UOL PUBLISHING INC
S-1, 1996-09-17
Previous: SOURCE CO, 10QSB, 1996-09-17
Next: SOVRAN SELF STORAGE INC, S-3/A, 1996-09-17





  AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON SEPTEMBER 17, 1996
                                                      REGISTRATION NO. 333-___
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    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>                             <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 per   agregate offering       Amount of 
securities to be registered        registered(1)         share(2)             price(2)        registration fee
- ------------------------------------------------------------------------------------------------------------------
<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.

   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>

                                                          SUBJECT TO COMPLETION
                                                       DATED SEPTEMBER 17, 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 on or about , 1996 at the
office of Friedman, Billings, Ramsey & Co., Inc. at 1001 19th Street North, 10th
Floor, Arlington, Virginia 22209.
                       
                             ----------------------

                     FRIEDMAN, BILLINGS, RAMSEY & CO., INC.

                      The date of this Prospectus is , 1996

<PAGE>

                 [GRAPHIC DEPICTION AND DESCRIPTION OF PRODUCTS
                       AND LISTING OF STRATEGIC PARTNERS]


























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 836,828 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 (the
"Furst Transactions;" see "Certain  Transactions");  (iv) reflects conversion of
additional  convertible debt in the aggregate  principal amount of $130,000 upon
consummation   of  this  offering  (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") 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 is
building its courseware library, which includes approximately 50 courses and 150
course modules ("modules") in business,  finance,  management,  technology,  and
basic  technical and  development  skills,  through a  combination  of strategic
acquisitions and partnering with academic  institutions  and business  partners.
The Company  converts proven and popular courses 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,  to take advantage of its position as a leading publisher of Web-based
courseware for the education and training market.

   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 academic   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.  The Company believes that by developing
strategic  partnerships  with a network of academic  institutions,  such as Park
College,   California  State  University   Institute,   The  George   Washington
University,  George Mason  University  and  University  of Toledo,  and business
partners, such as Autodesk,  Inc. ("Autodesk"),  it will be able to leverage its
partners'  strengths  and  accelerate  awareness  and  acceptance  of its online
educational content. In addition to the Company's

                                3


<PAGE>

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.

   During  Fall  (August  through  December)  1996,  through  its five  existing
academic partners,  UOL plans to offer approximately 10 Web-based  accredited or
certified  courses.  During 1997,  the Company plans to introduce  approximately
40-50 additional courses through its current and approximately five new academic
partners.  During the first eight  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, and its telephone number at that address is (703) 533-7500. The Company's
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.

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

                                        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...........................................  3,091,132 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) Assumes  no  exercise  of  stock   options  or  warrants  or  conversion  of
    convertible debt after September 16, 1996,  except with respect to the Furst
    Transactions  and the Jones  Transactions.  As of September 16, 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>
                                                                    Six Months Ended
                                    Years Ended December 31,             June 30,
                                    ------------------------         ----------------
                                   1993      1994       1995         1995       1996
                                   ----      ----       ----         ----       ----

Statement of Operations Data:
<S>                                <C>      <C>        <C>        <C>      <C>    
Net revenues ....................  $  288   $   806    $   548    $ 289    $   232
Loss from operations ............    (265)   (1,030)    (2,291)    (764)    (1,316)
Net loss.........................    (414)     (687)    (2,240)    (682)    (1,144)
Pro forma net loss per share(1) .                        (1.80)              (0.87)
Pro forma weighted average shares 
 outstanding(1).................                         1,343               1,469

</TABLE>
<TABLE>
<CAPTION>
                                                          At June 30, 1996
                                        ---------------------------------------------
                                                     Actual               Pro Forma
                                                       As        Pro          As
                                        Actual   Adjusted(2)    Forma(3)   Adjusted(4)
                                        ------   -----------   ---------  ------------
Balance Sheet Data:
<S>                                    <C>          <C>         <C>         <C>      
Working capital (deficit)............  $(2,002)     $  995      $1,725      $19,585
Total assets.........................      679       4,720       5,020       21,746
Total liabilities....................    2,563       2,722       2,292        1,159
Redeemable convertible Preferred
Stock................................       --       3,332          --           --
Accumulated deficit..................   (7,886)     (8,036)     (8,041)      (7,941)
Total stockholders' equity (deficit)    (1,883)     (1,334)      2,728       20,587
</TABLE>
- ------------

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

(2) Gives  effect to (i) the issuance of 188,353  shares of  Preferred  Stock in
    July  1996 and  (ii) the  issuance  of  42,802  shares  of  Common  Stock in
    connection  with the acquisition of CTA in August 1996. See Note 13 of Notes
    to UOL Financial Statements.

(3) 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.

(4) 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."

                                        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
and expects to continue to incur  significant  losses on a quarterly  and annual
basis at least through 1997. As of June 30, 1996, the Company had an accumulated
deficit of $7,886,374 and a working capital deficiency of $2,001,917.  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."

   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 use the  Company's  services or 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  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

                                        6
<PAGE>
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  or that  the  Company  will  be able 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.  Consequently,  the  Company  may be  adversely  affected  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,  additional expense associated
with amortization of acquired intangible assets, potential dilution to the value
of the Company's Common Stock and the adverse effect on the Company's  liquidity
caused  by  such  acquisitions.  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."

   Competition.  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. 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  could have a material  adverse  effect on the
Company.  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 

                                        7
<PAGE>
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."

   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,  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."

   Current 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,  and the Company  currently  anticipates  that  future  operating
results will continue to reflect this trend.  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."

   Current 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
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

                                        8

<PAGE>

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.  Persistent
security   problems  continue  to  plague  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.  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; 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 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.  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 eight 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.  As such,  the Company's  marketing  will be
dependent in part upon the efforts of third  parties.  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." 

   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

                                        9

<PAGE>

its employees, customers, partners and others to protect its proprietary rights.
The  Company  has  obtained  registered  trademarks  in the  United  States  for
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,  UOL,  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. 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
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  16,  1996,  net  proceeds  from  the  sale  of the  Company's  equity
securities  aggregated  approximately   $8,870,945.   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. 

                                       10

<PAGE>

   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."

   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 $8.58 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
27,284 shares will be eligible for sale beginning as early as March and May 1997
pursuant to Rule 144 under the Securities Act; and (iv) approximately  1,001,329
additional shares will be eligible for sale beginning one year after the date of
the final prospectus relating to this offering.  Approximately 677,747 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 September 16, 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
249,713 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 131,127 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. 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.

                                       11

<PAGE>

   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 royalties or claims of alleged  infringement  of the  trademarks and
other  intellectual  property  rights of third  parties by the  Company  and its
licensees. Such claims, even if not meritorious, could result in the expenditure
of  significant  financial  and  managerial   resources.   See  "Business--Legal
Proceedings."

   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."


                                       12

<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,  a note payable to
Control  Data in the  aggregate  amount  of  approximately  $250,000,  including
accrued interest, and accrued wages to current and former officers and employees
of the Company in the net amount of approximately  $250,000.  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 present  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. 

                                       13

<PAGE>
                                 CAPITALIZATION

   The following table sets forth, as of June 30, 1996, (i) the Company's actual
short-term  debt and  capitalization,  (ii) the  Company's  actual  as  adjusted
short-term  debt and  capitalization  after giving effect to (A) the issuance of
188,353  shares of  Preferred  Stock in July 1996 and (B) the issuance of 42,802
shares of Common Stock in connection  with the  acquisition  of CTA on August 1,
1996,  (iii) 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 (iv) 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>
                                                                                  June 30, 1996
                                                                   -----------------------------------------
                                                                              Actual               Pro Forma
                                                                                As                     As
                                                                   Actual    Adjusted   Pro Forma   Adjusted
                                                                   ------    --------   ---------   --------
                                                                        (in thousands, except share data)
<S>                                                               <C>          <C>       <C>         <C>    
Loans payable to related parties ...............................  $   715      $  715    $   285     $    --
Notes payable...................................................      544         269        269          25
Short-term borrowings...........................................      --           74         74          74
Accrued interest................................................      162         162        162          56
                                                                   ------      ------     ------      ------ 
Total short-term debt...........................................    1,421       1,220        790         155

Redeemable convertible Preferred Stock, $0.01 par value:
 Series B, 6,000,000 shares authorized, no shares issued and
  outstanding (187,254 shares issued and outstanding on an
  actual as adjusted basis)(1)..................................       --       3,332         --          --
 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,  404,847 shares issued and
    outstanding  on an actual basis;  405,946  shares issued
    and  outstanding  on an actual  as  adjusted  basis;  no
    shares  issued  and  outstanding,  on a pro forma or pro
    forma as adjusted basis.....................................        4           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,  794,183 shares issued and outstanding on an
    actual basis;  836,985 shares issued and  outstanding on
    an actual as adjusted basis; 1,757,132 shares issued and
    outstanding,  on a pro  forma  basis;  3,091,132  shares
    issued  and  outstanding,  on a pro  forma  as  adjusted
    basis(1)....................................................        8           8         18          31
Additional paid-in capital .....................................    5,991       6,690     10,751      28,497
Accumulated deficit.............................................   (7,886)     (8,036)    (8,041)     (7,941)
                                                                   ------      ------     ------      ------ 
Total stockholders' equity (deficit)............................   (1,883)     (1,334)     2,728      20,587
                                                                   ------      ------      -----      ------
 Total capitalization...........................................  $  (462)     $3,218     $3,518     $20,742
                                                                  =======      ======     ======     =======
</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"),  (ii)  523,983  shares  issuable  upon  exercise  of  warrants at a
     weighted  average  exercise  price of $10.55 per  share,  and (iii)  39,055
     shares  issuable  upon  conversion of $730,000 in  convertible  debt of the
     Company.  The actual as adjusted  capitalization  also excludes  options to
     purchase  22,256 shares of Common Stock granted under the Company's  Option
     Plan in August 1996 and  warrants to purchase an  aggregate of 1,186 shares
     of Common Stock, at a weighted  average  exercise price of $18.69 per share
     issued in July 1996, and includes the conversion of $300,000 in convertible
     debt into 16,050 shares of the Company's  Series B Preferred  Stock in July
     1996.  Subsequent to June 30, 1996, the Board of Directors and stockholders
     adopted  the  Company's  1996  Stock Plan (the  "1996  Plan") and  reserved
     136,967 shares of Common Stock for issuance  thereunder.  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 9 of Notes
     to UOL Financial Statements.

                                       14
<PAGE>


                                    DILUTION


     The pro forma net  tangible  book value of the  Company as of June 30, 1996
was $1,970,946,  or $1.12 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 June 30, 1996
would have been  $19,830,246,  or $6.42 per  share,  representing  an  immediate
increase  in such  net  tangible  book  value  of $5.30  per  share to  existing
stockholders and an immediate  dilution of $8.58 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 June 30,
  1996..........................................................  $1.12
 Pro forma increase in net tangible book value per share
  attributable to new investors.................................   5.30
                                                                   ----
Pro forma as adjusted net tangible book value per share after
 this offering..................................................             6.42
                                                                             ----
Pro forma dilution per share to new investors...................           $ 8.58
                                                                           ======
</TABLE>

     The  following  table  summarizes,  as of June 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 in (A) the purchase of 187,254 shares of
the  Company's  Series B Preferred  Stock,  convertible  into 390,956  shares of
Common  Stock,  in July  1996,  (B) the  receipt  of 1,099  shares  of  Series A
Preferred  Stock in satisfaction of  anti-dilution  provisions  triggered by the
issuance of the Series B Preferred  Stock,  (C) the issuance of 42,802 shares of
Common Stock in connection  with the  acquisition of CTA, (D) the declaration of
accrued  dividends of shares of Series A Preferred Stock convertible into 39,926
shares of Common  Stock,  and (E) the IPO  Transactions  (collectively  the "Pro
Forma Investors"); 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>
<S>                     <C>          <C>       <C>            <C>        <C>
                           Shares Purchased          Total Consideration
                          ---------------          -------------------   Average Price
                           Number    Percent        Amount    Percent      Per Share
                           ------    -------        ------    -------      ---------
Existing stockholders   1,199,030       38.8%   $ 5,539,145      18.7%    $  4.62
Pro Forma Investors ..    558,102       18.1%     4,066,333      13.7%       7.29
New investors.........  1,334,000       43.1%    20,010,000      67.6%      15.00
                        ---------       ----     ----------      ----       -----
   Total..............  3,091,132      100.0%   $29,615,478     100.0%
                        =========      =====    ===========     ===== 

</TABLE>

   The  foregoing  tables  assume no  exercise  of stock  options or warrants or
conversion of convertible  debt after June 30, 1996,  except with respect to the
Furst Transactions and the Jones  Transactions.  As of September 16, 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 9 of Notes to
UOL Financial Statements. 

                                       15
<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 six month period ended June 30, 1996
and the balance  sheet data as of  December  31, 1994 and 1995 and June 30, 1996
are derived from, and are 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 are derived from
financial  statements  not  included  in  this  Prospectus.   The  statement  of
operations  data set forth below with respect to the six month period ended June
30,  1995 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 six month period ended
June 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>

                                                                                              Six Months Ended
                                                   Years Ended December 31,                       June 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     $  257    $   173
 Online revenues ....................       --       --        14         14         56         28         38
 Development and other revenues......      899      404       274         82         76          4         21
                                           ---      ---       ---         --         --        ---         --
Total net revenues ..................      899      404       288        806        548        289        232
Costs and expenses:
 Cost of revenues ...................      534      146        64        146         94         46         46
 Sales and marketing.................      230      178       130        296        933        326        596
 Product development.................      175      132       151        206        576        229        375
 General and administrative..........      303      268       207        890        927        303        513
 Depreciation and amortization.......       10        9         1        298        309        149         18
                                            --        -         -        ---        ---        ---         --
Total costs and expenses.............    1,252      733       553      1,836      2,839      1,053      1,548
Loss from operations.................     (353)    (329)     (265)    (1,030)    (2,291)      (764)    (1,316)
Other income (expense) ..............       --       --         6         (6)        96         94        206
Gain on debt forgiveness.............       --       --        --        609         30         30         --
Interest expense.....................      (97)     (91)     (155)      (260)       (75)       (42)       (34)
                                           ---      ---      ----       ----        ---        ---        --- 
Net loss.............................  $  (450)  $ (420)   $ (414)   $  (687)   $(2,240)    $ (682)   $(1,144)
                                       =======   ======    ======    =======    =======     ======    ======= 
Net loss per share(1)..............    $ (0.68)  $(0.62)   $(0.62)   $ (0.98)   $ (2.29)    $(0.71   )$ (1.19)
                                       =======   ======    ======    =======    =======     ======    ======= 
Weighted average shares
 outstanding(1)....................        664      664       664        699      1,056      1,043      1,071
                                           ===      ===       ===        ===      =====      =====      =====

Pro forma net loss per share(1)  ..                                             $ (1.80)              $ (0.87)
                                                                                =======               ======= 
Pro forma weighted average shares
 outstanding(1) ...................                                               1,343                 1,469
                                                                                  =====                 =====
</TABLE>
<TABLE>
<CAPTION>
                                                         December 31,
                                 ---------------------------------------------------      June 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)    $(2,002)
Total assets...............        117       254         352         879         613         679
Total liabilities..........      1,989     2,554       3,075       3,158       1,887       2,563
Accumulated deficit .......     (2,957)   (3,385)     (3,807)     (4,503)     (6,742)     (7,886)
Total stockholders' 
 deficit ..................     (1,872)   (2,300)     (2,722)     (2,279)     (1,274)     (1,883)
</TABLE>
- ------------

(1) Computed  on the  basis  described  in  Note  2 of  Notes  to UOL  Financial
    Statements.
                                       16
<PAGE>



                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                          AND STATEMENTS OF OPERATIONS

   The  pro  forma  combined  balance  sheet  gives  effect  to the  acquisition
completed by the Company subsequent to the six month period ended June 30, 1996.
The actual as adjusted  balance  sheet gives  effect to the equity  financing to
raise  $3.5  million  in  exchange  for the  issuance  of  Series  B  redeemable
convertible  Preferred  Stock  which  occurred on July 19,  1996.  The pro forma
balance  sheet  gives  effect to the  conversion  of all  outstanding  shares of
Preferred Stock into Common Stock, the declaration,  issuance, and conversion of
Preferred Stock dividends,  the Furst Transactions,  and the Jones Transactions.
The pro forma as adjusted  balance sheet gives effect to the sale by the Company
of  1,334,000  shares  of  Common  Stock  pursuant  to  this  offering  and  the
application of the net proceeds therefrom as described in "Use of Proceeds."

     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.



                                       17
<PAGE>
                           PRO FORMA BALANCE SHEET 
                             AS OF JUNE 30, 1996 
<TABLE>
<CAPTION>
                                             Historical  Historical   Acquisition   Pro Forma 
                                                UOL(a)     CTA(a)    Adjustments(b)  Combined 
                                                ------     ------    --------------  -------- 
<S>                                          <C>            <C>        <C>          <C>
Assets 
Current assets: 
 Cash......................................  $   190,951   $ 14,486   $     --      $ 205,437 
 Accounts receivable.......................       48,626     70,676         --        119,302 
 Loans receivable from related parties.....      296,031        --          --        296,031 
 Prepaid expenses and other current assets.       25,288     39,109         --         64,397 
 Deferred income taxes.....................          --      34,350     (34,350)           -- 
                                                  ------     ------     -------      --------         
Total current assets.......................      560,896    158,621     (34,350)      685,167 
Property and equipment, net................      118,511    564,198     (437,070)     245,639 
Goodwill and other intangibles, net .......          --         --       757,048      757,048 
                                                  ------     ------     -------      -------- 
Total assets...............................  $   679,407   $722,819   $  285,628   $1,687,854 
                                             ===========   ========   ==========   ========== 
Liabilities and stockholders' equity 
 (deficit) 
 Current liabilities: 
  Accounts payable and accrued expenses....  $ 1,131,895   $193,734   $  150,000   $1,475,629 
  Loans payable to related parties.........      715,300     55,086      (55,086)     715,300 
  Notes payable--current portion ..........      543,669     52,751      (27,709)     568,711 
  Accrued interest.........................      161,949        --           --       161,949 
  Deferred revenue.........................       10,000     16,000          --        26,000 
  Short-term borrowings....................           --     74,271           --       74,271 
                                                  ------     ------     -------      -------- 
Total current liabilities..................    2,562,813    391,842       67,205    3,021,860 
Notes payable, less current portion .......          --     256,414     (256,414)          -- 
Redeemable convertible Preferred Stock 
 Series B..................................          --         --           --            -- 
 Series B-1................................          --         --           --            -- 
Stockholders' equity (deficit): 
 Series A convertible Preferred Stock......        4,048        --           --         4,048 
 Common Stock..............................        7,942      2,000       (1,572)       8,370 
 Additional paid-in capital................    5,990,978        --       698,972    6,689,950 
 Retained earnings (accumulated deficit)...   (7,886,374)    72,563     (222,563)  (8,036,374) 
                                              ----------     ------     --------   ----------  
Total stockholders' equity (deficit) ......   (1,883,406)    74,563      474,837   (1,334,006) 
                                              ----------     ------      -------   ----------  
Total liabilities and stockholders' equity 
 (deficit).................................  $   679,407   $722,819   $  285,628  $ 1,687,854 
                                             ===========   ========   ==========  =========== 
</TABLE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 
<TABLE>
<CAPTION>
                                             Adjustments        Actual As    Pro Forma                    Offering        Pro Forma 
                                           from Financing(c)    Adjusted    Adjustments(d)   Pro Forma   Adjustments(e) As Adjusted 
                                           -----------------    --------    --------------   ---------   --------------  -----------
<S>                                          <C>            <C>           <C>               <C>          <C>            <C>         
Assets 
Current assets: 
 Cash......................................  $ 3,032,000    $ 3,237,437   $   300,000       $3,537,437   $ 16,974,869   $20,512,306 
 Accounts receivable.......................           --        119,302            --          119,302             --       119,302 
 Loans receivable from related parties.....           --        296,031            --          296,031        248,430)       47,601 
 Prepaid expenses and other current assets.           --         64,397            --           64,397             --        64,397 
 Deferred income taxes.....................           --            --             --               --             --           -- 
                                                  -------        ------      ---------         ------       ----------  ------------
Total current assets.......................    3,032,000      3,717,167       300,000        4,017,167     16,726,439    20,743,606 
Property and equipment, net................           --        245,639            --          245,639             --       245,639 
Goodwill and other intangibles, net .......           --        757,048            --          757,048             --       757,048 
                                                 -------        ------      ---------         ------       ----------   -----------
Total assets...............................  $ 3,032,000    $ 4,719,854   $   300,000       $5,019,854   $ 16,726,439   $21,746,293 
                                             ===========    ===========   ===========       ==========   ============   =========== 
Liabilities and stockholders' equity 
 (deficit) 
 Current liabilities: 
  Accounts payable and accrued expenses....  $        --    $ 1,475,629   $        --      $1,475,629    $   (497,675)  $  977,954 
  Loans payable to related parties.........           --        715,300      (430,000)        285,300        (285,300)          -- 
  Notes payable--current portion ..........     (300,000)       268,711            --         268,711        (243,669)      25,042 
  Accrued interest.........................           --        161,949            --         161,949        (106,217)      55,732 
  Deferred revenue.........................           --         26,000            --          26,000              --       26,000 
  Short-term borrowings....................           --         74,271            --          74,271              --       74,271 
                                                  -------        ------      ---------         ------       ----------   ----------
Total current liabilities..................     (300,000)     2,721,860      (430,000)      2,291,860      (1,132,861)   1,158,999 
Notes payable, less current portion .......           --             --            --             -- 
Redeemable convertible Preferred Stock 
 Series B..................................    3,332,000      3,332,000    (3,332,000)            --               -- 
 Series B-1................................          --              --            --             --               -- 
Stockholders' equity (deficit): 
 Series A convertible Preferred Stock......          11           4,059        (4,059)            --               --           -- 
 Common Stock..............................          --           8,370         9,201          17,571          13,340       30,911 
 Additional paid-in capital................         (11)      6,689,939     4,061,191      10,751,130      17,745,960   28,497,090 
 Retained earnings (accumulated deficit)...          --      (8,036,374)       (4,333)     (8,040,707)        100,000   (7,940,707) 
                                                 -------        ------      ---------         ------       ----------   ----------
Total stockholders' equity (deficit) ......          --      (1,334,006)    4,062,000       2,727,994      17,859,300   20,587,294 
                                                 -------        ------      ---------         ------       ----------   ----------
Total liabilities and stockholders' equity 
 (deficit).................................  $ 3,032,000    $ 4,719,854  $    300,000     $ 5,019,854     $16,726,439  $21,746,293 
                                             ===========    ===========  ============     ===========     ===========  =========== 
</TABLE>
                                       18
<PAGE>
                      PRO FORMA STATEMENTS OF OPERATIONS
                         YEAR ENDED DECEMBER 31, 1995
<TABLE>
<CAPTION>
                                                 Historical     Historical    Acquisition     Pro Forma
                                                   UOL(f)         CTA(f)      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 (h)  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 (i)    (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(m)..........................  $     (2.29)                               $     (2.49)
                                                 ===========                                =========== 
Weighted average shares outstanding(m) ........    1,056,052                                  1,098,854 (l)
                                                   =========                                  =========    
Pro forma net loss per share(m)................  $     (1.80)                               $     (1.97)
                                                 ===========                                =========== 
Pro forma weighted average shares
 outstanding(m)................................    1,342,588                                 1,385,390 (l)
                                                   =========                                 =========    

</TABLE>

                         SIX MONTHS ENDED JUNE 30, 1996

<TABLE>
<CAPTION>
                                                    Historical     Historical   Acquisition      Pro Forma
                                                       UOL(g)        CTA(g)     Adjustments      Combined
                                                       ------        ------     -----------      --------
<S>                                              <C>               <C>          <C>            <C>        
Net revenues...................................  $   231,747       $463,112     $        --    $   694,859
Operating expenses:
 Cost of revenues..............................       45,976        175,929              --        221,905
                                                      ------        -------         -------        -------
 Sales and marketing...........................      596,314         20,482              --        616,796
 Product development...........................      374,523        131,321              --        505,844
 General and administrative....................      531,150        172,253         (76,796)(j)    780,199
                                                     -------        -------         -------        -------
Loss from operations...........................   (1,316,216)       (36,873)        (76,796)    (1,429,885)
Other income (expense):  
 Other income (expense)........................      205,529             --              --        205,529
 Interest expense..............................      (33,388)       (22,479)         16,750 (k)     (39,117)
                                                     -------        -------          ------         ------- 
Income (loss) before income taxes..............   (1,144,075)       (59,352)        (60,046)     (1,263,473)
Income tax expense (benefit)...................           --         (3,859)             --          (3,859)
                                                    --------        -------         -------        -------- 
Net income (loss)..............................   (1,144,075)       (55,493)        (60,046)     (1,259,614)
Accrued dividends to preferred stockholders ...     (127,710)            --              --        (127,710)
                                                    --------        -------         -------        -------- 
Net loss available to common stockholders .....  $(1,271,785)      $(55,493)    $   (60,046)    $(1,387,324)
                                                 ===========       ========     ===========     =========== 
Net loss per share(m)..........................  $     (1.19)                                   $     (1.25)
                                                 ===========                                    =========== 
Weighted average shares outstanding(m) ........    1,070,677                                      1,113,479 (l)
                                                   =========                                      =========    
Pro forma net loss per share(m)................  $     (0.87)                                   $     (0.92)
                                                 ===========                                    =========== 
Pro forma weighted average shares
 outstanding(m)................................    1,469,429                                      1,512,231 (l)
                                                   =========                                      =========    

</TABLE>

                                       19

<PAGE>
- ------------
(a) Balance Sheet as of June 30, 1996.

(b) Represents  adjustments for the CTA acquisition based on a purchase price of
    approximately $700,000. The CTA acquisition has been accounted for using the
    purchase  method.  The purchase  price has been  allocated on a  preliminary
    basis to the assets and  liabilities  acquired  based on fair values of such
    assets and liabilities  which are estimated to equal their book value.  (The
    Company did not acquire the  building,  vehicles,  certain  equipment or the
    deferred tax asset and did not assume  certain  related party debt and other
    notes  payable.) The balance of the purchase price was allocated as follows:
    $200,000 to  intangible  assets  (contracts/customer  lists) and $557,000 to
    goodwill.  The intangible assets will be amortized on a straight-line  basis
    over the following  lives:  the  contracts/customer  lists will be amortized
    over three years, and the goodwill will be amortized over ten years.

(c) Represents  adjustments  for July 19, 1996 Series B  redeemable  convertible
    Preferred Stock financing  whereby the Company sold 187,254 shares of Series
    B redeemable convertible Preferred Stock for total proceeds of approximately
    $3,500,000,  including the $300,000  convertible  promissory  note which was
    converted  into 16,050 shares of Series B redeemable  convertible  Preferred
    Stock. Additionally, the Company issued 1,099 shares of Series A convertible
    Preferred   Stock  to  holders  of  Series  A  Preferred  Stock  to  satisfy
    anti-dilution provisions, related to the July 19, 1996 financing.

(d) Represents the conversion of all outstanding shares of convertible Preferred
    Stock into shares of Common Stock, the declaration,  issuance and conversion
    of  Preferred  Stock  dividends,   the  Furst  Transactions  and  the  Jones
    Transactions.

(e) Represents  the sale by the  Company  of  1,334,000  shares of Common  Stock
    pursuant to this offering and the application of the net proceeds  therefrom
    as described in "Use of Proceeds."

(f) Statement of operations for the year ended December 31, 1995.

(g) Statement of operations for the six months ended June 30, 1996.

(h) 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.

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

(j) 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.

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

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

(m) 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.


                                       20

<PAGE>

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

   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 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,  to take advantage of its position as a leading publisher of Web-based
courseware for the education and training market.

   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 the 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 over 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.

   In 1994, the Company  acquired the CYBIS  division of Control Data,  together
with a perpetual  license for the CYBIS courseware,  for an  aggregate  purchase
price of  $594,000  (as  adjusted  in August  1996,  see Note 13 of Notes to UOL
Financial  Statements),  payable in cash and notes payable, and 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  service  revenues for the next
two to three years from its CYBIS customers,  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
may contribute to revenues in the future.

   In August  1996,  the Company  acquired  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 in a transaction accounted for under the purchase method of accounting. In
addition,  the Company  issued options to purchase an aggregate of 22,256 shares


                                       21

<PAGE>

of Common Stock (of which options to purchase  5,136 shares are fully vested) to
certain employees of CTA, including its former stockholder.  The Company expects
to record goodwill and other intangibles in the amount of approximately $757,000
in  connection  with the  acquisition  of CTA and to amortize  such goodwill and
other  intangibles  over  three to ten  years  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 will enhance the Company's courseware
library.  CTA and CYBIS  courseware  is owned  exclusively  by the  Company  and
generally no portion of revenues derived in connection  therewith is shared with
any other party.

   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 June 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
                                -------------------------------------------------------
                                 June 30,  Sept.30,    Dec. 31,   March 31,   June 30,
                                  1995      1995         1995       1996        1996
                                  ----      ----         ----       ----        ----
                                                   (in thousands)
<S>                              <C>        <C>          <C>        <C>         <C>
Statement of Operations Data:
Net revenues:
 Licensing and support
  revenues....................  $  133     $  70        $   89      $  84       $  89
 Online revenues..............      14        14            14         18          20
 Development and other
  revenues....................       2        36            36         12           9
  ----------------------------       -        --            --         --           -
  Total net revenues..........     149       120           139        114         118
Costs and expenses:
 Cost of revenues ............      24        24            24         24          22
 Sales and marketing .........     197       225           382        240         356
 Product development .........     148       183           165        202         173
 General and administrative ..     174       246           377        195         318
 Depreciation and
  amortization................      75        78            81          9           9
                                    --        --            --          -           -
  Total costs and expenses....     618       756         1,029        670         878
Loss from operations..........    (469)     (636)         (890)      (556)       (760)
Other income (expense):
 Other income ................       2        --             2        120          86
 Interest income (expense)....       5       (12)          (22)       (14)        (20)
                                     -       ---           ---        ---         --- 
Net loss......................  $ (462)    $(648)       $ (910)     $(450)      $(694)
                                ======     =====        ======      =====       ===== 
</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 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 

                                22


<PAGE>
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,     Six Months Ended June30,
                                  -----------------------     ------------------------
                                 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%      88.6%      74.7%
 Online revenues...............     4.9        1.8      10.2        9.8       16.2
 Development and other
  revenues.....................    95.1       10.1      13.9        1.6        9.1
                                  -----     ------    ------     ------     ------ 
   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       15.8       19.9
 Sales and marketing ..........    45.2       36.7     170.3      112.8      257.3
 Product development ..........    52.4       25.6     105.3       79.2      161.6
 General and administrative ...    71.6      110.4     169.2      104.8      221.2
 Depreciation and amortization.     0.3       37.0      56.4       51.8        8.0
                                  -----     ------    ------     ------     ------ 
   Total costs and expenses....   191.9      227.8     518.3      364.4      668.0
                                  -----     ------    ------     ------     ------ 
Loss from operations...........   (91.9)    (127.8)   (418.3)    (264.4)    (568.0)

Other income (expense):
 Other income (expense)........     2.2       (0.8)     17.6       32.6       88.7
 Gain on debt forgiveness .....     0.0       75.6       5.5       10.5        0.0
 Interest expense..............   (53.8)     (32.3)    (13.7)     (14.7)     (14.4)
                                  -----     ------    ------     ------     ------ 
Net loss.......................  (143.5)%    (85.3)%  (408.9)%   (236.0)%   (493.7)%
                                 ======      =====    ======     ======     ======  
</TABLE>

SIX MONTHS ENDED JUNE 30, 1996 COMPARED TO SIX MONTHS ENDED JUNE 30, 1995

NET REVENUES

   Net revenues  decreased  from $288,958 for the six months ended June 30, 1995
to $231,747 for the six months  ended June 30,  1996, a decrease of $57,211,  or
19.8%. For the six months ended June 30, 1995,  approximately  88.6% of revenues
was  derived  from  licensing  and  support of the  Control  Data  subcontracts,
approximately 9.8% was derived from online revenues,  and approximately 1.6% was
derived  from  other  revenues.   For  the  six  months  ended  June  30,  1996,
approximately   74.7%  of  net  revenues  was  derived  from  the  Control  Data
subcontracts,   approximately  16.2%  was  derived  from  online  revenues,  and
approximately 9.1% 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. The
CYBIS net revenues  have been  declining in absolute  terms since the  Company's
acquisition of the CYBIS division of Control Data in 1994.  Although the Company
had anticipated  this decline,  the Company pursued the Control Data acquisition
to obtain content which could then be marketed using newer delivery methods such
as the Web.

