH THE SEC.
<PAGE>


Marketing

UOL will  promote  the Courses to its  distribution  partners  and client  base.
Specific terms of such  distribution are subject to approval by ESI. The Courses
will be  promoted  using  the  names  of UOL,  ESI,  and The  George  Washington
University to achieve maximum recognition.

ESI will promote and market the Courses in connection with its traditional Works
offerings  through its normal  channels to its client base.  In  addition to its
normal channels, ESI can market in conjunction with UOL over the UOL Network.

ESI will make reasonable  space available for descriptions of the Courses in its
catalogs, product lists, and marketing materials.

Pricing

UOL and ESI will jointly determine the prices at which the Courses in the online
format are offered.  At this point,  it is conceived  that  customers will pay a
premium for ESI's  traditional  classroom-taught  course  offerings and that the
Courses,  in their online format will be priced lower. The exact pricing will be
determined later.

Course Registration

Ultimately,  the  parties  expect that  students  will  register  and pay for an
Courses  on an online  basis.  Until  that  time,  ESI will be  responsible  for
registering  students and taking payment from students who call, fax, or mail in
their registrations.  UOL will be responsible for registering students who chose
to do so online.

Revenue Sharing and Accounting

Gross  revenues  earned  from the  Courses  and online sale of the Works will be
split using the following formula: ESI [  ]% and UOL [  ]%.*  ESI is responsible
for paying royalties from its portion of the revenues to content, accreditation,
and  certification  providers based on established  agreements  between them and
ESI.

Ultimately,  UOL  will be  responsible  for  collecting  all  revenues,  keeping
accounts of revenues  earned,  and remitting to ESI its share of such  revenues.
Until such time that all tuition  payments  are made and  collected on an online
basis,  ESI will be responsible  for collecting and accounting for payments made
by telephone,  fax, or mail. ESI will forward  registration  information to UOL,
and will remit to UOL, on a monthly,  basis its share of revenues  collected  by
ESI.

UOL will collect and keep account of revenues from students who register online,
and remit to ESI, on a monthly  basis,  its share of such  revenues.  Each party
will be responsible  for collecting  delinquent  payments owed them. The parties
expect to bill  individual  students on a per course basis,  however,  if deemed
more  appropriate  later,  billing could be on an hourly  basis,  tracked by the
online server. Corporate clients will be billed monthly.

Approval Rights

ESI has the right to participate in the final decision of how the Works are used
in UOL's Courses (i.e., editorial, design, graphics and creative input).


- ----------

     *  [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN INFORMATION OMITTED AND
        FILED SEPARATELY WITH THE SEC.

<PAGE>

User Support Service

UOL will  provide  support  services  and  respond to user  questions  using its
standard operating procedures.

Intellectual Property Rights

UOL and ESI will share  copyrights and full  distribution  rights to the Courses
and any derivative online or interactive versions of the Courses developed under
the partnership.

ESI will own or control  the  copyrights  to all the Works from which the online
Course version will be derived.

Mutual Non-compete

After the  termination or expiration of this  agreement,  UOL may not develop or
distribute online courses based on or incorporating Works without a license from
ESI.

During the term of this  agreement and for three years  thereafter,  ESI and its
affiliates  will not  themselves or with others  develop,  distribute any online
product  that   incorporates,   builds  upon,   or   contemplates   content  and
instructional  design from the Courses developed under the partnership and where
online distribution rights are licensed to UOL by ESI.

Governing Law

This agreement is governed by the laws of the Commonwealth of Virginia.

In witness  whereof,  the parties have signed this agreement this day of August,
1995.


Educational Services Institute                         University Online



- ---------------------------------                  -----------------------------
By:                                                By:
 



<PAGE>




                                    Agreement



This  Agreement is between  University  Online,  Inc.  (UOL),  a company  having
offices at 105 West  Broad  Street,  Suite  301,  Falls  Church,  VA 22046,  and
Educational  Services  Institute  (ESI),  a company having offices at 4301 North
Fairfax  Drive,  Suite 800,  Arlington,  VA 22203.  UOL and ESI hereby  agree as
follows:

ARTICLE 1--INTENT

UOL is in the business of developing,  publishing,  and distributing  multimedia
educational software for distance learning, including providing online resources
and technology to institutions  of higher learning in order to facilitate  their
provision  of online  courses  and  programs.  UOL  desires to promote and offer
ESI-owned or -controlled  courses as "Online Courses"  (distance learning course
offerings)  via the  Internet.  ESI  desires to  deliver  certain  ESI-owned  or
controlled courses as UOL Online Courses. The parties desire to work together to
develop,  deliver,  and market such Online Courses.  The parties  recognize that
opportunities  may evolve  where UOL can offer ESI owned or  controlled  courses
through UOL clients intranets. The parties agree to pursue such opportunities as
long as they do not conflict with other ESI contracts and/or agreements.

ARTICLE 2-IDENTIFICATION OF COURSES FOR ONLINE DEVELOPMENT AND DELIVERY

ESI, with input from and  concurrence by UOL, will identify the courses owned or
controlled  by ESI to be  delivered  as Online  Courses.  Such  courses  will be
specifically  set forth in Addenda to this Agreement.  The initial courses to be
developed and delivered as Online Courses are set forth in Addendum 1.

Each such Addendum to this Agreement may contain terms and  conditions  specific
to the development, delivery, licensing, or ownership rights and/or marketing of
the Online Courses covered by the Addendum.  In the case of any conflict between
those  terms  and  conditions  and the terms  and  conditions  set forth in this
Agreement, the specific terms and conditions in the Addendum shall govern.

ARTICLE 3-ROLES IN THE DEVELOPMENT OF ONLINE COURSES

For each course set forth by Addendum to this Agreement, UOL will be responsible
for designing and  developing,  or engaging third parties to design and develop,
an effective,  interactive  Online Course that meets course objectives  mutually
agreed upon by the parties and complies with an agreed upon written  development
plan. This plan will be developed mutually, or by or at the direction of UOL. It
will be signed by both  parties  and any third  parties and will  incorporate  a
development and production schedule.

For each Online  Course,  ESI will be  responsible  for  providing  UOL the most
current print or digital version of the classroom training course materials,  to
serve as the basis for development of the Online Course.  In addition,  ESI will
assign a subject matter expert or experts to work with UOL on each Online Course
and will assist UOL as necessary in arranging any interviews  with or surveys of
ESI students or clients. ESI will also provide

* [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN INFORMATION OMITTED AND FILED
SEPARATELY WITH THE SEC.

<PAGE>

access to its training  facilities and administrative  support should UOL desire
to video or audio record any ESI-owned or  controlled  course to be delivered as
an Online Course.

For each course being developed as an Online Course, UOL will be responsible for
providing to ESI in writing,  for its review and approval, a preliminary product
description,  final  product  description,  and  storyboards  and/or  scripts in
accordance  with  the  development  plan.  UOL  will  also  be  responsible  for
developing an online  prototype of a  representative  Online Course module,  for
review and beta  testing  prior to online  development  of the  remainder of the
modules. ESI will be responsible for the timely review of each such deliverable,
in accordance  with the schedule set forth in the product  development  plan, as
well as for working closely with UOL to arrange beta test sites.

ESI will have the right to review and finally approve all OnLine Course modules,
in adherence with the schedule contained in the development plan.

ARTICLE 4-COST SHARING FOR DEVELOPMENT OF ONLINE COURSES

ESI will be fully  responsible  for the  compensation  of all ESI  employees who
serve as subject  matter  experts or play any other role in the  development  of
Online  Courses  under this  Agreement.  UOL will be  responsible  for all other
Online Course  development  costs,  including the compensation of subject matter
experts who are not ESI employees and of any third-party course developers.

ARTICLE 5-ROLES IN ONLINE COURSE DELIVERY, MAINTENANCE, AND MANAGEMENT

UOL will be  responsible  for  creating  and  maintaining  a  connection  to the
Internet  that can be accessed by students and  prospective  students to inquire
about,  register  for,  and complete  all Online  Courses,  as well as otherwise
interact via computer  with UOL and ESI.  UOL will  facilitate  online and other
communication between students and ESI staff,  including passing along inquiries
and queries.  UOL will work with ESI staff as necessary to accurately  track all
registrations and corresponding payments.

ESI staff will handle all student registrations received by phone, fax, or mail,
as opposed  to  online.  Until  such time as UOL's  network  can accept  tuition
payment online, ESI will collect and account for all tuition payments.  ESI will
also make available  instructors  or other staff to respond to students'  course
content-related inquiries,  grade exams online, moderate online discussions,  or
otherwise  interact  with students via computer as agreed upon by the parties in
the product  description  or product  development  plan for the Online Course in
question.

The parties will jointly, develop an online evaluation form that elicits student
feedback on each Online Course developed and delivered.  UOL will be responsible
for  maintaining  these  forms  on its  network  as  part of the  Online  Course
materials.  for tabulating any numerical  scores elicited by the forms,  and for
providing,  ESI, in a timely manner,  these  tabulations  and any other feedback
received.  UOL and ESI will jointly determine any changes,  upgrades, or updates
to be made to an Online Course based on student feedback or other input, and UOL
will be responsible for the online implementation of those changes.

<PAGE>

ARTICLE 6-COST SHARING FOR ONLINE COURSE DELIVERY, MAINTENANCE, AND MANAGEMENT

Each  party  will be  responsible  for the costs it incurs in  carrying  out the
responsibilities set forth in Article 5.

ARTICLE 7-ROLES IN PROMOTING AND ADVERTISING ONLINE COURSES

UOL will maintain  up-to-date  information on all Online Courses at its web site
and will create links to and from other web sites as mutuallv  agreed in writing
by the  parties.  UOL will  also  actively  market  the  Online  Courses  to its
distribution partners as appropriate.

ESI will actively  market the Online  Courses to its client base through  course
catalogs, brochures, and other print pieces and at trade shows and conferences.

Should  the  parties  elect to engage a third  party to help  market  the Online
Courses,  that third  party will be  compensated  at a rate  agreed  upon by the
parties  in  writing  and the  parties  will  share  equally in the cost of such
compensation.

ESI will be  notified  in advance  and must  approve in  writing  any  marketing
through a third party.

ARTICLE 8-COST SHARING FOR PROMOTING AND ADVERTISING ONLINE COURSES

Each  party  will be  responsible  for the costs it incurs in  carrying  out the
responsibilities set forth in Article 7.

ARTICLE 9-USE OF NAMES

UOL  agrees  to obtain  written  approval  from ESI  before  using  "Educational
Services Institute, ESI, ESI International," "The George Washington University,"
the name of any  George  Washington  University  School,  or any  derivative  or
abbreviated  form of the  names  of these  entities  (such  as  "ESI,"  "GW," or
official  logos),  or  of  any  other  college  or  university  with  which  ESI
establishes a relationship  in any  promotional or financial  presentation or in
any other format,  written or otherwise,  that will be publicly  disseminated by
UOL.

ESI agrees to obtain written approval before using  "Universitv  Online," "UOL,"
or  any  derivative  or  abbreviated   form  in  any  promotional  or  financial
presentation or in any other format, written or otherwise, that will be publicly
disseminated by ESI.

UOL's name will appear in connection with the Online Courses as a conduit rather
than as the courses' official sponsor.

ARTICLE 10-COPYRIGHTS AND LICENSES

ESI owns or controls the copyright to the course materials for all courses to be
developed,  delivered,  and marketed as Online Courses under this Agreement. ESI
will  own the  copyright for the CD-ROM  developed  for the Managing  Project in
Organizations course and UOL will have a royalty-free license for use in support
of internet based course offerings.  Copyright  ownership for other CD-ROMs will
be negotiated on a case-by-case  basis. ESI is solely  responsible for obtaining
and paying for any third-party copyright

<PAGE>

licenses  for  ESI-controlled  course  materials  where  ESI  does  not  own the
copyright.  ESI grants  UOL a no-cost  license to use  ESI-owned  or  controlled
course materials in developing,  and delivering Online Courses.  This license is
valid during the life of this Agreement and may not be transferred, assigned, or
sold to a third party.

ARTICLE 11-PROTECTION OF ONLINE COURSE CONTENT

UOL  agrees to provide  and  maintain  the most  effective  security  technology
reasonably  available to UOL in order to protect Online Course content. UOL will
keep ESI apprised quarterly in writing of the security technology being used and
of any known or suspected breaches of security regarding Online Course content.

ARTICLE 12-PROPRIETARY RIGHTS

ESI will own the mailing lists, student  rosters,  advertising  and  promotional
materials,  and any other  ancillary  products or assets created or generated in
connection with the delivery and marketing of the Online Courses. Customer lists
generated at the effort and expense of UOL from outside sources will be owned by
UOL.
                                                                             
ARTICLE 13-CERTIFICATION OR ACCREDITATION OF ONLINE COURSES

ESI will use reasonable efforts to obtain certification and/or accreditation for
each  Online  Course  based on a classroom  course for which ESI has  previously
obtained certification or accreditation.

ARTICLE 14-PRICING

ESI and UOL will jointly determine in writing the prices at which Online Courses
are offered. Such prices will take into account the prices charged for classroom
delivery of the courses.

ARTICLE 15-REVENUE COLLECTION, REVENUE SHARING, AND ROYALTY PAYMENTS

ESI will be responsible for accounting for all tuition payments received by mail
or fax. UOL will be responsible for accounting for all tuition payments received
online.  Each party will be responsible for remitting to the other party, on the
first of each month,  the other  party's share of the Gross  Revenues  received.
Such remittances will be based on Gross Revenues received during the month prior
to the  month  just  ended  (e.g.,  March 1  remittances  will be based on Gross
Revenues received during January).