COST OF REVENUES

   Cost of revenues  increased  from  $45,656 for the six months  ended June 30,
1995 to $45,976 for the six months ended June 30, 1996,  an increase of $320, or
0.8%.  These amounts  represent  15.8% and 19.9% of net revenues in the 1995 and
1996 periods, respectively. Cost of revenues consisted primarily of certain

                                23

<PAGE>

personnel   costs   directly   related  to  the   Control   Data   subcontracts,
administration  fees payable to Control  Data,  as well as  communication  costs
related to online  revenues.  In the  future,  cost of  revenues  is expected to
include  royalties  incurred  to  content  providers.  Cost  of  revenues  as  a
percentage of revenues  increased due to certain fixed costs associated with the
Control Data  subcontracts.  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 $325,891
for the six months ended June 30, 1995 to $596,314 for the six months ended June
30,  1996,  an increase  of  $270,423,  or 83.0%.  Sales and  marketing  expense
increased  as a  percentage  of net  revenues  from 112.8% in the 1995 period to
257.3% 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 a marketing campaign to
secure  contracts  and  strategic  partnerships.  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 $228,952 for
the six months ended June 30, 1995 to $374,523 for the six months ended June 30,
1996, an increase of $145,571,  or 63.6%.  Product development expense increased
as a percentage  of net revenues  from 79.2% in the 1995 period to 161.6% 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 June 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
$302,728  for the six months  ended June 30, 1995 to $512,717 for the six months
ended  June  30,  1996,  an  increase  of  $209,989,   or  69.4%.   General  and
administrative  expense increased as a percentage of net revenues from 104.8% in
the 1995  period to 221.2% in the  comparable  period in 1996.  The  increase in
general  and  administrative   expense  was  attributable   primarily  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  $149,692  for the six months ended June 30, 1995 to $18,433 for
the six  months  ended  June  30,  1996,  a  decrease  of  $131,259,  or  87.7%.
Depreciation and amortization  expense decreased as a percentage of net revenues
from  51.8%  in the  1995  period  to 8.0% in the  comparable  period  in  1996.
Substantially all of the $149,692 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 expects to record  additional  goodwill and
other intangibles in the amount of approximately $757,000 in connection with the
acquisition  of CTA and to amortize  such  goodwill and other  intangibles  over
three to ten years beginning in 1996.

     Interest,  Other Income (Expense),  and Gain on Debt Forgiveness.  Interest
expense decreased from $42,677 for the six months ended June 30, 1995 to $33,388
for the six months ended June 30, 1996,  a decrease of $9,289,  or 21.8%.  These
amounts represent 14.7% and 14.4% 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 $124,627 for the
six months  ended June 30, 1995 and  $205,529  for the six months ended June 30,
1996. These gains were primarily due to debt forgiveness.

                                24

<PAGE>
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, approximately 88.1% of revenues was derived from
licensing and support of the Control Data  subcontracts,  approximately 1.8% was
derived  from  online  revenues,   and  approximately  10.1%  was  derived  from
development and other revenues. In 1995, approximately 75.9% of net revenues was
derived from the Control Data subcontracts, approximately 10.2% was derived from
online revenues and  approximately  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.

   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, approximately 95.1% of net revenues was derived
from  development  contracts  and  approximately  4.9% was  derived  from online
revenues. In 1994, approximately 88.1% of net revenues 

                                25

<PAGE>

was  derived  from  licensing  and  support of the  Control  Data  subcontracts,
approximately 1.8% was derived from online revenues and approximately  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.

   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

     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
$992,134 for the six months ended June 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 six months ended
June 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 $17,894 for
the six  months  ended June 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

                                26
<PAGE>

$1,096,801  for the six months  ended  June 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 June
30,  1996,  net  proceeds  from  the  sale of the  Company's  equity  securities
aggregated $5,538,945.

   As of June 30,  1996,  the Company had  $190,951 in cash.  In July 1996,  the
Company issued 187,254 shares of Series B Preferred Stock in a private placement
for net proceeds to the Company of $3,332,000.

     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.

     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 June 30, 1996,  the Company had net operating loss  carryforwards  of
approximately  $5,247,000 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.

SUBSEQUENT EVENTS

     In August 1996, the Company acquired CTA. See "Management's  Discussion and
Analysis of Financial Condition and Results of Operations--Overview."

   In August 1996, the Company recorded  compensation  expense of $877,782,  the
amount by which the deemed fair value of the Common Stock  exceeded the exercise
price of  certain  options  as of the date the  Board  extended  their  exercise
periods.  Such  compensation  was expensed at the date of Board approval because
the options were fully vested at that time.

   The Company entered into an agreement with InternetU,  Inc.  ("InternetU") in
September 1996 relating to the development  with Autodesk of a "virtual  campus"
system. See "Business -- Strategic Partners."

   The Company entered into an agreement with each of two principal stockholders
of the Company in  September  1996 to engage in the Furst  Transactions  and the
Jones Transactions. See "Certain Transactions."


                                27

<PAGE>
                                   BUSINESS

     UOL Publishing,  Inc. 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,  which
includes  approximately  50  courses  and  150  modules  in  business,  finance,
management,  technology, and basic technical and developmental skills, through a
combination of strategic  acquisitions and partnering with academic institutions
and business partners.  The Company converts proven and popular courses 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, to take advantage of its position as a leading publisher of
Web-based courseware for the education and training market.

   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 1970.  As a result,  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.

                               28


<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

                               29


<PAGE>

business  partners,  its portfolio of courseware and related  products,  and its
distribution  systems,  to take  advantage  of its  position  as a leader in the
online education and training market.

   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  publishes
      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 August 31, 1996, the Company had entered into
      contractual  arrangements with five academic  institutions and 14 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
      opportunities  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--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

EXISTING COURSEWARE LIBRARY

   The Company's current courseware library includes approximately 50 courses in
high  demand  subject  matter  areas  such  as  business,  management,  finance,
accounting and technology,  and approximately 150 modules in basic technical and
developmental skills, and industry-specific  subjects. Although the Company does
not provide  accreditation or certification  itself, the majority of its current
courses  provide either  accreditation  or  certification  through its strategic
partners. The current library was

                               30


<PAGE>

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.  A listing  of the  existing  Web-based  courseware  is
described in the following table.

<TABLE>
<CAPTION>
COURSE                                              TARGET AUDIENCE      PRIMARY PARTNER
- ------                                              ----------------     ----------------
<S>                                                 <C>                  <C>                                                      
Business Communications (1 course)................  Higher Education     Park College
DIALOG (1 course).................................  Professional         Dun & Bradstreet, Inc.
Event Management Certificate Program (1 course) ..  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
Personal Development (24 modules).................  Professional         Crisp Publications, Inc.
Product Application Modules (40 modules) .........  Professional/        National Association of Electrical
                                                    Technical            Distributors, Inc. ("NAED")
Thomas & Betts Signature Series (8 modules) ......  Professional/        Thomas & Betts Corporation, NAED
                                                    Technical  
Electric Circuits (32 modules)....................  Technical            International Thomson Publishers/Delmar
Graybar Electrical Education Modules                Professional/
(34 modules)......................................  Technical            Graybar Electric Company, Inc.
Scientific Products (6 modules)...................  Professional/        VWR Corporation
                                                    Tecnical 
Performance Appraisals (1 module).................  Professional         Dun & Bradstreet, Inc.
</TABLE>

   During Fall 1996, through its five existing academic  partners,  UOL plans to
offer  approximately  10 Web-based  accredited  or certified  courses,  with the
Company's  anticipated  share of average  tuition revenue per student being $80.
Comparable classroom-based courses were offered in 1995 with respect to eight of
the courses being offered this Fall. The aggregate annual student  enrollment in
these courses in 1995 was  approximately  5,600.  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  otherwise  enroll in 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.

PLANNED COURSEWARE SELECTIONS

   The following  table sets forth  information  on selected  courses  currently
designated to be provided as interactive online courses by the Company.

<TABLE>
<CAPTION>
COURSE                                     TARGET AUDIENCE             PRIMARY PARTNER                       RELEASE
- ------                                     ---------------             ---------------                       -------
<S>                                        <C>                         <C>                                   <C>             
Advanced Expository Writing (1 course) ..  Higher Education            Park College                          Fall 1996
American Literature (1 course)...........  Higher Education            Park College                          Fall 1996
Business Writing (1 course)..............  Higher Education            Park College                          Fall 1996
Complex Organizations (1 course) ........  Higher Education            Park College                          Fall 1996
Income Tax Preparation (1 course) .......  Professional                Peoples Income Tax, Inc.              Fall 1996
Managerial Statistics (1 course) ........  Higher Education            George Mason University
                                                                       Institute of Graduate and
                                                                       Professional Business Studies         Fall 1996
Planned Giving (2 courses)...............  Professional                California State University-Long
                                                                       Beach, University College and
                                                                       Extension Services                    Fall 1996
Quantitative Chemistry (1 course) .......  Professional/ Technical     American Chemical Society             Fall 1996
Technical Writing (1 course).............  Higher Education            Park College                          Fall 1996
Accounting Tutorial (1 course)...........  Higher Education            John Wiley & Sons, Inc.               Spring 1997
Autodesk Product Training (6 courses) ...  Professional                Autodesk partners                     Spring 1997
</TABLE>

                               31

<PAGE>
<TABLE>
<CAPTION>
COURSE                                     TARGET AUDIENCE             PRIMARY PARTNER                       RELEASE
- ------                                     ---------------             ---------------                       -------
<S>                                        <C>                         <C>                                   <C>            
Event Management (6 courses).............  Professional                Educational Services Institute/
                                                                       The George Washington                 Spring/Fall
                                                                       University                            1997
Financial Accounting (1 course)..........  Higher Education            George Mason University
                                                                       Institute of Graduate and
                                                                       Professional Business Studies         Spring 1997
Management Fundamentals (2 courses) .....  Professional                American Society of Association
                                                                       Executives                            Fall 1997
Planned Giving (4 courses)...............  Professional                California State University-Long
                                                                       Beach, University College and         Spring/Fall
                                                                       Extension Services                    1997
Project Management (1 course)............  Professional                Educational Services Institute/
                                                                       The George Washington
                                                                       University                            Spring 1997
</TABLE>

   During 1997, the Company plans to introduce  approximately  40-50  additional
courses through its current and approximately five new academic partners.  Based
on discussions  with current and potential  academic  partners and assuming that
such partners will charge  similar  tuition for the  Company's  proposed  online
courses as for existing equivalent classroom-based courses, 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 course of  approximately  $200.
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;
Technological Changes and New Products."

INTERACTIVE SYSTEM TOOLS

   The  Company  has  designed  a  platform-independent  delivery  system  which
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

                               32


<PAGE>

    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 anticipates that
    the beta version of the  Courseware  Construction  Set will be completed and
    tested in October  1996 and 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, 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  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  five  academic
institutions  that have  significant  enrollments,  offer  broad  curricula  and
provide the Company an  opportunity to publish  online  courseware  developed by
such institutions.  Its agreements with academic institutions  generally provide
the Company  exclusive rights to develop and distribute online  courseware.  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  will
develop 11 additional  courses for Park College.  The additional courses include
Business Writing, Technical Writing, American Literature and Expository Writing.
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  programs,  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  Fall  1996  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.  The California State University  system currently serves over 300,000
students throughout California.

   The George Washington University.  The Company entered into an agreement with
Educational Services Institute ("ESI") in August 1995 to jointly develop courses
to be marketed with The George Washington University ("George Washington").  The
Company currently offers one course of a seven-course  Event Management  program
providing  online  instructions  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 such as Project  Management and  Accounting in early 1997.  George
Washington has a total enrollment of approximately 20,000 students.

                               33

<PAGE>

   George Mason  University.  The Company  entered into an 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  is  scheduled  for  release  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. 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. The University of Toledo has an enrollment of
approximately 22,000 students.

   The Company  also has  entered  into  letters of intent to develop  Web-based
courseware for the University of California, Berkeley, and New York University.

AUTODESK AND OTHER BUSINESS PARTNERS

   The Company currently has strategic  relationships with Autodesk and 13 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.

   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  developed  by  autodesk-authorized   training  centers,  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.  Six autodesk  partners have
already entered into agreements with the company to prepare courseware, products
and services on the virtual campus for its fall 1996 introduction.

   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.

     Participants  in the markets served by Autodesk have  established  and will
invest  in a  company,  InternetU,  to fund  development  costs of the  Autodesk
virtual  campus.  The  Company  entered  into an  agreement  with  InternetU  in
September 1996,  pursuant to which InternetU has the right to pay the Company up
to $1,550,000 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 12,331 shares of the Company's Common Stock.

   In summary,  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.

                               34

<PAGE>

   Other Business Partners. The Company has entered into agreements with several
other business  partners,  such as Dun & Bradstreet,  Inc.,  Peoples Income Tax,
Inc., the American  Society of  Association  Executives,  the American  Chemical
Society,  John Wiley & Sons, Inc. 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. 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--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 4 of Notes to UOL
Financial Statements.

   Recently,  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 Brown. See "Management--Executive  Compensation--Employment Agreements."
During the first eight 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 expects to make additional
acquisitions  designed  to enhance  and expand its  courseware  library and user
audience. 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 eight  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--Dependence  on Third Prty  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 customers accounted for more
than 10.0% of its revenues:  the Joint Committee on Computer-Based  Instruction,
54.4%; Redstone Arsenal, 14.1%; and the University of Massachusetts,  10.1%. See
"Risk Factors--Current Dependence on a Limited Number of Customers."

                               35



<PAGE>

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--Competition" and "--Dependence on Third Party Relationships."

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 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, UOL Courseware  Construction
Set, Registrar  Architect,  Test Architect and the UOL logo. The Company intends
to apply for registration of UOL Publishing.  See "Risk  Factors--Trademarks and
Proprietary Rights."

LEGAL PROCEEDINGS

     The Company is not currently  involved in any material  legal  proceedings.
See "Risk  Factors--Legal  Proceedings" and  "--Government  Regulation and Legal
Uncertainties."

EMPLOYEES

   As of  September  16,  1996,  the  Company  had 41  employees,  including  20
full-time  and  three  part-time   employees   primarily   involved  in  product
development  activities,  eight  full-time  and two  part-time in marketing  and
sales,  and eight 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 September  1996.  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 7 of  Notes  to UOL  Financial
Statements.  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. 

                               36

<PAGE>
                                  MANAGEMENT

EXECUTIVE OFFICERS, KEY EMPLOYEES AND DIRECTORS

   The  executive  officers,  key  employees  and directors of the Company as of
August 31, 1996 were as follows:

Name                       Age   Positions
- ----                       ---   ---------
Narasimhan P. Kannan ......   48  Chairman of the Board of Directors and Chief
                                  Executive Officer

Carl N. Tyson..............   47  President, Chief Operating Officer and
                                  Director

W. Braun Jones, Jr.  ......   51  Vice President of Strategic Ventures and
                                  Director

Michael W. Anderson........   42  Vice President of Technology and Operations

Diana S. Farrell...........   32  Vice President of Sales and Marketing
                                 

Leonard P. Kurtzman........   36  Vice President, Chief Financial Officer and
                                  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) ......   57  Director

Dennis J. Dougherty(1)(2)..   48  Director

William E. Kimberly(2).....   63  Director

D. Wayne Silby(2)..........   47  Director

Barry K. Fingerhut.........   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.


                                37
<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.

   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.,  a
venture capital fund, 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 company, from 1990 to 1992, and

                                38

<PAGE>

as Chairman of NAZTEC International Group, Inc., its successor,  since 1994. Mr.
Kimberly  also  serves  as a  director  of  Globalink,  Inc.,  a  publicly  held
corporation, and several other private emerging growth companies.

   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
                                ------------
                                                 All Other
Name and Principal 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
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

                                39

<PAGE>

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.

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.

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.


                                40

<PAGE>
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  September  16,  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.


                                41

<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 445,872 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 18,739 and
24,929 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  (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 .
In  September  1996,  in the Jones  Transactions,  Mr. Jones agreed to limit his
contractual  rights to  price-based  anti-dilution  adjustments to the number of
shares underlying his warrants such that the warrants are exercisable for 14,359
shares at $9.05 per share.  Pursuant  to the Jones  Transactions,  Mr.  Jones is
required  to convert  the Jones  Note into  14,838  shares of Common  Stock upon
consummation of the offering made hereby.

   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").  In September 1996, in the Furst Transactions,  the Trusts agreed to
eliminate their contractual rights to price-based  anti-dilution  adjustments to
the 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 will be repaid by the  Company in full upon  consummation  of the  offering
made hereby.

                                42


<PAGE>

   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  390,956  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 issued options to purchase  22,256 shares of
Common  Stock,  and 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  $250,000.  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  $391,000  to satisfy  his debt
obligation  and  the  Company's   income  tax   withholding   obligations   upon
consummation of the offering made hereby. 

                                43


<PAGE>
                            PRINCIPAL STOCKHOLDERS

   The  following  table sets forth  certain  information  regarding  beneficial
ownership  of the  Company's  Common  Stock as of  September  16,  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
September 16, 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
                                                                       -------------------
                                                                        Prior
                                                Number of Shares       to the      After the 
     Name                                      Beneficially Owned     Offering     Offering(1)
     ----                                      ------------------     --------     -----------
<S>                                                <C>                   <C>           <C>  
Austin O. Furst, Jr.(2).....................       328,400               17.2%         10.1%
  138 Frogtown Road
  New Canaan, CT 06840                               
Narasimhan P. Kannan(3).....................       317,385               17.4%         10.0%
Barry K. Fingerhut(4).......................       297,696               16.9%          9.6%
Wheatley Partners, L.P......................       279,267               15.9%          9.0%
  80 Cutler Mill Road, Suite 311
  Great Neck, NY 11021                              
Kevin Kimberlin(5) .........................       136,007                7.5%          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                               
Braun Jones, Jr.(7).........................       112,083                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)..........................        45,950                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) ....................     1,020,191               52.1%         30.1%

</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.

                                44


<PAGE>

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

(4) Consists of 18,429 shares held by Mr.  Fingerhut and 279,267  shares held by
    Wheatley  Partners,  L.P.,  a venture  capital  fund 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 18,739 and 24,929
    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 28,848  vested  shares  underlying
    options held by other executive officers.


                                45

<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

   As of  immediately  prior to the  consummation  of the offering  made hereby,
there were  1,757,132  shares of Common Stock  outstanding  held of record by 28
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

   Upon the closing of this  offering,  the  outstanding  shares of Series A and
Series B Preferred  Stock will be converted  into an aggregate of 836,828 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. 

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

                                46

<PAGE>
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 Certificate of Incorporation  eliminates 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."

                                47


<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 3,091,132
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 1,757,132 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  1,674,281  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  27,284  shares  will be
eligible for sale beginning as early as March and May 1997 pursuant to Rule 144;
and (iv)  approximately  1,001,329  additional  shares will be eligible for sale
beginning  one year  after the date of the  final  prospectus  relating  to this
offering. Approximately 677,747 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 September 16, 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
249,713 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 131,127 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  30,911  shares  immediately
after this 

                                48

<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 836,096 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  508,533 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  1,129,240 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  474,569  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  September  16,  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.


                                49
<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  1,674,281  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

                                50



<PAGE>

     Underwriting Agreement,  including but not limited to the fees and expenses
of the  Representative's  outside legal  counsel,  consultants  and  accountants
(which are  currently  estimated  to be $200,000 in legal fees and  expenses and
$10,000 "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 June 30, 1996, and for each of the three
years in the period  ended  December  31, 1995 and for the six months ended June
30, 1996,  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.

                           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.

                                51


<PAGE>

                             UOL PUBLISHING, INC.
                        INDEX TO FINANCIAL STATEMENTS


<TABLE>
<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-17

Balance Sheets......................................................................  F-18

Statements of Operations............................................................  F-19

Statements of Stockholder|Als Equity..................................................F-20

Statements of Cash Flows............................................................  F-21

Notes to Financial Statements.......................................................  F-22


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

Report of Ernst & Young LLP, Independent Auditors...................................  F-26

Statement of Operating Revenues and Direct Operating Expenses for the year ended
 December 31, 1993..................................................................  F-27

Notes to Financial Statement........................................................  F-28
</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 June 30,
1996 and the related statements of operations, stockholders|Al deficit, and cash
flows for each of 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|Als  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 June 30, 1996,  and
the results of its  operations and its cash flows for each of 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 10, 1996, except Note 13, as to which the date is
September __, 1996

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

The foregoing  report is in the form that will be signed upon the  completion of
the restatement of the capital accounts for the stock split as described in Note
13 to the financial statements.


Vienna, Virginia
September 16, 1996                                        /s/ Ernst & Young LLP


                               F-2

<PAGE>

                              UOL PUBLISHING, INC.
                                 BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                             Actual As
                                                                                             Adjusted        Pro Forma
                                                         December 31,         June 30,     June  30, 1996  June 30, 1996
                                                      1994          1995        1996       (see Note 11)   (see Note 12)
                                                      ----          ----        ----       -------------   -------------
                                                                                            (Unaudited)     (Unaudited)
<S>                                              <C>           <C>           <C>           <C>             <C>        
ASSETS
Current assets:
 Cash                                            $    20,599   $   104,178   $   190,951   $ 3,237,437     $ 3,537,437
 Accounts receivable, less allowance of $19,950
  and $30,500 at December 31, 1995 and June 30,
  1996, respectively                                   5,122        67,364        48,626       119,302         119,302
 Loans receivable from related parties               381,666       286,948       296,031       296,031         296,031
 Prepaid expenses and other current assets           163,537        26,050        25,288        64,397          64,397
                                                     -------        ------        ------        ------          ------
Total current assets                                 570,924       484,540       560,896     3,717,167       4,017,167
Property and equipment, net                           20,471       128,133       118,511       245,639         245,639
Goodwill and other intangible assets, net            287,552            --            --       757,048         757,048
                                                 ------------  -----------   -----------   -----------     -----------
Total assets                                     $   878,947   $   612,673   $   679,407   $ 4,719,854     $ 5,019,854
                                                 ============  ===========   ===========   ===========     ===========
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
 Accounts payable and accrued expenses           $ 1,572,105   $ 1,088,435   $ 1,131,895   $ 1,475,629     $ 1,475,629
 Loans payable to related parties                    729,717       285,300       715,300       715,300         285,300
 Notes payable                                       501,762       293,366       543,669       268,711         268,711
 Accrued interest                                    239,307       133,651       161,949       161,949         161,949
 Deferred revenues                                   115,060        86,250        10,000        26,000          26,000
 Short-term borrowings                                    --            --            --        74,271          74,271
                                                 ------------  -----------   -----------   -----------     -----------
Total current liabilities                          3,157,951     1,887,002     2,562,813     2,721,860       2,291,860

Commitments

Redeemable convertible Preferred Stock, $0.01
 par value:
 Series B; 6,000,000 shares authorized; no
  shares issued and outstanding (187,254
  actual as adjusted shares)                              --            --            --     3,332,000              --
 Series B-1; 6,000,000 shares authorized; no
  shares issued and outstanding                           --            --            --            --              --
Stockholders' 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  404,847  shares  issued
  and outstanding at December 31, 1995 and June
  30, 1996, respectively (405,946 actual as
  adjusted shares)                                         --        3,842         4,048         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
  794,183  shares  issued  and  outstanding  at
  December 31, 1994 and 1995 and June 30, 1996,
  respectively (836,985 actual as adjusted
  shares and 1,757,132 pro forma shares)                7,098        7,890         7,942         8,370          17,571
 Additional paid-in capital                         2,216,556    5,456,238     5,990,978     6,689,939      10,751,130
 Accumulated deficit                               (4,502,658)  (6,742,299)   (7,886,374)   (8,036,374)     (8,040,707)
                                                 ------------  -----------   -----------   -----------     -----------
Total stockholders' deficit                        (2,279,004)  (1,274,329)   (1,883,406)   (1,334,006)      2,727,994
                                                 ------------  -----------   -----------   -----------     -----------
Total liabilities and stockholders' deficit      $    878,947  $   612,673   $   679,407   $ 4,719,854     $ 5,019,854
                                                 ============  ===========   ===========   ===========     ===========

</TABLE>

                             SEE ACCOMPANYING NOTES.

                                       F-3

<PAGE>

                              UOL PUBLISHING, INC.
                            STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                                                               Six months ended
                                                        Years ended December 31,                     June 30,
                                                    1993           1994          1995           1995         1996
                                                   --------       --------     ----------     --------    ---------- 
                                                                                             (Unaudited)
<S>                                               <C>            <C>          <C>             <C>           <C>        
Licensing and support revenues                    $      --      $ 710,274    $   415,532     $  256,127    $   173,262
Online revenues                                      14,093         14,128         55,995         28,395         37,500
Development and other revenues                      274,100         81,533         76,152          4,436         20,985
                                                   --------       --------     ----------        --------    ---------- 
Net revenues                                        288,193        805,935        547,679        288,958        231,747

Costs and expenses:
 Cost of licensing and support revenues                  --         94,657         78,918         39,543         34,665
 Cost of online revenues                              4,486          6,966         11,281          5,934         10,732
 Cost of development and other revenues              60,000         44,379          3,431            179            579
 Sales and marketing                                130,203        295,839        932,898        325,891        596,314
 Product development                                151,132        205,975        576,470        228,952        374,523
 General and administrative                         206,432        890,145        926,345        302,728        512,717
 Depreciation and amortization                          834        298,047        309,058        149,692         18,433
                                                   --------       --------     ----------        --------    ---------- 
Total costs and expenses                            553,087      1,836,008      2,838,401      1,052,919      1,547,963

Loss from operations                               (264,894)    (1,030,073)    (2,290,722)      (763,961)    (1,316,216)

Other income (expense):
 Other income (expense)                               6,241         (6,461)        96,348         94,324        205,529
 Gain on debt forgiveness                                --        609,270         30,303         30,303             --
 Interest expense                                  (154,850)      (259,994)       (75,570)       (42,677)       (33,388)
                                                   --------       --------     ----------        --------    ---------- 
Net loss                                          $(413,503)     $(687,258)   $(2,239,641)     $ (682,011)  $(1,144,075)

Accrued dividends to preferred stockholders              --             --       (174,830)       (55,940)      (127,710)
                                                   --------       --------     ----------        --------    ---------- 
Net loss available to common stockholders         $(413,503)     $(687,258)   $(2,414,471)     $ (737,951)  $(1,271,785)
                                                   ========       ========     ==========        ========    ==========
Net loss per share                                $   (0.62)     $   (0.98)   $     (2.29)     $    (0.71)  $     (1.19)
                                                   ========       ========     ==========        ========    ==========
Weighted average shares outstanding                 663,540        699,313      1,056,052       1,043,383     1,070,677
                                                   ========       ========     ==========        ========    ==========
Pro forma net loss per share                                                  $     (1.80)                  $     (0.87)
                                                                               ==========                    ==========

Pro forma weighted average shares outstanding                                   1,342,588                     1,469,429
                                                                               ==========                    ==========
</TABLE>

                             SEE ACCOMPANYING NOTES.

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



<TABLE>
<CAPTION>
                                                                          Series A
                                                       Series A          convertible                     
                                                    Preferred Stock    Preferred Stock    Common Stock    Additional 
                                                    ---------------    ---------------    ------------     Paid-in  
                                                    Shares  Amount     Shares  Amount   Shares    Amount   Capital 
                                                    ------  ------     ------  ------   ------    ------   ------- 
<S>                                               <C>      <C>       <C>       <C>     <C>        <C>     <C>
Balance at December 31, 1992...................      4,602 $    46         --      --   384,371    3,844  1,080,883  
 Preferred Stock dividends payable.............         --      --         --      --        --       --         --  
 Net loss......................................         --      --         --      --        --       --         --  
                                                   ------- -------   --------  ------  --------   ------  ---------
Balance at December 31, 1993...................      4,602      46         --      --   384,371    3,844  1,080,883  
 Preferred Stock dividends payable.............         --      --         --      --        --       --         --  
 Conversion of debt to equity..................         --      --         --      --    79,687      797    521,797  
 Series A Preferred Stock conversion...........     (4,602)    (46)        --      --    92,047      920       (874) 
 Issuance of Common Stock......................         --      --         --      --   149,630    1,496    413,268  
 Conversion of Preferred Stock dividends 
  payable to Common Stock......................         --      --         --      --     4,039       41     24,732  
 Issuance of compensatory stock and stock
  options......................................         --      --         --      --        --       --    176,750  
 Net loss......................................         --      --         --      --        --       --         --  
                                                   ------- -------   --------  ------  --------   ------  ---------
Balance at December 31, 1994...................         --      --         --      --   709,774    7,098  2,216,556  
 Conversion of debt to equity..................         --      --      1,813      18    79,274      792    325,272  
 Issuance of Series A convertible Preferred
  Stock........................................         --      --    382,349   3,824        --       --  2,728,610  
 Issuance of compensatory stock and stock
  options......................................         --      --         --      --        --       --     185,800 
 Net loss......................................         --      --         --      --        --       --          -- 
                                                   ------- -------   --------  ------  --------   ------  ---------
Balance at December 31, 1995...................         --      --    384,162   3,842   789,048    7,890   5,456,238 
 Issuance of Common Stock......................         --      --         --      --     5,135       52      41,948 
 Issuance of Series A convertible Preferred
  Stock .......................................         --      --     20,685     206        --       --     416,292 
 Issuance of compensatory stock and stock
  options......................................         --      --         --      --        --       --      76,500 
 Net loss for the six months ended June 30, 1996.       --      --         --      --        --       --          -- 
                                                   ------- -------   --------  ------  --------   ------  ---------
Balance at June 30, 1996.......................         --      --    404,847   4,048   794,183    7,942   5,990,978 
                                                   ======= =======   ========  ======  ========   ======  ==========
</TABLE>
                                                                     Total     
                                                    Accumulated    Stockholders'
                                                     Deficit        Deficit   
                                                   ------------  --------------
Balance at December 31, 1992...................    (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...................    (3,807,378)   (2,722,605)  
 Preferred Stock dividends payable.............        (8,022)       (8,022)  
 Conversion of debt to equity..................            --       522,594   
 Series A Preferred Stock conversion...........            --            --   
 Issuance of Common Stock......................            --       414,764   
 Conversion of Preferred Stock dividends                                      
  payable to Common Stock......................            --        24,773   
 Issuance of compensatory stock and stock                                     
  options......................................            --       176,750   
 Net loss......................................      (687,258)     (687,258)  
                                                   ------------  --------------
Balance at December 31, 1994...................    (4,502,658)   (2,279,004)  
 Conversion of debt to equity..................            --       326,082   
 Issuance of Series A convertible Preferred                                   
  Stock........................................            --     2,732,434   
 Issuance of compensatory stock and stock                                     
  options......................................            --       185,800   
 Net loss......................................    (2,239,641)   (2,239,641)  
                                                   ------------  --------------
Balance at December 31, 1995...................     6,742,299)   (1,274,329)  
 Issuance of Common Stock......................            --        42,000   
 Issuance of Series A convertible Preferred                                   
  Stock .......................................            --       416,498   
 Issuance of compensatory stock and stock                                     
  options......................................            --        76,500   
 Net loss for the six months ended June 30, 1996.  (1,144,075)   (1,144,075)  
                                                   ------------  --------------
Balance at June 30, 1996.......................    (7,886,374)   $(1,883,406) 
                                                   ============  ==============
                                                                  
                           SEE ACCOMPANYING NOTES.                       
                                                                         
                               F-5                                       
                                                                         
                                                                         
<PAGE>                                                                   
                                                                 
                              UOL PUBLISHING, INC.
                            STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                                    Six months ended
                                               Years ended December 31,                    June 30,
                                                1993         1994           1995           1995          1996
                                                ----         ----           ----           ----          ----
                                                                                     (Unaudited)
<S>                                        <C>           <C>          <C>             <C>          <C>         
OPERATING ACTIVITIES
Net loss.................................  $(413,503)   $(687,258)   $(2,239,641)     $(682,011)   $(1,144,075)
Adjustments to reconcile net loss to net
cash provided by (used in) operating
activities:
 Depreciation and amortization...........        834      298,047        309,058        149,692        18,433
 Stock and stock option compensation
  expense................................         --      176,750        185,800             --        76,500
 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)       (41,131)       18,738
  Prepaid expenses and other current
   assets................................         --     (119,586)       137,487         88,835           762
  Accounts payable and accrued
   expenses..............................    362,544      233,879       (386,670)      (527,044)       85,460
  Accrued interest.......................    125,206      229,439        (63,171)       (91,561)       28,298
  Deferred revenues......................     23,740      (28,000)       (28,810)            --       (76,250)
                                           ---------     --------     ----------      ---------    ----------- 
Net cash provided by (used in) operating
 activities..............................    101,434     (461,158)    (2,178,492)    (1,133,523)     (992,134)
INVESTING ACTIVITIES
Acquisition of CYBIS division............         --     (150,000)            --             --            --

Purchases of property and equipment .....       (797)      (1,430)      (129,168)       (59,979)       (8,811)
Proceeds from loans receivable from
 related parties.........................         --           --         94,718         90,673            --
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)        30,694       (17,894)
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       416,498
Proceeds from loans payable to related
 parties.................................         --      492,000        252,836        252,836       430,000
Proceeds from notes payable..............         --           --             --             --       300,000
                                           ---------     --------     ----------      ---------    ----------- 
Repayments of loans payable to related
 parties.................................         --      (34,000)      (480,353)      (407,998)           --
Repayments of notes payable..............         --     (205,547)      (208,396)      (171,287)      (49,697)
                                           ---------     --------     ----------      ---------    ----------- 
Net cash provided by financing
 activities..............................         --      667,217      2,296,521      2,405,985     1,096,801
                                           ---------     --------     ----------      ---------    ----------- 
Net increase (decrease) in cash  ........        (33)      20,599         83,579      1,303,156        86,773
Cash at beginning of period..............         33           --         20,599         20,599       104,178
                                           ---------     --------     ----------      ---------    ----------- 
Cash at end of period....................  $      --    $  20,599    $   104,178    $ 1,323,755   $   190,951
                                           =========     ========    ===========     ==========    ===========

SUPPLEMENTAL CASH FLOW INFORMATION:
Interest paid............................  $   1,477    $   3,841    $   181,009    $   160,767   $        --
                                           =========     ========    ===========     ==========    ===========
</TABLE>

                             SEE ACCOMPANYING NOTES.