Gross revenues for each Online Course will be shared as follows:

Gross Revenues attributable to the first 100         [ ]% to UOL    [ ]% to ESI
registrations

Gross Revenues attributable to registrations        [ ]% to UOL     [ ]% to ESI
after the first 100

UOL's will receive an  additional [ ]% of Gross Revenues ([ ]% for the first 100
registrations, [ ]% for  registrations  above 100) for each participant  brought
into the Online Courses as a direct result of UOL's own marketing  efforts.* UOL
shall provide written data  (contracts,  purchase  orders,  etc.) as evidence of
their marketing efforts.

* [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN INFORMATION OMITTED AND FILED
SEPARATELY WITH THE SEC.

<PAGE>

ESI will be  responsible  for  paying  royalties  from its  portion of the Gross
Revenues  to  content,  accreditation,  or  certification  providers,  based  on
existing and newly obtained agreements between those providers and ESI.

ARTICLE 16-RIGHT TO AUDIT

Each  party  will have the right to audit,  at any time  during the life of this
Agreement, the other party's records of Online course tuition payments received.

ARTICLE 17-EXCLUSIVITY OF RELATIONSHIPS

UOL  agrees  not to  take  any  action  that  could  deteriorate  the  long-term
relationship ESI enjoys with The George Washington University and its Schools.

ESI agrees that it shall develop, deliver, and market Online Courses exclusively
with UOL for the term of this Agreement.

UOL agrees  that it shall  develop,  deliver,  and  market  the  Online  Courses
exclusively with ESI for the term of this Agreement.

ARTICLE 18-AMENDMENTS TO THIS AGREEMENT

This Agreement may be amended by mutual agreement of the parties. All amendments
to the agreement will be made in writing.

ARTICLE 19-DURATION OF THIS AGREEMENT

This  Agreement  will be in effect for five years from the date  hereof,  unless
terminated  sooner  pursuant  to the  terms  set  forth in  Article  20.  At the
expiration  of  this  initial   five-year   term,   the  Agreement   will  renew
automatically  for one-year  terms unless  terminated  pursuant to the terms set
forth in Article 20.

ARTICLE  20-TERMINATION  OF THIS  AGREEMENT 

This Agreement may be terminated as follows:

a.  Either party may  terminate  the  Agreement by giving 90 days' notice of its
    intent to terminate at the end of the initial  five-year  term or at the end
    of any successive one-year term.

b.  The agreement  may be terminated by either party upon written  notice to the
    other party that a material  provision of this  Agreement has been breached,
    and the other party's  failure to cure that breach within 90 days of receipt
    of such notice.

c.  Any party affected by an event of bankruptcy will immediately give notice of
    this  event to the other  party, and the other  party  may,  at its  option,
    terminate  this  agreement  upon  written  notice.   For  purposes  of  this
    Agreement,  an  event of  bankruptcy  is  defined  as the  adjudging  of the
    affected  party   to be  insolvent  or  bankrupt;  the  institution  of any,
    proceedings seeking relief, reorganization,  or arrangement  under  any laws
    relating to insolvency; the filing of any involuntary

<PAGE>
     
    petition in bankruptcy  that is not discharged  within 60 days after filing;
    the assignment for the benefit of the party's creditors,  or the appointment
    of a receiver,  liquidator,  or trustee of any of the party's assets; or the
    liquidation, dissolution, or winding up of the party's business.

d.  The agreement may  be terminated at any time by the mutual  agreement of the
    parties, expressed in a written document signed by both parties.

ARTICLE 21-NOTICES

All notices hereunder will be given in writing at the addresses set forth above.
The parties will promptly notify each other in writing of any change of address.
Notice given by express courier requiring signature upon delivery will be deemed
delivered  on the day of receipt by someone who signs on behalf of the  notified
party.

ARTICLE 22-ARBITRATION

Any claim,  dispute,  or  controversy  arising out of or in  connection  with or
relating to this  Agreement or the breach or alleged  breach of this  Agreement,
will be solely and finally settled by arbitration as herein provided.  Except as
they  may  be  modified  by  the  parties'  mutual  agreement,   the  commercial
arbitration rules of the American  Arbitration  Association  (the "Rules")  will
govern any arbitration  contemplated by this article.  The arbitration  shall be
conducted  where best suited for the  resolution  of the dispute in light of the
convenience of the parties and their  documents and witnesses.  The  arbitration
will be conducted by one arbitrator who will be selected in accordance  with the
Rules.  Nothing  herein limit the right of either party to seek to obtain in any
court of  competent  jurisdiction  any  interim  relief or  provisional  remedy,
including  injunctive  relief.  Seeking  or  obtaining  such  interim  relief or
provisional  remedy in a court will not be deemed a waiver of this  agreement to
arbitrate.  Any award rendered by the arbitrator  shall be final and not subject
to judicial review.  Judgment on the award of the panel may be entered,  and the
prevailing party may seek enforcement  thereof, in any court having jurisdiction
over the parties or their assets.

ARTICLE 23-INDEMNIFICATION AND INFRINGEMENT

Each party agrees to indemnify,  defend,  and save harmless the other party, its
respective  subsidiaries,  other affiliates,  its direct and indirect customers,
and the officers, directors,  employees,  successors, and assigns of any of them
from and against claims, losses, damages, expenses, liabilities, suits, demands,
or liens that arise out of or result from:

a.  Any  failure  by the other  party to  perform  its  obligations  under  this
    Agreement; and,

b.  Any,  alleged act of infringement of any patent,  trademark,  copyright,  or
    other right or any  misappropriation  (including misuse) of any trade secret
    or  other   proprietary   interest,   except  where  such   infringement  or
    misappropriation  arises solelv from the other party's  adherence to the one
    party's written instructions which are so specific as to directly cause such
    infringement  or  misappropriation,  in which  case the one  party  shall so
    indemnify the other party.

<PAGE>

c.  Each party shall notify the other  promptly of any claim for which the other
    is  responsible  hereunder,  and  shall  cooperate  with the  other in every
    reasonable way to facilitate the defense of any such claim.

ARTICLE 24 EXPRESS WRITTEN APPROVAL

UOL agrees to obtain  express  written  approval  from ESI prior to offering any
ESI-owned or controlled course materials or any derivative Online Course as part
of  an  agreement  with  another  university,   college,  or  other  educational
institution or with any other UOL customer or partner.

ARTICLE 25-ASSIGNABILITY

This Agreement may not be assigned,  sublicensed, or transferred by either party
without the prior written consent of the other party.

ARTICLE 26-GOVERNING LAW

This Agreement shall be interpreted,  construed, and enforced in accordance with
the laws of the  Commonwealth  of Virginia,  without regard to the choice of law
rules of that state.


IN WITNESS WHEREOF,  the duly authorized  representatives  of the parties hereto
have executed this Agreement in duplicate on the day and year written below.

Educational Services Institute               University Online, Inc.

By: /s/                                      By: /s/
   -------------------                           -------------------------
   James C. Duncan                               Carl Tyson
   Vice President                                President

Date: 9-11-96                                Date:  9-4-96
     ----------------                              -------------------------



                                                          
                                                                   EXHIBIT 10.19


                        AGREEMENT BETWEEN AUTODESK, INC.
                           AND UNIVERSITY ONLINE, INC.


         This Agreement made and effective as of April 15, 1996, (the "Effective
Date") by and between Autodesk, Inc. ("Autodesk"), a Delaware corporation,  with
its principal place of business at 111 McInnis  Parkway,  San Rafael,  CA 94903,
and University Online,  Inc. ("UOL") with its principal place of business at 105
West Broad Street, Suite 301, Falls Church, Virginia 22046.

                                    RECITALS

         WHEREAS,  Autodesk is a producer of computer-aided design,  multimedia,
and other software; and

         WHEREAS,  UOL  is  in  the  business  of  developing,  publishing,  and
distributing  multimedia  educational  software  through local area networks and
wide area networks, such as the Internet and the World Wide Web; and

         WHEREAS, Autodesk desires to grant to UOL certain rights to use certain
Autodesk  trademarks and to render certain other  assistance in connection  with
UOL's Internet activities; and

         NOW,  THEREFORE,  in consideration of the mutual covenants herein,  the
parties agree as follows:

1.       Definitions

         1.1 "Autodesk  Virtual Campus" shall mean a campus-like  graphical user
interface  located on the Internet which a student or learning  professional may
access to obtain  information  about about  Autodesk  products and other related
subject areas through the Internet.

         1.2  "Student  Management  System"  shall  mean a  system  acquired  or
developed   by  UOL  to  track  and   record   enrollment,   testing,   grading,
recordkeeping,  maintenance,  registration  and  reporting  necessary to provide
proper information to students,  faculty,  and Content Providers on the Autodesk
Virtual Campus. The Student Management System  incorporates  courseware that was
built using the  development  guidelines  and templates of the Autodesk  Virtual
Campus.

        1.3  "Net  Revenues"  shall  mean  revenues  to  UOL  derived  from  (i)
interactive courseware that runs on the Student Management System; (ii) revenues
derived from Products and Services that are downloaded from the Autodesk Virtual
Campus or ordered and shipped to customers  through the Autodesk  Virtual Campus
less  costs  paid  by  UOL  to  Content  Providers,   resellers,   distributors,
individuals, credit card issuers, and consultants for such Products and Services
and (iii) Fees  collected by UOL that are derived from  advertising,  promotion,
promotional  links  to other  Internet  addresses,  or other  revenue-generating
activities related to activities on the Autodesk Virtual Campus.

         1.4  Products and  Services,  shall mean all items,  except  courseware
delivered through the Student  Management  System,  including but not limited to
books, CD ROM's, and images.

         1.5  Content  Provider  shall  mean  individuals,   institutions,   and
organizations that provide Productsand Services or courseware.


*[]CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN  INFORMATION  OMITTED  AND FILED
SEPARATELY WITH THE SEC.

<PAGE>

2.       License Grant

         2.1 Autodesk hereby grants to UOL a non-exclusive  right and license to
use the Autodesk  name and  registered  logo in connection  with the  operation,
advertising and marketing of the Autodesk Virtual Campus.  Either  separately or
in  conjunction  with any UOL trademark or trade name, UOL agrees to include any
notices that  Autodesk may  reasonably  request and to use the Autodesk name and
logo in accordance  with  guidelines as set forth in the  Guidelines  for Design
Corporate Identity Manual dated Summer 1995 provided by Autodesk, which Autodesk
may update,  revise,  or replace from time to time and shall provide to UOL. All
Autodesk  trademarks and  tradenames and shall remain the exclusive  property of
Autodesk.

         2.2 UOL agrees that any use by UOL of the Autodesk  name and logo shall
be subject to review and approval in advance by  Autodesk,  in  Autodesk's  sole
discretion.  Autodesk shall retain the right to demand  immediate  modification,
revision or cessation of use of the Autodesk name and logo in the event Autodesk
determines  that the licensed  trademarks are being used  improperly or that the
content of the Autodesk  Virtual Campus is of unacceptable  quality such that it
is no longer in Autodesk's  best  interests to be  associated  with the Autodesk
Virtual Campus. Without limiting the generality of the foregoing,  UOL shall not
use the Autodesk name or logo in any manner that,  in Autodesk's  determination,
may cause embarrassment to Autodesk or may damage Autodesk's reputation.

         2.3 The right to use the  Autodesk  name and logo may not be  licensed,
sold or assigned by UOL.

3.       Competitive Accounts Restriction

         3.1 UOL shall maintain the technical  capability to prevent certain UOL
accounts,  specified in Exhibit A ("Competitive Accounts"),  from linking to the
Autodesk Virtual Campus.  These technical  security  requirements  shall include
separate hardware servers and communications  lines. The Autodesk Virtual Campus
shall have its own unique  Internet  domain and shall allow UOL to prevent users
of the site from seeing  UOL's other  servers.  Each server  included  under the
Autodesk  Virtual  Campus shall have its own unique TCP/IP  address and shall be
addressable by means of a central server with a URL such as  "www.xxx.com."  The
on-line  display of UOL's name on any of the server's pages shall be agreed upon
by both parties.

         3.2 UOL  shall  not  link or  allow  to be  linked  products  that  are
competitive to Autodesk's computer-aided design, imaging, or animation products.
Autodesk  shall  have the right to add  additional  accounts  that are  directly
competitive with Autodesk products to Exhibit A by written notice to UOL.

         3.3  Autodesk  confirms,   that  during  the  term  of  the  Agreement,
Autodesk's Education Department in the Americas, and only that department, shall
not enter into a similar business  relationship  concerning the development of a
virtual campus for the Internet.  The territory covered by Autodesk's  Education
Department in the Americas is the U.S.,  Canada,  Mexico,  Central America,  and
South America.

                  Notwithstanding the above,  nothing in this Section 3 shall be
construed to prevent Autodesk, or any subdivision or department thereof,  except
the  Education  Department  in the  Americas  from (i)  providing  products  and
services whether through a virtual campus or otherwise,  through the Internet or
other  channels;  or (ii)  licensing or acquiring  products and services for the
purpose of providing  such  products and services  through the Internet or other
channels.

                  UOL agrees that during the term of the  Agreement it shall not
enter into a similar  business  relationship  concerning  the  development  of a
virtual  campus for the  Internet  with the  companies  then-current  version of
Exhibit A in the United  States,  Canada,  Mexico,  Central  America,  and South
America.

4.       Development

         4.1 UOL shall be responsible  for all costs related to the  development
and  operation  of the Autodesk  Virtual  Campus,  including  but not limited to
software, hardware, and telecommunications.