                                       F-6


<PAGE>

                              UOL PUBLISHING, INC.
                          NOTES TO FINANCIAL STATEMENTS

      (INFORMATION FOR THE SIX MONTHS ENDED JUNE 30, 1995 IS UNAUDITED.)

1. ORGANIZATION AND NATURE OF OPERATIONS

UOL Publishing,  Inc. (the "Company"),  (formerly University Online,  Inc.), was
incorporated  in Virginia in 1984 and  reincorporated  in Delaware in 1985.  The
Company  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

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 method.

Two to three customers  represented  approximately 95%, 63%, 79%, 82% and 79% of
net revenues  during the years ended  December  31, 1993,  1994 and 1995 and the
during the six months ended June 30, 1995 and 1996, respectively.

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.

PRODUCT DEVELOPMENT

Through June 30, 1996, the Company has 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.

                                       F-7

<PAGE>

                             UOL PUBLISHING, INC.
                    NOTES TO FINANCIAL STATEMENTS (Continued)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 initial public offering price during the twelve
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,
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 six
months  ended June 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. 

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 five years.

Property and equipment consists of the following:

                                     December 31,        June 30,
                                  1994          1995       1996
                               ---------      --------   --------
Equipment....................  $  36,326      $165,465   $174,277
Furniture and fixtures.......     31,628        31,628     31,628
                               ---------      --------   --------
                                  67,954       197,093    205,905
Less accumulated
depreciation.................     47,483        68,960     87,394
                               ---------      --------   --------
                               $  20,471      $128,133   $118,511
                               =========      ========   ========
4. GOODWILL

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"),  a  computer-based   courseware   education   business,   for
approximately  $694,000.  The Company  paid  $150,000 in cash and the  remaining
amount  is to be paid in the form of two  promissory  notes  (see  Note 6).  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.

                               F-8
<PAGE>

                             UOL PUBLISHING, INC. 
                    NOTES TO FINANCIAL STATEMENTS (Continued)

4. GOODWILL (CONTINUED)

Goodwill is 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 June 30,  1996,
respectively. 

5. 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.

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 June 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,  during March 1996,  the Company  issued a convertible  promissory
note for $300,000 to 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 12).

On May 31,  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,  or in no event,
later than May 31, 1997. In addition,  the note contains  detachable 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, 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 12).

At  December  31,  1994 and 1995 and June 30,  1996,  accrued  interest on loans
payable to related parties totaled $172,865, $27,434 and $55,732, respectively.

Loans receivable from the Company's officers and employees amounted to $381,666,
$286,948  and  $296,031  as of  December  31,  1994 and 1995 and June 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, $5,017 and $6,580 during the years ended December 31, 1994 and
1995 and during the six months ended June 30, 1995 and 1996, respectively. 

                                       F-9

<PAGE>

                           UOL PUBLISHING, INC. 
                  NOTES TO FINANCIAL STATEMENTS (Continued)

6. 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 June 30,  1996,  the Company  owed  $351,762,
$293,366 and $243,669,  respectively,  in a non-interest bearing note payable to
Control Data (see Note 4). The note is discounted at a rate of 12% per annum and
is payable based upon a  predetermined  percentage of the Company's net revenues
(see Note 13). The note is secured by the related assets purchased. During 1995,
the Company also repaid the $150,000 note payable balance to Control Data.

On June 28, 1996, the Company borrowed $300,000 from an investor in exchange for
a  convertible  promissory  note.  The note bears  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.  Principal  and  interest  shall be due and payable on the earlier of the
closing of the Series B Preferred Stock financing (described in Note 13) or July
31, 1996.

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

7. 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
the 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  forgiveness 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 expires August 31,
1996.  Rent expense for the years ended December 31, 1993, 1994 and 1995 and for
the six  months  ended June 30,  1995 and 1996 was  $82,196,  $96,266,  $98,761,
$49,943 and $45,794, respectively.

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

    Six months ended December 31, 1996..............   $20,253
    1997............................................    20,107
    1998............................................    13,405
    -----                                               ------
                                                       $53,765
                                                       =======


                                      F-10

<PAGE>

                             UOL PUBLISHING, INC.
                    NOTES TO FINANCIAL STATEMENTS (Continued)

8. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consisted of the following:

                                                  December 31,         June 30,
                                                1994         1995         1996
                                                ----         ----         ----
Accounts payable and accrued expenses ...  $  394,386   $  292,511   $  432,837
Accrued payroll in arrears and payroll
taxes....................................   1,116,159      628,249      627,544
Accrued payroll and payroll taxes........      25,480      119,669           --
Accrued vacation.........................      36,080       48,006       71,514
                                            ---------      -------      -------
                                           $1,572,105   $1,088,435   $1,131,895
                                           ==========   ==========   ==========

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,  $17,382  and  $11,544  during the years  ended
December 31,  1993,  1994 and 1995 and during the six months ended June 30, 1995
and 1996, respectively.

9. STOCKHOLDERS' DEFICIT

EQUITY TRANSACTIONS

On November 11, 1994, the Company  converted  4,602 shares of Series A Preferred
Stock into 92,047 shares of Common Stock to effect the Series A Preferred  Stock
conversion.  In addition,  the cumulative  Preferred Stock dividends declared to
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.

During  1996,  the  Company  issued an  aggregate  of 20,685  shares of Series A
convertible  Preferred  Stock for net  proceeds of  approximately  $416,000 at a
price of $21.03 per share.

PREFERRED STOCK

The holders of the Company's  Series A convertible  Preferred Stock are entitled
to receive  cumulative  dividends at a rate of 7 percent per year, to be paid in
shares of the  Company's  convertible  Preferred  Stock.  Shares of  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 Preferred Stock is convertible.  Shares
of convertible  Preferred Stock are convertible on a one-for-one basis,  subject
to adjustment,  into shares of Common Stock. Each share of 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 any sale or  transfer  of all or
substantially all of the Company's assets.

                                      F-11


<PAGE>

                             UOL PUBLISHING, INC.
                    NOTES TO FINANCIAL STATEMENTS (Continued)

9. STOCKHOLDERS' DEFICIT (CONTINUED)

During the year ended December 31, 1995 and during the six months ended June 30,
1995 and 1996,  the  Company's  Preferred  Stock had  dividends  in  arrears  of
$174,830, $55,940, and $127,710,  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 (the  "Plan")  which  permits the
Company to grant up to 291,056  options to  selected  employees,  certain  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.

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........................  148,946
 Exercised......................       --
 Canceled or expired............  (20,545)
                                  --------
Outstanding at June 30,1996 ....  229,581
                                  ========
Exercisable at June 30, 1996 ...  118,477
                                  ========


Exercise prices on the outstanding  options range from $0.88 to $8.76 per share.
As of June 30, 1996, there were 61,475 options available for future grants.

Included in outstanding  options are options to purchase 25,339 shares of Common
Stock which were issued 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 will be 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.

                                      F-12

<PAGE>


                             UOL PUBLISHING, INC. -
                    NOTES TO FINANCIAL STATEMENTS (Continued)

9. STOCKHOLDERS' DEFICIT (CONTINUED)

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 6,955 warrants to purchase  Common Stock in connection  with the
issuance  of debt (see Note 5). Of the total  warrants  outstanding  at June 30,
1996,  337,438  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 12).

RESERVE FOR ISSUANCE

As of December  31, 1995 and June 30, 1996,  the Company had reserved  1,212,794
and 1,301,752, 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.

10. 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,         June 30,
                                 1994        1995          1996
                                 ----        ----          ----
Net operating losses ....  $   748,000   $ 1,645,000   $ 2,099,000
Accrued payroll..........      339,000       229,000       229,000
Other....................      179,000       254,000       205,000
                             ---------     ---------     ---------
Total deferred tax
assets...................    1,266,000     2,128,000     2,533,000
Valuation allowance......   (1,266,000)   (2,128,000)   (2,533,000)
                            ----------    ----------    ----------
Net deferred tax assets .  $        --   $        --   $        --
                            ==========    ==========    ========== 

As of December 31, 1995 and June 30, 1996,  the Company had net  operating  loss
carryforwards  of  approximately  $4,112,000 and $5,247,000,  respectively,  for
federal  income tax  purposes,  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. 

                                      F-13

<PAGE>

                           UOL PUBLISHING, INC. -
                  NOTES TO FINANCIAL STATEMENTS (Continued)

11. ACTUAL AS ADJUSTED FINANCIAL INFORMATION

The financial  statements include actual as adjusted  information as of June 30,
1996  to  reflect  the  issuance  of  187,254  shares  of  Series  B  redeemable
convertible  Preferred  Stock (see Note 13),  the  issuance  of 1,099  shares of
Series A  convertible  Preferred  Stock to satisfy  anti-dilution  provisions of
certain stock purchase agreements, and the acquisition of the outstanding shares
of Common Stock of Cognitive  Training  Associates,  Inc.  (see Note 13), all of
which have occurred subsequent to June 30, 1996.

12. PRO FORMA FINANCIAL INFORMATION

The financial  statements  include pro forma  information as of June 30, 1996 to
reflect,  upon 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 42,041
shares of  Preferred  Stock to holders  of  Preferred  Stock and the  conversion
thereof to Common Stock, in accordance  with the applicable  conversion rate for
holders of Series A and Series B Preferred  Stock,  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.

     During  September  1996  and  concurrent  with  the  effective  date of the
Company's  IPO,  the Company  and a certain  stockholder  executed an  agreement
whereby the stockholder agreed to exercise warrants to purchase 68,481 shares of
Common  Stock at an  exercise  of $8.76  which will  result in  proceeds  to the
Company  of  $600,000.   Additionally,  the  Company  will  repay  the  $300,000
convertible   note  payable   balance  to  a  corporation   controlled  by  this
stockholder. The Company will also issue to the stockholder warrants to purchase
15,801  shares of Common Stock at an exercise  price of $15.00 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,  concurrent with the IPO, be repriced to $15.00 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.

The exercise  prices of warrants to purchase  35,247 shares of Common Stock will
reduce  from  $17.52 or $18.69 per share to $15.00 per share to satisfy  certain
anti-dilution  rights,  previously granted.  Subsequently,  the holders of these
warrants  have  agreed  to waive  further  price-based  anti-dilution  rights in
connection with the Company's  anticipated IPO, 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.

Upon the  Company's  IPO, a certain  stockholder  has  elected  to  convert  his
outstanding  note payable  balance  plus accrued  interest of $134,433 to 14,838
shares  of  Common  Stock.  (The  number of  shares  reflect  the  anti-dilution
provisions,  previously granted, to effect the reduction in the conversion price
to $9.05 per share, which will be triggered by the IPO.) Additional  warrants to
purchase 7,404 shares of Common Stock at $9.05 per share were also issued to the
stockholder  pursuant to previously  granted  anti-dilution  provisions) and the
previously  issued  warrants  to  purchase  6,955  shares of Common  Stock  were
repriced to an exercise price of $9.05 per share.

                                      F-14



<PAGE>

                             UOL PUBLISHING, INC. -
                    NOTES TO FINANCIAL STATEMENTS (Continued)

13. SUBSEQUENT EVENTS

On July 19, 1996,  the Company  signed an agreement to issue  187,254  shares of
Series B  redeemable  convertible  Preferred  Stock for total  proceeds  of $3.5
million. The holders of shares of the Series B redeemable  convertible Preferred
Stock receive cumulative  dividends at a rate of 7 percent per annum, payable in
shares of the Series B redeemable  convertible  Preferred  Stock, as well as any
dividends declared on the Common Stock, as if the Preferred Stock was converted.
Shares of 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 events,
such as the  sale of  Common  and  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 stockholders  also
have the right to vote the number of shares  into which each share of  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 of the  liquidation  preference.  Each share of
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 million 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 Company  converted the $300,000  convertible  promissory  note into
16,050 shares of Series B redeemable  convertible  Preferred Stock (see Note 5).
Additionally,  the Company issued 1,099 shares of Series A convertible Preferred
Stock  to  holders  of  Series  A   convertible   Preferred   Stock  to  satisfy
anti-dilution provisions, pursuant to certain 1996 stock purchase agreements.

Effective August 1, 1996, the Company acquired  substantially  all of the assets
and liabilities of Cognitive  Training  Associates,  Inc. ("CTA"), a Texas-based
corporation,  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 $.12 per share to four  employees of CTA;  these fully  vested  options
will be  considered  as part of the  total  purchase  price.  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 deemed fair market value on the date of repricing.  The
option will vest over a two year period.  Additionally,  in conjunction with the
related 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.

Effective  August 5, 1996,  the Company and Control  Data  executed a settlement
agreement  whereby the Company agreed to pay $250,000 to settle the  outstanding
debt balance of approximately  $350,000. This will result in an approximate gain
of $100,000 to the Company.

Subsequent to June 30, 1996, the Company executed several employment  agreements
with 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 the base salary.

                                      F-15

<PAGE>

                             UOL PUBLISHING, INC. -
                    NOTES TO FINANCIAL STATEMENTS (Continued)

13. SUBSEQUENT EVENTS (CONTINUED)

Subsequent  to June 30, 1996,  the Company's  Board of Directors  approved a new
stock option plan,  "1996 Stock  Plan",  which  provides for the future grant of
136,967  options.  In connection  with this new plan,  the Company  issued stock
options to  purchase  129,003  shares of Common  Stock at an  exercise  price of
$14.60 per share.  These options were issued  pursuant to employment  agreements
with  various  officers  and other  employees  of the  Company  and the  options
generally  vest over a two to four year  period.  Management  believes  that the
grant price of these options approximates the fair market value of the Company's
Common Stock.  Additionally,  the Company's Board of Directors also 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 will recognize  compensation expense of $877,782 during the
third  quarter of 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.

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 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  (15-30%) 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  research  and  development  costs for 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
issued. As such this event is not included in the pro forma balance sheet.

On  September  __,  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  September  __,  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.

                                      F-16


<PAGE>

                             UOL PUBLISHING, INC. -
                    NOTES TO FINANCIAL STATEMENTS (Continued)

14. PRO FORMA STATEMENTS OF OPERATIONS

On August 1, 1996, the Company  acquired  Cognitive  Training  Associates,  Inc.
("CTA") in exchange  for 42,802  shares of the  Company's  Common Stock to CTA's
sole stockholder and 5,136 fully vested options to purchase the Company's Common
Stock to four  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 six months ended June
30, 1996 as if the transaction occurred on January 1, 1995. 

                                              Year ended      Six months
                                             December 31,    ended June 30,
                                                 1995            1996
                                              -----------     -----------
                                              (unaudited)     (unaudited)

Net revenues...............................  $ 1,317,743     $   694,859

Costs and expenses:
 Cost of revenues..........................      521,096         221,905
                                              -----------     -----------
 Sales and marketing.......................      958,294         616,796
 Product development.......................      699,731         505,844
 General and administrative................    1,771,354         780,199
                                              -----------     -----------
Loss from operations......................    (2,632,732)     (1,429,885)
Other income (expense):
 Other income..............................       96,348         205,529
 Gain on debt forgiveness..................       30,303              --
 Interest expense..........................      (89,473)        (39,117)
                                              -----------     -----------
Income (loss) before income taxes..........   (2,595,554)     (1,263,473)
Income tax expense (benefit)...............      (36,377)         (3,859)
                                              -----------     -----------
Net loss...................................  $(2,559,177)    $(1,259,614)
Accrued dividends to preferred
 stockholders..............................     (174,830)       (127,710)
                                              -----------     -----------
Net loss available to common stockholders .  $(2,734,007)    $(1,387,324)
                                             ===========     ============
Net loss per share.........................  $     (2.49)    $     (1.25)
                                             ===========     ============
Weighted average shares outstanding .......    1,098,094       1,113,479
                                             ===========     ============

                                      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,  stockholders'  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 13 of UOL Publishing, Inc.'s financial statements.

Vienna, Virginia
September 13, 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 STOCKHOLDERS' 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 stockholders' 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   Stockholders'
                                of Shares   Amount  Earnings      Equity
                                ---------   ------  --------      ------

Balance at Decmeber 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. (the "Company") was incorporated in Texas in
1989. The Company engages in the development of skills management and technology
based  applications for use in distance learning programs using various types of
online access software. The Company also provides consulting services related to
training systems, distance learning networks, and systems integration.  In 1996,
the Company  introduced a new service of providing  access to Internet users for
in-state residents and businesses.

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

The  Company'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

The Company 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 the Company on a monthly basis.

DIVIDENDS

During fiscal year 1993,  dividends  were declared by the Board of Directors for
the sole stockholder of the Company.

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.


                                      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, 3-7 years for
furniture and equipment, and 5 years for vehicles.)

Property and equipment consist 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, the Company 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 the Company's  assets and is
personally guaranteed by the Company's sole stockholder.

5. NOTES PAYABLE TO RELATED PARTY

As of December  31, 1994 and 1995 and June 30, 1996,  the Company owed  $98,948,
$54,016 and $55,086,  respectively,  to the sole stockholder,  pursuant to 12.0%
interest bearing notes.  These notes,  which are subordinated to the Company|Als
other  notes  payable,  are secured by the  Company's  assets and are payable on
demand.  During the years  ended  December  31, 1994 and 1995 and during 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,  the  Company  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 the  Company'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 personally
guaranteed by the sole stockholder of the Company.

As of December 31, 1994 and 1995 and June 30, 1996, the Company 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 certain vehicle of the Company.

In addition, as of December 31, 1995 and June 30, 1996, the Company owed $19,545
and  $25,042,  respectively,  to the bank,  pursuant  to  various  note  payable
agreements.  These balances  comprise  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
the  Company's  equipment  and  vehicles.  These notes  mature at various  times
through August of 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 are 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  the   Company's  net  deferred  tax  assets  and
liabilities are 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
                                                   =====   ======       ======

The Company has 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) consists 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)


The  Company'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, the Company  entered into a three year  agreement with  CompuServe,
Inc.  ("CompuServe")  whereby  CompuServe will provide  network  services to the
Company.  Beginning  on May 1, 1996,  the Company is  obligated  to make monthly
payments of $7,500 for the above services through April, 1999. In addition,  the
Company was required to pay a one time implementation fee of $35,000,  which the
Company 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 the
Company,  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 $.12 per share were given to four
employees of the Company.  Pursuant to the executed  employment  agreement  with
UOL, the sole  stockholder  will also be given a $150,000 bonus upon  successful
completion  of the  Company'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 the Company'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 since income taxes are  considered to
be corporate expenses of Control Data.


                                      F-29


<PAGE>

   No  dealer,  salesperson  or  other
person has been authorized to give any
information    or    to    make    any   
representation  in connection with the              1,334,000 SHARES          
offering other than those contained in                                        
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                COMMON STOCK            
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.                                                
                                                       ----------             
           TABLE OF CONTENTS                           PROSPECTUS             
                                                       ----------             
                                   Page                                       
Prospectus Summary................   3                                        
Risk Factors......................   6                                        
Use of Proceeds...................  13                                        
Dividend Policy...................  13                                        
Capitalization....................  14         FRIEDMAN, BILLINGS, RAMSEY     
Dilution..........................  15                 & CO., INC.            
Selected Financial Data...........  16                                        
 Unaudited Pro Forma Combined                                                  
 Balance Sheet and Statements of                                              
 Operations.......................  17                                        
Management's Discussion and                                                   
 Analysis of Financial Condition                                               
 and Results of Operations.......   21                                        
Business..........................  28                                        
Management........................  37                                        
Certain Transactions..............  42                                        
Principal Stockholders............  44                   , 1996               
Description of Capital Stock......  46                                        
Shares Eligible for Future Sale...  48   
Underwriting......................  50
Legal Matters.....................  51
Experts...........................  51
Additional Information............  51
Reports to Stockholders...........  51
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.

<PAGE>


                                   PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

   The  following   table  sets  forth  the  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 .............................        *
Legal fees and expenses ................................        *
Accounting fees and expenses ...........................        *
Blue sky fees and expenses .............................        *
Stock certificates and transfer agent and custodian
fees....................................................        *
Miscellaneous...........................................        *
                                                         --------
  Total.................................................  $     *
                                                         ========
- ----------
*To be completed by amendment.

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.

                                      II-1


<PAGE>
   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,  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 445,872  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.

                              II-2
<PAGE>
   7. During  1996,  the Company  issued an  aggregate of 5,135 shares of Common
Stock to three service providers for services rendered in 1995.

   8. In July  1996,  the  Company  issued and sold  187,254  shares of Series B
Preferred   Stock   convertible   into  390,956  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, with Educational Services Institute.

                                      II-3

<PAGE>
Exhibit No.      Description
10.15            Form of Online Educational Services Distribution Agreement.
10.16            Form of University Master Agreement for Online Education Services.
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.
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.

   (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, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  hereunto duly  authorized,  in the City of Falls Church,  State of
Virginia on this 13th day of September, 1996.

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

                                POWER OF ATTORNEY

   Each person whose signature appears below constitutes and appoints Narasimhan
P.  Kannan  and  Carl  N.  Tyson,   and  each  of  them,  his  true  and  lawful
attorney-in-fact and agent, with full powers of substitution and resubstitution,
for him and in his name, place and stead, in any and all capacities, to sign any
and all amendments  (including  post-effective  amendments) to this Registration
Statement and any related Registration  Statements filed pursuant to Rule 462(b)
promulgated  under the Securities  Act of 1933,  and to file the same,  with all
exhibits  thereto,  and  other  documents  in  connection  therewith,  with  the
Securities  and Exchange  Commission,  granting unto said  attorney-in-fact  and
agent,  full power and  authority to do and perform each and every act and thing
requisite and  necessary to be done in and about the premises,  as fully for all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming  all that said  attorney-in-fact  and  agent,  or his  substitute  or
substitutes, may lawfully do or cause to be done by virtue hereof. 

   Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement has been signed by the following  persons in the capacities and on the
dates indicated.

<TABLE>
<CAPTION>
<S>                          <C>                                     <C>
Signature                    Capacity                                Date
- ---------                    --------                                ----

/s/ NARASIMHAN P. KANNAN     Director and Chief Executive            September 13, 1996    
- --------------------------   Officer (Principal Executive                                  
Narasimhan P. Kannan         Officer)                                                      
                                                                                           
                             
/s/ LEONARD P. KURTZMAN      Chief Financial Officer (Principal      September 13, 1996     
- --------------------------   Financial and Accounting Officer)       
Leonard P. Kurtzman                                                                         

/s/ CARL N. TYSON                                                                           
- --------------------------   Director                                September 13, 1996     
Carl N. Tyson                                                                               

/s/ EDSON D. DECASTRO                                                                       
- --------------------------   Director                                September 13, 1996     
Edson D. DeCastro                                                                           

/s/ DENNIS J. DOUGHERTY                                                                     
- --------------------------   Director                                September 13, 1996     
Dennis J. Dougherty                                                                         

/s/ BARRY K. FINGERHUT                                                                      
- --------------------------   Director                                September 13, 1996       
Barry K. Fingerhut           

                                      II-5


<PAGE>
/s/ W. BRAUN JONES, JR.
- --------------------------   Director                                September 13, 1996       
W. Braun Jones, Jr           

/s/ WILLIAM E. KIMBERLY
- --------------------------   Director                                September 13, 1996       
William E. Kimberly         

/s/ D. WAYNE SILBY
- --------------------------   Director                                September 13, 1996       
D. Wayne Silby               

</TABLE>

                                      II-6

<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
Six months ended June 30, 1996 .        20              12            --              32
</TABLE>

                                       S-1


<PAGE>


              REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

Board of Directors
UOL Publishing, Inc.



We have audited the  financial  statements  of UOL  Publishing,  Inc.  (formerly
University Online,  Inc.) as of December 31, 1994 and 1995 and June 30, 1996 and
for each of the three years in the period  ended  December  31, 1995 and for the
six months  period ended June 30, 1996 and have issued our report  thereon dated
July 10, 1996 (included  elsewhere in this Registration  Statement).  Our audits
also  included the  financial  statement  schedule  listed in Item 16(b) of this
Registration  Statement.  The schedule is the  responsibility  of the  Company's
management. Our responsibility is to express an opinion based on our audits.

In our  opinion,  the  financial  statement  schedule  referred  to above,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
present fairly in all material respects the information set forth therein.

                                                             Ernst & Young LLP

Vienna, Virginia
July 10, 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 13 to the financial statements.

Vienna, Virginia

September 16, 1996                                       /s/ Ernst & Young LLP

                                       1
<PAGE>
                                 EXHIBIT INDEX

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, with Educational Services Institute.
10.15     Form of Online Educational Services Distribution Agreement.
10.16     Form of University Master Agreement for Online Education Services.
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.
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.

- ----------
    * To be filed by amendment.
   ** Confidential treatment requested.


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

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




                          AGREEMENT AND PLAN OF MERGER


                                      Among


                            UNIVERSITY ONLINE, INC.,

                          CTA ACQUISITION CORPORATION,

                       COGNITIVE TRAINING ASSOCIATES, INC.

                                       and

                     THE COGNITIVE TRAINING ASSOCIATES, INC.

                            SHAREHOLDER NAMED HEREIN

                            Dated as of July 31, 1996




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

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






<PAGE>



                                Table of Contents

                                                                            Page

        
         ARTICLE 1

         DEFINITIONS........................................................ 2

                  1.1.      Definitions..................................... 2

         ARTICLE 2

         BASIC TRANSACTION.................................................. 7

                  2.1      The Merger....................................... 7
                  2.2      Effective Time................................... 8
                  2.3      University Online Common Stock................... 8
                  2.4      Conversion and Exchange of Shares................ 8
                  2.5      Fractional Shares................................ 9
                  2.6      Articles of Incorporation........................ 9
                  2.7      Bylaws........................................... 9
                  2.8      Directors........................................ 9
                  2.9      Officers.........................................10
                  2.10     Subsequent Actions...............................10

         ARTICLE 3

         CLOSING AND TERMINATION............................................10

                  3.1      Closing..........................................10
                  3.2      Transactions on the Closing Date.................10
                  3.3      Termination......................................11

         ARTICLE 4

         REPRESENTATIONS AND WARRANTIES OF EXCHANGING
         SHAREHOLDER........................................................12

                  4.1      Organization of Cognitive Training; 
                           Authority........................................12
                  4.2      Ability to Carry Out the Agreement...............13
                  4.3      Capitalization of Cognitive Training; 
                           Ownership; Investment............................13
                  4.4      Subsidiaries and Affiliates......................14
                  4.5      Financial Statements; Liabilities................14
                  4.6      Conduct of Business Since Most Recent 
                           Fiscal Year End; Absence of Material 
                           Adverse Change...................................15
                  4.7      Title to Tangible Personal Properties; 
                           Absence of Liens.................................18
                  4.8      Litigation.......................................18
                  4.9      Compliance with Law..............................18
                  4.10     Contracts........................................19
                  4.11     Brokers and Intermediaries.......................20
                  4.12     Tax Matters......................................20

                                        i



<PAGE>



                  4.13     Employee Benefits................................22
                  4.14     Articles of Incorporation and Bylaws.............24
                  4.15     Insurance........................................25
                  4.16     Intellectual Property............................25
                  4.17     Bank Accounts....................................28
                  4.18     Directors, Officers and Employees................28
                  4.19     Labor Relations; Employees.......................28
                  4.20     Transactions with Related Parties................29
                  4.21     Copies of Documents..............................29
                  4.22     Real Property....................................29
                  4.23     Books and Records................................30
                  4.24     Environmental Matters............................30
                  4.25     Guaranties.......................................32
                  4.26     Government Consents..............................32
                  4.27     Manufacturing Rights.............................32
                  4.28     Disclosure.......................................32

         ARTICLE 5

         REPRESENTATIONS AND WARRANTIES OF THE ACQUIRORS....................33

                  5.1      Organization and Authority of the Acquirors......33
                  5.2      Ability to Carry Out the Agreement...............33
                  5.3      Capitalization...................................34
                  5.4      Brokers and Intermediaries.......................34

         ARTICLE 6

         CERTAIN COVENANTS AND AGREEMENTS OF TRANSFERORS
         AND ACQUIRORS......................................................34

                  6.1      Full Access......................................34
                  6.2      Regulatory Filings; Consents.....................35
                  6.3      Conduct of Business..............................35
                  6.4      Confidentiality..................................36
                  6.5      Books and Records................................36
                  6.6      Announcement.....................................37
                  6.7      Best Efforts.....................................37
                  6.8      Discussion With Others...........................37
                  6.9      Tax Covenant.....................................37
                  6.10     Cooperation in Litigation........................38
                  6.11     Stock Transfer Restrictions......................38

         ARTICLE 7

         CONDITIONS PRECEDENT OF TRANSFERORS................................39

                  7.1      Representations and Warranties...................39
                  7.2      Agreements.......................................39
                  7.3      Performance Certificates.........................39
                  7.4      No Injunction....................................39
                  7.5      No Violation.....................................40
                  7.6      Consents.........................................40
                  7.7      Opinion of the Acquirors' Counsel................40

                                       ii


<PAGE>



                  7.8      No Proceedings...................................40
                  7.9      Tax-Free Reorganization..........................40
                  7.10     Shareholder Approval.............................40
                  7.11     Employment Agreement.............................41
                  7.12     Miscellaneous Closing Deliveries.................41

         ARTICLE 8

         CONDITIONS PRECEDENT OF THE ACQUIRORS..............................41

                  8.1      Representations and Warranties...................41
                  8.2      Agreements.......................................42
                  8.3      Performance Certificates.........................42
                  8.4      No Injunction....................................42
                  8.5      No Violation.....................................42
                  8.6      Consents.........................................42
                  8.7      Opinion of Transferors' Counsel..................42
                  8.8      No Adverse Change................................42
                  8.9      Confidentiality and Non-Disclosure Agreements....43
                  8.10     Resignations.....................................43
                  8.11     No Proceedings...................................43
                  8.12     Employment Agreement.............................43
                  8.14     Cognitive Training Common Stock..................43
                  8.15     Shareholder Approval.............................43
                  8.16     Miscellaneous Closing Deliveries.................44

         ARTICLE 9

         SURVIVAL OF REPRESENTATIONS, WARRANTIES AND
         COVENANTS..........................................................44

                  9.1      Survival of Representations and Warranties.......44
                  9.2      Survival of Covenants and Agreements.............44

         ARTICLE 10

         INDEMNIFICATION....................................................45

                  10.1     Indemnification of University Online.............45
                  10.2     Indemnification of Exchanging Shareholder........46
                  10.3     Remedies.........................................48
                  10.4     Survival.........................................48
                  10.5     Assertion of Claims..............................48
                  10.6     Resolution of Conflicts; Arbitration.............49
                  10.7     Limitation on Liability..........................49

         ARTICLE 11

         MISCELLANEOUS......................................................50

                  11.1     Further Assurances...............................50
                  11.2     Expenses.........................................50
                  11.3     Applicable Law...................................50
                  11.4     Notices..........................................50

                                       iii


<PAGE>



                  11.5     Entire Agreement.................................51
                  11.6     Amendments.......................................52
                  11.7     Headings; References.............................52
                  11.8     Counterparts.....................................52
                  11.9     Parties in Interest; Assignment..................52
                  11.10    Severability; Enforcement........................52
                  11.11    Jurisdiction.....................................52
                  11.12    Waiver...........................................53
                  11.13    Incorporation of Exhibits........................53
                  11.14    Construction.....................................53

                                       iv

<PAGE>




                                    EXHIBITS


EXHIBIT A         -  Cognitive Training Shares

EXHIBIT B         -  Form of Plan of Merger

EXHIBIT C         -  Schedule of Exceptions

EXHIBIT D         -  Cognitive Training Financial Statements

EXHIBIT E         -  Form of  Opinion of  Wyrick,  Robbins,  Yates & Ponton,
                     L.L.P.

EXHIBIT F         -  Form of Brown Employment Agreement

EXHIBIT G         -  Form of Opinion of Novakov, Davidson & Flynn

EXHIBIT H         -  Form of Non-Disclosure Agreement



                                        v







<PAGE>







                          AGREEMENT AND PLAN OF MERGER


         THIS AGREEMENT AND PLAN OF MERGER (the "Agreement") is made and entered
into as of July 31,  1996,  by and among  UNIVERSITY  ONLINE,  INC.,  a Delaware
corporation  ("University  Online");  CTA  ACQUISITION   CORPORATION,   a  Texas
corporation   and  a  wholly  owned   subsidiary  of  University   Online  ("CTA
Acquisition");   COGNITIVE  TRAINING  ASSOCIATES,   INC.,  a  Texas  ("Cognitive
Training");  and MICHAEL L. BROWN,  the sole  shareholder of Cognitive  Training
(the "Exchanging  Shareholder").  (University  Online and CTA Acquisition  shall
sometimes  collectively be referred to as the "Acquirors" and individually as an
"Acquiror";  Cognitive  Training and the Exchanging  Shareholder shall sometimes
collectively  be  referred  to  as  the  "Transferors"  and  individually  as  a
"Transferor";  and  CTA  Acquisition  and  Cognitive  Training  shall  sometimes
collectively be referred to as the "Constituent  Corporations"  and individually
as a "Constituent Corporation".)


                                 W I T N E S S E T H:

         WHEREAS,  Cognitive  Training is a Texas  corporation  with  authorized
capital stock of 100,000 shares of Cognitive  Training  Common Stock (as defined
below),  of which  1,000  shares are issued and  outstanding  to the  Exchanging
Shareholder as set forth in Exhibit A (the "Cognitive Training Shares"); and

         WHEREAS, CTA Acquisition is a Texas corporation with authorized capital
stock of 1,000 shares of Common Stock, Without Par Value per share, all of which
immediately  prior to the Effective  Time (as defined  below) will be issued and
outstanding and held by University Online;

         WHEREAS,  the parties intend that the transactions  contemplated hereby
will qualify as a tax-free triangular B reorganization merger of CTA Acquisition
with and into  Cognitive  Training  pursuant to Code  Section  368(a)(1)(B)  and
Revenue Ruling
67-448;

         WHEREAS,  pursuant to the Merger (as  defined  below),  the  Exchanging
Shareholder shall receive University Online Common Stock (as defined below); and

         WHEREAS,  the parties  expect that the Merger shall further  certain of
their business objectives,  including,  without limitation, the expansion of the
combined  companies'  businesses and the utilization of the technologies of both
of University Online and Cognitive Training;


                                        1







<PAGE>



         NOW,  THEREFORE,  in  reliance  upon  the  premises,   representations,
warranties  and  covenants  made  herein  and in  consideration  of  the  mutual
agreements herein contained, the parties hereto hereby agree as follows:


                                 ARTICLE 1

                                 DEFINITIONS

         1.1. Definitions.  For purposes of this Agreement,  the following terms
shall have the meaning set forth below:

         "Acquiror" and "Acquirors" shall have the respective meanings set forth
in the first paragraph of this Agreement.

         "Acquiror  Indemnitee"  and  "Acquiror   Indemnitees"  shall  have  the
respective meanings set forth in Section 10.1.

         "Affiliate"  means,  with  respect  to any  Person,  any  other  Person
directly or indirectly Controlling,  Controlled by, or under common Control with
such other Person.

         "Affiliated  Group"  means any  affiliated  group within the meaning of
Code Section 1504.

         "Agreement"  shall have the meaning set forth in the first paragraph of
this Agreement.

         "Articles of Merger" shall have the meaning set forth in Section 2.2.

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

         "Basket Deductible" shall have the meaning set forth in Section 10.12.

         "CERCLA" shall have the meaning set forth in subsection 4.24(a).

         "Claim Notice" shall have the meaning set forth in Section 10.5.

         "Closing" shall have the meaning set forth in Section 3.1.

         "Closing Date" shall have the meaning set forth in Section 3.1.

         "Code" means the Internal Revenue Code of 1986, as amended.


                                        2







<PAGE>



         "Cognitive  Training"  shall  have the  meaning  set forth in the first
paragraph of this Agreement.

         "CTA  Acquisition"  shall  have the  meaning  set  forth  in the  first
paragraph of this Agreement.

         "Cognitive  Training Common Stock" means the Common Stock,  Without Par
Value, of Cognitive Training.

         "Cognitive  Training  Shares"  shall have the  meaning set forth in the
first paragraph of the recitals.

         "Confidential  Information" shall have the meaning set forth in Section
6.4.

         "Constituent Corporation" and "Constituent Corporations" shall have the
respective meanings set forth in the first paragraph of this Agreement.

         "Contracts" shall have the meaning set forth in subsection 4.10(b).

         "Control" (including,  with correlative meanings, the terms "Controlled
by", "Controlling" and "under common Control with"), as used with respect to any
Person, means the possession,  directly or indirectly, of the power to direct or
cause the  direction of the  management  and  policies of such  Person,  whether
through ownership of voting securities, by contract or otherwise.

         "Controlled  Group of  Corporation"  has the  meaning set forth in Code
Section 1563.

         "Conversion  Number"  means the quotient of (i) Five  Hundred  Thousand
(500,000)  divided by (ii) the total  number of the  Cognitive  Training  Shares
outstanding immediately prior to the Effective Time.

         "Converted  Cognitive  Training Stock" shall have the meaning set forth
in subsection 2.4(b).

         "Dissenting  Share" means any share of Cognitive Training capital stock
with respect to which any Cognitive  Training  shareholder has validly exercised
his dissenters' rights (or any equivalent thereof which would, subsequent to the
Closing,  permit  any  Cognitive  Training  shareholder  to tender his shares of
Cognitive  Training capital stock to Cognitive  Training or University Online in
exchange for cash) under Part Five of the Texas Business Corporation Act.

         "Effective Time" shall have the meaning set forth in Section 2.2.

         "Employee   Benefit   Plan"  means  any:  (i)   nonqualified   deferred
compensation or retirement plan or arrangement which is

                                        3







<PAGE>



an Employee Pension Benefit Plan; (ii) qualified defined contribution retirement
plan or arrangement  which is an Employee  Pension Benefit Plan; (iii) qualified
defined  benefit  retirement  plan or arrangement  which is an Employee  Pension
Benefit Plan  (including  any  Multiemployer  Plan);  and (iv) Employee  Welfare
Benefit Plan or fringe benefit plan or program.

         "Employee  Pension  Benefit  Plan" has the  meaning  set forth in ERISA
Section 3(2).

         "Employee  Welfare  Benefit  Plan" has the  meaning  set forth in ERISA
Section 3(1).

         "Encumbrances"  means  any and all  restrictions  on  transfer,  liens,
encumbrances,  charges,  pledges,  security interests,  taxes, claims,  options,
warrants, purchase rights, contracts, commitments, equities, claims and demands.

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

         "Exchanging  Shareholder" shall have the meaning set forth in the first
paragraph of this Agreement.

         "Fiduciary" has the meaning set forth in ERISA Section 3(21).

         "Financial  Statements"  shall have the meaning set forth in subsection
4.5(a).

         "GAAP" shall have the meaning set forth in subsection 4.5(a).

         "Intellectual  Property" means: (i) all inventions  (whether patentable
or  unpatentable  and  whether or not  reduced to  practice),  all  improvements
thereto, and all patents,  patent applications and patent disclosures,  together
with all reissuances, divisions, continuations, renewals, continuations-in-part,
revisions,  extensions and reexaminations thereof; (ii) all trademarks,  service
marks,  certification marks, collective marks, trade dress, trade styles, logos,
trade names, company names and corporate names,  together with all translations,
adaptations,  derivations  and  combinations  thereof and including all goodwill
associated  therewith,  and  all  applications,  registrations,  recordings  and
renewals in connection therewith; (iii) all copyrightable works, all copyrights,
rights  and  interests  in  copyrights  and  all  applications,   registrations,
recordings  and renewals in  connection  therewith;  (iv) all mask works and all
applications,  registrations,  recordings and renewals in connection  therewith;
(v) all trade secrets and confidential  business  information  (including ideas,
research and development,  know-how, formulas,  compositions,  manufacturing and
production  processes  and  techniques,   technical  data,  designs,   drawings,
specifications,

                                        4







<PAGE>



customer  and supplier  lists,  pricing and cost  information,  and business and
marketing plans and proposals);  (vi) all computer software  (including data and
related  documentation);  (vii) all other proprietary rights;  (viii) all copies
and tangible embodiments thereof (in whatever form or medium);  (ix) all income,
royalties, damages or payments now and hereafter due and/or payable under any of
the  foregoing  with  respect to any of the  foregoing  and the right to sue for
past, present or future infringements of any of the foregoing;  (x) all licenses
with respect to any of the foregoing;  and (xi) all rights  corresponding to any
of the foregoing throughout the world.

         "Knowledge" means actual knowledge after reasonable investigation.

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

         "Litigation" shall have the meaning set forth in subsection 4.8(a).

         "Merger" shall have the meaning set forth in Section 2.1.

         "Merger  Shares" means  collectively  the shares of  University  Online
Common  Stock  issued or  issuable  to the  Cognitive  Training  shareholder  in
connection with the Merger in exchange for the Cognitive Training Shares.

         "Most  Recent  Balance  Sheet"  shall  have the  meaning  set  forth in
subsection 4.7(a).

         "Most Recent Financial  Statements" shall have the meaning set forth in
subsection 4.5(a).

         "Most  Recent  Fiscal  Month End" shall have the  meaning  set forth in
subsection 4.5(a).

         "Most Recent Fiscal Year End" means December 31, 1995.

         "Multiemployer Plan" has the meaning set forth in ERISA Section 3(37).

         "1933 Act" means the Securities Act of 1933, as amended.

         "1934 Act" means the Securities Exchange Act of 1934, as amended.

         "PBGC" means the Pension Benefit Guaranty Corporation.

         "Person"  means  any  individual,  corporation,   partnership,  limited
partnership, trust, entity or unincorporated

                                        5






<PAGE>



organization, or a government or any agency or political subdivision thereof.

         "Prohibited Transaction" has the meaning set forth in ERISA Section 406
and Code Section 4975.

         "Proprietary   Information"   shall  have  the  meaning  set  forth  in
subsection 4.16(g).

         "RCARA" has the meaning set forth in subsection 4.24(a).

         "Reportable Event" has the meaning set forth in ERISA Section 4043.

         "Schedule" means any of the schedules to this Agreement,  each of which
is incorporated by reference into this Agreement.

         "SEC" means the United States Securities and Exchange Commission.

         "Subsidiary"  means any  corporation  with respect to which a specified
Person (or  Subsidiary  thereof) owns a majority of the capital stock or has the
power to vote or direct the voting of sufficient  securities to elect a majority
of the directors.

         "Surviving  Corporation"  shall have the  meaning  set forth in Section
2.1.

         "Tax" or "Taxes"  means any  federal,  state,  local,  foreign or other
income,  gross receipts,  profits,  franchise,  license,  transfer,  sales, use,
payroll, withholding, occupation, property (real or personal), excise or similar
taxes, fees, duties,  assessments,  withholdings or governmental  charges of any
nature (including interest, penalties or additions to such Taxes).

         "Tax  Returns"  means  all  returns,  reports,  estimates,  information
returns and statements of any nature with respect to Taxes.

         "Termination  Date"  shall  have the  meaning  set forth in  subsection
3.3(b).

         "Transferor" and "Transferors"  shall have the respective  meanings set
forth in the first paragraph of this Agreement.


                                        6







<PAGE>



         "University  Online"  shall  have the  meaning  set  forth in the first
paragraph of this Agreement.

         "University  Online  Common  Stock" means the Common  Stock,  $0.01 par
value per share, of University Online.


                                    ARTICLE 2

                                BASIC TRANSACTION

         2.1 The  Merger.  On and  subject to the terms and  conditions  of this
Agreement,  at the Effective Time CTA Acquisition  shall be merged with and into
Cognitive  Training  (the  "Merger"),  the separate  corporate  existence of CTA
Acquisition shall thereupon cease, and Cognitive Training shall be the surviving
corporation  in  the  Merger  (the  "Surviving   Corporation").   The  Surviving
Corporation  shall,  from and after the Effective Time,  possess all the rights,
privileges,  powers and franchises of whatsoever nature and description, as well
as a  public  or  private  nature,  and  be  subject  to all  the  restrictions,
disabilities and duties of each of the Constituent Corporations; and all rights,
privileges,  powers and franchises of each of the Constituent Corporations,  and
all property,  tangible and intangible,  real, personal and mixed, and debts due
to either of the Constituent  Corporations on whatever account as well for stock
subscriptions  as all  other  things  in  action  or  belonging  to  each of the
Constituent  Corporations shall be vested in the Surviving Corporation;  and all
property,  rights,  privileges,  powers and franchises,  and all and every other
interest  shall be  thereafter  as  effectually  the  property of the  Surviving
Corporation as they were of the several and respective Constituent Corporations,
and the  title to any real  estate  vested  by deed or  otherwise  in any of the
Constituent Corporations shall not revert or be in any way impaired by reason of
the  Merger.  All rights of  creditors  and all liens upon the  property  of the
Constituent   Corporations  shall  be  preserved  unimpaired,   and  all  debts,
liabilities and duties of the Constituent  Corporations shall thenceforth attach
to the Surviving Corporation,  and may be enforced against it to the same extent
as if said debts,  liabilities and duties had been incurred or contracted by it.
Any  claim  existing  or  action  or  proceeding,  whether  civil,  criminal  or
administrative,  pending by or against  either  Constituent  Corporation  may be
prosecuted  to judgment or decree as if the Merger had not taken  place,  or the
Surviving Corporation may be substituted in such action or proceeding.

         2.2  Effective  Time.  At the  time  of the  Closing,  the  Constituent
Corporations shall cause Articles of Merger substantially in the form of Exhibit
B attached  hereto (the "Articles of Merger") to be duly executed and filed with
the Department of the Secretary of State of the State of Texas as provided under
the Texas  Business  Corporation  Act. The Merger shall become  effective at the
time that the  Articles of Merger is made  effective on or after its filing with
the Secretary of State

                                        7






<PAGE>



of the State of Texas, and such time is hereinafter referred to
as the "Effective Time".

         2.3  University  Online  Common  Stock.  University  Online  shall make
available to CTA Acquisition a sufficient  number of shares of University Online
Common Stock to effect the Merger.

         2.4  Conversion  and Exchange of Shares.  The manner of converting  and
exchanging  shares of the  corporations  participating in the Merger shall be as
follows:

                  (a) Stock of CTA  Acquisition.  Each share of capital stock of
CTA Acquisition  issued and outstanding  immediately prior to the Effective Time
shall  thereupon be  converted  into and become one (1) share of Common Stock of
the Surviving  Corporation.  Each share of such Common Stock issued  pursuant to
this subsection shall be fully paid and nonassessable.

                  (b) Stock of Cognitive  Training.  At and as of the  Effective
Time each Cognitive  Training Share issued and outstanding  immediately prior to
the  Effective  Time  (excluding  shares held by Cognitive  Training as treasury
stock,  which shares shall be cancelled and  extinguished at the Effective Time)
shall by virtue of the Merger and  without  any action on the part of the holder
thereof,  be  exchanged  for and  converted  into  the  right  to  receive  from
University  Online the number of shares of University  Online Common Stock as is
equal  to  the  Conversion  Number.  Cognitive  Training  Shares  exchanged  and
converted as provided in this subsection 2.4(b) are herein sometimes referred to
as "Converted Cognitive Training Stock".

                  (c)  Exchange  of Stock  Certificates.  Immediately  after the
Effective  Time,  each  holder of an  outstanding  certificate  or  certificates
theretofore  representing  shares of Converted  Cognitive  Training  Stock shall
surrender  the  same  to  an  agent  or  agents   designated  by  the  Surviving
Corporation,  and shall thereupon be entitled to receive in exchange  therefor a
certificate  representing the number of shares of University Online Common Stock
into which the shares of Converted  Cognitive  Training Stock represented by the
certificate  or  certificates  so  surrendered  shall  have been  exchanged  and
converted  pursuant to  subsection  2.4(b)  above.  Dividends  payable after the
Effective  Time to holders of record in respect of shares of  University  Online
Common Stock into which certificates for shares of Converted  Cognitive Training
Stock shall be exchangeable,  shall not be paid to holders of such  certificates
until their certificates are surrendered for exchange as aforesaid.

                  (d) No Rights.  At the Effective Time, the holder of Cognitive
Training  capital stock  immediately  prior to the Effective Time shall cease to
have any rights as a shareholder  of Cognitive  Training,  except such rights as
may be available pursuant to this Agreement.


                                        8







<PAGE>



                  (e) No Further Transfers.  At and after the Effective Time, no
transfer of the Cognitive  Training  Shares  outstanding  prior to the Effective
Time shall be made on the stock transfer  books of the Surviving  Corporation or
otherwise.  If, after the Effective Time,  certificates  for Cognitive  Training
Shares are presented to the Surviving  Corporation,  they shall be cancelled and
exchanged for the Merger Shares as provided above.

         2.5 Fractional Shares. No fractional shares of University Online Common
Stock  shall be issued to the  Exchanging  Shareholder  in  connection  with the
Merger.

         2.6 Articles of  Incorporation.  The Articles of  Incorporation  of CTA
Acquisition,  as amended by the Articles of Merger, in effect  immediately prior
to the Effective Time shall be and remain the Articles of  Incorporation  of the
Surviving  Corporation,  until duly amended in accordance with the terms thereof
and applicable state corporation law.

         2.7 Bylaws.  The Bylaws of CTA Acquisition in effect  immediately prior
to the Effective  Time shall be the Bylaws of the Surviving  Corporation,  until
duly  amended  in  accordance  with  the  terms  thereof  and  applicable  state
corporation law.

         2.8  Directors.  The  directors  of CTA  Acquisition  shall  become the
directors of the Surviving  Corporation  at and as of the  Effective  Time until
their  successors  shall have been duly  elected or appointed  and  qualified in
accordance  with the  Surviving  Corporation's  Articles  of  Incorporation  and
Bylaws.

         2.9 Officers. The officers of CTA Acquisition shall become the officers
of the Surviving  Corporation at and as of the Effective Time  (retaining  their
respective  positions and terms of office) until their successors have been duly
elected  or  appointed   and   qualified  in   accordance   with  the  Surviving
Corporation's Bylaws.

         2.10 Subsequent Actions.  If, at any time after the Effective Time, the
Surviving  Corporation  shall  consider or be advised  that any deeds,  bills of
sale, assignments, assurances or any other actions or things may be necessary or
desirable to vest,  perfect or confirm of record or  otherwise in the  Surviving
Corporation  its right,  title or  interest  in, to or under any of the  rights,
properties or assets of either of the Constituent Corporations acquired or to be
acquired by the Surviving Corporation as a result of, or in connection with, the
Merger or otherwise to carry out this  Agreement,  the officers and directors of
the Surviving  Corporation  or University  Online shall be authorized to execute
and deliver,  in the name and on behalf of each of the Constituent  Corporations
or otherwise,  all such deeds, bills of sale,  assignments and assurances and to
take and do, in the name and on behalf of each of the  Constituent  Corporations
or otherwise, all such other actions and things as may be necessary or desirable
to vest, perfect or confirm any and

                                        9







<PAGE>



all right, title and interest in, to and under such rights, properties or assets
in the Surviving Corporation or otherwise to carry out this Agreement.


                                    ARTICLE 3

                             CLOSING AND TERMINATION

         3.1 Closing.  The closing of the transactions  provided for herein (the
"Closing")  shall take place at 10:00 a.m.  (local  time) on July 31,  1996 (the
"Closing Date") at the offices of Wyrick,  Robbins, Yates & Ponton, L.L.P., 4101
Lake Boone  Trail,  Raleigh,  North  Carolina,  unless  another date or place is
agreed to in writing by the parties hereto.

         3.2 Transactions on the Closing Date. (a) At the Closing the Exchanging
Shareholder  and  Cognitive  Training,  as the case may be, shall deliver to the
Acquirors the following:

                  (i)      the executed Articles of Merger;

                  (ii)  stock  certificates,  evidencing  all of  the  Cognitive
         Training  Shares,  in each case  endorsed  in blank or with an executed
         blank stock power  attached,  and with all necessary stock transfer tax
         stamps attached thereto; and

                  (iii)  each  of  the   certificates,   instruments  and  other
         documents and agreements contemplated by Article 8 hereof.

                  (b)  At  the  Closing  the  Acquirors  shall  deliver  to  the
                       Exchanging  Shareholder  and Cognitive  Training,  as the
                       case may be, the following:

                  (i)      stock certificates evidencing the Merger Shares;
         and

             (ii) each of the certificates,  instruments and other documents and
         agreements contemplated by Article 7 hereof.

         3.3  Termination.  Notwithstanding  any other provision to the contrary
herein, this Agreement may be terminated at any time:

         (a)  without  liability  on  the  part  of  any  party  hereto  (unless
occasioned  by reason of failure  of one of the  parties  hereto to perform  its
obligations hereunder), by mutual consent of all parties to this Agreement;

         (b)  without  liability  on  the  part  of  any  party  hereto  (unless
occasioned  by reason of failure  of one of the  parties  hereto to perform  its
obligations  hereunder),  by either University Online or Cognitive Training,  if
the transactions contemplated hereby are not consummated on or before September

                                       10







<PAGE>



30, 1996, or  such  later  date as may  be agreed upon in writing by the parties
hereto (the "Termination Date");

         (c) by University  Online, if (i) Cognitive  Training or the Exchanging
Shareholder  shall  breach  in any  material  respect  any of  their  respective
representations,  warranties or obligations  hereunder,  (ii) University  Online
shall have notified Cognitive Training and the Exchanging Shareholder in writing
of such  breach,  (iii) such  breach  shall not have been cured in all  material
respects or waived, and (iv) Cognitive  Training or the Exchanging  Shareholder,
as the case may be,  shall  not have  provided  reasonable  assurance  that such
breach  shall be cured in all material  respects on or before the Closing  Date,
but only if such  breach,  singly  or  together  with all other  such  breaches,
constitutes a failure of the conditions  contained in Sections 8.1 or 8.2 hereof
as of the date of such termination; or

         (d) by Cognitive  Training,  if (i) the  Acquirors  shall breach in any
material  respect  any  of  their  respective  representations,   warranties  or
obligations hereunder, (ii) Cognitive Training shall have notified the Acquirors
in writing of such  breach,  (iii) such breach  shall not have been cured in all
material  respects or waived,  and (iv) the  Acquirors  shall not have  provided
reasonable assurance that such breach shall be cured in all material respects on
or before the Closing Date, but only if such breach, singly or together with all
other such  breaches,  constitutes  a failure  of the  conditions  contained  in
Sections 7.1 or 7.2 hereof as of the date of such termination.


                                    ARTICLE 4

            REPRESENTATIONS AND WARRANTIES OF EXCHANGING SHAREHOLDER

         Except as otherwise  set forth in the Schedule of  Exceptions  attached
hereto as Exhibit C (the "Schedule of Exceptions"),  the Exchanging  Shareholder
represents and warrants to the Acquirors that the representations and warranties
contained  in this  Article 4 are true,  correct and  complete as of the date of
this Agreement.

         4.1 Organization of Cognitive Training;  Authority.  Cognitive Training
is a corporation duly organized, validly existing and in good standing under the
laws of the State of Texas,  with the full power and  authority,  corporate  and
otherwise,  to enter  into  this  Agreement  and to carry  out and  perform  its
obligations under the terms of this Agreement.  Cognitive  Training has the full
and unrestricted power and authority,  corporate and otherwise,  to own, operate
and lease its assets and  properties  and to carry on its  business as currently
conducted and in which it presently  proposes to engage.  Cognitive  Training is
qualified  to do business and in good  standing in the states  listed in Section
4.1 of the  Schedule of  Exceptions,  which  jurisdictions  constitute  the only
jurisdictions

                                       11







<PAGE>



in which the  nature  of  Cognitive  Training's  business  requires  it to be so
qualified.  The execution and delivery of this Agreement and the consummation of
the transactions  contemplated hereby have been duly authorized by all requisite
corporate or other action on the part of Cognitive  Training and the  Exchanging
Shareholder.  This  Agreement  has been duly executed and delivered by Cognitive
Training and the Exchanging  Shareholder and constitutes the valid,  binding and
enforceable  obligation of Cognitive  Training and the  Exchanging  Shareholder,
enforceable in accordance with its terms and conditions.

         4.2 Ability to Carry Out the Agreement.  Neither Cognitive Training nor
the Exchanging Shareholder is subject to or bound by any provision of:

                  (i) any law, statute, rule, regulation,  ordinance or judicial
         or administrative decision;

                  (ii) any articles or certificate of incorporation or bylaws;

                  (iii) any mortgage, deed of trust, lease, note,  shareholder's
         agreement,  bond,  indenture,  other instrument or agreement,  license,
         permit,  trust,  custodianship  or  other  restriction  of any  kind or
         character whatsoever; or

                  (iv) any judgment,  order,  writ,  injunction or decree of any
         court, governmental body, administrative agency or arbitrator;

that would prevent or be violated by, or would result in any penalty, forfeiture
or contract  termination as a result of, or under which there would be a default
as a result of, nor is the  consent of any Person  under any  Contract  required
for, the  execution,  delivery  and  performance  by Cognitive  Training and the
Exchanging  Shareholder  of this  Agreement  and the  transactions  contemplated
hereby, other than violations,  penalties,  forfeitures,  contract terminations,
defaults or failure to obtain consents which, singly or in the aggregate,  shall
not have a material  adverse  effect on the  enforceability  or validity of this
Agreement  or the  ability  of the  Transferors  to  perform  their  obligations
hereunder.

         4.3 Capitalization of Cognitive Training;  Ownership;  Investment.  (a)
The  authorized  capital  stock of  Cognitive  Training  consists  solely of One
Hundred Thousand (100,000) shares of Cognitive Training Common Stock. The shares
of capital stock and other securities described in Exhibit A hereto are the only
shares of capital  stock and other  securities of Cognitive  Training  which are
issued and outstanding.  Immediately  prior to the Closing,  any such securities
and any and all  dividends  payable in  connection  therewith  (irrespective  of
whether  dividends  have  accrued)  shall,  without any liability on the part of
Cognitive Training, be converted into shares of Cognitive

                                       12







<PAGE>



Training  Common Stock.  At the Closing the only class,  type or kind of capital
stock or security of Cognitive Training  outstanding shall be Cognitive Training
Common Stock. All shares of Cognitive Training Common Stock are duly authorized,
validly issued, fully paid and nonassessable, were issued in compliance with all
applicable  federal  and state  securities  laws,  and are held of record by the
respective  Cognitive  Training  shareholder  as set forth in  Exhibit A hereto.
There are no  outstanding  or authorized  options,  warrants,  purchase  rights,
subscription  rights,  conversion  rights,  exchange  rights,  rights  of  first
refusal,  preemptive rights or other rights of any kind to acquire,  directly or
indirectly,  any shares of capital  stock of  Cognitive  Training or  securities
convertible  into or exchangeable  for, or which otherwise  confer on the holder
thereof any right to acquire,  any such shares or  securities,  nor is Cognitive
Training committed to issue any such option,  warrant, right or security.  There
are no  outstanding or authorized  stock  appreciation,  phantom  stock,  profit
participation or other similar rights with respect to Cognitive Training.  There
are no voting trusts, proxies or other agreements,  commitments,  obligations or
understandings  with  respect to the voting of the  capital  stock of  Cognitive
Training.

         (b) The Exchanging  Shareholder has good, valid and transferable  title
to his  Cognitive  Training  Shares  set forth  opposite  his name in  Exhibit A
hereto,  free and clear of any and all Encumbrances,  with full right and lawful
authority  to transfer,  assign,  deliver,  convert and  exchange his  Cognitive
Training Shares pursuant to this Agreement.  The Exchanging Shareholder is not a
party to any option,  warrant,  purchase  right or other  contract or commitment
that could require the Exchanging  Shareholder to sell,  transfer,  or otherwise
dispose of any capital stock of Cognitive Training.

         4.4 Subsidiaries and Affiliates. Cognitive Training has no Subsidiaries
and does not  control,  directly or  indirectly,  or have any direct or indirect
equity  participation  or any interest in any corporation,  partnership,  trust,
venture, business, enterprise, firm or other business association.