                                        2


<PAGE>



         4.2  Autodesk  shall  provide  staff  support to review and approve the
Autodesk Virtual Campus design  specification on an ongoing basis.  Revision One
of the  specification  shall be completed as set forth in Exhibit B, ("Milestone
Schedule").  Milestone  dates are subject to the execution of this  Agreement by
April 15, 1996. If the  execution of the  Agreement  occurs after April 15, 1996
the milestone dates will be changed as agreed upon by both parties.

5.       Support

         UOL  shall be solely  responsible  for  providing  support  to  Content
Providers and customers but shall not be obligated to provide  support  services
free of charge and shall have the option to subcontract such support services.

6.       Marketing

         6.1 UOL shall be responsible for all "directed" marketing costs for the
Autodesk  Virtual  Campus,  as set forth in Exhibit C. UOL must have  Autodesk's
prior  written  approval  to make  changes  to  Exhibit  C,  which  shall not be
unreasonably withheld.

         6.2 UOL shall also fund marketing and promotional activities to Content
Providers and potential  customers and provide a summary on a quarterly basis of
marketing and promotional activities to Autodesk.

         6.3 Autodesk  shall perform  certain  marketing  activities  related to
promoting the Autodesk Virtual Campus, as set forth in Exhibit D.

        6.4  Autodesk   may,  as   appropriate,   provide  to  UOL   evaluation,
demonstration,  and training disks and documentation for use in promotion of the
Autodesk  Virtual  Campus.  An initial list of these  materials are set forth in
Exhibit E. UOL shall  electronically  distribute  such materials free of charge.
Autodesk  shall have the right to update Exhibit E by written  notice.  All such
materials shall remain the exclusive property of Autodesk.  UOL shall not remove
any copyright or trademark notices contained in such materials.

         6.5 Autodesk shall provide UOL with a designated  contact on an ongoing
basis to insure that the Autodesk Virtual Campus has the most current  education
marketing  information and is properly linked to the Autodesk Education Internet
site.

         6.6  Autodesk  shall  assist  UOL  in  linking  where   appropriate  to
Autodesk's Internet web pages and shall provide promotional Internet links where
appropriate to the Autodesk Virtual Campus on the Internet.  UOL shall reimburse
Autodesk  for  all  costs  incurred  from  the  development  of the  link or the
development of a UOL  promotional  presence on Autodesk's  Internet web page but
shall not be required to pay  marketing,  advertising  or other fees to Autodesk
for providing the web link during the term of this Agreement.

7.       Royalties

         7.1 In consideration  of the trademark rights granted  hereunder and of
the other obligations  assumed by Autodesk,  UOL shall pay Autodesk a royalty of
[      ] percent ([  ]%) of Net Revenues.*

         7.2  Royalties  shall  not be owed for the  Autodesk  documentation  or
Autodesk  demonstration,  evaluation,  or training disks distributed through the
Autodesk  Virtual Campus.  These materials are identified in Exhibit E. Autodesk
may by notification to UOL change, add, or delete materials.

         7.3  Royalties  shall be due and payable  within twenty (20) days after
the close of each calendar quarter.

          7.4 UOL shall provide  Autodesk a royalty  report identifying  the Net
Revenue,  the number of  transactions  , a description of the  transaction,  the
selling  price,  the number of  demonstration,  evaluation,  and training  disks
distributed within thirty (30) days after the close of each calendar quarter. If
the royalty report is provided

*[]CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN  INFORMATION  OMITTED  AND FILED
SEPARATELY WITH THE SEC.

                                      3

<PAGE>

through electronic  communication,  Autodesk shall provide UOL with a designated
contact in the Autodesk Finance department.

         7.5 Autodesk shall have the right upon reasonable notice to inspect and
audit UOL's records no more than twice annually for purposes of  verification of
royalty  reports.  Any  such  audit  shall  be  conducted  by  Autodesk  or  its
representatives  during normal  business  hours at UOL's  location and UOL shall
cooperate  fully in such audit.  Autodesk shall be responsible  for all fees and
expenses  for any such audits,  provided,  however,  that,  if the result of the
audit identifies an underpayment of 10% or more to Autodesk,  the audit fees and
expenses shall be paid by UOL.

8.        Disclaimers

         8.1 Autodesk makes no  endorsement  of the products or courseware  that
are the  subject  of this  Agreement.  UOL  agrees  that  UOL  shall  be  solely
responsible for the content of the Autodesk Virtual Campus and any products sold
by UOL.

         8.2 Autodesk  does not warrant the Autodesk  documentation  or Autodesk
demonstration,  evaluation,  or  training  disks  that  may  be  provided  under
Paragraph  6.4.  UOL  SHALL NOT MAKE OR PASS ON TO ANY  PARTY  ANY  WARRANTY  OR
REPRESENTATION ON BEHALF OF AUTODESK.  AUTODESK EXPRESSLY  DISCLAIMS ANY IMPLIED
WARRANTY   OF   FITNESS   FOR   A   PARTICULAR   PURPOSE,   MERCHANTABILITY   OR
NON-INFRINGEMENT.

         8.3  EXCEPT AS  EXPRESSLY  STATED  HEREIN,  NEITHER  PARTY HAS MADE ANY
WARRANTIES  OR  REPRESENTATIONS,  EXPRESS  OR  IMPLIED  BY  OPERATION  OF LAW OR
OTHERWISE,  CONCERNING  THE  SOFTWARE  TO BE  PROVIDED  HEREUNDER,  THE SCOPE OR
DURATION OF ANY MARKETING EFFORT WHICH AUTODESK MAY UNDERTAKE, OR THE SUCCESS OF
ANY SUCH  MARKETING  EFFORT.  NEITHER PARTY HAS RELIED ON ANY EXPRESS OR IMPLIED
REPRESENTATION OF THE OTHER PARTY, WRITTEN OR ORAL, AS AN INDUCEMENT TO ENTERING
INTO THIS AGREEMENT.

         8.4 UOL  shall  ensure  that the  following  statement  is  prominently
displayed  on the  Autodesk  Virtual  Campus  prior to customer  purchase of any
Product or Service:

                  "The  Autodesk  Virtual  Campus is  independently  operated by
Univesity Online, Inc. Autodesk makes no endorsement of the products or services
provided  hereunder and does not guarantee the  performance of such products and
services.Responsibility or liability for the performance (or failure to perform)
of any product or service shall remain solely with University Online, Inc."

9.       Indemnity

         UOL shall defend and hold  Autodesk  harmless  from any action,  claim,
lawsuit or proceeding of whatever nature related to or arising from the Autodesk
Virtual Campus and any sales,  marketing,  or distribution  activities connected
with the Autodesk Virtual Campus.

10.      Termination

         10.1 Term. The term of the Agreement  shall commence upon the Effective
Date and shall  continue  for  three  years and four  months  unless  terminated
earlier in accordance with the terms of this Agreement.  Autodesk shall have the
option to renew the term for an  additional  two (2) years upon thirty (30) days
written notice to UOL before the expiration of the initial term.

         10.2  Termination for Cause.  Subject to Autodesk's  right of immediate
termination set forth in Paragraph 10, either party may terminate this Agreement
upon  thirty  (30) days  written  notice of a breach if such breach is not cured
within sixty (60) days from  notification,  provided however that,  Autodesk may
terminate this Agreement upon ten (10) days' written notice for UOL's failure to
remit royalty payments when due.


                                       4

<PAGE>


         10.3 Termination for Insolvency.  Autodesk may terminate this Agreement
immediately  upon written  notice (i) upon the  institution by or against UOL of
insolvency,  receivership or bankruptcy proceedings or any other proceedings for
the  settlement  of UOL's  debts,  (ii) upon UOL  making an  assignment  for the
benefit  of  creditors  or (iii)  upon UOL'  dissolution  or  ceasing to conduct
business in the normal course.

         10.4 Return of Materials. All Autodesk information,  data, photographs,
samples,  literature,  and sales aids of every kind shall remain the property of
Autodesk.  Within thirty (30) days after the termination of this Agreement,  UOL
shall  return all such items as Autodesk  may  direct,  at  Autodesk's  shipping
expense.

         10.5 All UOL information,  data, photographs,  samples, literature, and
sales aids of any kind shall remain the property of UOL. Within thirty (30) days
after the termination of this Agreement, Autodesk shall return all such items as
UOL may direct, at UOL's shipping expense.

         10.6 Survival of Terms.  These terms and  conditions of this  Agreement
which by their nature  should  survive,  shall  survive and  continue  after any
termination of this Agreement.

         10.7 Effect of Termination.  Upon the termination of this Agreement for
any reason (at expiration of its term or pursuant to Sections 10.2 or 10.3), UOL
shall retain all right, title and interest in and to the Autodesk Virtual Campus
(which  henceforth shall no longer be called the Autodesk Virtual Campus),  with
all rights to exploit the virtual campus without  renumeration or accountability
to Autodesk;  the right and license granted to UOL in Section 2.1 for the use of
Autodesk's  trademarks shall terminate and be of no further force or effect; UOL
shall  immediately cease use of the Autodesk  trademarks;  and all royalties and
other payments from UOL to Autodesk shall immediately cease.

11.      Publicity

         All public announcements, press releases or other press contact made by
either  party  respecting  the  relationship  established  by this  Agreement or
regarding the terms and  conditions  hereof shall be subject to the prior review
and  approval  of the other  party,  which  approval  shall not be  unreasonably
withheld.

12.      Limitation of Liability

         THE PARTIES  AGREE THAT IN NO EVENT WILL EITHER  PARTY BE LIABLE TO THE
OTHER  PARTY,  UNDER ANY THEORY OF  LIABILITY,  WHETHER IN AN ACTION  BASED ON A
CONTRACT,  TORT  (INCLUDING  NEGLIGENCE)  OR ANY  OTHER  LEGAL  THEORY,  HOWEVER
ARISING, FOR ANY COSTS OF PROCUREMENT OF SUBSTITUTE GOODS OR SERVICES OR FOR ANY
LOSS OF USE,  INTERRUPTION OF BUSINESS,  OR INDIRECT,  SPECIAL,  INCIDENTAL,  OR
CONSEQUENTIAL DAMAGES OF ANY KIND, WHETHER OR NOT SUCH PARTY HAS BEEN ADVISED OF
THE POSSIBILITY OF SUCH DAMAGE.

13.      Confidentiality

         Both parties shall hold as confidential  any information  which the one
party  obtains from the other party in the  performance  of this  Agreement  and
which is marked or noted as confidential. Neither party shall, without the prior
written  consent of the other party,  publish or disclose  such  information  or
authorize anyone else to publish or disclose such information,  unless and until
such information has ceased to be confidential.  Notwithstanding anything to the
contrary  set  forth  herein,  the  following  information  shall  not be deemed
confidential under this Agreement:

         (a) Information which is in the public domain,

         (b) Information which is received by the  non-disclosing  party without
any breach of the non-disclosing party's obligations hereunder,

         (c)  Any   information   which  is   independently   developed  by  the
non-disclosing  party without  reference to or without any use of the disclosing
party's confidential information, or

                                       5

<PAGE>


         (d) Any information which is required by law to be disclosed.

         Notwithstanding the foregoing, UOL may disclose terms of this Agreement
to potential  third-party  investors solely in connection with efforts to obtain
funding for UOL,  provided that such third parties have executed a nondisclosure
agreement  which  includes   restrictions  on  the  disclosure  of  confidential
information substantially similar to the restrictions set forth herein.

         The parties hereto  acknowledge  and agree that UOL may contract with a
third party to provide some or all of the funding  required by UOL to accomplish
the development and operation of the Autodesk  Virtual Campus.  Other provisions
in this Agreement to the contrary  notwithstanding,  Autodesk  acknowledges  and
agrees that such third party may engage in  financing  efforts for the  Autodesk
Virtual  Campus  project as  described  in this  Agreement,  which  efforts will
require  the  disclosure  to  potential  investors  of  the  substance  of  this
Agreement.  UOL agrees  that all such  disclosures  will be subject to the prior
review and  approval  of  Autodesk  as  contemplated  by  Section 11 above,  and
Autodesk agrees to review and comment on such submissions promptly.

14.      Miscellaneous Provisions

         (a) This  Agreement is made under and shall be construed in  accordance
with the laws of the State of California,  without regard to the conflict of law
provisions thereof.

         (b) In the event legal action is undertaken to enforce or interpret the
terms of this Agreement,  the prevailing  party in such action shall be entitled
to recover  reasonable  attorneys'  fees and costs  incurred  in addition to any
other relief to which it may be entitled.

         (c)  UOL  may  not   assign   or   transfer   any  of  its   rights  or
responsibilities  set forth  herein  without  the  express  written  consent  of
Autodesk.

         (d) The  Exhibits  attached  hereto  and  referenced  herein are hereby
incorporated herein as part of this Agreement by this reference.

         (e) This  document and any  referenced  documents  represent the entire
agreement  between the parties as to the  matters set forth and  integrates  all
prior  discussions or  understandings  between them.  This Agreement may only be
modified  or  amended  in  writing  by  a  document   signed  by  an  authorized
representative of both Autodesk and UOL.

         (f)  The  failure  of  either  party  to  insist,  in any  one or  more
instances,  upon the performance of any of the terms, covenants or conditions of
this Agreement or to exercise any right  hereunder,  shall not be construed as a
waiver of the future performance of any such term,  covenant or condition or the
future exercise of such right.

         (g) Independent Contractors. It is agreed that the relationship between
the parties is that of independent  contractors,  and nothing  contained in this
Agreement shall be construed or implied to create the  relationship of partners,
joint venturers, agent and principal, employer and employee, or any relationship
other than that of independent  contractors.  At no time shall either party make
any commitments or incur any charges or expenses for or in the name of the other
party.

                                        6

<PAGE>



15.      Notices

         (a) All notices given in  connection  with this  Agreement  shall be in
writing.  Notice  may be  given  by  mailing  the same by  United  States  mail,
certified or registered,  return receipt requested, first class postage prepaid,
or by  sending  the same by  Federal  Express  or  equivalent  courier  service,
addressed as follows:

                  (i)      If to Autodesk:   Autodesk, Inc.
                                             111 McInnis Parkway
                                             San Rafael, CA 94903
                                             Attention: Legal Department
 
                  (ii)     If to UOL:        University Online, Inc.
                                             105 West Broad Street, Suite 301
                                             Falls Church, Virginia 22046
                                             Attention: John Birdsong, CFO

IN WITNESS  WHEREOF,  the parties have  executed  this  Agreement as of the date
first above written.

AUTODESK, INC.                            UNIVERSITY ONLINE, INC.

By: _________________________________     By: __________________________________

Print Name: _________________________     Print Name: __________________________

Title: _______________________________    Title: _______________________________

    Date: ____________________________      Date: ______________________________

                                        7



                   PROJECT FINANCING AND DEVELOPMENT AGREEMENT

         This PROJECT  FINANCING AND  DEVELOPMENT  AGREEMENT (the  "Agreement"),
effective as of ___________ 1996 (the "Effective  Date"), is made by and between
InternetU, Inc., a New Jersey corporation having its principal place of business
at 648 Winthorp Road, Teaneck,  New Jersey 07866  ("InternetU"),  and University
Online,  Inc., a Delaware  corporation having its principal place of business at
105 West Broad Street, Suite 301, Falls Church, Virginia 22046 ("UOL").

                                    RECITALS

         WHEREAS,  UOL  is  in  the  business  of  developing,  publishing,  and
distributing  multimedia  educational  software  through local area networks and
wide area networks, such as the Internet and the World Wide Web;

         WHEREAS,  UOL  has  entered  into  an  agreement  with  Autodesk,  Inc.
("Autodesk")   dated   effective  as  of  April  15,  1996  (the   "Autodesk/UOL
Agreement"),  pursuant  to which  Autodesk  has  licensed  to UOL  rights to use
certain  Autodesk  trademarks  and UOL has  undertaken  to develop the  Autodesk
Virtual Campus (as that term is defined below);

         WHEREAS, the Autodesk/UOL  Agreement acknowledges that UOL may contract
with a third  party to provide  some or all of the  funding  required  by UOL to
accomplish  the  development,  operation and  marketing of the Autodesk  Virtual
Campus;

         WHEREAS,  InternetU  has been  formed for the  purpose of  commercially
exploiting opportunities in connection with the Internet, including the Autodesk
Virtual Campus;

         WHEREAS,  InternetU  and UOL desire to enter  into a project  financing
agreement  related to the Autodesk Virtual Campus pursuant to which the specific
terms and conditions of such financing by InternetU may be set forth,  including
the consideration to InternetU of such financing; and

         WHEREAS,  InternetU and UOL executed a letter  agreement  dated January
22, 1996 and now intend this  agreement  to replace  and  supersede  that letter
agreement.

         NOW, THEREFORE, the parties agree as follows:


        1.       DEFINITIONS

         1.1  "Autodesk Virtual Campus" shall mean a campus-like  graphical user
interface  located on the Internet that a student or learning  professional  may
access to obtain  information  about Autodesk,  Inc.  products and other related
subject  areas  through  the  Internet  as  contemplated  by  the   Autodesk/UOL
Agreement.

         1.2  "Content Provider" shall mean those individuals,  institutions and
organizations that provide Products and Services or Courseware.

         1.3  "Courseware"  shall mean  interactive  courseware that runs on the
Student Management System.

   *  [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN  INFORMATION  OMITTED AND
      FILED SEPARATELY WITH THE SEC.

<PAGE>
 

         1.4  "Net  Revenue"  shall mean  revenues  derived from (a)  Courseware
delivered  through the Autodesk  Virtual Campus;  (b) Products and Services that
are  downloaded  from the  Autodesk  Virtual  Campus,  or ordered and shipped to
customers  through the Autodesk  Virtual  Campus,  less costs paid by UOL to (i)
Content Providers, resellers, distributors, individuals and consultants offering
Products and Services (which costs shall not include UOL general  administrative
costs),  and (ii) credit card issuers for  transaction  processing  fees and (c)
advertising,  promotion,  promotional  links from the Autodesk Virtual Campus to
other Internet addresses, or other revenue-generating  activities related to the
Autodesk Virtual Campus.

         1.5  "Products  or  Services"  shall  mean  all  items  offered  on the
Autodesk  Virtual  Campus,  except  Courseware  delivered  through  the  Student
Management  System of the Autodesk Virtual Campus,  including but not limited to
books, CD ROMs and images.

         1.6  "Student  Management  System" shall mean the system established to
track  and  record  student  enrollment,   testing,   grading,  record  keeping,
maintenance,  and  registration  for the Autodesk  Virtual  Campus and to report
relevant information to students,  faculty and Content Providers on the Autodesk
Virtual Campus.

         2.       DEVELOPMENT PROGRAM FINANCING

         2.1  Funding  Obligations.  Subject  to the  terms  of this  Agreement,
InternetU  hereby  agrees to provide to UOL certain cash  payments to be used by
UOL for the development, operation and marketing of the Autodesk Virtual Campus,
all as more specifically set forth in this Section 2.

         2.2  Schedule of  Payments.  Subject to the  fulfillment  by UOL of the
milestones  set forth  below,  as such may be  amended  from time to time by the
mutual  agreement of the parties  hereto,  InternetU  hereby agrees to make cash
payments  to UOL in the  following  amounts  on or before the dates and upon the
fulfillment by UOL of the milestone(s) here indicated:







                                       2


<PAGE>

<TABLE>
<CAPTION>


         Amount                    Payment Date                             Milestone

<S>                             <C>                        <C>                                              
        $ [       ]             October 15, 1996           Final specification and white paper
                                                           for Virtual Campus delivered to
                                                           InternetU; procurement of dedicated
                                                           servers, software and
                                                           telecommunications equipment; 6-12
                                                           major partners signed up under Key
                                                           Partner Program

        $ [       ]              November 15, 1996         Beta merchandising system in place

        $ [       ]              January 31, 1997          Final development of fully
                                                           interactive online course delivery
                                                           product/tools; marketing of beta
                                                           tools to developers.  First
                                                           interactive online courses
                                                           available; marketing campaign to
                                                           professional learners

        $ [       ]                May 31, 1997            Continued effectiveness of
                                                           Autodesk/UOL Agreement

        $ [       ]             September 30, 1997         Continued effectiveness of
        ----------                                         Autodesk/UOL Agreement
                                                           
        $1,550,000
</TABLE>

The  parties  acknowledge  that the  first  three  milestones  set forth in this
Section  2.2 are based on the  milestones  to be  achieved  by UOL which are set
forth in the Autodesk/UOL  Agreement,  as such may be amended from time to time.
UOL represents  that it has fully  satisfied all  requirements  specified in the
October 15, 1996 milestone.

         2.3  Effect  of  Missed  Milestone.  In the event UOL fails to meet the
milestone  applicable  to a  particular  payment  as set forth  above,  and such
failure is not excused  hereunder,  InternetU may withhold the relevant  payment
until such time as UOL fulfills the applicable milestone.  InternetU may, at its
discretion,   make  any  payment   otherwise   required   under  this  Agreement
notwithstanding  a missed  milestone by UOL. For the purposes of this  Agreement
(and particularly this Section 2.3), acceptance by Autodesk of a milestone shall
be deemed to be completion of such milestone for this Agreement and extension of
a milestone deadline by Autodesk under the Autodesk/UOL  Agreement shall operate
to extend  the  milestone  date  under  this  Agreement  and,  accordingly,  the
corresponding date for satisfaction of the payment obligation hereunder shall be
extended.  In the  event  UOL  fails to meet a  milestone  for  purposes  of the
Autodesk/UOL  Agreement and Autodesk declines to extend the deadline,  InternetU
may withhold the relevant payment;  UOL shall have [                   


   *  [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN  INFORMATION  OMITTED AND
      FILED SEPARATELY WITH THE SEC.
  

                                       3




<PAGE>


     ] days to meet the  unfulfilled  milestone or to negotiate a comparable new
project  plan  milestone  with  Autodesk;  the use of such  revised plan for the
InternetU funding  obligation  milestones shall be subject to the prior approval
of  InternetU.  If InternetU  declines to approve such project plan, it shall be
released  from  further  funding  obligations  under  this  Agreement  upon  its
termination  of this  Agreement  pursuant to Section 10.5 below,  subject to the
survival  provisions  of Section  10.6 below.  In the event that during the [   
                    ] day cure period  provided by this Section 2.3, UOL is able
to fulfill its  comparable  milestone  under the  Autodesk/UOL  Agreement to the
satisfaction of Autodesk,  InternetU  agrees that UOL will be deemed to have met
the milestone hereunder, UOL shall be entitled to the full milestone payment and
InternetU  shall have no  termination  rights under Section 10.5 with respect to
that  milestone.  In the event that UOL is unable to meet any of the first three
milestones within the [   ]-day cure period,  then (i) the ownership interest of
UOL in the source code for the Autodesk Virtual Campus (as otherwise would apply
under  Section  5.3) shall be reduced and (ii) the  royalties to which UOL would
otherwise be entitled from the Autodesk Campus shall be reduced to UOL (and thus
paid to InternetU),  each in accordance  with the schedule set forth on SCHEDULE
2.3 attached hereto.

         2.4 Effect of Missed or Partial  Payment.  In the event InternetU fails
to make any portion of a payment  when such  payment is due as set forth  above,
then (i) the ownership interest of InternetU in the source code for the Autodesk
Virtual  Campus  (as  otherwise  would  apply  under  Section  5.3) and (ii) the
royalties  otherwise payable to InternetU as set forth in Section 5.1 below each
shall be reduced in accordance  with the schedule set forth on SCHEDULE 2.4. Any
such reductions  taken will correspond with the proportion of the payment amount
InternetU  failed to make as it related to the  aggregate  payments then due. In
the event  InternetU  fails to make at least a partial  payment of  $200,000  in
respect of any three  milestone  payments as required by Section 2.2 above,  UOL
may, in its discretion, invoke the termination provisions of Section 10.5 below.
The parties hereto  expressly  acknowledge and agree that there shall be no cure
period in respect of a missed payment, but InternetU shall have thirty (30) days
after  making a timely  payment  of at least  $200,000  within  which to pay the
difference between the full milestone payment and such $200,000 (or such greater
amount as actually  paid) before a reduction  in ownership  rights of the source
code and in the royalties otherwise payable to InternetU.  If, in respect of any
milestone,  InternetU  offers to UOL  $200,000 or more (but less than the amount
stipulated for that particular  milestone),  UOL may not refuse the payment. Any
consequential  reduction in warrants granted to InternetU,  reduction in revenue
stream or  reduction in interest in the source code shall be based solely on the
amount  not paid by  InternetU  on or before  the last day of the  30-day  grace
period.  InternetU  shall be entitled to the  proportionate  amount of warrants,
revenue stream and source code interest  relevant to the partial payment made by
InternetU.

         2.5  UOL's Use of Funding Supplied by InternetU.  UOL shall utilize all
funds provided by InternetU  under this Agreement for the sole purpose of paying
for the  development,  marketing  and  operational  expenses  incurred and to be
incurred by UOL under the Autodesk/UOL Agreement.  These expenses shall include,
but are not limited to those associated with writing the source code, purchasing
hardware and marketing the Autodesk Virtual Campus. UOL expressly agrees that it
will not,  without the prior written consent of InternetU,  use any of the funds
provided  hereunder by InternetU to reimburse  Autodesk for expenses  related to
Autodesk's obligations under the Autodesk/UOL Agreement.  InternetU acknowledges
and  agrees  that it  shall  have no  direct  ownership  interest  in any of the
hardware or other assets relating to the Autodesk Virtual Campus,  except as set
forth in Section 5 below.

   *  [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN  INFORMATION  OMITTED AND
      FILED SEPARATELY WITH THE SEC.

                                       4

<PAGE>


         2.6  Payment method.  All payments  required under this Section 2 shall
be made by wire  transfer of  immediately  available  funds to an account of UOL
pursuant  to wire  instructions  delivered  to  InternetU  by UOL at least three
business days in advance of a required  payment.  If such wire  instructions are
not so given,  InternetU  may make that  payment with a bank check mailed to the
offices of UOL.

         3.       INTERNETU FINANCING EFFORTS

         3.1  Offers to Third  Parties.  UOL  acknowledges  that  InternetU will
obtain some or all of the funding  required by InternetU to make the payments to
UOL as set forth in this Agreement from third parties.  InternetU agrees that it
will  limit the  persons  from whom it will  solicit  funds for such  purpose to
persons who are resellers of Autodesk products and services;  provided, however,
that InternetU may make such solicitations to persons who qualify as "accredited
investors"  (as that term is  defined  in  Regulation  D  promulgated  under the
Securities Act of 1933, as amended) and with whom principals or  representatives
of InternetU have a prior  relationship (or are affiliates of such persons),  so
long as InternetU  discloses the names and  relationship  of such persons to UOL
prior to any such  solicitation and InternetU  obtains from such persons written
representations   with  respect  to  the  nature  of  the   investment  as  more
particularly set forth in SCHEDULE 3.1 hereto.