         4.5 Financial Statements; Liabilities. (a) Attached hereto as Exhibit D
are the following financial  statements of Cognitive Training  (collectively the
"Financial  Statements"):  (i) the  audited  balance  sheets and  statements  of
income,  changes in shareholder's equity and cash flows as at December 31, 1995,
1994 and 1993 and for the fiscal years ended December 31, 1995, 1994 and 1993 as
audited  by Ernst & Young  L.L.P.;  and (ii) the  unaudited  balance  sheet  and
statements  of income,  changes  in  shareholder's  equity and cash flow  ("Most
Recent  Financial  Statements")  as at and for the six (6) months ended June 30,
1996 ("Most Recent Fiscal Month End"). The Financial  Statements  (including the
notes  thereto) have been prepared in  conformity  with United States  generally
accepted accounting principles ("GAAP") applied on a consistent basis throughout
the periods

                                       13







<PAGE>



covered thereby,  are materially true, correct and complete,  fairly present the
financial position of Cognitive Training at the dates thereof and the results of
operations  of  Cognitive  Training  for the periods  covered  thereby,  and are
consistent  with the books and records of  Cognitive  Training  (which books and
records are correct and complete),  except that the Financial Statements for the
Most Recent  Fiscal  Month End are not  accompanied  by notes and are subject to
normal year end audit adjustments which are not material in the aggregate.

         (b) There are no material  Liabilities of Cognitive Training (and there
is no Basis  for any  present  or  future  action,  suit,  proceeding,  hearing,
investigation,  charge,  complaint,  claims or demand against Cognitive Training
giving rise to any Liability), except for those: (i) accrued or reflected on the
face of the Most Recent  Financial  Statements;  or (ii) arising  after the Most
Recent  Fiscal  Month End in the ordinary  course of business and not  material,
singly or in the aggregate,  to Cognitive  Training (none of which results from,
arises out of,  relates  to, is in the nature of, or was caused by any breach of
contract, breach of warranty, tort infringement or violation of law).

         4.6 Conduct of Business  Since Most Recent Fiscal Year End;  Absence of
Material  Adverse Change.  Since the Most Recent Fiscal Year End, there has been
no material adverse change in the business,  operations,  results of operations,
assets,  properties,  financial  condition or  prospects of Cognitive  Training.
Since  such  date,  except as  contemplated  in this  Agreement:  (i)  Cognitive
Training has conducted its business in the manner theretofore conducted and only
in the ordinary course consistent with past practices; and (ii) without limiting
the generality of the foregoing, Cognitive Training has not:

         (a)  incurred  any loss of, or injury to, the assets or  properties  of
Cognitive  Training  as the  result of any fire,  explosion,  flood,  windstorm,
earthquake,  labor trouble,  riot,  accident,  act of God, public enemy or armed
forces,  or other  casualty  (whether  or not  covered by  insurance  payable to
Cognitive Training);

         (b) issued,  sold or otherwise disposed of, or committed to issue, sell
or otherwise  dispose of (other than as  contemplated  in this  Agreement),  any
capital stock,  bonds or other securities of any kind or nature,  or granted any
options,  warrants  or other  rights  to  purchase  or  obtain  (including  upon
conversion, exchange, or exercise) any of its capital stock;

         (c)  incurred,  or become  subject to, any  obligation  or Liability in
excess of $10,000,  either individually or in the aggregate,  except Liabilities
incurred in the ordinary  course of business  consistent with past practices and
obligations under the Contracts;


                                       14







<PAGE>



         (d)  discharged  or  satisfied  any  lien or  Encumbrance  or paid  any
obligation or Liability in excess of $10,000 other than Liabilities reflected in
the Most Recent Fiscal Year End balance sheet and Liabilities incurred since the
Most Recent Fiscal Year End in the ordinary  course of business  consistent with
past practices;

         (e) for any  reason,  declared  or made  payment  of,  or set aside for
payment,  any dividends or distributions of any assets of any kind whatsoever in
respect of any shares of the capital  stock of  Cognitive  Training  (whether in
cash or in kind),  or  purchased,  redeemed  or  otherwise  acquired  any of its
capital stock,  any  securities  convertible  into capital  stock,  or any other
securities;

         (f) mortgaged,  pledged or subjected to lien, charge, security interest
or any other  Encumbrance  any of its assets or  properties  with respect to any
obligations;

         (g) sold,  exchanged,  transferred or otherwise  disposed of any of its
assets or properties, tangible and intangible, or cancelled any debts or claims,
except in each case in the  ordinary  course of  business  consistent  with past
practices;

         (h) written down the value of any assets or  properties  or written off
as  uncollectible  any notes or  accounts  receivable,  except  write-downs  and
write-offs in the ordinary course of business consistent with past practices;

         (i) entered  into any  employment  agreement or  collective  bargaining
agreement, written or oral; modified the terms of any such existing agreement or
contract;  increased the rate of compensation  payable, or to become payable, by
it to  any  of  its  officers,  directors,  employees,  consultants,  agents  or
independent  contractors;  adopted,  amended,  modified,  terminated or made any
contributions to, or any commitments for any contributions to, any bonus, profit
sharing, incentive,  severance,  pension or other employee benefit plan, payment
or  arrangement  made to,  for or with any of the  foregoing;  or made any other
change  in  employment  terms  for any of its  officers,  directors,  employees,
consultants, agents or independent contractors outside of the ordinary course of
business consistent with past practices;

         (j) made or permitted  any  amendment or  termination  of any contract,
agreement,  lease or license  to which it is a party or which it owns  otherwise
than in the ordinary course of business consistent with past practice;

         (k) through  negotiation  or otherwise  made any commitment or incurred
any Liability to any labor organization;

         (l) paid any severance or termination pay to any officer or employee in
excess of two weeks' salary;

                                       15







<PAGE>




         (m) made any material  change in any method of accounting or accounting
practice except where required by a change in GAAP;

         (n)  made  any  charitable  contributions  or  pledges  outside  of the
ordinary course of business consistent with past practices;

         (o) waived or released  any rights of material  value other than in the
ordinary course of business consistent with past practices;

         (p)  effected  any  material  reduction  or  increase  of  advertising,
administrative, or research and development expenses of Cognitive Training other
than in the ordinary course of business consistent with past practices;

         (q) made or  committed  to make  capital  expenditures  (or  series  of
related  capital  expenditures)  either in excess of $10,000 in the aggregate or
outside of the ordinary course of business consistent with past practices;

         (r) made any  accrual  or  arrangement  for or  payment  of  bonuses or
special  compensation  of any  kind  to any  director,  officer,  consultant  or
employee, other than as specified in this Agreement;

         (s) made any investment in (capital or otherwise),  any loan to, or any
acquisition  of  securities or assets of, any other Person (or series of related
investments, loans or acquisitions);

         (t) made or authorized any change in the charter or bylaws of Cognitive
Training, other than as specified in this Agreement;

         (u) issued any note, bond, or other debt security, increased bank debt,
or created, incurred, assumed, or guaranteed any indebtedness for borrowed money
or capital lease  obligations  together  with  Liabilities  involving  more than
$50,000 in the aggregate;

         (v) made any loan to, or entered into any other  transaction  with, any
of its  directors,  officers  or  employees  outside of the  ordinary  course of
business consistent with past practices; or

         (w) agreed or  committed,  whether in writing or not,  to do any of the
foregoing.

         4.7 Title to  Tangible  Personal  Properties;  Absence  of  Liens.  (a)
Cognitive  Training  has  good,  valid  and  marketable  title  to, or valid and
subsisting leasehold interests in, all buildings, machinery, equipment and other
tangible  personal  properties  and assets  used in the  business  of  Cognitive
Training,  located on its  premises,  or shown on the balance  sheet of the Most
Recent Financial  Statements (the "Most Recent Balance Sheet") or acquired after
the date thereof, free and clear of any

                                       16







<PAGE>



and  all  Encumbrances,  except  for  Encumbrances  reflected in the Most Recent
Balance Sheet.

         (b) The assets and  properties  owned or leased by  Cognitive  Training
constitute all of the assets and properties necessary to conduct the business of
Cognitive  Training in the manner in which it has previously  been conducted and
as presently  proposed to be conducted.  All such personal property is free from
material  defects,  has been  maintained  in  accordance  with  normal  industry
practice,  is in good  operating  condition  and repair,  ordinary wear and tear
excepted,  and is suitable  for the  purposes for which it presently is used and
proposed to be used.

         4.8  Litigation.  (a)  There is no  charge,  complaint,  action,  suit,
arbitration,  proceeding, hearing or investigation (collectively,  "Litigation")
pending or threatened  against Cognitive  Training in, before or by any court or
arbitrator  or  governmental   agency  or  authority.   Neither  the  Exchanging
Shareholder  nor the directors and officers of Cognitive  Training has any Basis
to believe  that any  Litigation  may be  brought  against  Cognitive  Training.
Cognitive  Training  is not  subject to any  outstanding  injunction,  judgment,
order, decree, ruling or charge.

         (b) Cognitive Training has not breached,  and is not in default of, any
of its  legal  obligations  with  respect  to any of its  licensors,  licensees,
collaborative  and  other  partners,  joint  venturers,  brokers,  distributors,
business  consultants,  franchisees,   franchisors,   representatives  or  other
independent contractors.

         4.9  Compliance  with Law. The  Exchanging  Shareholder  and  Cognitive
Training and its  predecessors and Affiliates have complied in all respects with
all  applicable  statutes,   laws,  ordinances,   regulations,   rules,  orders,
determinations,  writs, injunctions, awards, judgments and decrees of every kind
whatsoever  of any and all  governmental  authorities  applicable  to  Cognitive
Training  (including  all  agencies  thereof) or to the assets,  properties  and
business  of  Cognitive  Training,  and no suit,  action,  proceeding,  hearing,
investigation,  charge,  complaint,  claim,  demand  or notice  has been  filed,
commenced or threatened  against  Cognitive  Training alleging any failure to so
comply. All governmental  approvals,  permits and licenses required by Cognitive
Training in connection with the conduct of its business have been obtained,  are
in full force and effect,  and are being complied with in all respects.  Neither
Cognitive   Training  nor  any  of  its  employees,   agents,   distributors  or
representatives  have  not  paid  or  received  any  bribe  or  other  unlawful,
questionable  or unusual  payment of money or other  thing of more than  nominal
value,  granted or accepted  any  extraordinary  discount,  or furnished or been
given any other unlawful or unusual  inducement to or from any person,  business
association  or  governmental  entity  in the  United  States  or  elsewhere  in
connection with or in furtherance of the business of Cognitive

                                       17






<PAGE>



Training,  and such business is not in any manner  dependent  upon the making or
receipt of such payment, discounts or other inducements.

         4.10 Contracts.  (a) Section 4.10(a) of the Schedule of Exceptions sets
forth a list of each written and oral  contract or agreement  outstanding  as of
the date  hereof  to  which  Cognitive  Training  is a party  (collectively  the
"Contracts" or individually a "Contract"):

                  (i) which  involves the lease of personal  property from or to
         third  parties  providing  for lease  payments in excess of $10,000 per
         annum;

                  (ii)  under  which  it  has  created,   incurred,  assumed  or
         guaranteed (or may create, incur, assume or guarantee) indebtedness for
         borrowed money (including capitalized lease obligations) involving more
         than $10,000;

                  (iii) which is in the nature of an  employment,  consulting or
         severance  agreement or collective  bargaining  agreement involving the
         payment of more than $10,000 or not entered into in the ordinary course
         of business;

                  (iv)  which  is  with  the   Exchanging   Shareholder  or  any
         Affiliates (other than Cognitive Training);

                  (v)   which   concerns   confidentiality,   nondisclosure   or
         noncompetition;

                  (vi)  which  is  a  profit   sharing,   stock  option,   stock
         appreciation,  deferred  compensation,   severance  or  other  plan  or
         arrangement  for  the  benefit  of its  current  or  former  directors,
         officers and employees;

                  (vii) which by its terms is not terminable  without  liability
         and involves the payment or receipt of $10,000 or more;

                  (viii)  which the  consequences  of a default  or  termination
         could have a material adverse effect on the business, assets, financial
         condition,  operations,  results of operations  or future  prospects of
         Cognitive Training;

                  (ix) which is in the nature of a partnership, joint venture or
         collaborative arrangement or relationship;

                  (x) which  involves  the  purchase  or sale of raw  materials,
         commodities,  supplies, products or other personal property, or for the
         furnishing  or receipt of  services,  the  performance  of which  shall
         extend  over a period of more than one (1)  year,  result in  financial
         loss to  Cognitive  Training,  or involves  consideration  in excess of
         $10,000; or


                                       18







<PAGE>



                  (xi) which is outside of the  ordinary  course of  business or
         contains any provision  requiring  Cognitive  Training to indemnify any
         other party thereto.

         (b) Cognitive Training has delivered to University Online a correct and
complete copy of each written  Contract and a written  summary setting forth the
terms and  conditions  of each oral  Contract.  All of the  Contracts are legal,
valid, binding and enforceable in accordance with their respective terms against
Cognitive  Training  and any other  parties  thereto,  and are in full force and
effect  on  identical  terms  following  the  consummation  of the  transactions
contemplated  in this  Agreement.  There  is not  under  any  Contract:  (i) any
existing default, breach or violation by Cognitive Training or, to the Knowledge
of Cognitive  Training,  by any other party thereto;  (ii) an event which, after
notice  or lapse of time or both,  would  constitute  a  default  or  breach  by
Cognitive  Training or, to the  Knowledge of  Cognitive  Training,  by any other
party, or permit termination,  modification or acceleration, under the Contract;
or (iii) any repudiation of any provision of any Contract.

         4.11 Brokers and  Intermediaries.  None of the Transferors has employed
any broker,  finder, advisor or intermediary in connection with the transactions
contemplated by this Agreement  which would be entitled to a broker's,  finder's
or similar fee or commission in  connection  therewith or upon the  consummation
thereof.

         4.12 Tax Matters.  (a) Cognitive  Training made an election to be taxed
under the  provisions  of  Subchapter  C of the Code  effective as of January 1,
1993.  Cognitive  Training  currently utilizes the cash method of accounting for
income tax  purposes,  and such method of  accounting  has not changed since the
date of its Subchapter C election.  Cognitive Training has filed all Tax Returns
that it has been  required  to  file.  All such Tax  Returns  were  correct  and
complete in all material respects. All Taxes owed by Cognitive Training (whether
or not shown on any Tax Return) have been paid.  Cognitive Training currently is
not the  beneficiary  of any  extension  of time  within  which  to file any Tax
Return.  No claim has ever been made by an  authority  in a  jurisdiction  where
Cognitive  Training  does not file Tax  Returns  that it is or may be subject to
taxation by that jurisdiction. There are no Encumbrances on any of the assets of
Cognitive  Training  that  arose in  connection  with any  failure  (or  alleged
failure) to pay any Tax.

         (b) Cognitive Training has withheld and paid all Taxes required to have
been withheld and paid in connection with amounts paid or owing to any employee,
consultant, independent contractor, creditor, shareholder or other Person.

         (c) No Transferor or director or officer (or employee  responsible  for
Tax matters) of Cognitive  Training has any Knowledge  that any authority has or
might assess any additional

                                       19







<PAGE>



Taxes for any period for which Tax Returns have been filed.  There is no dispute
or claim concerning any Tax Liability of Cognitive  Training either: (i) claimed
or  raised  by  any  authority  in  writing;  or  (ii)  as to  which  any of the
Transferors  or the directors and officers (and  employees  responsible  for Tax
matters) of Cognitive  Training has Knowledge  based upon personal  contact with
any agent of such  authority.  No federal,  state,  local or foreign  income Tax
Returns filed with respect to Cognitive Training for taxable periods ended on or
before  December  31,  1995 have been  audited or  currently  are the subject of
audit. The Transferors have delivered to University  Online correct and complete
copies of all federal,  state and local income Tax Returns,  examination reports
and  statements  of  deficiencies  assessed  against  or agreed to by  Cognitive
Training since its formation.

         (d)  Cognitive  Training has not waived any statute of  limitations  in
respect  of Taxes or  agreed to any  extension  of time  with  respect  to a Tax
assessment or deficiency.

         (e)  Cognitive  Training  has not filed a consent  under  Code  Section
341(f) concerning collapsible corporations.  Cognitive Training has not made any
payments,  is not  obligated  to make  any  payments,  and is not a party to any
agreement  that  under  certain  circumstances  could  obligate  it to make  any
payments  that  shall not be  deductible  under  Code  Section  280G.  Cognitive
Training has not been a United States real property holding  corporation  within
the meaning of Code Section  897(c)(2) during the applicable period specified in
Code Section  897(c)(1)(A)(ii).  Cognitive Training has disclosed on its federal
income  Tax  Returns  all  positions  taken  therein  that  could give rise to a
substantial  understatement  of federal  income  Tax within the  meaning of Code
Section 6662. Cognitive Training is not a party to any Tax allocation or sharing
agreement.  Cognitive  Training is not a member of an Affiliated  Group filing a
consolidated federal income Tax Return and has no Liability for the Taxes of any
Person (other than Cognitive  Training)  under Treas.  Reg. ss. 1.1502-6 (or any
similar provision of state, local or foreign law), as a transferee or successor,
by contract or otherwise.

         (f) The unpaid Taxes of Cognitive Training: (i) did not, as of the Most
Recent Fiscal Month End,  exceed the reserve for Tax Liability  (rather than any
reserve for deferred Taxes  established to reflect  timing  differences  between
book and Tax  income)  set forth on the face of the Most  Recent  Balance  Sheet
(rather  than in any notes  thereto);  and (ii) do not  exceed  that  reserve as
adjusted for the passage of time through the Closing Date in accordance with the
past custom and practice of Cognitive Training in filing its Tax Returns.

         (g) The  Exchanging  Shareholder  has no  present  plan,  intention  or
arrangement  to dispose of any of the Merger Shares in a manner that would cause
the Merger to violate the continuity

                                       20







<PAGE>



of shareholder interest requirement set forth in Treas. Reg. ss.1.368-1.

         (h) As of  the  Effective  Time,  Cognitive  Training  shall  not  have
outstanding any warrants,  options,  convertible securities or any other type of
right  pursuant to which any Person could  acquire  stock in Cognitive  Training
that, if exercised or converted, would effect University Online's acquisition or
retention of control of Cognitive Training as defined in Code Section 368(c)(1).

         (i) Cognitive  Training operates at least one (1) significant  historic
business  line or owns at least a significant  portion of its historic  business
assets, in each case within the meaning of Treas. Reg. ss.1.368-1(d).

         4.13 Employee Benefits.  (a) Section 4.13 of the Schedule of Exceptions
lists each Employee Benefit Plan that Cognitive  Training  maintains or to which
Cognitive  Training  contributes.  Each  such  Employee  Benefit  Plan (and each
related trust,  insurance contract or fund) complies in form and in operation in
all respects with the  applicable  requirements  of ERISA,  the Code,  and other
applicable laws.

         (b) All required reports and  descriptions  (including Form 5500 Annual
Reports,  Summary Annual Reports,  PBGC-1's and Summary Plan  Descriptions) have
been filed or  distributed  appropriately  with  respect  to each such  Employee
Benefit Plan. The  requirements  of Part 6 of Subtitle B of Title I of ERISA and
of Code Section 4980B have been met with respect to each such  Employee  Benefit
Plan which is an Employee Welfare Benefit Plan.

         (c)  All  contributions   (including  all  employer  contributions  and
employee salary  reduction  contributions)  which are due have been paid to each
such Employee  Benefit Plan which is an Employee  Pension  Benefit Plan, and all
contributions  for any period ending on or before the Closing Date which are not
yet due, have been paid to each such Employee Pension Benefit Plan or accrued in
accordance with the past custom and practice of Cognitive Training. All premiums
or other payments for all periods ending on or before the Closing Date have been
paid with  respect  to each such  Employee  Benefit  Plan  which is an  Employee
Welfare Benefit Plan.

         (d) Each  such  Employee  Benefit  Plan  which is an  Employee  Pension
Benefit Plan meets the  requirements  of a  "qualified  plan" under Code Section
401(a)  and  has  received,   within  the  last  two  (2)  years,   a  favorable
determination letter from the Internal Revenue Service.

         (e) The market  value of assets under each such  Employee  Benefit Plan
which is an Employee  Pension Benefit Plan (other than any  Multiemployer  Plan)
equals or exceeds  the  present  value of all vested and  nonvested  Liabilities
thereunder determined in

                                       21







<PAGE>



accordance with PBGC methods,  factors and assumptions applicable to an Employee
Pension Benefit Plan terminating on the date for determination.

         (f) The  Transferors  have  delivered to University  Online correct and
complete  copies of the plan documents and summary plan  descriptions,  the most
recent determination letter received from the Internal Revenue Service, the most
recent  Form 5500  Annual  Report and all related  trust  agreements,  insurance
contracts  and other  funding  agreements  which  implement  each such  Employee
Benefit Plan.

         (g) With respect to each Employee Benefit Plan that Cognitive  Training
and the  Controlled  Group of  Corporations  which includes  Cognitive  Training
maintains or ever has maintained or to which any of them  contributes,  ever has
contributed, or ever has been required to contribute:

                  (i) No such Employee Benefit Plan which is an Employee Pension
         Benefit Plan (other than any Multiemployer Plan) has been completely or
         partially  terminated  or been the subject of a Reportable  Event as to
         which  notices  would  be  required  to be  filed  with  the  PBGC.  No
         proceeding by the PBGC to terminate any such Employee  Pension  Benefit
         Plan  (other  than  any  Multiemployer  Plan)  has been  instituted  or
         threatened.

             (ii) There have been no Prohibited Transactions with respect to any
         such  Employee  Benefit Plan. No Fiduciary has any Liability for breach
         of fiduciary  duty or any other  failure to act or comply in connection
         with  the  administration  or  investment  of the  assets  of any  such
         Employee  Benefit  Plan.  No  action,  suit,  proceeding,   hearing  or
         investigation  with respect to the  administration or the investment of
         the assets of any such Employee Benefit Plan (other than routine claims
         for  benefits)  is  pending  or  threatened.   Neither  the  Exchanging
         Shareholder   nor  the  directors  or  officers  (or   employees   with
         responsibility for employee benefits matters) of Cognitive Training has
         any  Knowledge  of any Basis  for any such  action,  suit,  proceeding,
         hearing or investigation.

            (iii)  Cognitive   Training  has  not  incurred,   and  neither  the
         Exchanging Shareholder nor the directors or officers (or employees with
         responsibility for employee benefits matters) of Cognitive Training has
         any reason to expect that Cognitive Training shall incur, any Liability
         to the PBGC (other than PBGC premium payments) or otherwise under Title
         IV of ERISA (including any withdrawal Liability) or under the Code with
         respect to any such Employee  Benefit Plan which is an Employee Pension
         Benefit Plan.

         (h) None of Cognitive  Training and the other members of the Controlled
Group of Corporations that includes Cognitive  Training  contributes to ever has
contributed to, or ever has been required

                                       22







<PAGE>




to  contribute  to any  Multiemployer  Plan  or  has  any  Liability  (including
withdrawal Liability) under any Multiemployer Plan.

         (i)  Cognitive  Training  does not  maintain or  contribute,  never has
maintained  or  contributed  and never has been  required to  contribute  to any
Employee  Welfare  Benefit Plan providing  medical,  health or life insurance or
other  welfare-type  benefits  for  current  or  future  retired  or  terminated
employees, their spouses or their dependents (other than in accordance with Code
Section 4980B).

         4.14  Articles of  Incorporation  and Bylaws.  Cognitive  Training  has
delivered  to the  Acquirors  complete  and  correct  copies of the  Articles of
Incorporation  and Bylaws of Cognitive  Training,  as  currently in effect.  The
Transferors  have not defaulted  under or violated any provision of the Articles
of Incorporation or Bylaws of Cognitive Training.

         4.15 Insurance. With respect to each insurance policy that is currently
in  effect  (including  policies  providing  property,  casualty,  liability  or
workers' compensation coverage or bond or surety arrangements) or self-insurance
arrangement  to  which  Cognitive  Training  is a  party,  a named  insured,  or
otherwise the beneficiary of coverage:  (i) the policy is legal, valid, binding,
enforceable  and in full force and effect;  (ii) the policy shall continue to be
legal,  valid,  binding,  enforceable  and in full force and effect on identical
terms  following  the  consummation  of the  transactions  contemplated  by this
Agreement;  (iii) Cognitive Training is not nor is any other party to the policy
in breach or default  (including  with respect to the payment of premiums or the
giving of notices), and no event has occurred which, with notice or the lapse of
time,  would  constitute  such a  breach  or  default,  or  permit  termination,
modification or acceleration,  under the policy; (iv) no party to the policy has
repudiated  any provision  thereof;  and (v) no claims have been made during the
past five  years.  Cognitive  Training  has been  covered  since the date of its
formation by  insurance in scope and amount  customary  and  reasonable  for the
businesses in which it has engaged during the aforementioned period.

         4.16  Intellectual  Property.  (a)  Cognitive  Training owns or has the
legal right to use pursuant to license, sublicense,  agreement or permission all
Intellectual Property necessary or desirable for the operation of the businesses
of Cognitive Training as currently conducted. Each item of Intellectual Property
owned or used by Cognitive  Training  immediately prior to the Closing hereunder
shall be owned or used by Cognitive  Training on identical  terms and conditions
subsequent to the Closing. Cognitive Training has taken all reasonable action to
maintain and protect each item of Intellectual Property that it owns or uses.


                                       23







<PAGE>



         (b) To the  Knowledge of the  Transferors,  Cognitive  Training has not
interfered with, infringed upon, misappropriated or otherwise come into conflict
with  any  Intellectual  Property  rights  of  third  Persons,  and  none of the
Transferors or the directors or officers of Cognitive Training has ever received
any charge,  complaint,  claim, demand or notice alleging any such interference,
infringement,  misappropriation or violation (including any claim that Cognitive
Training must license or refrain from using any Intellectual  Property rights of
any third party). To the Knowledge of any of the Transferors or the directors or
officers of Cognitive Training,  no third Person has interfered with,  infringed
upon,  misappropriated  or otherwise  come into conflict  with any  Intellectual
Property rights of Cognitive Training.

         (c) Cognitive  Training has not and shall not utilize any inventions of
any of its employees (or people it currently intends to hire, if any) made prior
to their  employment by Cognitive  Training.  Section 4.16(c) of the Schedule of
Exceptions  identifies  each  patent or  registration  which has been  issued to
Cognitive Training with respect to any of its Intellectual Property,  identifies
each pending patent  application or application for registration which Cognitive
Training has made with respect to any of its Intellectual  Property,  identifies
and documents the record of conception for any of the  Intellectual  Property of
Cognitive  Training which is either a trade secret or claimed as proprietary and
not  subject to a patent or pending  patent  application,  and  identifies  each
license,  agreement or other permission which Cognitive  Training has granted to
any third Person with respect to any of its Intellectual Property (together with
any exceptions).  Cognitive  Training has delivered to University Online correct
and complete copies of all such patents, registrations,  applications, licenses,
agreements and  permissions  (as amended to date) and have made available to the
Acquirors  correct  and  complete  copies  of all  other  written  documentation
evidencing  ownership and prosecution (if applicable) of each such item. Section
4.16(c)  of the  Schedule  of  Exceptions  also  identifies  each  trade name or
unregistered  trademark  used by  Cognitive  Training  in  connection  with  its
business.  With  respect to each item of  Intellectual  Property  required to be
identified in Section 4.16(c) of the Schedule of Exceptions:

                  (i) Cognitive Training possesses all right, title and interest
         in and to the item, free and clear of any Encumbrance, license or other
         restriction;

                  (ii) the item is not  subject to any  outstanding  injunction,
         judgment, order, decree, ruling or charge;

                  (iii) no action,  suit,  proceeding,  hearing,  investigation,
         charge,  complaint,  claim or demand is pending or is threatened  which
         challenges the legality, validity,  enforceability, use or ownership of
         the item; and

                                       24







<PAGE>




                  (iv)  Cognitive  Training has never  agreed to  indemnify  any
         Person for or against any interference, infringement,  misappropriation
         or other conflict with respect to the item.

         (d) Section 4.16(d) of the Schedule of Exceptions  identifies each item
of Intellectual  Property that any third Person owns and that Cognitive Training
uses  pursuant to  license,  sublicense,  agreement  or  permission  that is not
available at retail.  Cognitive  Training has  delivered  to  University  Online
correct and complete copies of all such licenses,  sublicenses,  agreements, and
permissions  (as  amended to date).  With  respect to each item of  Intellectual
Property  required  to be  identified  in  Section  4.16(d) of the  Schedule  of
Exceptions:

                  (i) the license, sublicense,  agreement or permission covering
         the item is legal,  valid,  binding,  enforceable and in full force and
         effect;

                  (ii) the license,  sublicense,  agreement or permission  shall
         continue to be legal, valid, binding, enforceable and in full force and
         effect on identical terms following the Closing;

            (iii) no party to the license,  sublicense,  agreement or permission
         is in breach or default, and no event has occurred which with notice or
         lapse  of  time  would   constitute  a  breach  or  default  or  permit
         termination, modification or acceleration, thereunder;

                  (iv)  no  party  to the  license,  sublicense,  agreement,  or
         permission has repudiated any provision thereof;

                  (v) with respect to each  sublicense,  to the Knowledge of the
         Transferors,  the  representations  and warranties set forth in clauses
         (i)  through  (iv)  above  are true and  correct  with  respect  to the
         underlying license;

                  (vi) to the Knowledge of the Transferors,  the underlying item
         of Intellectual Property is not subject to any outstanding  injunction,
         judgment, order, decree, ruling or charge;

                  (vii) to the Knowledge of the  Transferors,  no action,  suit,
         proceeding, hearing, investigation,  charge, complaint, claim or demand
         is pending or is threatened which challenges the legality,  validity or
         enforceability of the underlying item of Intellectual Property; and

                  (viii)  Cognitive  Training has not granted any  sublicense or
         similar  right with  respect to the license,  sublicense,  agreement or
         permission.

         (e) To the Knowledge of the Transferors, Cognitive Training's ownership
and/or right to the use of its Intellectual

                                       25







<PAGE>



Property shall not interfere with,  infringe upon,  misappropriate  or otherwise
come into conflict with any  Intellectual  Property rights of third Persons as a
result of the continued  operation of its business as currently conducted and as
currently proposed to be conducted.

         (f)  None  of the  Transferors  has or had  any  Knowledge  of any  new
products, inventions,  procedures or methods of manufacturing or processing that
any competitors or other third Persons have developed which  reasonably could be
expected to  supersede  or make  obsolete  any  product or process of  Cognitive
Training.

         (g) None of the Transferors or the directors of Cognitive  Training has
done anything to compromise the secrecy,  confidentiality or value of any of its
trade secrets, know-how, inventions, prototypes, designs, processes or technical
data (collectively  "Proprietary  Information") required to conduct its business
as now  conducted  and proposed to be  conducted.  Cognitive  Training has taken
reasonable  security measures to protect the secrecy,  confidentiality and value
of its  Proprietary  Information  important  to  the  conduct  of its  business,
including  requiring  each  employee  to  execute  an  agreement   containing  a
confidentiality clause.

         (h) None of the  Transferors or the directors or officers (or employees
with responsibility for Intellectual Property matters) of Cognitive Training has
any Knowledge that any of Cognitive Training' employees, officers or consultants
is in  violation of his or her  respective  noncompetition,  confidentiality  or
non-disclosure agreement.

         4.17 Bank  Accounts.  Section 4.17 of the Schedule of  Exceptions  sets
forth a true and complete  list of all bank  accounts of Cognitive  Training and
all authorized signatories to each such account.

         4.18 Directors, Officers and Employees. Section 4.18 of the Schedule of
Exceptions  containing a correct and complete  listing as of the date hereof all
of the directors,  officers and employees of Cognitive  Training,  showing their
names, positions and current wage or salary and bonuses.

         4.19  Labor  Relations;   Employees.  (a)  Cognitive  Training  has  no
collective  bargaining  agreements with any of its employees;  there is no labor
union  organizing  activity  pending or  threatened  with  respect to  Cognitive
Training;  and Cognitive  Training has not experienced any strikes,  grievances,
claims  of unfair  labor  practices  or other  collective  bargaining  disputes.
Cognitive  Training  has  not  committed  any  unfair  labor  practices.  To the
Knowledge of the Transferors,  no executive,  key employee or group of employees
has any plans to terminate employment with Cognitive Training.


                                       26


<PAGE>



         (b) There is no claim nor, to the Transferors'  Knowledge,  grounds for
any claim by any Person or party  (including,  but not limited to,  governmental
agencies of any kind)  against  Cognitive  Training  arising out of any federal,
state,  county,  local or foreign statute,  ordinance or regulation  relating to
discrimination  against  employees or any other  employee  practices,  including
without limitation retirement or labor relations, or occupational, safety and/or
health  standards,  sexual  harassment  or  intentional  infliction of emotional
distress.

         4.20  Transactions   with  Related  Parties.   Neither  the  Exchanging
Shareholder  nor any  present or former  officer,  director  or  shareholder  of
Cognitive  Training,  and nor any Affiliate of the Exchanging  Shareholder or of
such  officer,  director or  shareholder:  (i) has been involved in any business
(excluding  relationships  and payments arising from the employment or retention
by Cognitive  Training of any such  persons in the ordinary  course of business)
arrangement  or  relationship  with  Cognitive  Training,   including,   without
limitation,  any  contract,  agreement or other  arrangement  providing  for the
employment of,  furnishing of services,  by, rental of real or personal property
from or otherwise requiring payment to any such officer,  director,  shareholder
or Affiliate;  or (ii) owns any asset, tangible or intangible,  which is used in
the business of Cognitive Training.

         4.21 Copies of  Documents.  True,  correct and  complete  copies of all
documents listed in the Schedule of Exceptions have been heretofore delivered to
University Online and identified in writing as constituting such delivery.

         4.22 Real Property. (a) As of the Closing,  Cognitive Training will own
no real property.

         (b) Section  4.22(b) of the Schedule of Exceptions  lists and describes
briefly all real  property  leased or  subleased  to or by  Cognitive  Training.
Cognitive  Training has  delivered  to  University  Online  correct and complete
copies of the leases and subleases (as amended to date)listed in Section 4.22(b)
of the Schedule of Exceptions. With respect to each such lease and sublease:

                  (i)  the  lease  or   sublease  is  legal,   valid,   binding,
         enforceable and in full force and effect;

                  (ii) the lease or sublease shall continue to be legal,  valid,
         binding,  enforceable  and in full force and effect on identical  terms
         following the consummation of the transactions contemplated hereby;

                  (iii) no  party  to the  lease or  sublease  is in  breach  or
         default, and no event has occurred which, with notice or lapse of time,
         would   constitute   a  breach  or  default   or  permit   termination,
         modification or acceleration thereunder;

                                       27







<PAGE>




                  (iv) no party to the  lease or  sublease  has  repudiated  any
         provision thereof;

                  (v) there are no  disputes,  oral  agreements  or  forbearance
         programs in effect as to the lease or sublease;

                  (vi) with respect to each sublease,  the  representations  and
         warranties  set forth in  clauses  (i)  through  (v) above are true and
         correct with respect to the underlying lease;

                  (vii)  Cognitive  Training  has  not  assigned,   transferred,
         conveyed,  mortgaged, deeded in trust or encumbered any interest in the
         leasehold or subleasehold;

                  (viii) all  facilities  leased or  subleased  thereunder  have
         received all approvals of governmental  authorities (including licenses
         and permits) required in connection with the operation thereof and have
         been operated and maintained in accordance with applicable  laws, rules
         and regulations;

                  (ix)  all  facilities  leased  or  subleased   thereunder  are
         supplied with utilities and other services  necessary for the operation
         of said facilities; and

                  (x) the owner of the facility leased or subleased has good and
         marketable title to the parcel of real property,  free and clear of any
         Encumbrance,  easement,  covenant  or  other  restriction,  except  for
         installments  of special  easements  not yet  delinquent  and  recorded
         easements,  covenants  and other  restrictions  which do not impair the
         current use,  occupancy or value, or the marketability of title, of the
         property subject thereto.

         4.23 Books and Records.  The stock records of Cognitive Training are in
all material respects  complete and accurate,  and the minute books of Cognitive
Training  accurately  reflect  the actions  taken at  shareholder  and  director
meetings  or by  unanimous  written  consent  and are in all  material  respects
correct, complete and accurate.

         4.24 Environmental  Matters. (a) Cognitive Training has complied and is
in  compliance  with all local,  state and  federal  statutes,  ordinances,  and
regulations  dealing with the protection of the environment or public health and
safety, including, but not limited to, the Comprehensive Environmental Response,
Compensation,  and Liability Act (codified as amended,  42 U.S.C. ss.ss. 9601 et
seq.)  ("CERCLA")  and the Resource  Conservation  and Recovery Act (codified as
amended, 42 U.S.C. ss.ss. 6901 et seq.) ("RCARA").

         (b)  Cognitive  Training has obtained  all  required  local,  state and
federal  permits,  licenses,  certificates  and  approvals  relating to: (i) air
emissions;  (ii)  discharges  to  surface  water  or  groundwater;  (iii)  noise
emissions; (iv) solid or liquid waste

                                       28


<PAGE>



disposal; (v) the use, generation,  storage, transportation or disposal of toxic
or hazardous  substances or wastes (intended hereby and hereafter to include any
and all such materials listed in any local, state or federal statute,  ordinance
or regulation);  (vi) the use, storage,  transportation or disposal of petroleum
or petroleum products; or (vii) other environmental, health and safety matters.

         (c) Cognitive Training has not caused, suffered, permitted or sustained
any emission,  spill,  release or discharge of any toxic or hazardous substances
or wastes, or any petroleum  products,  into or upon: (i) the air; (ii) soils or
any improvements  located thereon,  whether on Cognitive  Training's property or
elsewhere; (iii) surface water or groundwater; or (iv) a sewer, septic system or
waste treatment, storage or disposal system except in accordance with applicable
law or a valid government permit, license, certificate or approval.

         (d) None of the  Transferors  or the officers or  directors  (including
employees  responsible  for  environmental  matters) of  Cognitive  Training has
received  written or oral  notice of any  actual or  potential  claims,  orders,
directives,  citations or causes of action based on actual or alleged violations
of any local, state, or federal statutes, ordinances or regulations dealing with
the protection of the  environment or public health and safety,  including,  but
not  limited  to,  CERCLA or RCARA,  or oral or written  notice of any actual or
potential common law claims or causes of action based upon Cognitive  Training's
actual or alleged  involvement with or use of any substance  regulated by local,
state or federal statutes, ordinances or regulations dealing with the protection
of the environment or public health and safety.

         (e) None of the  Transferors  or the officers or  directors  (including
employees  responsible  for  environmental  matters) of  Cognitive  Training has
received  oral or written  notice of any  actual or  potential  claims,  orders,
directives,  citations  or causes of action  under any  local,  state or federal
statutes,   ordinances  or  regulations  dealing  with  the  protection  of  the
environment or public health and safety,  including,  but not limited to, CERCLA
and  RCARA,  based upon or arising  out of its  actual or  alleged  disposal  of
hazardous  wastes or substances,  whether on or off real property being operated
by Cognitive Training.

         (f) None of the  Transferors  or the officers or  directors  (including
employees  responsible for environmental  matters) of Cognitive Training has any
Knowledge  of any  condition  on any of the real  property  owned or  leased  by
Cognitive Training which may give rise to any claim, order, directive,  citation
or cause of action based on any local,  state or federal  statute,  ordinance or
regulation  dealing with  protection  of the  environment  or public  health and
safety, including, but not limited to, CERCLA or RCARA.

                                       29







<PAGE>




         4.25  Guaranties.  Cognitive  Training is not a guarantor  or otherwise
liable  for  any  Liability  or  obligation  of any  Person  other  than  itself
(including indebtedness of any other Person).

         4.26 Government Consents.  No consent,  approval or authorization of or
designation,   declaration  or  filing  with  any  state,   federal  or  foreign
governmental  authority on the part of the Exchanging Shareholder because of any
special  characteristic of such Exchanging Shareholder is required in connection
with the valid execution and delivery of this Agreement and the  consummation by
the Exchanging Shareholder of the transactions contemplated hereby.

         4.27 Manufacturing Rights. Cognitive Training has not granted rights to
manufacture or sell its products, processes or technology to any other Person.

         4.28  Disclosure.  No  information  contained  in this  Agreement,  any
related documents,  the Financial  Statements or any written statement furnished
by or on  behalf of the  Transferors  pursuant  to the  terms of this  Agreement
contains any untrue  statement  of material  fact or omits to state any material
fact necessary in order to make the statements and information  contained herein
or therein not misleading in light of the circumstances under which made.


                                    ARTICLE 5

                        REPRESENTATIONS AND WARRANTIES OF
                                  THE ACQUIRORS

         The Acquirors jointly and severally  represent and warrant to Cognitive
Training that:

         5.1 Organization and Authority of the Acquirors.  University Online and
CTA Acquisition are corporations duly incorporated, validly existing and in good
standing under the laws of the State of Delaware and Texas,  respectively,  with
the corporate  power and  authority to enter into this  Agreement and to perform
their  respective  obligations  hereunder.  The  execution  and delivery of this
Agreement and the consummation of the transactions contemplated hereby have been
duly  authorized  by all requisite  corporate  action on the part of each of the
Acquirors.  This  Agreement  has been duly executed and delivered by each of the
Acquirors and constitutes the valid, binding and enforceable  obligation of each
of the Acquirors.

         5.2 Ability to Carry Out the  Agreement.  Neither of the  Acquirors  is
subject to or bound by any provision of:

                  (i) any law, statute, rule, regulation,  ordinance or judicial
         or administrative decision;


                                       30







<PAGE>



                  (ii) any articles or certificate of incorporation or bylaws;

                  (iii) any mortgage, deed of trust, lease, note,  shareholders'
         agreement,  bond,  indenture,  other instrument or agreement,  license,
         permit, trust, custodianship other restriction of any kind or character
         whatsoever; or

                  (iv) any judgment,  order,  writ,  injunction or decree of any
         court, governmental body, administrative agency or arbitrator;

that would prevent or be violated by or would result in any penalty,  forfeiture
or contract  termination as a result of, or under which there would be a default
as a result of, nor is the consent of any Person  under any  material  agreement
which  has  not  been  obtained  required  for,  the  execution,   delivery  and
performance  by each of the  Acquirors of this  Agreement  and the  transactions
contemplated hereby,  other than violations,  penalties,  forfeitures,  contract
terminations,  defaults or failure to obtain  consents  which,  singly or in the
aggregate,  shall not have a material  adverse effect on the  enforceability  or
validity of this  Agreement or the ability of the  Transferors  to perform their
obligations hereunder.

         5.3  Capitalization.  University  Online is  authorized  to issue:  (i)
Thirty-Six  Million  (36,000,000)  shares of  University  Online Common Stock of
which 9,277,524 shares are issued and outstanding;  and (ii) Thirty-Four Million
(34,000,000)  shares of Preferred Stock, $0.01 par value per share, of which (A)
12,000,000  shares have been designated  Series A Preferred Stock (the "Series A
Preferred Stock"), of which 4,729,559 shares are issued and outstanding,  and an
additional 314,153 of which shares are stock dividends that have accrued but not
yet been paid,  (B)  6,000,000  shares have been  designated  Series B Preferred
Stock, of which 2,187,500 shares are issued and  outstanding,  and (C) 6,000,000
shares have been designated  Series B-1 Preferred  Stock, of which no shares are
issued and outstanding. University Online also has reserved: 3,186,000 shares of
University  Online Common Stock for issuance pursuant to its stock plans and has
granted options to purchase 2,922,000 shares thereunder;  University Online also
has  outstanding  warrants to purchase  6,121,248  shares of  University  Online
Common Stock and debt instruments  outstanding that are convertible into 268,750
shares of University  Online Common Stock. All of the Merger Shares to be issued
in the  Merger  have been duly  authorized  and,  upon the  consummation  of the
Merger, shall be validly issued, fully paid, and nonassessable.

         5.4 Brokers and Intermediaries.  None of the Acquirors has employed any
broker,  finder,  advisor or intermediary  in connection  with the  transactions
contemplated by this Agreement  which would be entitled to a broker's,  finder's
or similar fee or

                                       31







<PAGE>



commission in connection therewith or upon the consummation thereof.


                                    ARTICLE 6

                        CERTAIN COVENANTS AND AGREEMENTS
                          OF TRANSFERORS AND ACQUIRORS

         6.1 Full Access.  From the date hereof until the earlier of the Closing
or the  termination of this Agreement  pursuant to Section 3.3 above,  Cognitive
Training  shall permit  representatives  of the Acquirors to have full access at
all  reasonable  times,  and in a manner so as not to interfere  with the normal
business operations of Cognitive Training, to all premises,  properties,  books,
records  contracts,  tax records,  and  documents of or  pertaining to Cognitive
Training.  From  the  date  hereof  until  the  earlier  of the  Closing  or the
termination of this Agreement  pursuant to Section 3.3 above,  University Online
shall  permit  representatives  of the  Transferors  to have full  access at all
reasonable  times,  and in a  manner  so as not to  interfere  with  the  normal
business operations of University Online, to all premises, customers, employees,
properties,   books,  records,  contracts,  tax  records  and  documents  of  or
pertaining to University Online.

         6.2  Regulatory  Filings;  Consents.  From the date  hereof  until  the
earlier of the Closing or the termination of this Agreement  pursuant to Section
3.3 above, each of the parties hereto shall: (i) take any additional action that
is  necessary,  proper or advisable in connection  with any notices to,  filings
with, and authorizations, consents and approvals of governments and governmental
agencies  that it is  required  to give,  make or obtain in order to effect  the
transactions  contemplated  hereunder;  and (ii)  furnish to the other  party or
parties  hereto,  as the case may be, such necessary  information and reasonable
assistance as such other party or parties may  reasonably  request in connection
with its or  their  preparation  of  necessary  filings  or  submissions  to any
governmental agency. Cognitive Training shall give any notices to third Persons,
and shall  use its best  efforts  to obtain  any  third  Person  consents,  that
University  Online may request in  connection  with the  matters  referred to in
Section 4.2 above.

         6.3 Conduct of Business.  From the date hereof until the earlier of the
Closing or the termination of this Agreement  pursuant to Section 3.3 above, and
except as otherwise  contemplated  by this Agreement or consented to or approved
by  University  Online in writing,  Cognitive  Training  shall not engage in any
practice,  take an action,  embark on any  course of  action,  or enter into any
transaction  outside  the  ordinary  course  of  business  consistent  with past
practices or appropriate in connection  with the  transactions  contemplated  by
this Agreement. Without limiting the generality of the foregoing, Cognitive

                                       32

<PAGE>



Training  shall,  during  the period  specified  in the first  sentence  of this
Section 6.3:

                  (i) not take any action,  engage in any practice or enter into
         any  transaction of the nature or sort referred to in  subsections  (a)
         through (w) of Section 4.6, except as permitted  therein or appropriate
         in connection with the transactions contemplated by this Agreement;

                  (ii) cause the business  conducted by Cognitive Training to be
         operated in all  respects in the ordinary and usual course and keep and
         preserve its  business and  properties  intact,  including  its present
         operations,  physical facilities,  working conditions and relationships
         with employees, clients, suppliers, customers, lessors and licensors of
         such business;

                  (iii) not effect or  authorize  any change or amendment to the
         Articles of Incorporation or Bylaws of Cognitive Training;

                  (iv)  maintain  in full  force  and  effect  all of  Cognitive
         Training's  existing casualty,  liability and other insurance until the
         Closing  Date in  amounts  not less  than  those in  effect on the date
         hereof;

                  (v) provide University Online with unaudited monthly Cognitive
         Training balance sheets, statements of income and expenses,  changes in
         shareholder's  equity and cash flows within twenty (20) days of the end
         of each such month;

                  (vi) not  declare,  set aside or pay any  dividend or make any
         distribution  with respect to its capital stock or redeem,  purchase or
         otherwise acquire any of its capital stock; and

                  (vii)  promptly  notify the  Acquirors  in writing of: (i) any
         actions,   suits  or  proceedings   instituted  or  threatened  against
         Cognitive  Training at law or in equity or admiralty,  before or by any
         court or governmental authority; (ii) any changes in Cognitive Training
         personnel; and (iii) any adverse development causing a breach of any of
         the  representations  and warranties  contained in Article 4 above.  No
         disclosure by Cognitive  Training pursuant to this subsection  6.3(vii)
         shall be deemed to amend or supplement the disclosures contained in any
         Schedule  or to  prevent  or  cure  any  misrepresentation,  breach  of
         warranty, or breach of covenant.

         6.4  Confidentiality.  Each  party to this  Agreement  agrees  that all
information  concerning  the  business  and offices of the other  parties to the
Agreement  that  is  not  generally  available  to  the  public   ("Confidential
Information")  and obtained  from such other party shall be deemed  confidential
and shall not be

                                       33
<PAGE>



disclosed  to any  Person  for any  reason  or  purpose  whatsoever,  except  in
connection  with  this  Agreement,  to the  parties  and  their  representatives
involved in this  transaction,  or as may by  required by law or stock  exchange
regulation.  In the event this  Agreement is terminated,  all such  Confidential
Information  shall,  upon  request,  be  returned  to the  appropriate  parties,
together with any and all copies made thereof.

         6.5 Books and  Records.  University  Online  shall  retain  all  books,
records and other documents  pertaining to the business of Cognitive Training in
existence  on the Closing  Date for a period of at least five (5) years from the
Closing Date and to make the same  reasonably  available  after the Closing Date
for such five (5) year  period for  inspection  and  copying  by the  Exchanging
Shareholder at the Exchanging  Shareholder's  expense during the normal business
hours of University Online, upon reasonable request and upon reasonable notice.

         6.6  Announcement.  Promptly  after the  execution  of this  Agreement,
University  Online shall make a public statement  approved by University  Online
and  Cognitive  Training  with respect to this  Agreement  and the  transactions
contemplated  hereby.  Thereafter,  prior  to the  Closing,  no  party  to  this
Agreement  shall issue any press release or otherwise make any public  statement
with respect to this Agreement and the transactions  contemplated hereby without
the prior consent of the other parties to this  Agreement  (which  consent shall
not be  unreasonably  withheld),  except as may be required by applicable law or
stock exchange regulation.

         6.7 Best  Efforts.  Without  limiting the specific  obligations  of any
party hereto  under any  agreement  or covenant  hereunder,  each of the parties
hereto shall use its respective best efforts to take all action and do such acts
and things  necessary in order to consummate and make effective the transactions
contemplated by this Agreement (including  satisfaction,  but not waiver, of the
conditions to Closing set forth in Articles 7 and 8 below).

         6.8 Discussion  With Others.  From the date hereof until the earlier of
the Closing or the termination of this Agreement  pursuant to Section 3.3 above,
none of the Transferors shall: (i) discuss,  solicit,  initiate or encourage the
submission of any proposal or offer from any third Person concerning the sale or
acquisition of any capital stock or other voting securities,  or any significant
assets of, Cognitive Training (including any acquisition structured as a merger,
consolidation  or  share  exchange);  or  (ii)  engage  or  participate  in  any
discussions or negotiations regarding, enter into any agreement with respect to,
furnish any information with respect to, assist or participate in, or facilitate
in any other  manner any effort or attempt by any third Person to do or seek any
of the foregoing.  The Transferors shall immediately notify University Online if
any

                                       34

<PAGE>



third Person makes any proposal,  offer,  inquiry or contact with respect to any
of the foregoing.

         6.9 Tax Covenant.  The Exchanging  Shareholder shall not dispose of any
of the Merger  Shares  received  in the Merger in a manner  that would cause the
Merger to violate the continuity of shareholder  interest  requirement set forth
in Treas.  Reg. ss. 1.368-1 pursuant to Section 368 of the Code. For a period of
six months after Closing, should the Exchanging Shareholder desire to dispose of
any Merger Shares  received in the Merger,  he shall provide  written  notice to
University  Online,  not less than ten (10) days prior to the  intended  date of
disposition, specifying the number of shares of which the Exchanging Shareholder
proposes to dispose.

         6.10 Cooperation in Litigation. Each party hereto shall fully cooperate
with the other in the defense or  prosecution  of any  litigation  or proceeding
already instituted or which may be instituted hereafter against or by such party
relating to or arising out of the conduct of the business of Cognitive  Training
prior to or after the Closing  Date (other  than  litigation  arising out of the
transactions  contemplated  by  this  Agreement).   The  party  requesting  such
cooperation  shall pay the  out-of-pocket  expenses  (including  legal  fees and
disbursements)  of the party  providing  such  cooperation  and of its officers,
directors, employees and agents reasonably incurred in connection with providing
such cooperation,  but shall not be responsible to reimburse the party providing
such cooperation for such party's time spent in such cooperation or the salaries
or costs of fringe benefits or similar expenses paid by the party providing such
cooperation to its officers, directors,  employees and agents while assisting in
the defense or prosecution of any such litigation or proceeding.

         6.11      Stock Transfer Restrictions.

         (a)  The Exchanging Shareholder acknowledges, represents,  warrants and
covenants as follows:

                  (i) A restrictive  legend  acknowledging  the  restrictions on
         resale of the  Merger  Shares  under the 1933 Act will be placed on the
         certificates representing the Merger Shares;

                  (ii) University Online may put "stop transfer" orders in place
         with its transfer  agent to ensure  compliance  with the  provisions of
         Section 6.11; and

                  (iii) The Exchanging  Shareholder  agrees,  in connection with
         any registration of University Online's  securities,  not to sell, make
         any short  sale of,  loan,  grant any option  for the  purchase  of, or
         otherwise dispose of any University Online securities (other than those
         included  in the  registration)  without the prior  written  consent of
         University Online or its

                                       35
<PAGE>




underwriters,  as the case may be, for such  period of time after the  effective
date of such registration as University Online and the underwriters may specify;
provided,  however, that such period of time shall not exceed that applicable to
all directors and executive officers of University Online.

         6.12 Grant of  University  Online  Common  Stock to Others.  University
Online will grant 10,000  shares of  University  Online  Common Stock to each of
Jeff Smith,  David  Mullinax  and Rhonda  Johnston,  and 30,000  shares to Larry
LaCava, all vesting annually over one year based upon continued employment, such
grants to take the form of options or  bonuses,  as mutually  determined  by the
parties and the grantees.

         6.13 Registration  Rights.  University Online will allow the Exchanging
Shareholder to register a pro rata portion or more of his Merger Shares if other
executive  officers of  University  Online are  allowed to  register  University
Online Common Stock during the next five years.


                                    ARTICLE 7

                       CONDITIONS PRECEDENT OF TRANSFERORS

         The obligation of the Transferors to consummate the  transactions to be
performed by them in connection with the Closing is subject to the  satisfaction
of each of the following conditions prior to or at the Closing:

         7.1 Representations and Warranties.  The representations and warranties
of the Acquirors made hereunder shall be true in all material respects at and as
of the Closing Date,  with the same force and effect as though made at and as of
the Closing Date, except for changes permitted or contemplated by this Agreement
and except to the extent  that any  representation  or  warranty is made as of a
specified date, in which case such  representation  or warranty shall be true in
all material respects as of such date.

         7.2 Agreements.  The Acquirors shall have performed and complied in all
material  respects  with  all  their  respective  undertakings,   covenants  and
agreements  required by this  Agreement to be performed or complied  with by the
Acquirors prior to or at the Closing.

         7.3  Performance  Certificates.  Cognitive  Training  shall  have  been
furnished  with a certificate  of a proper  officer of  University  Online and a
certificate of a proper officer of CTA Acquisition, both dated as of the Closing
Date,  each  certifying to the effect that each of the  conditions  contained in
Sections 7.1 and 7.2 above has been satisfied in all respects.


                                       36

<PAGE>



         7.4 No Injunction.  No injunction,  restraining  order or decree of any
nature of any court or governmental or regulatory  authority shall exist against
the Acquirors, the Transferors or any of their respective Affiliates,  or any of
the principals,  officers or directors of any of them, that restrains,  prevents
or materially changes the transactions contemplated hereby.

         7.5 No Violation.  The  consummation of the  transactions  contemplated
hereunder  shall not be in violation of any material  applicable  law,  statute,
rule or  regulation  for which a waiver  has not been  obtained  and where  such
violation  would make  illegal or  otherwise  prevent the  consummation  of such
transactions.

         7.6 Consents.  All material  consents,  approvals and authorizations of
governmental  and  regulatory  authorities,  and all  material  filings with and
notifications  of  governmental  authorities  and  regulatory  agencies or other
entities  which  regulate the business of Cognitive  Training or the  Acquirors,
necessary on the part of Cognitive  Training or Acquirors,  or their  respective
Affiliates, to the execution and delivery of this Agreement and the consummation
of the transactions  contemplated  hereby,  shall have been obtained or effected
(and all applicable waiting periods,  if any, including any extensions  thereof,
under any  applicable  law,  statute,  regulation  or rule shall have expired or
terminated,  as applicable).  University  Online shall have received the written
consents or approvals of any and all third Persons  required  under the terms of
the Contracts to the consummation of the transactions contemplated hereunder.

         7.7 Opinion of the Acquirors' Counsel. The Exchanging Shareholder shall
have received an opinion of Wyrick,  Robbins, Yates & Ponton L.L.P., counsel for
the  Acquirors,  dated  as of the  Closing  Date,  addressed  to the  Exchanging
Shareholder, to the effect and substantially in the form of Exhibit E.

         7.8 No Proceedings. No claim, suit, action or other proceeding shall be
pending or threatened in writing before or by any court,  governmental agency or
other entity  against any of the parties to this  Agreement  with respect to the
transactions contemplated by this Agreement.

         7.9 Tax-Free  Reorganization.  The Merger  shall  constitute a tax-free
reorganization under the provisions of Code Section 368.

         7.10  Shareholder  Approval.  This  Agreement and the Merger shall have
been duly approved by the sole  shareholder of Cognitive  Training in accordance
with  the  applicable  provisions  of the  Texas  Business  Corporation  Act and
Cognitive  Training's  Articles of Incorporation and Bylaws,  each as amended to
date.

         7.11 Employment Agreement. The relevant parties shall have entered into
the employment, non-disclosure and noncompetition

                                       37

<PAGE>



agreements in form and substance as set forth in Exhibit F and the same shall be
in full force and effect.

         7.12 Miscellaneous  Closing  Deliveries.  Cognitive Training shall have
received each of the following:

         (a) all documents,  instruments and other closing deliveries  specified
in subsection 3.2(b) above; and

         (b) such evidence as Cognitive Training may reasonably request in order
to establish: (i) the power and authority of each of the Acquirors to consummate
the  transactions  contemplated  by this  Agreement;  (ii)  compliance  with the
conditions of Closing set forth herein; and (iii) satisfactory completion of all
corporate   proceedings  to  be  taken  in  connection  with  the   transactions
contemplated  by this  Agreement  together  with  certified  copies of necessary
resolutions  duly adopted by the  shareholder and directors of the Acquirors (to
the extent  required by law) approving the Merger and the execution and delivery
of this  Agreement  and all other  corporate  action  necessary  to  enable  the
Acquirors to comply with the terms of this Agreement.

The Transferors  may waive any condition  specified in this Article 7 if each of
them executes a writing so stating at or prior to the Closing or closes  without
the relevant document specified, if any, being delivered.


                                    ARTICLE 8

                      CONDITIONS PRECEDENT OF THE ACQUIRORS

         The  obligation of the Acquirors to consummate the  transactions  to be
performed by them in connection with the Closing is subject to the  satisfaction
of each of the following conditions prior to or at the Closing:

         8.1 Representations and Warranties.  The representations and warranties
of the  Exchanging  Shareholder  made  hereunder  shall be true in all  material
respects at and as of the Closing Date, with the same force and effect as though
made at and as of the Closing Date, except for changes permitted or contemplated
by this Agreement and except to the extent that any  representation  or warranty
is made as of a specified  date, in which case such  representation  or warranty
shall be true in all respects as of such date.

         8.2 Agreements.  The  Transferors  shall have performed and complied in
all material  respects with all of their respective  undertakings and agreements
required by this  Agreement to be performed or complied with by them prior to or
at the Closing.


                                       38

<PAGE>



         8.3 Performance  Certificates.  The Acquirors shall have been furnished
with a certificate of Cognitive Training and the Exchanging  Shareholder,  dated
as of the Closing Date,  certifying  that the  conditions  contained in Sections
8.1, 8.2, 8.9 and 8.15 hereof have been satisfied in all respects.

         8.4 No Injunction.  No injunction,  restraining  order or decree of any
nature of any court or governmental or regulatory  authority shall exist against
the Acquirors, the Transferors or any of their respective Affiliates,  or any of
the principals,  officers or directors of any of them, that restrains,  prevents
or materially changes the transactions contemplated hereby.

         8.5 No Violation.  The  consummation of the  transactions  contemplated
hereunder  shall not be in violation of any material  applicable  law,  statute,
rule or  regulation  for which a waiver  has not been  obtained  and where  such
violation  would make  illegal or  otherwise  prevent the  consummation  of such
transactions.

         8.6 Consents.  All material  consents,  approvals and authorizations of
governmental  and  regulatory  authorities,  and all  material  filings with and
notifications  of  governmental  authorities  and  regulatory  agencies or other
entities  which  regulate  the  business of  Cognitive  Training  or  Acquirors,
necessary on the part of Cognitive  Training or Acquirors,  or their  respective
Affiliates, to the execution and delivery of this Agreement and the consummation
of the transactions  contemplated  hereby,  shall have been obtained or effected
(and all applicable waiting periods,  if any, including any extensions  thereof,
under any applicable law, statute, regulation or rule, including but not limited
to the HSR Act, if applicable, shall have expired or terminated, as applicable).
University  Online shall have received the written  consents or approvals of any
and  all  third  Persons  required  under  the  terms  of the  Contracts  to the
consummation of the transactions contemplated hereunder.

         8.7  Opinion of  Transferors'  Counsel.  University  Online  shall have
received an opinion of Novakov,  Davidson & Flynn, a  professional  corporation,
counsel  of  the  Transferors,  dated  as of  the  Closing  Date,  addressed  to
University Online to the effect and substantially in the form of Exhibit H.

         8.8 No Adverse  Change.  Since the Most Recent  Fiscal Year End,  there
shall have been no material adverse change in the assets, business,  operations,
results of operations,  financial  condition or prospects of Cognitive Training,
except events or changes contemplated by this Agreement, changes consented to in
writing by  University  Online and  changes in the  ordinary  course of business
which are not, either individually or in the aggregate, materially adverse.

         8.9  Confidentiality  and  Non-Disclosure   Agreements.   Each  of  the
employees,  officers and  consultants  of Cognitive  Training shall have entered
into a confidentiality and non-disclosure

                                       39

<PAGE>



agreement with Cognitive  Training in form and substance as set forth in Exhibit
I   (collectively   the   "Non-Disclosure   Agreements"   and   individually   a
"Non-Disclosure Agreement"), and the same shall be in full force and effect.

         8.10  Resignations.  The Acquirors  shall have  received  resignations,
effective as of the Closing,  of each officer and director of Cognitive Training
other than those whom University Online shall have specified in writing prior to
the Closing.

         8.11 No Proceedings.  No claim,  suit, action or other proceeding shall
be pending or threatened in writing before or by any court,  governmental agency
or other entity against any of the parties to this Agreement with respect to the
transactions  contemplated  by this  Agreement  or which  adversely  affect  the
assets,  property,  operations,  results of operations,  financial  condition or
prospects of Cognitive Training.