         3.2  Conduct  of  Financing  Efforts.  InternetU  agrees  that  it will
conduct  all of its  financing  efforts  in  compliance  with  all  federal  and
applicable  state  securities  laws and that it will not hold  itself out in any
way, directly or indirectly,  as a broker,  selling agent or finder for the sale
of UOL securities.  InternetU  agrees to provide to UOL in advance of their use,
copies  of all  soliciting  material  to be  used  by  InternetU  that  includes
references to UOL, the Autodesk/UOL Agreement or this Agreement.  UOL shall have
the  right  to  approve  all  such  materials  prior  to  their  use.  InternetU
acknowledges  and agrees that UOL must submit such materials to Autodesk for its
prior  review and  approval  pursuant to the  requirements  of the  Autodesk/UOL
Agreement and UOL agrees to use its best efforts to obtain such approvals.

         3.3  Eligible Investors.  To the extent the funding will be provided by
third  party  investors  in  InternetU,  InternetU  agrees that it will sell its
securities only to persons who are qualified "accredited investors" as that term
is defined in Regulation D promulgated by the Securities and Exchange Commission
under the Securities Act of 1933, as amended (the "1933 Act").

         3.4  Benefits to Investors.  UOL and InternetU  agree to make available
to third party investors the following:

                  (a)      Policy and Procedure  Committee.  The parties  hereto
                           shall  establish  a Policy  and  Procedure  Committee
                           which  shall  make  recommendations  as to  desirable
                           policies  and  procedures  for access to the Autodesk
                           Virtual   Campus  by  vendors  and   resellers.   The
                           Committee shall consist of six persons, three persons
                           appointed  by UOL  and  three  persons  appointed  by
                           InternetU, which persons may include investors.



                                        5




<PAGE>


                  (b)      Advertising  on the  Autodesk  Virtual  Campus.  Each
                           investor shall be offered preferred advertising space
                           at a  discount  from  advertising  rates  offered  to
                           unrelated third parties, as follows: an investment of
                           $23,000  shall entitle the investor to a 25% discount
                           for one year;  an investment of $46,000 shall entitle
                           the  investor  to a 50%  discount  for one  year;  an
                           investment of $69,000 shall entitle the investor to a
                           discount  of 50% for the  first  year and 25% for the
                           next year; and an investment of $92,000 shall entitle
                           the investor to a 50%  discount for two years.  After
                           these periods,  the investors will be given the right
                           to continue in the preferred  advertising  space at a
                           10% discount from the then full rate.


         4.       COMMON STOCK PURCHASE WARRANTS

         4.1  Common  Stock  Purchase  Warrants.  UOL hereby  agrees to issue to
InternetU  warrants  to  purchase  the Common  Stock of UOL,  par value $.01 per
share, pursuant to the following schedule:

         Number of Shares                    Date of Issuance
         ----------------           -----------------------------

         166,666                    October 15, 1996
         166,666                    November 15, 1996
         166,666                    January 31, 1997
         166,666                    May 31, 1997
         194,444                    September 30, 1997
         -------

         861,108

         4.2  Terms  of  Warrants.  The  exercise  price  for the  Common  Stock
underlying  the warrants  shall be $1.80 per share.  Each  warrant  shall expire
three  years  after  the  Effective  Date of this  Agreement.  Other  terms  and
conditions  of  the  warrants  issued  pursuant  to  this  Section  4  shall  be
substantially as set forth in the form of Warrant set forth hereto as Exhibit A.

         4.3 Effect of Missed or Partial  Payment by  InternetU.  If a scheduled
payment by  InternetU as required by Section 2.2 is not made when due, UOL shall
be under no  obligation  to issue the warrant of the  corresponding  date as set
forth above. If InternetU  fails to make the full required  payment as set forth
in Section 2.2, but makes a partial payment, UOL may, in its discretion,  reduce
the number of shares subject to the  corresponding  warrant by the proportionate
amount of the deficient payment to the full amount of the payment due. A partial
payment of at least  $200,000 by InternetU will not afford UOL with a right of
termination under Section 10.5.

         4.4  Investor  Representations.  InternetU understands and acknowledges
that neither the warrants to be issued  under this  Agreement  nor the shares of
Common Stock for which they may be exercised have been registered under the 1933
Act or the  securities  laws of any 


                                       6

<PAGE>


state in  reliance  on  exemptions  therefrom.  InternetU  agrees  to make  such
investor representations as may be reasonably required to facilitate reliance on
such exemptions from registration at the time the warrants are issued and at the
time the shares of Common Stock are issued pursuant to exercise of such warrants
unless such shares are subject to a then effective registration statement.

         5.       SHARING OF ROYALTIES AND OWNERSHIP OF CAMPUS

         5.1  Royalties.  Subject to the  provisions  of Section 2.4,  InternetU
shall be entitled to [       ] percent ([  ]%) of the Net Revenues  generated by
the license or sale of Courseware through the Autodesk Virtual Campus;  [      ]
percent ([  ]%) of the Net Revenues from the sale of Products or Services on the
Autodesk  Virtual Campus;  and [      ] percent ([  ]%) of the Net Revenues from
fees derived from all other  activities  related to the Autodesk Virtual Campus.
In the event of the termination or expiration of the Autodesk/UOL  Agreement and
any successor  agreement  such that Autodesk is no longer  participating  in the
Autodesk  Virtual Campus,  or in the event the revenues to be shared by Autodesk
from the Autodesk Virtual Campus are reduced, revenues that otherwise would have
been paid to Autodesk  shall be allocated as follows:  [  ]% of such funds shall
be expended for actual  marketing  efforts related  specifically to promotion of
the Virtual  Campus;  [  ]% of such funds  shall be retained by UOL;  and of the
remaining  [  ]% of the funds,  UOL shall pay to  InternetU  that portion of the
[  ]% which is  equivalent to the  proportionate  amount of the payments made by
InternetU pursuant to Section 2.1 above (i.e., if InternetU has made 100% of the
payments  theretofore  required by Section  2.1, it shall be entitled to 100% of
the [  ]%;  if InternetU  has made only 50% of the payments  required by Section
2.1, it shall be entitled to only 50% of the [  ]% and the  remaining  50% shall
be retained by UOL).

         5.2  InternetU  Marketing  Contribution  and UOL  Ongoing  Obligations.
InternetU agrees that at least [    ] percent ([ ]%) of the revenues to which it
is  entitled  under  this   Agreement  will  be  used  for  marketing   expenses
attributable  to  promoting  the  Autodesk  Virtual  Campus.  InternetU  and UOL
acknowledge that the actual allocation of InternetU's  revenue towards marketing
may be greater than [    ] percent ([ ]%).  UOL agrees that after the completion
of the development of the Autodesk Virtual Campus, UOL will use its best efforts
to maintain the  existence of a Virtual  Campus to serve the Autodesk  market on
the  Internet,  capable  of  performing  transactions  and,  for the term of the
Autodesk/UOL  Agreement,  UOL will fulfill its marketing obligations as required
by the Autodesk/UOL Agreement.

         5.3  Source Code for Autodesk  Virtual  Campus.  UOL and InternetU will
jointly  own the  source  code for the  Autodesk  Virtual  Campus;  unless  such
ownership  interest  has  been  reduced  as the  result  of one or  more  missed
milestones  by UOL  or  missed  or  partial  milestone  payments  by  InternetU,
InternetU shall own an equal share of such source code. The source code shall be
placed in escrow pursuant to the terms of an escrow  agreement in  substantially
the form attached  hereto as Exhibit B. InternetU  agrees to pay all expenses to
initiate such escrow and all expenses to maintain such escrow, provided that UOL
will  reimburse  InternetU  for half the expenses up to a maximum cost to UOL of
$1,550 the first year and $1,050 each year  thereafter.  Neither  party shall be
entitled to license,  transfer,  sell or otherwise encumber the ownership rights
to the source code,  or enter into  negotiations  concerning  same,  without the
prior written consent of the other party.  InternetU expressly  acknowledges and
agrees that its interest in the Autodesk  Virtual  Campus source code is limited
to the  exploitation  of such  


   *  [ ] CONFIDENTIAL  TREATMENT  REQUESTED;  CERTAIN  INFORMATION  OMITTED AND
      FILED SEPARATELY WITH THE SEC.

                                       7


<PAGE>


source  code  in the  market  served  by  Autodesk.  Notwithstanding  any  other
provisions  of this  Agreement,  InternetU  shall have no rights  whatsoever  to
exploitation of the generic platforms and related software created,  acquired or
otherwise  utilized by UOL in connection with the Autodesk  Virtual  Campus,  it
being expressly  understood and agreed that, as between UOL and InternetU,  such
platforms and related  software are the sole and exclusive  property of UOL. UOL
expressly  agrees that InternetU  shall be under no obligation to pay to UOL any
additional  royalties  or fees in  connection  with the  platforms  and  related
software which are the sole and exclusive property of UOL but which are included
in the Autodesk Virtual Campus so long as the use by InternetU is limited to the
Autodesk Virtual Campus.  Notwithstanding any other provision of this Agreement,
UOL  acknowledges  that InternetU shall have the right to develop  independently
other campuses,  and engage in other activities,  including  without  limitation
activities similar to those contemplated by this Agreement,  with other parties,
so long as InternetU is not using UOL confidential or proprietary information or
technology.

         6.       PAYMENTS, BOOKS, AND RECORDS

         6.1  Payment Method. Payments to InternetU of royalties under Section 5
above shall be made on a monthly basis in arrears.

         6.2  Records;  Inspection.  UOL shall keep complete, true, and accurate
books of account and records for the purpose of determining  the royalty amounts
payable  under this  Agreement.  Such books and  records  shall be kept at UOL's
principal  place of  business.  InternetU  may inspect such books and records to
confirm the royalty payments paid and payable to InternetU under this Agreement.
Such  inspections  may be  done  by  InternetU's  independent  certified  public
accountant at InternetU's sole cost and expense no more than twice each calendar
year, at reasonable  times as mutually agreed.  The certified public  accountant
will be obliged  to  execute a  reasonable  confidentiality  agreement  on terms
consistent with Article 8 hereof prior to commencing any such inspection. In the
event an inspection reveals a variation or error producing an increase exceeding
ten percent  (10%) of the amount stated as having been due by UOL for any period
covered by the inspection,  all costs relating to the inspection for such period
and any unpaid  amounts that are  discovered  shall be paid by UOL.  InternetU's
independent  certified public  accountant will report to InternetU as to whether
or not there  has been an  underpayment  and,  if so,  the  amount  thereof.  No
additional  information  discerned by the certified public accountant during the
course of their inspection may be disclosed to InternetU.

         7.       REPRESENTATIONS AND WARRANTIES

         7.1      InternetU.

                  (a) Organization; Good Standing; Corporate Power. InternetU is
a corporation  duly organized,  validly  existing and in good standing under the
laws of the State of New Jersey, has all requisite corporate power and authority
to own,  lease and operate its  properties  and to carry on its  business as now
being  conducted,  to  execute  and  deliver  this  Agreement,  to  perform  its
obligations hereunder and to consummate the transactions contemplated hereby.



                                       8


<PAGE>

                  (b) Authority. The execution, delivery and performance of this
Agreement has been duly and validly authorized by all necessary corporate action
on the part of InternetU,  and this  Agreement  will be, upon such execution and
delivery, duly executed and will constitute legal, valid and binding obligations
of InternetU,  enforceable against InternetU in accordance with their respective
terms.

                  (c) No Conflicts.  The execution,  delivery and performance by
InternetU  of this  Agreement  does not and will not violate,  conflict  with or
result in the breach of any agreement,  instrument, judgment, judicial decree or
order, or any provision of federal or state law to which InternetU is a party or
by which InternetU or any of its assets are bound.

                  (d) No Consent. No consent or approval by, or any notification
of or  filing  with,  any  person  (governmental  or  private)  is  required  in
connection  with the  execution,  delivery and  performance by InternetU of this
Agreement.

                  (e)   Absence   of   Litigation.   There   are  no   judicial,
administrative or other legal proceedings or governmental investigations pending
against InternetU or its principals with respect to the execution or performance
of  InternetU's  obligations  under this  Agreement or involving its business or
assets and, to the best of InternetU's knowledge,  there are no such proceedings
or investigations threatened.

                  (f)  Compliance  with  Laws.  InternetU  has  complied  in all
material  respects with all laws (statutory or otherwise),  rules,  regulations,
ordinances,  orders, writs,  injunctions,  judgments,  decrees and awards of all
governmental and regulatory  authorities  (collectively  the "Laws") relating to
the  operation  of its  business  and assets.  InternetU  has not  received  any
notification  of any asserted  present or past failure of InternetU so to comply
with any Law and no such violation of any Law exists.

         7.2      UOL.

                  (a)  Organization;  Good Standing;  Corporate  Power. UOL is a
corporation duly organized, validly existing and in good standing under the laws
of the State of Delaware,  has all  requisite  corporate  power and authority to
own,  lease and operate its properties and to carry on its business as now being
conducted,  to execute and deliver this  Agreement,  to perform its  obligations
hereunder and to consummate the transactions contemplated hereby. UOL represents
and warrants that it has provided to InternetU a true and complete copy of UOL's
certificate of incorporation and bylaws, each in effect on the date hereof.

                  (b) Authority. The execution, delivery and performance of this
Agreement,  including the issuance of warrants as contemplated by Article 4, has
been duly and validly  authorized by all necessary  corporate action on the part
of UOL, and this  Agreement  will be, upon such  execution  and  delivery,  duly
executed  and will  constitute  legal,  valid and  binding  obligations  of UOL,
enforceable against UOL in accordance with their respective terms.

                  (c) No Conflicts.  The execution,  delivery and performance by
UOL is this Agreement does not and will not violate,  conflict with or result in
the breach of any agreement,  instrument, judgment, judicial decree or order, or
any provision of federal or state law to which UOL is a party or by which UOL or
any of its assets are bound.




                                       9

<PAGE>



                  (d) No Consent. No consent or approval by, or any notification
of or  filing  with,  any  person  (governmental  or  private)  is  required  in
connection  with  the  execution,  delivery  and  performance  by  UOL  of  this
Agreement.

                  (e) Intangible  Assets.  To the best of UOL's  knowledge,  UOL
owns or possesses adequate rights to develop, manufacture,  license, provide and
market  its  products  and  services  using all  patents,  patent  applications,
trademarks,  service marks, copyrights, trade secrets, confidential information,
processes  and  formulations  used or  proposed to be used in the conduct of its
business related to this Agreement (collectively the "Intangibles"); to the best
of UOL's knowledge,  UOL has not infringed and is not infringing upon the rights
of others with  respect to  Intangibles;  and UOL has not received any notice of
conflict with the asserted  rights of others with respect to  Intangibles  which
could, singly or in the aggregate,  materially  adversely affect its business as
presently  conducted  or  the  prospects,  financial  condition  or  results  of
operations of UOL, and UOL knows of no basis therefor;  and to the best of UOL's
knowledge, no others have infringed upon the Intangibles of UOL.

                  (f)   Absence   of   Litigation.   There   are  no   judicial,
administrative or other legal proceedings or governmental investigations pending
against  UOL with  respect  to the  right of UOL to enter  into or  perform  its
obligations  under this  Agreement or involving its business or assets,  and, to
the best of UOL's  knowledge,  there are no such  proceedings or  investigations
threatened.

                  (g)  Compliance  with Laws.  UOL has  complied in all material
respects with all laws (statutory or otherwise), rules, regulations, ordinances,
orders, writs,  injunctions,  judgments,  decrees and awards of all governmental
and regulatory  authorities  (collectively the "Laws") relating to the operation
of its business and assets and the  development,  marketing and operation of the
Autodesk  Virtual Campus.  UOL has not received any notification of any asserted
present or past  failure of UOL so to comply with any Law and no such  violation
of any Law exists.

                  (h) Financial Statements. Attached hereto as Exhibit C are the
draft audited  balance  sheets of UOL as of December 31, 1995 and 1994,  and the
accompanying  draft  Report  of  Independent  Auditors,  as  well  as the  draft
quarterly  financials  for each of the first two quarters of fiscal  1996.  Such
financial  statements fairly present the financial  condition of UOL at December
31, 1995 and 1994,  respectively,  and, in respect of the quarterly reports,  at
March 31, 1996 and June 30, 1996, and were prepared in accordance with generally
accepted accounting principles.

                  (i) No Adverse Changes. Since December 31, 1995, there has not
been  any  material   adverse  change  in  the  financial   condition,   assets,
liabilities, business or resulting operations of UOL.

                  (j) Taxes.  UOL has filed all  federal,  state and local taxes
and other  returns and reports which were required to be filed in respect of all
taxes, levies, license,  registration and permit fees, charges or withholding of
any nature whatsoever, and has paid all applicable taxes, levies and assessments
which are due; and except for taxes which are not yet due and payable, there are
no taxes,  levies or assessments  which will be payable by UOL in respect of any
period  prior to the date  hereof;  UOL is not in default in the  payment of any
taxes due 


                                       10


<PAGE>


or payable or of any assessments  received in respect thereof;  and there are no
unpaid assessments or proposals for additional federal, state or local taxes for
which  UOL does  not  have  adequate  reserves,  nor does UOL know of any  basis
therefor.

                  (k)  Assets.  The assets and  properties  of UOL  include  all
assets and  properties  which are or will be  material  to the  conduct of UOL's
business as presently contemplated.

                  (l)  Capitalization,   etc.  As  of  the  date  hereof,  UOL's
authorized capitalization consists of (a) 36,000,000 shares of Common Stock, par
value $0.01 per share, of which 9,777,524  shares are issued and outstanding and
(b) 34,000,000  shares of Preferred  Stock,  par value $0.01 per share, of which
12,000,000 shares have been designated "Series A Preferred Stock" (and there are
now outstanding  4,742,406 of such Series A Preferred  Stock),  6,000,000 shares
have  been  designated  "Series  B  Preferred  Stock"  (and  there  are now none
outstanding)  and 6,000,000  shares have been  designated  "Series B-1 Preferred
Stock" (and there are now  outstanding  2,187,500  of such Series B-1  Preferred
Stock).  The Common Stock  issuable upon exercise of the Warrants to be acquired
pursuant to this agreement have been duly and validly reserved for issuance and,
upon issuance,  will be duly and validly issued,  fully paid and  non-assessable
and will be free of  restrictions  on transfer,  except  pursuant to  applicable
federal and state  securities  laws. All corporate action on the part of UOL and
stockholders  thereof,  if  necessary,  for  the  authorization,  execution  and
delivery  of  this  agreement  and the  Warrants  contemplated  hereby,  and the
authorization,  issuance or  reservation  for issuance of such  Warrants and the
Common Stock issuable upon exercise thereof has been taken.  Except as set forth
on SCHEDULE 7.2 or as contemplated by the Warrants issuable hereunder, there are
no outstanding options,  warrants,  rights (including  conversion or pre-emptive
rights) or agreements for the purchase or acquisition  from UOL of any shares of
its capital  stock or any rights which permit or allow a holder of securities of
UOL to cause UOL to file a  registration  statement or which permit or allow the
holder thereof to include securities of UOL in a registration statement filed by
UOL.

         7.3  Disclaimer  of  Warranties.  EXCEPT AS  EXPRESSLY  STATED  HEREIN,
NEITHER PARTY HAS MADE ANY WARRANTIES OR REPRESENTATIONS,  EXPRESS OR IMPLIED BY
OPERATION OF LAW OR  OTHERWISE,  CONCERNING  THE PRODUCT TO BE DEVELOPED BY UOL,
THE SCOPE OR DURATION OF ANY MARKETING  EFFORTS THAT THE PARTIES MAY  UNDERTAKE,
OR THE SUCCESS OF SUCH MARKETING EFFORT. NEITHER PARTY HAS RELIED ON ANY EXPRESS
OR IMPLIED  REPRESENTATION OF THE OTHER PARTY, WRITTEN OR ORAL, AS AN INDUCEMENT
TO  ENTERING  INTO  THIS  AGREEMENT  EXCEPT  AS  SPECIFICALLY  SET FORTH IN THIS
AGREEMENT.

         8.       CONFIDENTIALITY

         8.1  ______  Confidential  Information.  Except as  expressly  provided
herein,  the parties agree that,  for the term of this Agreement and for two (2)
years  thereafter,  the receiving party shall keep completely  confidential  and
shall not publish or otherwise disclose and shall not use for any purpose except
for the purposes contemplated by this Agreement,  any information that is marked
or noted as  confidential  and  furnished to it by the  disclosing  party hereto
pursuant to this Agreement, except that to the extent that it can be established
by the receiving party by 



                                       11

<PAGE>



competent proof that such confidential  information (a) was already known to the
receiving party, other than under an obligation of confidentiality,  at the time
of disclosure,  as evidenced by its written records; (b) was generally available
to the  public  or  otherwise  part  of the  public  domain  at the  time of its
disclosure to the receiving party; (c) became generally  available to the public
or  otherwise  part of the public  domain  after its  disclosure  and other than
through any act or omission of the receiving  party in breach of this Agreement;
(d) was  independently  developed  by the  receiving  party as  demonstrated  by
documented   evidence   prepared   contemporaneously   with   such   independent
development;  or (e) was subsequently  lawfully disclosed to the receiving party
by a person other than a party hereto.

         8.2  Permitted  Use  and  Disclosures.  Each  party  hereto  may use or
disclose  information  disclosed to it by the other party to the extent such use
or disclosure is reasonably  necessary in prosecuting  or defending  litigation,
complying  with  applicable  governmental  regulations  or otherwise  submitting
information to tax or other government authorities,  or otherwise exercising its
rights  hereunder;  provided  that if a party  is  required  to  make  any  such
disclosure of another party's confidential information, other than pursuant to a
confidentiality  agreement, it will give reasonable advance notice to the latter
party of such  disclosure  and will use its best efforts to secure  confidential
treatment  of  such  information  prior  to  its  disclosure   (whether  through
protective orders or otherwise).

         8.3 Public  Disclosure.  Except as otherwise  required by law,  neither
party  shall  issue a press  release  or make any other  public  oral or written
disclosure of the terms of this Agreement or the results of the  development and
funding project  contemplated  hereby without prior approval of the other party,
it being  expressly  acknowledged  that  InternetU  will be seeking  UOL's prior
approval  with  respect to  certain  of such  information  in  disclosure  to be
provided to potential investors.

         9.       INDEMNIFICATION

         9.1 Indemnification of InternetU. UOL shall indemnify,  defend and hold
harmless InternetU and the directors, officers, employees, agents and counsel of
InternetU and the successors and assigns of any of the foregoing (the "InternetU
Indemnitees"),  from and against any and all liabilities, damages, losses, costs
or expenses (including  reasonable attorneys' and professional fees and expenses
and other expenses of litigation and arbitration)  resulting from a claim,  suit
or proceeding brought by a third party against an InternetU Indemnitee,  arising
from or  occurring  (i) as a result of a breach of any of UOL's  representations
and  warranties as set forth  herein,  or (ii) as a result of a breach by UOL of
any of its obligations hereunder.

         9.2 Indemnification of UOL. InternetU shall indemnify,  defend and hold
harmless UOL and the directors,  officers,  employees, agents and counsel of UOL
and the successors and assigns of any of the foregoing (the "UOL  Indemnitees"),
from and against any and all  liabilities,  damages,  losses,  costs or expenses
(including  reasonable  attorneys' and professional  fees and expenses and other
expenses  of  litigation  and  arbitration)  resulting  from a  claim,  suit  or
proceeding  brought by a third party against a UOL  Indemnitee,  arising from or
occurring (i) as a result of a breach of any of InternetU's  representations and
warranties of InternetU set forth herein, or (ii) as a result of a breach of any
of  InternetU's  obligations  hereunder,  or (iii) as a  result  of  InternetU's
financing  efforts  contemplated  by Section 3 above,  provided,  however,  that
InternetU  shall have no obligation to indemnify the UOL  Indemnitees for claims


                                       12

<PAGE>


based on  information  provided by UOL or Autodesk and  included in  information
provided by InternetU to potential investors.

         9.3  Procedure.  A party  (the  "Indemnitee")  that  intends  to  claim
indemnification  under this Section 9 shall promptly notify the other party (the
"Indemnitor") in writing of any loss,  claim,  damage,  liability,  or action in
respect of which the Indemnitee or any of its directors, officers, employees, or
agents intend to claim such  indemnification,  and the Indemnitor shall have the
right to participate in, and, to the extent the Indemnitor so desires, to assume
the defense thereof.  The indemnity  agreement in this Section 9 shall not apply
to amounts  paid in the  settlement  of any loss,  claim,  damage,  liability or
action if such  settlement  is effected  without the consent of the  Indemnitor,
which  consent  shall not be  withheld or delayed  unreasonably.  The failure to
deliver  written  notice to the  Indemnitor  within a reasonable  time after the
commencement  of any such action,  if  prejudicial to its ability to defend such
action,  shall relieve such Indemnitor of any liability to the Indemnitee  under
Section 9. At the Indemnitor's request, the Indemnitee under this Section 9, its
employees and agents,  shall  cooperate  fully with the Indemnitor and its legal
representatives in the investigation of any action,  claim, or liability covered
by this indemnification and provide full information with respect thereto.


                                       13


<PAGE>


         10.      TERMINATION

         10.1 Term.  This Agreement  shall commence as of the Effective Date and
shall continue until terminated pursuant to this Section 10.

         10.2     Termination of Autodesk/UOL Agreement.

                  (a)  Termination  for   Convenience.   In  the  event  of  the
termination (or nonrenewal) of the Autodesk/UOL Agreement, either party may give
the other party written  notice of its intention to terminate this Agreement for
any  reason  or  no  reason  (hereafter   referred  to  as  a  "Termination  for
Convenience"),  which  termination  shall take effect ten days after the date of
such written notice.

                  (b) Effect of Termination for Convenience.  Upon a Termination
for Convenience,  the non-terminating  party shall have the right to exploit the
source code in respect of the Autodesk market without the further involvement of
the terminating  party and revenues  otherwise  payable to the terminating party
from merchants  offering Products and Services on the Autodesk Virtual Campus at
the time of the  Termination  for  Convenience,  shall be reduced  by  one-half.
Revenues  thereafter  generated  in respect  of  additional  merchants  offering
Products or Services on the  Virtual  Campus  shall be the sole  property of the
non-terminating   party.   The  source  code  shall  then  be  released  to  the
non-terminating  party  subject  to the  terms  of  the  escrow  agreement.  The
terminating  party  in a  Termination  for  Convenience  agrees  not to  seek to
restrict  the use of the  source  code on and  after the  effective  date of the
Termination for Convenience.

         10.3     Breach.

                  (a) Termination for Breach. Either party to this Agreement may
terminate  this  Agreement  in the event the other party  shall have  materially
breached or defaulted  in the  performance  of any of its  material  obligations
hereunder,  and such  default  shall have  continued  for thirty (30) days after
written notice thereof was provided to the breaching party by the  non-breaching
party.  Any  termination  shall become  effective at the end of such thirty (30)
days unless the breaching  party (or any other party acting on its behalf),  has
cured any such breach or default prior to the  expiration of the thirty (30) day
period; provided,  however, if either party receives notification from the other
of a material  breach and the party  alleged to be in breach  notifies the other
that it  disputes  the  asserted  material  breach,  then  the  matter  shall be
submitted to  arbitration  pursuant to Section 12.2 of this  Agreement.  In such
event,  no  termination  shall  become  effective  unless the  arbitrators  have
determined that a material breach occurred and the breaching party fails to cure
such breach within thirty (30) days as applicable  after the  conclusion of such
an arbitration  proceeding.  The parties hereto expressly  acknowledge and agree
that this Section 10.3 shall not apply to Section 2.2;  breach of Section 2.2 by
UOL shall be  governed  by Section  2.3 and breach of Section  2.2 by  InternetU
shall be governed by Section 2.4 (see Section 10.5  below).  The parties  hereto
expressly agree that breach by either party of its obligations under Section 5.2
shall be deemed  material and may give rise to termination by the  non-breaching
party if not cured as herein provided.