         8.12 Employment Agreement. The relevant parties shall have entered into
the  employment  agreement in form and  substance as set forth in Exhibit F, and
the same shall be in full force and effect.

         8.13  Payment  of   Indebtedness.   All   promissory   notes  or  other
indebtedness of the Exchanging  Shareholder to Cognitive Training, if any, shall
be paid in full by the Exchanging Shareholder.

         8.14 Cognitive  Training Common Stock.  All shares of the capital stock
of Cognitive  Training  owned by the  Exchanging  Shareholder  shall be free and
clear  of any and all  Encumbrances  (other  than  transfer  restrictions  under
applicable securities laws).

         8.15  Shareholder  Approval.  This  Agreement and the Merger shall have
been  approved by the  affirmative  vote of holders of not less than one hundred
percent (100%) of the Cognitive  Training  Common Stock on a  fully-diluted  and
as-converted  basis  (including  the  holders  of any  convertible  security  of
Cognitive  Training) in favor of this  Agreement  and the Merger.  In connection
with such approval, there shall exist no Dissenting Shares.

         8.16  Miscellaneous  Closing  Deliveries.   The  Acquirors  shall  have
received each of the following:

         (a) all documents,  instruments and other closing deliveries  specified
in Section 3.2(a) above; and

         (b) such evidence as the Acquirors may  reasonably  request in order to
establish:  (i) the power and authority of the  Transferors  to  consummate  the
transactions contemplated by this Agreement; (ii) compliance with the conditions
of Closing set forth herein; and (iii) satisfactory  completion of all corporate
and shareholder proceedings to be taken in connection with the

                                       40

<PAGE>



transactions  contemplated by this Agreement,  together with certified copies of
resolutions duly adopted by the shareholder and directors of Cognitive  Training
approving the Merger and the  execution  and delivery of this  Agreement and all
other  corporate  action  necessary to enable the Transferors to comply with the
terms of this Agreement.

University  Online may waive any  condition  specified  in this  Article 8 if it
executes a writing so stating at or prior to the  Closing or closes  without the
relevant document specified, if any, being delivered.


                                    ARTICLE 9

                          SURVIVAL OF REPRESENTATIONS,
                            WARRANTIES AND COVENANTS

         9.1   Survival  of   Representations   and   Warranties.   All  of  the
representations  and warranties of the parties hereto contained in the Agreement
shall  survive the Closing and continue in full force and effect for twelve (12)
months following the Closing Date, as of which time they will expire. Any claims
with respect to the foregoing  sentence  under Sections 10.1 and 10.2 below must
be asserted in writing with  reasonable  particularity  by the party making such
claim  prior  to the  end of the  12-month  period  referenced  above,  and  the
obligations  of the  indemnifying  party under Sections 10.1 and 10.2 below with
respect to such claims shall continue until such claims have been resolved.

         9.2 Survival of Covenants and Agreements.  The respective covenants and
agreements  of the parties  contained  in this  Agreement  (except  Sections 6.1
through 6.4) shall survive the Closing without limitation as to time. Any claims
as to a breach of a covenant or  agreement  under  Sections  10.1 and 10.2 below
must be asserted in writing with  reasonable  particularity  by the party making
such claims.


                                   ARTICLE 10

                                 INDEMNIFICATION

         10.1  Indemnification of University Online. The Exchanging  Shareholder
agrees  to  defend,  indemnify  and  hold  harmless  University  Online  and its
successors and assigns (individually an "Acquiror Indemnitee",  and collectively
the "Acquiror Indemnitees") from, against, and in respect of the following:

                  (a) any and all losses,  damages,  deficiencies or liabilities
         caused by, resulting or arising from, or otherwise relating to: (i) any
         breach  of  the   representations  and  warranties  of  the  Exchanging
         Shareholder contained in this Agreement; (ii) any failure by any of the

                                       41

<PAGE>



         Transferors to perform or otherwise  fulfill or comply with (X) if this
         Agreement shall have been terminated,  Sections 6.4, 6.7 and 6.8 or any
         other covenant,  undertaking,  agreement or obligation to be performed,
         fulfilled or complied with by the  Exchanging  Shareholder or Cognitive
         Training  prior to or in  connection  with the  Closing;  or (Y) if the
         Closing shall occur,  any  undertaking or other agreement or obligation
         hereunder to be performed,  fulfilled or otherwise complied with by the
         Exchanging  Shareholder after the Closing (including but not limited to
         the  undertakings,  agreements  and  obligations to be performed by the
         Exchanging  Shareholder  pursuant to Section 6.9); (iii) any unknown or
         undisclosed Liabilities of Cognitive Training arising out of or related
         to the conduct or operation of Cognitive  Training's  business prior to
         the Closing (other than Liabilities  incurred in the ordinary course of
         business  subsequent to the execution of this Agreement);  and (iv) any
         and all  legal,  investment  banking,  accounting,  auditing  and other
         professional  fees and expenses of Cognitive  Training  related to this
         Agreement   and  the   transactions   contemplated   hereby  and  other
         professional fees and expenses of Cognitive  Training  unrelated to the
         this Agreement and the  consummation of the  transactions  contemplated
         hereby that have not been approved in advance by  University  Online or
         is disclosed in the Schedule of Exceptions; and

                  (b)  any  and  all  actions,   suits,   proceedings,   claims,
         liabilities,  demands,  assessments,  judgments,  interest,  penalties,
         costs and expenses,  including  reasonable  attorneys' fees (whether or
         not  incurred  by  the  Acquiror  Indemnitees  or  in  connection  with
         investigating,  defending,  settling or prosecuting  any action,  suit,
         proceeding or claim against any of the Acquiror Indemnitors hereunder),
         incident   to  any  of  the   items   referred   to   herein   or  such
         indemnification;

provided,  however,  that if any action,  suit,  proceeding,  claim,  liability,
demand or  assessment  shall be asserted  against  any  Acquiror  Indemnitee  in
respect of which such Acquiror  Indemnitee  proposes to demand  indemnification,
such Acquiror Indemnitee shall notify the Exchanging  Shareholder thereof within
a  reasonable  period of time after  assertion  thereof,  and such notice  shall
include  copies of all suit,  service and claim  documents,  all other  relevant
documents in the  possession of the Acquiror  Indemnitee,  and an explanation of
the Acquiror Indemnitee's  contentions and defenses with as much specificity and
particularity  as the  circumstances  permit,  provided  that the failure of the
Acquiror  Indemnitee  to give such  notice  shall  not  relieve  the  Exchanging
Shareholder  of his  obligations  under  this  Section  10.1,  if  the  Acquiror
Indemnitee shall have demonstrated  that: (i) it acted in good faith and without
unreasonable  delay;  and (ii) the  Exchanging  Shareholder  shall not have been
prejudiced thereby. Subject to rights of or duties to any insurer or other third
Person having liability therefor, the

                                       42

<PAGE>



Exchanging  Shareholder  shall have the right within ten (10) days after receipt
of such notice to assume the control of the defense, compromise or settlement of
any such action,  suit,  proceeding,  claim,  liability,  demand or  assessment,
including, at its own expense, employment of counsel; provided further, however,
that if the Exchanging Shareholder shall have exercised his right to assume such
control, the Acquiror  Indemnitee:  (X) may, in its sole discretion and expense,
employ  counsel  to  represent  it  (in  addition  to  counsel  employed  by the
Exchanging  Shareholder) in any such matter,  and in such event counsel selected
by the Exchanging  Shareholder  shall be required to cooperate with such counsel
of the Acquiror  Indemnitee  in such defense,  compromise or settlement  for the
purpose of informing and sharing information with such Acquiror Indemnitee;  and
(Y) shall,  at its own expense,  make  available to the  Exchanging  Shareholder
those  employees  of the Acquiror  Indemnitees  whose  assistance,  testimony or
presence  is  reasonably  deemed  by the  Exchanging  Shareholder  necessary  or
beneficial to assist the  Exchanging  Shareholder in evaluating and in defending
any such action,  suit,  proceeding,  claim,  liability,  demand or  assessment;
provided  further,  however,  that any such access  shall be conducted in such a
manner as not to interfere unreasonably with the operations of the businesses of
the Acquiror Indemnitees.

         10.2  Indemnification  of  Exchanging  Shareholder.  University  Online
agrees to defend, indemnify and hold harmless the Exchanging Shareholder and his
respective successors and assigns (individually a "Transferor  Indemnitee",  and
collectively the "Transferor Indemnitees") from, against and in respect of:

                  (a) any and all losses,  damages,  deficiencies or liabilities
         caused by, resulting or arising from or otherwise  relating to: (i) any
         breach of the representations and warranties of the Acquirors contained
         in this Agreement;  and (ii) any failure by the Acquirors to perform or
         otherwise  fulfill or comply with (X) if this Agreement shall have been
         terminated,  Sections  6.4 or 6.7 or any other  covenant,  undertaking,
         agreement or obligation to be performed,  fulfilled or complied with by
         the Acquirors prior to or in connection with the Closing; or (Y) if the
         Closing shall occur,  any  undertaking or other agreement or obligation
         hereunder to be  performed,  fulfilled or  otherwise  complied  with by
         University Online after the Closing; and

                  (b)  any  and  all  actions,   suits,   proceedings,   claims,
         liabilities,  demands,  assessments,  judgments,  interest,  penalties,
         costs and expenses,  including  reasonable  attorneys' fees (whether or
         not  incurred  by  the  Transferor   Indemnitees  in  connection   with
         investigating,  defending,  settling or prosecuting  any action,  suit,
         proceeding or claim against University Online  hereunder),  incident to
         any of the items referred to herein or such indemnification;


                                       43

<PAGE>



provided,  however,  that if any action,  suit,  proceeding,  claim,  liability,
demand or  assessment  shall be asserted  against any  Transferor  Indemnitee in
respect of which such Transferor Indemnitee proposes to demand  indemnification,
such  Transferor  Indemnitee  shall notify  University  Online  thereof within a
reasonable period of time after assertion thereof, and such notice shall include
copies of all suit, service and claim documents, all other relevant documents in
the  possession  of  the  Transferor  Indemnitees  and  an  explanation  of  the
Transferor  Indemnitees'  contentions and defenses with as much  specificity and
particularity  as the  circumstances  permit,  provided  that the failure of the
Transferor Indemnitee to give such notice shall not relieve University Online of
its obligations under this Section 10.2 if the Transferor  Indemnitee shall have
demonstrated  that: (i) it acted in good faith and without  unreasonable  delay;
and (ii) University  Online shall not have been prejudiced  thereby.  Subject to
rights  of or duties to any  insurer  or other  third  Person  having  liability
therefor,  University  Online  shall  have the right  within ten (10) days after
receipt of such  notice to assume  the  control of the  defense,  compromise  or
settlement of any such action, suit,  proceeding,  claim,  liability,  demand or
assessment,  including,  at its own  expense,  employment  of counsel;  provided
further,  however,  that if University  Online shall have exercised its right to
assume  such  control,  the  Transferor  Indemnitees:  (X) may,  in  their  sole
discretion and expense, employ one (1) counsel to represent them (in addition to
counsel  employed by  University  Online) in any such matter,  and in such event
counsel  selected by University  Online shall be required to cooperate with such
counsel of the Transferor Indemnitees in such defense,  compromise or settlement
for the  purpose of  informing  and  sharing  information  with such  Transferor
Indemnitees;  and (Y) shall,  at its own expense,  make  available to Transferor
Indemnitees  those employees of University Online or any Affiliate of University
Online  whose  assistance,  testimony  or presence is  reasonably  deemed by the
Transferor   Indemnitees  necessary  or  beneficial  to  assist  the  Transferor
Indemnitees in evaluating and in defending any such action,  suit,  proceedings,
claim, liability, demand or assessment; provided further, however, that any such
access shall be conducted in such a manner as not to interfere unreasonably with
the operations of the business of University Online or any of its Affiliates.

         10.3 Remedies. The indemnification provisions of this Article 10 are in
addition to, and not in lieu or in  derogation  of, any other rights or remedies
any party may have in equity  for a breach  of  representations,  warranties  or
covenants.  Each of the parties  acknowledges  and agrees that the other parties
hereto would be damaged  irreparably  in the event any of the provisions of this
Agreement are not performed in accordance with their specific terms or otherwise
are breached.  Accordingly,  each of the parties hereto agrees the other parties
hereto shall be entitled to an injunction or injunctions to prevent  breaches of
the provisions of this Agreement and to enforce  specifically this Agreement and
the terms and provisions hereof in any competent

                                       44





<PAGE>



court having jurisdiction over the parties (subject to the provisions of Section
11.11 below), in addition to any other remedy to which they may be entitled,  in
equity.

         10.4 Survival.  Notwithstanding  anything herein to the contrary,  this
Article 10 shall survive termination of this Agreement without limitation.

         10.5 Assertion of Claims.  Subject to the minimum  claims  requirements
set  forth  below,  if  any  Acquiror   Indemnitee   shall  have  any  claim  of
indemnification  pursuant to Article 10 hereof,  it shall  promptly give written
notice thereof to the Exchanging  Shareholder,  including in such notice a brief
description  of the facts upon which such claim or  adjustment  is based and the
amount thereof (the "Claim  Notice").  Unless the Exchanging  Shareholder  shall
give written notice,  within twenty (20) days after receipt of the Claim Notice,
to University Online objecting to such claims,  the lesser of (a) that number of
the  Merger  Shares  that is equal in value to the sum of the amount of claim or
claims to be  satisfied,  or (b) all the Merger  Shares,  shall be  forfeited to
University Online.

         10.6     Resolution of Conflicts; Arbitration.

                  (a) If the Exchanging  Shareholder give such written objection
to University  Online,  the Exchanging  Shareholder and University  Online shall
attempt  promptly and in good faith to agree upon the rights of the parties with
respect to each indemnity  claim.  If the Exchanging  Shareholder and University
Online  should so agree,  a memorandum  setting  forth such  agreement  shall be
prepared and signed by both parties and the agreed upon  settlement  paid by the
applicable party.

                  (b) If no such  agreement  can be  reached  after  good  faith
negotiation,  either University Online or the Exchanging  Shareholder may demand
arbitration of the matter unless the amount of the damage or loss is at issue in
pending  litigation with a third party, in which event  arbitration shall not be
commenced until such amount is ascertained or both parties agree to arbitration;
and in any such event the matter  shall be settled by  arbitration  conducted by
three arbitrators.  University Online and the Exchanging  Shareholder shall each
select one arbitrator,  and the two arbitrators so selected shall select a third
arbitrator.  The decision of the  arbitrators so selected as to the validity and
amount of any claim in such Claim  Notice shall be binding and  conclusive  upon
the  parties  to  this  Agreement.  Judgment  upon  any  award  rendered  by the
arbitrators  may  be  entered  in  any  court  having  jurisdiction.   Any  such
arbitration  shall be held in Washington,  D. C. Any such  arbitration  shall be
conducted   under  the  rules  then  in  effect  of  the  American   Arbitration
Association,  and  shall be  based on the  provisions  and  limitations  of this
Article 10.


                                       45

<PAGE>



         10.7 Limitation on Liability.  (a) Notwithstanding any provision to the
contrary in this Article 10, no claim,  either individually or in the aggregate,
for indemnification  hereunder, shall be valid and assertable unless such claims
in the  aggregate  are equal to or greater  than  Twenty-Five  Thousand  Dollars
($25,000) (the "Basket  Deductible"),  in which case, subject to the limitations
set forth in subsection (b) below,  the  indemnifying  party shall be liable for
amounts exceeding $25,000, which shall be payable as set forth in subsection (c)
below.

         (b) In no  event  shall  the  aggregate  liability  of  the  Exchanging
Shareholder  for  indemnification  hereunder  or  otherwise  arising  out  of or
relating to this Agreement exceed the aggregate value of the Merger Shares as of
the Closing Date. In no event shall the aggregate liability of University Online
and CTA Acquisition for indemnification hereunder or otherwise arising out of or
relating to this Agreement exceed the aggregate value of the Merger Shares as of
the Closing Date.

         (c) Claims of Acquiror Indemnitees hereunder shall be satisfied only by
the return of Merger  Shares which for purposes of this Section  shall be valued
at the greater of $2.50 per share or fair market value; provided,  however, that
Acquiror  Indemnitees  shall have the right to recover the  proceeds of any such
Merger Shares that are sold by the Exchanging Shareholder.

         (d)  The  parties  agree  that,  prior  to  submitting  any  claim  for
indemnification  under this  Article  10, they shall use  reasonable  efforts to
determine the amount,  if any, by which their losses would be offset by recovery
of insurance  proceeds and to provide the indemnitor notice of and a description
of such determination.


                                   ARTICLE 11

                                  MISCELLANEOUS

         11.1  Further  Assurances.  From time to time at or after the  Closing,
each of the parties agrees to take, or cause to be taken,  such further actions,
to execute, deliver and file, or cause to be executed, delivered and filed, such
further documents and instruments,  and to obtain consents,  as may be necessary
or reasonably  requested in order to fully  effectuate  the purposes,  terms and
conditions of this Agreement.

         11.2  Expenses.  Each of the parties  hereto shall bear its  respective
legal,  investment  banking,  accounting,  audit,  and other costs and  expenses
associated  with  this  Agreement  and  the  consummation  of  the  transactions
contemplated hereby.

         11.3  Applicable Law. Except as otherwise  expressly  provided  herein,
this Agreement  shall be governed by, and construed in accordance  with, the law
of the State of Delaware without

                                       46

<PAGE>



reference  to any  choice  or  conflict  of law  principle,  provision  or rule,
including all matters of construction, validity and performance.

         11.4 Notices. All notices,  requests,  permissions,  waivers, and other
communications  hereunder  shall be in writing  and shall be deemed to have been
duly given (i) upon  personal  delivery  or receipt of a telecopy  transmission,
(ii) two (2) days after being sent by  registered  or  certified  United  States
mail, return receipt requested,  or (iii) one (1) day after being transmitted by
a nationally  recognized  overnight  courier  service,  properly  addressed  and
postage prepaid to the intended recipient as follows:

         If to the Exchanging Shareholder, to:

                  Michael L. Brown
                  P. O. Box 310
                  Waxahachie, Texas  75165
                  Telephone No.: (214) 923-1663
                  Telecopier No.: (214) 923-1666

         With a copy to:

                  John R. Pearce III, Esq.
                  Novakov, Davidson & Flynn
                  2000 St. Paul Place
                  750 N. St. Paul
                  Dallas, Texas  75201-3286
                  Telephone No.:  (214) 922-9221
                  Telecopier No.:  (214) 969-7557

         If to the Acquirors, to:

                  W. Braun Jones, Jr.
                  University Online, Inc.
                  105 W. Broad Street, Suite 301
                  Falls Church, Virginia  22046
                  Telephone No.:  (703) 533-7500
                  Telecopy No.:  (703) 532-3929

         with a copy to:

                  Donald R. Reynolds, Esq.
                  Wyrick, Robbins, Yates & Ponton L.L.P.
                  4101 Lake Boone Trail, Suite 300
                  Raleigh, North Carolina  27607
                  Telephone No.:  (919) 781-4000
                  Telecopy No.:   (919) 781-4865

         11.5 Entire Agreement.  This Agreement (including the Exhibits attached
hereto and the  documents  referred to herein,  all of which are a part  hereof)
constitutes the entire  agreement and  understanding  of the parties hereto with
respect to the

                                       47

<PAGE>



subject matter contained  herein,  supersedes and cancels all prior  agreements,
negotiations,  correspondence,  undertakings and  communications of the parties,
oral or written, respecting such subject matter (including,  without limitation,
the letter of intent dated May 3, 1996, which is hereby  terminated).  There are
no   restrictions,   promises,   representations,   warranties,   agreements  or
undertakings  of any party  hereto with respect to the  transactions  under this
Agreement other than those set forth herein or made hereunder.

         11.6  Amendments.  This  Agreement  may be  amended  only by a  written
instrument executed by the parties or their respective successors or assigns.

         11.7 Headings;  References. The article, section and paragraph headings
contained in this Agreement are for reference purposes only and shall not affect
in any way the  meaning or  interpretation  of this  Agreement.  All  references
herein to "Articles",  "Sections" or "Exhibits" shall be deemed to be references
to Articles or Sections hereof or Exhibits hereto unless otherwise indicated.

         11.8  Counterparts.  This  Agreement  may be  executed  in one or  more
counterparts and each counterpart shall be deemed to be an original.

         11.9 Parties in Interest; Assignment. This Agreement shall inure to the
benefit  of  and be  binding  upon  the  parties  hereto  and  their  respective
successors. Nothing in this Agreement, express or implied, is intended to confer
upon any Person not a party to this Agreement any rights or remedies under or by
reason of this Agreement.  No party to this Agreement may assign or delegate all
or any portion of its rights,  obligations or  liabilities  under this Agreement
without the prior written consent of the other parties to this Agreement.

         11.10 Severability;  Enforcement.  The invalidity of any portion hereof
shall not affect the validity, force or effect of the remaining portions hereof.
If it is ever  held  that any  restriction  hereunder  is too  broad  to  permit
enforcement of such restriction to its fullest extent,  each party agrees that a
court of  competent  jurisdiction  may enforce such  restriction  to the maximum
extent  permitted by law,  and each party  hereby  consents and agrees that such
scope may be  judicially  modified  accordingly  in any  proceeding  brought  to
enforce such restriction.

         11.11  Jurisdiction.  EACH OF THE PARTIES HERETO HEREBY IRREVOCABLY AND
UNCONDITIONALLY  SUBMITS TO THE EXCLUSIVE  JURISDICTION OF THE STATE AND FEDERAL
COURTS LOCATED IN THE STATE OF DELAWARE FOR ANY ACTIONS,  SUITS,  OR PROCEEDINGS
ARISING OUT OF OR RELATING TO THIS AGREEMENT AND THE  TRANSACTIONS  CONTEMPLATED
HEREBY,  EACH PARTY HERETO AGREES NOT TO COMMENCE ANY ACTION, SUIT OR PROCEEDING
RELATING  THERETO EXCEPT IN SUCH COURTS,  AND FURTHER AGREES THAT SERVICE OF ANY
PROCESS, SUMMONS, NOTICE OR DOCUMENT

                                       48

<PAGE>



BY U.S.  REGISTERED MAIL TO THE RESPECTIVE PARTY'S ADDRESS SET FORTH ABOVE SHALL
BE  EFFECTIVE  SERVICE OF  PROCESS OF ANY  ACTION,  SUIT OR  PROCEEDING  BROUGHT
AGAINST ANY OF ACQUIRORS IN ANY SUCH COURT.  EACH OF THE PARTIES  HERETO  HEREBY
IRREVOCABLY AND  UNCONDITIONALLY  WAIVES ANY OBJECTION TO THE LAYING OF VENUE OF
ANY ACTION, SUIT OR PROCEEDING ARISING OUT OF THIS AGREEMENT OR THE TRANSACTIONS
CONTEMPLATED  HEREBY,  IN SUCH STATE OR FEDERAL  COURTS AS AFORESAID  AND HEREBY
FURTHER IRREVOCABLY AND UNCONDITIONALLY  WAIVES AND AGREES NOT TO PLEAD OR CLAIM
IN ANY SUCH COURT THAT ANY SUCH ACTION,  SUIT OR PROCEEDING  BROUGHT IN ANY SUCH
COURT HAS BEEN BROUGHT IN AN INCONVENIENT FORUM.

         11.12  Waiver.  Any of the  conditions  to  Closing  set  forth in this
Agreement may be waived at any time prior to or at the Closing  hereunder by the
party  entitled  to the  benefit  thereof.  The  failure of any party  hereto to
enforce at any time any of the provisions of this  Agreement  shall in no way be
construed  to be a waiver of any such  provision,  nor in any way to affect  the
validity  of this  Agreement  or any part  hereof  or the  right  of such  party
thereafter to enforce each and every such provision.  No waiver of any breach of
or non-compliance  with this Agreement shall be held to be a waiver of any other
or subsequent breach or non-compliance.

         11.13 Incorporation of Exhibits. All of the Exhibits identified in this
Agreement  are  incorporated  by reference  into this  Agreement and made a part
hereof.

         11.14 Construction. The parties hereto have participated jointly in the
negotiation  and drafting of this  Agreement.  In the event of any  ambiguity or
question of intent or interpretation  arises,  this Agreement shall be construed
as if grafted  jointly by the  parties  hereto and no  presumption  or burden of
proof shall  arise  favoring or  disfavoring  any party  hereto by virtue of the
authorship of any of the provisions of this Agreement.


                     [The next page is the signature page.]

                                       49
<PAGE>



         IN  WITNESS  WHEREOF,  the  parties  hereto  have  duly  executed  this
Agreement and Plan of Merger as of the date first above written.


                           UNIVERSITY ONLINE:

                           UNIVERSITY ONLINE, INC.,


                           By:________________________________

                           Title: ____________________________

                           CTA ACQUISITION:

                           CTA ACQUISITION CORPORATION


                           By:________________________________

                           Title: ____________________________


                           COGNITIVE TRAINING:

                           COGNITIVE TRAINING ASSOCIATES, INC.


                           By:________________________________
                              Michael L. Brown, President



                           EXCHANGING SHAREHOLDER:



                           _____________________________(SEAL)
                           Michael L. Brown






                                       50

<PAGE>


                                    EXHIBIT A


                            COGNITIVE TRAINING SHARES



              NAME                                     SHARES


          Michael L. Brown                             1,000







                              AMENDED AND RESTATED

                          CERTIFICATE OF INCORPORATION

                                       OF

                             UNIVERSITY ONLINE, INC.


         I. University Online, Inc., a corporation  organized and existing under
and by virtue of the  General  Corporation  Law of the  State of  Delaware  (the
"Corporation"),  does hereby  certify  that its  Certificate  of  Incorporation,
originally  filed with the  Delaware  Secretary of State on March 22, 1985 under
the name "INTELMACH CORPORATION",  as amended, is hereby amended and restated in
its entirety as follows:

                                    ARTICLE I

         The name of the Corporation is UOL Publishing, Inc.

                                   ARTICLE II

         The  address  of its  registered  office  in the State of  Delaware  is
Corporation Trust Center, 1209 Orange Street, Wilmington,  County of New Castle,
Delaware  19801.  The  name of its  registered  agent is The  Corporation  Trust
Company.

                                   ARTICLE III

         The general  nature of the  business  and the object and purposes to be
transacted, promoted or carried on by the Corporation are:

                  (1) to design,  produce and market certain advanced technology
products;

                  (2) to hold equity and other  interests in other  corporations
and other legal entities engaged in such activities; and

                  (3) to engage in any other  lawful act or  activity  for which
                  corporations  may be organized  under the General  Corporation
Law of Delaware.

                                   ARTICLE IV

         A.       Classes of Stock.

                  The Corporation is authorized to issue two classes of stock to
be designated,  respectively, Common Stock and Preferred Stock. The total number
of shares of stock  which the  Corporation  has  authority  to issue is  Seventy
Million  (70,000,000)  shares,  par value One Cent  ($0.01) per share,  of which
Thirty-Six Million (36,000,000) shares shall be designated "Common

                                        1






<PAGE>



Stock,"  and  Thirty-Four  Million   (34,000,000)  shares  shall  be  designated
"Preferred  Stock." Of the  34,000,000  authorized  shares of  Preferred  Stock,
Twelve  Million  (12,000,000)  of such  shares  shall be  designated  "Series  A
Preferred  Stock,"  Six  Million  (6,000,000)  shares  of such  stock  shall  be
designated  as "Series B Preferred  Stock" and Six Million  (6,000,000)  of such
shares shall be designated as "Series B-1 Preferred Stock."

         B. Rights, Preferences, Privileges and Restrictions of Preferred Stock.
Shares of Preferred Stock may be issued from time-to-time in one or more series,
each such series to have such distinctive  designation or title as may be stated
and  expressed  in this  Article IV or as may be fixed by the Board of Directors
prior to the  issuance  of any  shares  of such  series.  Each  such  series  of
Preferred  Stock shall have such voting powers,  designations,  preferences  and
relative,   participating,   optional  or  other   special   rights,   and  such
qualifications, limitations, or restrictions as shall be stated and expressed in
this Article IV or in the resolution or  resolutions  providing for the issue of
such shares of Preferred Stock as may be adopted from  time-to-time by the Board
of Directors, in accordance with the laws of the State of Delaware.

                  (1)  Rank.  The  Series B  Preferred  Stock,  the  Series  B-1
Preferred Stock and the Series A Preferred Stock shall, with respect to dividend
rights and with respect to rights upon  liquidation,  winding up or dissolution,
rank pari  passu  with one  another,  and  senior and prior in right to (a) each
class of Common  Stock of the  Corporation,  (b) any series of  preferred  stock
hereafter  created  and (c)  any  other  equity  interests  (including,  without
limitation,  warrants,  stock appreciation rights,  phantom stock rights, profit
participation  rights in debt  instruments or other rights with equity features,
calls or options  exercisable  for or  convertible  into such  capital  stock or
equity interests) in the Corporation that by its terms rank junior to the Series
A  Preferred  Stock,  the Series B Preferred  Stock or the Series B-1  Preferred
Stock  (all of such  classes  or  series  of  capital  stock  and  other  equity
interests,  including,  without  limitation,  all classes of Common Stock of the
Corporation, are collectively referred to as "Junior Securities").

                  (2)      Redemption.

                  (a) Series A Preferred Stock.  There shall be no redemption or
sinking fund obligation with respect to the Series A Preferred Stock.

                  (b) Series B and Series B-1 Preferred Stock.

                                    (i) Shares of Series B  Preferred  Stock and
         Series B-1  Preferred  Stock  shall be entitled to the rights set forth
         below in this  Subsection (b) (with all  references in this  Subsection
         (b) to a repurchase  price per share to be adjusted  proportionally  in
         respect of  fractional  shares,  rounded to the  nearest  cent for each
         holder or group of affiliated holders).

                                    (ii) At any time or from  time to time on or
         after the date  five (5) years  after  the  Series B Issue  Date,  each
         holder of Series B Preferred  Stock or Series B-1 Preferred  Stock,  as
         the case may be,  shall have the right to request  the  Corporation  to
         purchase  all or any portion of the shares of such series of stock held
         by each such holder,

                                        2







<PAGE>



         and upon the exercise of such right,  the  Corporation  shall  purchase
         such shares of stock,  (such  rights  being  referred to as the "Put").
         Such holder may  exercise  the Put by providing  the  Corporation  with
         notice  of the  exercise  thereof  specifying  the  number of shares of
         Series B Preferred Stock or Series B-1 Preferred Stock, as the case may
         be, with respect to which it is  exercising  the Put (such notice being
         referred to as a "Request  Notice").  The Corporation shall, as soon as
         practicable,  but in no event later than sixty (60) days after the date
         of receipt of such Request Notice, redeem all of the shares of Series B
         Preferred Stock or Series B-1 Preferred Stock, as the case may be, with
         respect  to which the Put has been  exercised,  paying to the holder of
         such shares of stock exercising the Put an amount in cash for each such
         share equal to the Series B Liquidation Preference.

                                    (iii) Upon the surrender of the  certificate
         or certificates  representing (or a lost certificate affidavit together
         with indemnity reasonably  satisfactory to the Corporation relating to)
         the shares of Series B Preferred  Stock or Series B-1 Preferred  Stock,
         as the case may be, to be  repurchased by the  Corporation  pursuant to
         this  Subsection (b) duly endorsed for transfer or accompanied by stock
         powers duly executed in blank,  the Series B Liquidation  Preference in
         respect of such shares  shall be paid to the order of the person  whose
         name  appears  on  such  certificate  or  certificates  in  immediately
         available  funds.  Each surrendered  certificate  shall be canceled and
         retired.

                  (3)      Liquidation Preference.

                           (a)      Series A Preferred Stock.