                  (b) Effect of Termination  for Breach.  The parties  expressly
agree that the provisions of Section  10.2(b) above ("Effect of Termination  for
Convenience")  shall apply 


                                       14


<PAGE>

in the event of a termination  for breach  pursuant to this Section 10.3 and the
non-breaching  party shall have the rights of the  non-terminating  party as set
forth in Section 10.2(b).

         10.4  Termination  for  Insolvency.   If  a  voluntary  or  involuntary
proceeding  by or  against  a party  are  instituted  in  bankruptcy  under  any
insolvency  law, or a receiver or  custodian  is  appointed  for such party,  or
proceedings are instituted by or against such party for corporate reorganization
or the dissolution of such party, which proceedings,  if involuntary,  shall not
have been dismissed within sixty (60) days after the date of filing,  or if such
party makes an assignment for the benefit of creditors,  or substantially all of
the assets of such party are seized or attached  and not  released  within sixty
(60) days thereafter,  the other party may immediately  terminate this Agreement
effective upon notice of such termination.

         10.5     Permissive Termination.

                  (a) In the event UOL fails to meet a milestone as set forth in
Section 2.3 and  InternetU is entitled to terminate  this  Agreement as provided
therein,  InternetU  may  terminate  this  Agreement  upon the giving of written
notice thereof. The source code may then be released to InternetU subject to the
terms of the escrow agreement.

                  (b) In the  event  InternetU  fails  to make  all or at  least
$200,000 of any three  required  payments as set forth in Section  2.2,  UOL may
terminate this Agreement as provided in Section 2.4. Such  termination  shall be
effective  immediately upon the giving of written notice thereof and there shall
be no cure  period.  The source code will then be released to UOL subject to the
terms of the escrow agreement.

         10.6      Other Effects of Termination.

                  (a) In the  event  of  termination  of this  Agreement  by the
mutual  agreement of the parties,  the parties will  continue to jointly own the
source code (in such  ownership  amounts as provided in this  Agreement) and may
pursue  exploitation  of such  source  code  pursuant  to such other  agreements
between the parties as they may  determine,  consistent  with the  provisions of
Section 5. Only  Sections 8, 9, 12.2 and 12.3 of this  Agreement  shall  survive
such termination.

                  (b) In the event of termination of this Agreement  pursuant to
Section  10.2 or Section  10.3  above,  Sections  6, 8, 9, 12.2 and 12.3 of this
Agreement shall survive such termination.

                  (c) In the event of termination  pursuant to Section 10.4, the
provisions  of Sections  5.1 and 5.3 (as  modified by Sections  2.3 and 2.4) and
Sections 6, 8, 9, 12.2 and 12.3 of this Agreement shall survive such termination
and the  terminating  party shall have the right,  subject to applicable law, to
use the source code in a manner  consistent  with this  Agreement and subject to
the Autodesk/UOL  Agreement.  If InternetU is the terminating  party, the source
code may then be released from the escrow to InternetU,  subject to the terms of
the escrow agreement.

                  (d) In the event of termination pursuant to Section 10.5, only
the provisions of Sections 5.1 and 5.3 (as modified by Sections 2.3 and 2.4) and
Sections 6, 8, 9, 12.2 and 12.3 of this Agreement shall survive.


 
                                       15


<PAGE>


         10.7 Accrued Obligations.  Termination of this Agreement for any reason
shall not release any party hereto from any liability which, at the time of such
termination,  has already accrued to the other party or which is attributable to
such  termination,  nor shall it preclude  either party from pursuing all rights
and  remedies it may have  hereunder  or at law or in equity with respect to any
breach of this Agreement.

         10.8 Return of Confidential  Information.  Upon any termination of this
agreement,  InternetU  and UOL shall  promptly  return  to the  other  party all
confidential  information  received  from the other party (except one copy which
may be retained for archival  purposes),  and shall no longer be entitled to use
any such confidential information for any purpose.

         10.9 "Release  Conditions".  Termination of this Agreement  pursuant to
Section  10.2,  Section  10.3,  10.4 or 10.5 shall give rise to the release from
escrow of the source code as provided in such  Sections.  Each such  termination
shall be a "Release Condition" as contemplated under the escrow agreement.

         11.      UOL INITIAL PUBLIC OFFERING

         11.1 Impact of UOL Initial Public Offering. In the event UOL files with
the Securities and Exchange Commission a Registration  Statement for the initial
public offering of its Common Stock (an "IPO") in 1996, payments under Section 2
shall be accelerated pursuant to the following terms:

                  (a) Half of the remaining  payments  required  under Section 2
shall be due and payable to UOL upon the consummation of the IPO; and

                  (b) The remaining half of the payment  amounts will be due and
payable four months after the consummation of the IPO.

         11.2  Acceleration  of  Warrant  Issuances.  If and when  payments  are
accelerated,   the  same  acceleration  shall  apply  to  the  issuance  of  the
corresponding warrants contemplated by Section 3.

         12.      MISCELLANEOUS

         12.1  Governing  Law. This  Agreement and any dispute  arising from the
performance  or breach hereof shall be governed by and construed and enforced in
accordance  with  the  laws of the  state  of  Virginia,  without  reference  to
conflicts of laws principles.

         12.2 Arbitration. Any dispute under this Agreement which is not settled
by mutual consent shall be finally settled by binding arbitration,  conducted in
accordance  with the Commercial  Arbitration  Rules of the American  Arbitration
Association by three (3)  arbitrators  appointed in accordance  with said rules.
The arbitration shall be held in the location most convenient to the parties and
the  subject  matter of the  dispute.  The costs of the  arbitration,  including
administrative  and arbitrator's fees, and attorneys' and witness' fees shall be
borne by the losing  party.  The  decision  of the panel  shall be  rendered  in
writing. A disputed


                                       16

<PAGE>

performance or suspended  performance pending the resolution of arbitration must
be  completed  within  thirty  (30) days  following  the final  decision  of the
arbitrators or within such other reasonable period as the arbitrators  determine
in their  written  decision.  Any  arbitration  subject to this Section shall be
completed  within six (6) months from the filing of notice of a request for such
arbitration.

         12.3  Financial  Reports.  UOL covenants and agrees that for as long as
InternetU holds securities of UOL, commencing on the date hereof:

                  (a) it shall furnish to InternetU as soon as practicable,  and
in any event  within 90 days after the end of each fiscal year of UOL, an annual
report of UOL, including an audited  consolidated balance sheet as at the end of
such fiscal year and audited  consolidated  statements of income,  stockholders'
equity and changes in financial position,  together with notes thereto, for such
fiscal year,  setting forth in comparative  form  corresponding  figures for the
preceding  fiscal  year,  all of which shall be correct and  complete  and shall
fairly present the financial  position of UOL and any  subsidiaries  at the date
thereof and the  results of their  operations  for the period  then  ended.  The
financial  statements  shall be  accompanied  by a report  thereon of nationally
recognized  independent  certified  public  accountants  to the effect that such
financial  statements have been prepared in accordance  with generally  accepted
accounting principles.

                  (b) it shall furnish to InternetU as soon as  practicable  and
in any event within 45 days after the end of each fiscal quarter,  the quarterly
report of UOL and any  subsidiaries,  consisting  of an  unaudited  consolidated
balance sheet as at the end of such fiscal  quarter and  unaudited  consolidated
statements of income,  stockholders'  equity and changes in financial  position,
together with notes thereto,  for such fiscal quarter and for the fiscal year to
date,  setting forth in each case in comparative form the corresponding  figures
for the  preceding  year.  All such  reports  shall be certified to by the chief
financial  officer of UOL to be correct  and  complete,  to fairly  present  the
financial  condition of UOL and any  subsidiaries as of the date thereof and the
results of their  operations for the period then ended and to have been prepared
in  accordance  with  generally  accepted  accounting  principles   consistently
applied, except for normal year-end adjustments.

         12.4  Waiver.  Neither  party may waive or release any of its rights or
interests in this  Agreement  except in writing.  The failure of either party to
assert a right hereunder or to insist upon compliance with any term or condition
of this Agreement shall not constitute a waiver of the right or excuse a similar
subsequent failure to perform any such term or condition.

         12.5 Assignment. The rights, obligations,  and options granted pursuant
to this  Agreement  shall not be  assignable  by either party to any third party
without prior written consent of the  non-assigning  party;  provided,  however,
that either party may assign its rights and delegate its duties hereunder to its
successor  in interest by way of a  reincorporation  pursuant to the laws of the
state of its reincorporation.  In addition, InternetU shall be permitted to make
distributions  in kind of UOL  securities to the  stockholders  of InternetU pro
rata in accordance with their  ownership  interests  therein,  provided that all
transfer restrictions  applicable to InternetU shall apply to the transferees of
such securities.

         12.6 Independent Contractors. The relationship of the parties hereto is
that of  independent  contractors.  The  parties  are not  deemed to be  agents,
partners, or joint venturers


                                       17

<PAGE>


of the others for any purpose as a result of this Agreement or the  transactions
contemplated thereby.

         12.7 Notices. All notices,  requests and other communications hereunder
shall be in writing  and shall be  personally  delivered  or sent by telecopy or
other  electronic  facsimile  transmission  or by registered or certified  mail,
return  receipt  requested,  postage  prepaid,  in each  case to the  respective
address specified below, or such other address as may be specified in writing to
the other parties hereto:

                  InternetU:        InternetU, Inc.
                                    648 Winthorp Road
                                    Teaneck, New Jersey  07866

                  UOL:              University Online, Inc.
                                    105 West Broad Street, Suite 301
                                    Falls Church, Virginia  22046

         12.8  Severability.  In the event that any provision of this  Agreement
becomes or is  declared  by a court of  competent  jurisdiction  to be  illegal,
unenforceable or void, this Agreement shall otherwise continue in full force and
effect without said provision.

         12.9 Force  Majeure.  Non-performance  of any party shall be excused to
the extent that performance is rendered impossible by strike, fire,  earthquake,
flood, governmental acts or orders or restrictions, failure of suppliers, or any
other reason where failure to perform is beyond the  reasonable  control and not
caused  by  the   negligence,   intentional   conduct  or   misconduct   of  the
non-performing party.

         12.10 Complete  Agreement.  This Agreement,  together with all Exhibits
hereto,  constitutes the entire  agreement,  both written and oral,  between the
parties with respect to the subject matter hereof, and that all prior agreements
respecting  the subject  matter  hereof,  either  written or oral,  expressed or
implied,  are merged and  canceled,  and are null and void and of no effect.  No
amendment or changes hereof or addition  hereto shall be effective or binding on
either of the  parties  hereto  unless  reduced to writing  and  executed by the
respective duly authorized representatives of InternetU and UOL.

         12.11 Headings.  The captions to the Sections and paragraphs hereof are
not a part of this  Agreement,  but  are  included  merely  for  convenience  of
reference only and shall not affect its meaning or interpretation.

         12.12  Counterparts.  This  Agreement may be executed in  counterparts,
each of which  shall be  deemed to be an  original  and both  together  shall be
deemed to be one and the same agreements.

         IN WITNESS WHEREOF each of the parties hereto has caused this Agreement
to be duly  executed  by  their  authorized  representatives  and  delivered  in
duplicate as of the date first written above.

InternetU, Inc.                             University Online, Inc.



                                       18

<PAGE>


By: ______________________________   By: __________________________________

Name: ____________________________   Name: ________________________________

Title: ___________________________   Title: _______________________________




                                       19


<PAGE>

This is to confirm our mutual  understanding  that, as a result of the filing of
the  registration  statement by UOL with the SEC, the schedule of payments under
Section 2.2 of the Project Financing and Development Agreement with InternetU is
modified in  accordance  with Section 11.1 of the Agreement  (the  "Agreement").
Accordingly,  assuming that UOL meets all the  milestones  and other  conditions
under the  Agreement  such that the total  payments  which may be made under the
Agreement are $1,550,000,  and assuming that the IPO is consummated prior to the
third  milestone  date,  then,  subject to the terms set forth below,  the total
amount  which  may be  paid  by  InternetU  as of the  consummation  of the  IPO
(including  any payments made prior thereto in  accordance  with the  Agreement)
shall be $775,000, with the balance due four months following the IPO closing.


The foregoing  shall not affect the other terms of the Agreement,  including the
obligations of UOL to satisfy its milestones.  In event UOL fails to satisfy any
of the milestones  required to be satisfied by it prior to the  consummation  of
the IPO, the amount which may be paid by InternetU upon such consummation of the
IPO will be appropriately reduced to reflect the missed milestone.  At such time
as the milestone is satisfied,  in accordance  with the  Agreement,  the related
payment terms of the  Agreement  will apply.  In addition,  UOL must satisfy any
milestones  remaining prior to the date on which the final payment after the IPO
shall be due.  The final  payment  shall not be due until all of the  milestones
have been  completed.  If UOL has not satisfied any of its milestones  scheduled
for completion  subsequent to the consummation of the IPO, the four month period
shall be extended for the same amount of time that the successful  completion of
the milestone is delayed.


In addition, nothing set forth herein shall affect the rights of InternetU under
the Agreement,  including its right to approve milestone changes and its ability
to make a partial  payment of $200,000 in connection  with any specific  funding
obligation.  UOL must  accept  such  payment and grant  InternetU  the  relevant
warrants and other  proportionate  rights to the revenue stream and source code.
The ability of InternetU to make a partial  payment  shall apply to all required
payments including those due in connection with the IPO.


<PAGE>




Except as set forth above,  there are no other changes or  modifications  to the
Agreement.

If the foregoing is in accordance with your understanding, kindly so indicate by
signing the acknowledgment below and returning a copy.


Sincerely,


/s/ Leon Siegel

Leon Siegel

Acknowledged & Agreed

UOL Publishing, Inc.


By:
      ------------------------------------

Name:
      ------------------------------------

Title:
      ------------------------------------

Date:
      ------------------------------------
<PAGE>

648 Winthrop Road                                           Tel:  (201) 240-5181
Teaneck, NJ 07666                                           Fax:  (201) 836-4257


                                INTERNETU, INC.

October 29, 1996

Nat Kannan
UOL Publishing, Inc.
105 West Broad Street
Falls Church, VA 22046


Dear Nat:

At this time we would like to take the  opportunity  to confirm  our  discussion
regarding the extension of the certain payments due under the Project  Financing
Agreement,  as  amended.  As  discussed,  any  payments  otherwise  due prior to
December  15,  1996,  shall not be due,  (subject  to the  terms of the  Project
Financing  Agreement,  as amended)  until  December 15, 1996 and shall be deemed
timely made if made on such date. Accordingly,  if the UOL IPO becomes effective
prior to December 15,  1996,  the amount to be paid by InternetU to UOL shall be
$775,000  subject to  completion  by UOL of the  milestones  and other  terms as
stated in the Project  Financing  Agreement,  as amended.  If the UOL IPO is not
effective  by  December  15,  1996 the amount due shall be  $600,000  subject to
completion  by UOL of the  milestones  and other  terms as stated in the Project
Financing Agreement, as amended.

In either case, a partial  payment of at least $200,000 by InternetU on December
15, 1996 will not afford UOL with a right of  termination  under section 10.5 of
the Project  Financing  Agreement,  as amended.  All  provisions  of the Project
Financing Agreement, as amended, shall apply to the December 15, 1996 payment as
if it were one milestone payment.


                                         InternetU, Inc.

                                         /s/ Leon Siegel
                                         ----------------------
                                         Leon Siegel, Treasurer


ACKNOWLEDGED AND AGREED

UOL Publishing, Inc.
- ------------------------
(Name)
By:  Leonard P. Kurtzman
     -------------------
Title:  CFO
      ------------------








October 29, 1996

Mr. W. Braun Jones, Jr.
511 South Fairfax Street
Alexandria, VA 22071

Dear Braun:

This letter is to confirm your continuing relationship with UOL Publishing, Inc.
("UOL" or the "Company") after the conclusion of the Company's  proposed initial
public offering ("IPO").  The terms I have stipulated here, I believe, are as we
discussed.  Please let me know if I have altered  anything in the  codification.
Also, this agreement is effective only if the IPO is successfully concluded.

You will continue as an integral part of the management  team,  reporting to me.
Your title will be Senior  Advisor.  Your annual salary will be $100,000  ("Base
Salary").  You will  receive  options for 100,000  shares (pre IPO split) of the
Company's  Common Stock after the IPO,  vesting ratably over a three year period
with the first one third vesting on the IPO effective date. The price will be at
the IPO closing price.

Additionally, you will be eligible for cash bonuses (the "Bonuses") on strategic
partnerships  that (i) are approved by Nat Kannan and myself (or our  successors
in  office  as  approved  by the  Board)  and  (ii)  you  close  for  UOL  after
consummation of the IPO (the "Partnerships").  For each of the Partnerships, you
will receive a Bonus of $10,000.  Also,  you will be paid a Bonus of 1.5 percent
of all net  revenues  generated  by the  Partnership  for UOL  for a  period  of
thirty-six  (36) months after the  Partnership  begins  generating such revenue,
with this portion of the Bonuses  payable  annually.  Additionally,  you will be
paid a Bonus of 0.75 per cent of all net revenues  generated by  Partnerships in
1997,  such Bonus to be paid on January  1, 1998 or as soon  thereafter  as such
Bonus (if any) can be calculated  by the Company.  You will receive a payment of
$100,000 as a  nonrefundable  advance against the Bonuses on January 2, 1997. In
the event that your employment by UOL is terminated  (otherwise then for cause),
all Bonuses will cease being paid after two years from the date of  termination,
but in no event  later than the Bonuses  would  otherwise  be paid.  The Company
requires  that you sign a non-compete  agreement  covering a period up until two
years after  termination,  which will be signed no later than  January 15, 1997.
You will receive $100,000 upon signing the non-compete agreement.

You will  continue  to be on the  Company's  insurance  plan  with  the  present
contribution  terms.  You will be able to take  vacation  and sick time on an as
needed basis with a maximum of ten and five days per year respectively.

Upon termination of this agreement,  or upon request of the Company at any time,
you will be required to deliver to the company all materials including,  but not
limited to, customer lists,  documents,  reports,  equipment,  software,  discs,
illustrations,  and manuals relating to company information,  it being agreed to
be and remain being the sole property of the Company.  Upon  termination  by the
Company of your employment for reasons other than cause, you will be entitled to
severance  pay equal to six months'  Base Salary.  This  agreement is subject to
approval  of the  Board of  Directors  of UOL  Publishing  and you  serve at the
pleasure of the Board.

Please indicate your acceptance of this offer by signing below and returning one
copy of this  letter  at your  earliest  convenience.  In the  meantime,  we are
looking forward to working with you toward a mutually rewarding future.

Sincerely,                                   Accepted:
                                                       ---------------------
/s/ Carl N. Tyson
- -------------------------
Carl N. Tyson, President                      Date: 
                                                    ------------------------

   

                                                                  EXHIBIT 11.1
                             UOL PUBLISHING, INC.
                 STATEMENT RE: COMPUTATION OF PER SHARE LOSS

<TABLE>
<CAPTION>

                                                                Year ended December 31,         Nine months ended September 30,
                                                           1993         1994           1995           1995           1996
                                                           ----         ----           ----           ----           ----
<S>                                                     <C>          <C>            <C>            <C>            <C>    
Net loss per share:
Weighted average shares of common stock
outstanding.........................................    384,370      420,142        776,881        772,781        801,933
Shares of Series A and Series B Preferred Stock and
Preferred Stock Dividends issued during the twelve
months period prior to the initial filing of the
S-1 (using the treasury stock method)...............    207,599      207,599        207,599        207,599        207,599
Shares of Common Stock issued during the twelve
month period prior to the initial filing of the S-1
(using the treasury stock method)...................      3,469        3,469          3,469          3,469          3,469
Common  equivalent  shares from options,  warrants
and  convertible  debt issued during the twelve 
month period prior to the initial filing of the S-1
(using the treasury stock method)...................    131,693      131,693        131,693        131,693        131,693
Total...............................................    727,131      762,903      1,119,642      1,115,542      1,144,694
Net loss ...........................................  $(413,503)   $(687,258)   $(2,239,641)   $(1,329,533)   $(3,448,075)
Accrued dividends to preferred stockholders ........         --           --       (174,830)      (115,595)      (241,958)
Net loss attributable to common stockholders  ......  $(413,503)   $(687,258)   $(2,414,471)   $(1,445,128)   $(3,690,663)
Net loss per share..................................  $   (0.57)   $   (0.90)   $     (2.16)   $     (1.30)   $     (3.22)
Pro forma net loss per share:
Weighted average shares of common stock
outstanding:........................................         --           --        776,881             --        801,933
Shares of Series A and Series B Preferred  Stock and
Preferred  Stock  Dividends issued during the twelve
month period prior the the initial filing of the
S-1 (using the treasury stock method)...............         --           --        207,599             --        207,599
Shares of Common  Stock  issued  during the  twelve  
month  period  prior to the initial filing of the S-1
(using the treasury stock method)...................         --           --          3,469             --          3,469
Common  equivalent  shares from options,  warrants and
convertible  debt issued during the twelve month period
prior to the initial filing of the S-1
(using the treasury stock method)...................         --           --        131,693             --        131,693
Common equivalent shares from preferred stock
converted upon completion of offering...............         --           --        286,536             --        505,206
Total...............................................         --           --      1,406,178             --      1,649,900
Net loss............................................         --           --    $(2,239,641)            --    $(3,448,705)
Accrued dividends to preferred stockholders ........         --           --       (174,830)            --       (241,958)
Net loss attributable to common stockholders .......         --           --    $(2,414,471)            --    $(3,690,663)
Net loss per share..................................         --           --    $     (1.72)            --    $     (2.24)

</TABLE>
    
                                        1


                        CONSENT OF INDEPENDENT AUDITORS


We consent to the  reference to our firm under the caption  "Experts" and to the
use of our report of CYBIS (a  division  of Control  Data  Systems,  Inc.) dated
August 23, 1996, in UOL Publishing, Inc.'s Registration Statement (Amendment No.
1 on Form S-1 No.333-12135) and related  Prospectus of UOL Publishing,  Inc. for
the registration of 1,334,000 shares of its common stock.


Vienna, Virginia                                          /s/ Ernst & Young LLP
October 29, 1996

<PAGE>


                       CONSENT OF INDEPENDENT AUDITORS


We consent to the  reference to our firm under the caption  "Experts" and to the
use of our reports of UOL Publishing,  Inc. (formerly  University Online,  Inc.)
dated July 10, 1996  (except Note 14, as to which the date is September , 1996),
in the Registration  Statement  (Amendment No. 1 on Form S-1 No.  333-12135) and
related  Prospectus of UOL  Publishing,  Inc. for the  registration of 1,334,000
shares of its common stock.

Vienna, Virginia
September  , 1996
                                                             Ernst & Young LLP
- --------------------------------------------------------------------------------

The foregoing  consent is in the form that will be signed upon the completion of
the  restatement of the capital amounts for the reverse stock split as described
in Note 14 to the financial statements.

Vienna, Virginia
October 29, 1996
                                                           /s/ Ernst & Young LLP


<PAGE>


                       CONSENT OF INDEPENDENT AUDITORS

We consent to the  reference to our firm under the caption  "Experts" and to the
use of our report of Cognitive  Training  Associates,  Inc.  dated July 17, 1996
(except Note 9, as to which the date is August 1, 1996),  in the UOL Publishing,
Inc.  Registration  Statement  (Amendment  No. 1 on Form S-1 No.  333-12135) and
related Prospectus of UOL Publishing,  Inc. (formerly  University Online,  Inc.)
for the registration of 1,334,000 shares of its common stock.

Vienna, Virginia
September  , 1996
                                                             Ernst & Young LLP
- --------------------------------------------------------------------------------

The foregoing  consent is in the form that will be signed upon the completion of
the  restatement of the capital amounts in Note 9 for the reverse stock split as
described in Note 14 to UOL Publishing, Inc.'s financial statements.

Vienna, Virginia
October 29, 1996
                              /s/ Ernst & Young LLP

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
COMPANY'S FINANCIAL STATEMENTS AS OF DECEMBER 31, 1995 AND JUNE 30, 1996 AND FOR
THE YEAR ENDED DECEMBER 31, 1995 AND FOR THE SIX MONTHS ENDED JUNE 30, 1996 AND
IS REFERENCED TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S. Dollars
       
<S>                                           <C>                              <C>                       
<PERIOD-TYPE>                                 YEAR                              9-MOS                
<FISCAL-YEAR-END>                             DEC-31-1995                       DEC-31-1995
<PERIOD-START>                                JAN-01-1995                       JAN-01-1996
<PERIOD-END>                                  DEC-31-1995                       SEP-30-1996
<EXCHANGE-RATE>                                      1                                1    
<CASH>                                         104,178                        1,912,323    
<SECURITIES>                                         0                                0   
<RECEIVABLES>                                  374,262                          448,963    
<ALLOWANCES>                                    19,950                           45,000    
<INVENTORY>                                          0                                0    
<CURRENT-ASSETS>                               484,540                        2,807,250    
<PP&E>                                         197,093                          615,209    
<DEPRECIATION>                                  68,960                          216,319    
<TOTAL-ASSETS>                                 612,673                        3,944,937    
<CURRENT-LIABILITIES>                        1,887,002                        3,144,603    
<BONDS>                                              0                                0    
                                0                                0    
                                      3,842                            4,059    
<COMMON>                                         7,890                            8,370    
<OTHER-SE>                                  (1,286,061)                      (2,558,611)   
<TOTAL-LIABILITY-AND-EQUITY>                   612,673                        3,944,937   
<SALES>                                        547,679                          442,875    
<TOTAL-REVENUES>                               547,679                          442,875    
<CGS>                                           93,630                          112,451    
<TOTAL-COSTS>                                   93,630                          112,451    
<OTHER-EXPENSES>                                     0                                0  
<LOSS-PROVISION>                                     0                                0    
<INTEREST-EXPENSE>                             (75,570)                         (49,541)   
<INCOME-PRETAX>                             (2,239,641)                      (3,448,705)  
<INCOME-TAX>                                         0                                0    
<INCOME-CONTINUING>                         (2,239,641)                      (3,448,705)   
<DISCONTINUED>                                       0                                0    
<EXTRAORDINARY>                                      0                                0    
<CHANGES>                                            0                                0   
<NET-INCOME>                                (2,239,641)                      (3,448,705)  
<EPS-PRIMARY>                                    (2.16)                           (3.22)   
<EPS-DILUTED>                                        0                                0  
                                                                 


</TABLE>


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