                                    (i)  In  the   event  of  any   liquidation,
         dissolution  or  winding-up  of  the  affairs  of  the  Corporation  (a
         "Liquidation  Event"),  whether  voluntary or  involuntary,  before any
         payment of cash or  distribution of other property shall be made to the
         holders of Common Stock,  the holders of Series A Preferred Stock shall
         be  entitled to receive  out of the assets of the  Corporation  legally
         available for  distribution  to its  stockholders,  an amount per share
         equal to (as such amount shall be adjusted to reflect  subdivisions and
         combinations  of shares  and stock  dividends),  with  respect  to each
         outstanding share of Series A Preferred Stock, $0.75, together with all
         accrued  but  unpaid  dividends  with  respect  to each such share (the
         "Series  A  Liquidation  Amount").  If the  assets  and  funds  legally
         available  for  distribution  among the  holders of Series A  Preferred
         Stock shall be  insufficient  to permit the payment to such  holders of
         the full  preferential  amount,  then such  assets  and funds  shall be
         distributed  ratably among the holders of Series A Preferred  Stock and
         all other classes and series of Preferred Stock ranking (as to any such
         distribution)  on a  parity  with  the  Series  A  Preferred  Stock  in
         proportion to the total  preferential  amount which each such holder is
         entitled to receive.

                  (b)  Series  B  and  Series  B-1  Preferred   Stock.   Upon  a
Liquidation  Event,  the holders of the Series B  Preferred  Stock or Series B-1
Preferred Stock shall be entitled, before any assets of the Corporation shall be
distributed among or paid over to the holders of Junior  Securities,  to receive
from the assets of the Corporation available for distribution to stockholders

                                        3





<PAGE>



in immediately  available  funds, an amount per share equal to: (y) if the total
value of the Fully Diluted Shares at the time of the  Liquidation  Event is less
than or equal to the  Liquidation  Threshold  Amount,  then the holders shall be
entitled  to (i) $1.60  (proportionally  adjusted  from time to time to  reflect
stock dividends,  stock splits,  recapitalization or any other stock subdivision
or combination),  plus (ii) the amount such holders would be entitled to receive
had they  converted  their  shares of Series B  Preferred  Stock into  shares of
Series B  Conversion  Stock  immediately  prior to such  Liquidation  Event,  in
accordance with Section (B)(5)(b) hereof, plus (iii) all declared or accrued but
unpaid  dividends on such shares from the  applicable  Issue Date to the date of
the  Liquidation  Event,  other than dividends  payable in Additional  Preferred
Stock;  or (z) if the total value of the Fully Diluted Shares at the time of the
Liquidation  Event  is more  than the  Liquidation  Threshold  Amount,  then the
holders shall be entitled to the amounts  represented in subsections (y)(ii) and
(iii) of this  Section  (B)(3)(b)  (such  amount in (y) or (z)  being  sometimes
referred to herein as the "Series B Liquidation  Preference").  If the assets of
the  Corporation  legally  available for  distribution  shall be insufficient to
permit the payment in full to the  holders of the Series B  Preferred  Stock and
the Series B-1 Preferred Stock of the Series B Liquidation Preference,  then the
entire assets of the Corporation  legally  available for  distribution  shall be
distributed  ratably  among such  holders  and all other  classes  and series of
preferred  stock  ranking  (as to any such  distribution)  on a parity  with the
Series B Preferred Stock and the Series B-1 Preferred Stock.

                           (c) Any  assets  remaining  after  the  distributions
pursuant  to  Section   (B)(3)(a)  and  Subsection   (B)(3)(b)  above  shall  be
distributed on a pro rata basis to the holders of Common Stock.

                           (d)  For  purposes  of  this  Section  (B)(3)(b),   a
Liquidation  Event  shall be deemed to be  occasioned  by,  or to  include,  the
Corporation's   sale  of  all  or  substantially   all  of  its  assets  or  the
consolidation or merger of the Corporation with or into any other corporation or
corporations,  or the effecting by the Corporation of a transaction or series of
related transactions after the Series B Issue Date in which more than 50% of the
voting power of the Corporation is disposed.

                  (4)      Voting Rights.

                           (a) Series A  Preferred  Stock.  In  addition  to the
rights  otherwise  provided by law or this  Certificate  of  Incorporation,  the
holders of Series A Preferred Stock shall be entitled to vote, together with the
holders of Common  Stock,  as one class on all  matters  submitted  to a vote of
stockholders,  in the same  manner  and with the same  effect as the  holders of
Common  Stock.  In any such vote,  each share of Series A Preferred  Stock shall
entitle  the holder  thereof  to the  number of votes per share that  equals the
numbers of shares of Common Stock (including  fractional shares) into which each
share of Series A Preferred  Stock is then  convertible,  rounded to the nearest
decimal  place.  The holders of each share of Series A Preferred  Stock shall be
entitled to receive  notice,  together  with the holders of each share of Common
Stock, of all stockholder meetings.


                                        4






<PAGE>



                           (b)      Series B and Series B-1 Preferred Stock.

                                    (i) Except as  otherwise  provided by law or
         by Section  (B)(4)(b)(ii)  below, the holders of the Series B Preferred
         Stock or  Series  B-1  Preferred  Stock,  as the case may be,  shall be
         entitled to vote on all matters  submitted  to the  stockholders  for a
         vote together with the holders of the Common Stock voting together as a
         single class, with each holder of Common Stock entitled to one vote for
         each  share of Common  Stock  held by such  holder  and each  holder of
         Series B Preferred  Stock or Series B-1 Preferred Stock entitled to one
         vote for each share of Common Stock  issuable  upon  conversion  of the
         Series B  Preferred  Stock or Series B-1  Preferred  Stock held by such
         holder at the time the vote is taken.

                                    (ii) The  holders of the Series B  Preferred
         Stock or Series B-1 Preferred  Stock shall vote as a separate  class in
         all matters  which may impact,  in any  material  adverse  respect as a
         separate  class,  the Series B Preferred  Stock or Series B-1 Preferred
         Stock,  including,  but  not  limited  to  (a)  any  amendment  to  the
         Certificate  of  Incorporation  or Bylaws,  (b) the creation of any new
         series of  preferred  stock or the  issuance  of  additional  shares of
         capital  stock of the  Corporation  that ranks senior to or on a parity
         with the Series B Preferred  Stock or Series B-1 Preferred  Stock,  (c)
         the issuance of bank loans or debt  securities in excess of $3,000,000,
         (d) the  declaration  and payment of any  dividend or  distribution  or
         repurchase  of any shares of capital  stock of the  Corporation  (other
         than (i)  payments  in  respect  of  fractional  shares,  and (ii) from
         employees,  consultants,  directors or parties to  acquisitions  by the
         Corporation  pursuant to  contractual  repurchase  upon  termination or
         indemnification  rights in favor of the  Corporation),  (e) any merger,
         combination, recapitalization,  reconsolidation, acquisition or sale of
         all or substantially all of the assets of the Corporation,  and (f) the
         issuance of 10% or more of the  outstanding  capital  stock (on a fully
         diluted basis) of the Corporation in a single  transaction (or a series
         of transactions to related individuals or entities) other than pursuant
         to a Qualified  Series B Public  Offering  (as defined in Article  VIII
         hereof).

                  (5)      Conversion.

                           (a) Series A Preferred Stock. The holders of Series A
Preferred  Stock  shall  have  conversion  rights  as  follows  (the  "Series  A
Conversion Rights"):

                                    (i)     Right to Convert.

                                            1. Optional  Conversion.  Each share
                  of Series A Preferred Stock shall be convertible at the option
                  of the holder thereof,  at any time after the date of issuance
                  of  such  shares,  at the  office  of the  Corporation  or any
                  transfer  agent for Series A Preferred  Stock,  into one fully
                  paid and  nonassessable  share of Common  Stock (the "Series A
                  Conversion  Rate"). The initial Series A Conversion Rate shall
                  be subject to adjustment as set forth below.


                                        5







<PAGE>



                                            2. Mandatory Conversion. Outstanding
                  shares  of Series A  Preferred  Stock  shall be  automatically
                  converted  into  shares  of  Common  Stock  at  the  Series  A
                  Conversion  Rate (a) upon the  consummation of an underwritten
                  public   offering   pursuant  to  an  effective   registration
                  statement under the Securities Act of 1933, as amended, by the
                  Corporation  of its Common  Stock,  pursuant  to which  Common
                  Stock is offered  to the  public at a price of at least  $0.75
                  per  share   (subject   to   adjustment   for  stock   splits,
                  combinations  and other similar events)  ("Qualified  Series A
                  Public Offering") or (b) immediately prior to the consummation
                  of a consolidation  or merger of the Corporation  with or into
                  another  corporation,  or  any  sale  or  transfer  of  all or
                  substantially  all of the assets of the Corporation,  pursuant
                  to which the holders of Common Stock  (assuming the conversion
                  of all outstanding  Series A Preferred Stock into Common Stock
                  at  the  Series  A  Conversion  Rate)  will  receive  cash  or
                  securities  or property  having a value (as  determined by the
                  Corporation's  Board of Directors) of at least $0.75 per share
                  of Common  Stock  (subject  to  adjustment  for stock  splits,
                  combinations  and other  similar  events).  The  holder of any
                  shares of Series A Preferred Stock converted into Common Stock
                  in connection with such a public offering or other transaction
                  shall be  entitled  to  payment  of all  declared  but  unpaid
                  dividends,  if any,  payable with respect to such shares up to
                  and including the date of the closing of such public  offering
                  or other transaction.

                                            3. Upon  conversion  of the Series A
                  Preferred  Stock, the Common Stock so issued shall be duly and
                  validly  issued,  fully paid and  nonassessable  shares of the
                  Corporation.

                                    (ii) Mechanics of Conversion.  No fractional
                  shares of Common  Stock  shall be issued  upon  conversion  of
                  Series A  Preferred  Stock and the  number of shares  issuable
                  upon such conversion  shall be calculated to the nearest whole
                  share. Except as provided in Section  (B)(5)(a)(i)(2),  before
                  any holder of Series A  Preferred  Stock  shall be entitled to
                  convert the same into full shares of Common Stock, such holder
                  shall surrender the certificate or certificates therefor, duly
                  endorsed,  at the office of the Corporation or of any transfer
                  agent for the Series A Preferred Stock, and shall give written
                  notice by mail,  postage  prepaid,  to the  Corporation at its
                  principal  corporate  office,  of the  election to convert the
                  same.  The   Corporation   shall,   not  later  than  45  days
                  thereafter, issue and deliver at such office to such holder of
                  Series A Preferred  Stock, a certificate or  certificates  for
                  the  number of shares of  Common  Stock to which  such  holder
                  shall be entitled as aforesaid  (after  aggregating all shares
                  of Common Stock  issuable to such holder of Series A Preferred
                  Stock  upon  conversion  of the  number  of shares of Series A
                  Preferred Stock at the time being converted) and a check in an
                  amount  equal to accrued but unpaid  dividends as to this date
                  with respect to such shares  converted.  In addition,  if less
                  than all of the shares  represented by such  certificates  are
                  surrendered    for    conversion     pursuant    to    Section
                  (B)(5)(a)(i)(1),  the  Corporation  shall issue and deliver to
                  such holder a new certificate for the balance of the shares of
                  Series A Preferred Stock not so

                                        6







<PAGE>



                  converted. Except as provided in Section (B)(5)(a)(i)(2), such
                  conversion shall be deemed to have been made immediately prior
                  to the close of business on the date of the  surrender  of the
                  shares of such Series A Preferred  Stock to be converted,  and
                  the person or persons entitled to receive the shares of Common
                  Stock issuable upon such  conversion  shall be treated for all
                  purposes  as the record  holder or  holders of such  shares of
                  Common Stock as of such date.

                                    (iii)  Adjustments  to  Series A  Conversion
                  Price.

                                            1.    Adjustments   for   Dividends,
                  Distributions  or  Subdivisions.  In the event the Corporation
                  shall issue  additional  shares of Common Stock  pursuant to a
                  stock dividend, stock distribution or subdivision,  the Series
                  A Conversion  Rate in effect  immediately  prior to such stock
                  dividend,    stock    distribution   or   subdivision   shall,
                  concurrently with such stock dividend,  stock  distribution or
                  subdivision, be proportionately increased.

                                            2.  Adjustments for  Combinations or
                  Consolidations.  In the event the outstanding shares of Common
                  Stock shall be combined or consolidated,  by  reclassification
                  or otherwise,  into a lesser number of shares of Common Stock,
                  the Series A Conversion  Rate in effect  immediately  prior to
                  such combination or consolidation shall, concurrently with the
                  effectiveness  of  such  combination  or   consolidation,   be
                  proportionately decreased.

                                            3. Reorganization;  Merger. Upon any
                  capital    reorganization    of   the   Corporation   or   any
                  reclassification  of outstanding shares of Common Stock, or in
                  case of any consolidation or merger of the Corporation with or
                  into another  corporation in which the  Corporation is not the
                  surviving  corporation,  or in case of any sale or transfer of
                  all or  substantially  all of the  assets of the  Corporation,
                  each share of Series A Preferred Stock then outstanding would,
                  without  consent  of any  holders  of the  Series A  Preferred
                  Stock,  become  convertible  only into the  current  amount of
                  securities  or  property or cash  receivable  upon the capital
                  reorganization, reclassification, consolidation, merger, sale,
                  or  transfer  by a holder  of the  number  of shares of Common
                  Stock into which such share of Series A Preferred  Stock could
                  have been converted immediately prior thereto.

                                    (iv) No  Impairment.  The  Corporation  will
                  not, by  amendment  of its  Certificate  of  Incorporation  or
                  through any reorganization, transfer of assets, consolidation,
                  merger, dissolution,  issue or sale of securities or any other
                  voluntary  action,  avoid or seek to avoid the  observance  or
                  performance  of any of the terms to be observed  or  performed
                  hereunder by the  Corporation,  but will, at all times in good
                  faith,  assist in the  carrying out of all the  provisions  of
                  this  Section  (B)(5) and in the taking of all such  action as
                  may be necessary or appropriate in order to protect the Series
                  A  Conversion  Rights of the holders of the Series A Preferred
                  Stock against impairment.

                                        7







<PAGE>



                                    (v)  Reservation  of Common  Stock  Issuable
                  Upon Conversion.  The Corporation shall, at all times, reserve
                  and keep available out of its  authorized but unissued  shares
                  of Common  Stock  solely for the  purposes  of  effecting  the
                  conversion of the Series A Preferred Stock, such number of its
                  shares  of  Common  Stock  as  shall  from  time  to  time  be
                  sufficient to effect the conversion of all outstanding  shares
                  of Series A Preferred  Stock; and if at any time the number of
                  authorized  but  unissued  shares of Common Stock shall not be
                  sufficient to effect the  conversion  of all  then-outstanding
                  shares of Series A Preferred  Stock, the Corporation will take
                  such  corporate  action as may, in the opinion of its counsel,
                  be necessary to increase its authorized but unissued shares of
                  Common  Stock to such number of shares as shall be  sufficient
                  for such purposes.

                                    (vi) Certificate as to Adjustments. Upon the
                  occurrence  of  each   adjustment  or   readjustment   of  the
                  Conversion   Rate  pursuant  to  this  Section   (B)(5),   the
                  Corporation  at  its  expense  shall  promptly   compute  such
                  adjustment or readjustment in accordance with the terms hereof
                  and  furnish  to each  holder  of Series A  Preferred  Stock a
                  certificate  setting forth such adjustment or readjustment and
                  showing in detail the facts  upon  which  such  adjustment  or
                  readjustment is based. The Corporation shall, upon the written
                  request at any time of any holder of Series A Preferred Stock,
                  furnish  or  cause  to be  furnished  to  such  holder  a like
                  certificate   setting  forth  (a)  all  such  adjustments  and
                  readjustments, (b) the Series A Conversion Rate at the time in
                  effect,  and (c) the number of shares of Common Stock which at
                  the time would be received upon the  conversion of such Series
                  A Preferred Stock.

                                    (vii)  Notices of Record Date.  In the event
                  that the Corporation shall propose at any time:

                                            1.  to  declare   any   dividend  or
                  distribution upon the Common Stock, whether in cash, property,
                  stock or  other  securities,  whether  or not a  regular  cash
                  dividend and whether or not out of earnings or earned surplus;
                  or

                                            2. to offer for  subscription to the
                  holders  of any  class or  series  of its  capital  stock  any
                  additional shares of stock of any class or series or any other
                  rights; or

                                            3. to effect any reclassification or
                  recapitalization; or

                                            4. to merge or  consolidate  with or
                  into any other  corporation,  to sell,  lease or convey all or
                  substantially  all its property or business,  or to liquidate,
                  dissolve or wind up; then, in connection with each such event,
                  the  Corporation  shall  send to the  holders  of the Series A
                  Preferred Stock:

                                        8






<PAGE>



                                    (i) at least 10 days' prior  written  notice
                  of the  date  on  which a  record  shall  be  taken  for  such
                  dividend,  distribution or subscription rights (and specifying
                  the  date on  which  the  holders  of  Common  Stock  shall be
                  entitled thereto) or for determining rights to vote in respect
                  of the matters referred to in 3. and 4. above; and

                                    (ii) in the case of the matters  referred to
                  in 3. and 4. above,  at least 10 days' prior written notice of
                  the  date of a  stockholders  meeting  at which a vote on such
                  matters shall take place (and specifying the date on which the
                  holders of Common  Stock shall be  entitled to exchange  their
                  Common Stock for securities or other property deliverable upon
                  the  occurrence  of such event and the amount of securities or
                  other property deliverable upon such event).

                           Each such written notice shall be given personally or
by first  class  mail,  postage  prepaid,  addressed  to the holders of Series A
Preferred Stock at the address for each such holder as shown on the books of the
Corporation.

                           (b)      Series B and Series B-1 Preferred Stock.

                                    (i)     Conversion Procedure.

                                            1.  At any  time  and  from  time to
                           time,  any  holder  of  Series B  Preferred  Stock or
                           Series B-1  Preferred  Stock may  convert  all or any
                           portion of such series of stock, including any shares
                           of Additional  Preferred  Stock,  held by such holder
                           into a number of shares of Series B Conversion  Stock
                           computed  by  multiplying  the number of shares to be
                           converted  by $1.60 and  dividing  the  result by the
                           Series  B   Conversion   Price  or  the   Series  B-1
                           Conversion  Price, as applicable,  (as defined below)
                           then in effect.

                                            2.  Each   conversion  of  Series  B
                           Preferred  Stock or Series B-1 Preferred  Stock shall
                           be deemed to have  been  effected  as of the close of
                           business  on the date on which  notice of election of
                           such  conversion is delivered to the  Corporation  by
                           such holder. Until the certificates  representing the
                           shares  of  Series B  Preferred  Stock or Series B- 1
                           Preferred  Stock which are being  converted have been
                           surrendered and new certificates  representing shares
                           of the  Series B  Conversion  Stock  shall  have been
                           issued  by  the  Corporation,   such   certificate(s)
                           evidencing the shares of Series B Preferred  Stock or
                           Series B-1 Preferred  Stock being  converted shall be
                           evidence  of the  issuance of such shares of Series B
                           Conversion Stock. At such time as such conversion has
                           been effected,  the rights of the  converting  holder
                           shall  cease and the  Person or Persons in whose name
                           or names any certificate or  certificates  for shares
                           of Series B  Conversion  Stock are to be issued  upon
                           such conversion shall be deemed

                                        9







<PAGE>



                           to have become the holder or holders of record of the
                           shares  of  Series  B  Conversion  Stock  represented
                           thereby.

                                            3.    Notwithstanding    any   other
                           provision  hereof, if a conversion of shares is to be
                           made  in  connection  with  a  Public  Offering,  the
                           conversion of such shares may, at the election of the
                           holder thereof,  be conditioned upon the consummation
                           of the Public Offering, in which case such conversion
                           shall  not  be  deemed  to  be  effective  until  the
                           consummation of the Public Offering.

                                            4. As soon  as  practicable  after a
                           conversion  has  been  effected  in  accordance  with
                           clause 2. above,  the Corporation  shall deliver,  as
                           soon as practicable, but in no event later than sixty
                           (60) days after receipt of notice of  conversion  and
                           stock  certificate(s)  from the converting holder, to
                           the converting holder:

                                                     (A)   a   certificate    or
                           certificates  representing,  in  the  aggregate,  the
                           number  of  shares  of  Series  B  Conversion   Stock
                           issuable by reason of such conversion, in the name or
                           names and in such  denomination or  denominations  as
                           the converting holder has specified; and

                                                     (B)      a      certificate
                           representing any shares which were represented by the
                           certificate   or   certificates   delivered   to  the
                           Corporation  in connection  with such  conversion but
                           which were not converted.

                                            5. The issuance of certificates  for
                           shares of Series B Conversion  Stock upon  conversion
                           of Series B Preferred  Stock or Series B-1  Preferred
                           Stock shall be made without  charge to the converting
                           holders for any  issuance  tax in respect  thereof or
                           other cost incurred by the  Corporation in connection
                           with such  conversion  and the  related  issuance  of
                           shares of Series B Conversion  Stock,  except for any
                           transfer  or  similar  tax  payable  as a  result  of
                           issuance   of  a   certificate   to  other  than  the
                           registered or  beneficial  holder of the shares being
                           converted.  Upon conversion of any shares of Series B
                           Preferred  Stock or Series B-1 Preferred  Stock,  the
                           Corporation  shall use its best  efforts  to take all
                           such actions as are necessary in order to insure that
                           the Series B Conversion  Stock  issuable with respect
                           to such  conversion  shall be validly  issued,  fully
                           paid and nonassessable.

                                            6. The  Corporation  shall not close
                           its books  against the transfer of Series B Preferred
                           Stock or Series  B-1  Preferred  Stock or of Series B
                           Conversion  Stock issued or issuable upon  conversion
                           thereof  in any  manner  which  interferes  with  the
                           timely  conversion  of such  stock.  The  Corporation
                           shall assist and cooperate with any converting holder

                                       10







<PAGE>



                           required to make any  governmental  filings or obtain
                           any  governmental  approval prior to or in connection
                           with any conversion of shares  hereunder  (including,
                           without  limitation,  making any  filings  reasonably
                           required to be made by the Corporation).

                                            7. No fractional  shares of Series B
                           Conversion  Stock  or scrip  representing  fractional
                           shares shall be issued upon  conversion  of shares of
                           Series B  Preferred  Stock or  Series  B-1  Preferred
                           Stock.  If more than one share of Series B  Preferred
                           Stock  or  Series  B-1   Preferred   Stock  shall  be
                           surrendered  for  conversion  at one time by the same
                           record holder,  the number of full shares of Series B
                           Conversion Stock issuable upon the conversion thereof
                           shall  be  computed  on the  basis  of the  aggregate
                           number  of  shares  of  Series B  Preferred  Stock or
                           Series B-1  Preferred  Stock so  surrendered  by such
                           record  holder.  Instead of any  fractional  share of
                           Series B Conversion  Stock  otherwise  issuable  upon
                           conversion  of any shares of the  Series B  Preferred
                           Stock or Series B-1 Preferred  Stock, the Corporation
                           shall  pay a  cash  adjustment  in  respect  of  such
                           fraction in an amount  equal to the same  fraction of
                           current per share fair  market  value of the Series B
                           Conversion  Stock as  determined in good faith by the
                           Board of  Directors  on such  basis  as it  considers
                           appropriate.

                                            8.  The  Corporation  shall  at  all
                           times   reserve  and  keep   available   out  of  its
                           authorized but unissued shares of Series B Conversion
                           Stock,  solely for the purpose of  issuance  upon the
                           conversion of the Series B Preferred  Stock or Series
                           B-1 Preferred Stock,  such number of shares of Series
                           B  Conversion   Stock  as  are   issuable   upon  the
                           conversion  of all  outstanding  Series  B  Preferred
                           Stock and Series B-1 Preferred  Stock.  All shares of
                           Series  B  Conversion  Stock  which  are so  issuable
                           shall, when issued, be duly and validly issued, fully
                           paid and nonassessable and free from all taxes, liens
                           and charges, other than those created or agreed to by
                           the  holder.  The  Corporation  shall  use  its  best
                           efforts to take all such  actions as may be necessary
                           to assure that all such shares of Series B Conversion
                           Stock  may  be so  issued  without  violation  of any
                           applicable  law  or  governmental  regulation  or any
                           requirements of any domestic securities exchange upon
                           which  shares  of  Series B  Conversion  Stock may be
                           listed (except for official  notice of issuance which
                           shall be  immediately  delivered  by the  Corporation
                           upon each such issuance).

                                    (ii)  Series B  Conversion  Price and Series
                           B-1 Conversion Price.

                                            1. "Series B  Conversion  Price" and
                           "Series  B-1  Conversion  Price"  for  the  Series  B
                           Preferred  Stock and the Series B-1 Preferred  Stock,
                           respectively, shall initially mean the Initial Series
                           B  Conversion   Price  and  the  Initial  Series  B-1
                           Conversion Price, respectively,

                                       11







<PAGE>



                           described in this Section (B)(5)(b),  as the same may
                           be   subsequently   reduced  from  time  to  time  in
                           accordance with this Section (B)(5)(b).


                                            2. The "Initial  Series B Conversion
                           Price" and the "Initial Series B-1 Conversion  Price"
                           shall each be $1.60;  provided,  however, that if the
                           Corporation:

                                                     (A)            successfully
                                    consummates an initial Public Offering on or
                                    prior to  December  31,  1996,  in which the
                                    total  value  of the  Fully  Diluted  Shares
                                    (assuming   that  if  the   initial   public
                                    offering   price  takes  into   account  the
                                    issuance of all Fully Diluted  Shares,  then
                                    such initial public  offering price shall be
                                    the  value  per   share  for   purposes   of
                                    calculating  the  total  value of the  Fully
                                    Diluted Shares) is less than or equal to the
                                    Liquidation  Threshold Amount,  then each of
                                    the Initial  Series B  Conversion  Price and
                                    the  Initial  Series  B-1  Conversion  Price
                                    shall,  upon  consummation  of  such  Public
                                    Offering,  be equal to the lesser of (i) the
                                    Series B Conversion  Price or the Series B-1
                                    Conversion Price then in effect, as the case
                                    may be,  and (ii) the  greater  of (x) $0.80
                                    and  (y)  one-half  of  the  initial  public
                                    offering price per share; or

                                                     (B)            successfully
                                    consummates an initial Public Offering after
                                    December 31, 1996 but within one year of the
                                    Series B Issue Date in which the total value
                                    of the Fully Diluted  Shares  (assuming that
                                    if the initial  public  offering price takes
                                    into  account  the  issuance  of  all  Fully
                                    Diluted  Shares,  then such  initial  public
                                    offering  price shall be the value per share
                                    for purposes of calculating  the total value
                                    of the Fully Diluted Shares) is less than or
                                    equal to the Liquidation  Threshold  Amount,
                                    then each of the Initial Series B Conversion
                                    Price and the Initial  Series B-1 Conversion
                                    Price  shall,   upon  consummation  of  such
                                    Public  Offering,  be equal to the lesser of
                                    (i) the  Series  B  Conversion  Price or the
                                    Series B-1 Conversion  Price then in effect,
                                    as the case may be,  and (ii)  one-half  the
                                    initial public offering price per share; or

                                                     (C)  has  not  successfully
                                    consummated  an  initial   Public   Offering
                                    within one year of the Series B Issue  Date,
                                    then each of the Initial Series B Conversion
                                    Price and the Initial  Series B-1 Conversion
                                    Price  shall be equal to $1.35,  and, if the
                                    Corporation  has net revenues for the fiscal
                                    year ending  December  31, 1997 of less than
                                    $9,500,000.00  or a net loss for such fiscal
                                    year of more than  $1,500,000,  then each of
                                    the Initial  Series B  Conversion  Price and
                                    the  Initial  Series  B-1  Conversion  Price
                                    shall  not be  equal  to  $1.35,  but  shall
                                    instead be equal to $1.06.

                                       12







<PAGE>




                                            3. If and  whenever  on or after the
                           Series B Issue Date the Corporation  issues or sells,
                           or  in  accordance  with  Section  (B)(5)(b)(iii)  is
                           deemed  to have  issued  or sold,  any  shares of its
                           Common   Stock  or  other   instrument   or  security
                           convertible into or exchangeable for Common Stock for
                           a  consideration  per share less than the  Initial or
                           applicable  Series  B  Conversion  Price  (the  "Sale
                           Price"),  then  forthwith upon such issue or sale the
                           applicable Series B Conversion Price shall be reduced
                           to equal the Sale Price.

                                            4. If and  whenever  on or after the
                           Series B Issue Date the Corporation  issues or sells,
                           or  in  accordance  with  Section  (B)(5)(b)(iii)  is
                           deemed  to have  issued  or sold,  any  shares of its
                           Common   Stock  or  other   instrument   or  security
                           convertible into or exchangeable for Common Stock for
                           a  consideration  per share less than the  Initial or
                           applicable  Series B-1 Conversion  Price and at least
                           one  share  of   Series   B-1   Preferred   Stock  is
                           outstanding,  then  forthwith upon such issue or sale
                           the applicable  Series B-1 Conversion  Price shall be
                           recalculated   by  multiplying  the  then  applicable
                           Series B-1  Conversion  Price by a fraction  of which
                           (x) the  numerator  shall be (1) the number of shares
                           of Common Stock Deemed Outstanding  immediately prior
                           to such issue or sale,  plus (2) the number of shares
                           of Common  Stock  which the  aggregate  consideration
                           received  or deemed  received by the  Corporation  in
                           accordance with Section  (B)(5)(b)(iii) for the total
                           number of shares of Common  Stock  issued and sold or
                           deemed  issued and sold in  accordance  with  Section
                           (B)(5)(b)(iii)  would  purchase  at such  Series  B-1
                           Conversion  Price as in effect  immediately  prior to
                           such issue and sale, and (y) the denominator shall be
                           the   number  of  shares  of  Common   Stock   Deemed
                           Outstanding immediately after such issue or sale;

                           provided,  however,  the foregoing shall not apply to
                           the issuance of up to 504,000  shares of Common Stock
                           to employees,  directors or  consultants  pursuant to
                           the Corporation's existing or future stock plans.

                                    (iii)  Effect on Series B  Conversion  Price
                           and  the  Series  B-1  Conversion  Price  of  Certain
                           Events.  For purposes of  determining  the applicable
                           adjusted Series B Conversion Price and the Series B-1
                           Conversion  Price under  Section  (B)(5)(b)(ii),  the
                           following shall be applicable:

                                            1. Issuance of Rights or Options. If
                           the  Corporation  in any manner  grants any rights or
                           options to subscribe for or to purchase  Common Stock
                           ("Options")   or  any   stock  or  other   securities
                           convertible  into or  exchangeable  for Common  Stock
                           ("Convertible  Securities"),  and the price per share
                           for which Common Stock is issuable upon the exercise

                                       13







<PAGE>



                           of such  Options or upon  conversion  or  exchange of
                           such   Convertible   Securities   is  less  than  the
                           applicable  Series B  Conversion  Price or Series B-1
                           Conversion Price in effect  immediately  prior to the
                           time of the granting of such Options,  then the total
                           maximum  number of shares  of Common  Stock  issuable
                           upon the exercise of such Options or upon  conversion
                           or  exchange  of the  total  maximum  amount  of such
                           Convertible   Securities   shall  be   deemed  to  be
                           outstanding  and to have been  issued and sold by the
                           Corporation  at the  time  of the  granting  of  such
                           Options  for such price per share.  For  purposes  of
                           this paragraph, the "price per share for which Common
                           Stock is issuable"  shall be  determined  by dividing
                           (A) the total amount,  if any, received or receivable
                           by the Corporation as consideration  for the granting
                           of such Options, plus the minimum aggregate amount of
                           additional  consideration  payable to the Corporation
                           upon exercise of all such  Options,  plus in the case
                           of  such   Options   which   relate  to   Convertible
                           Securities,   the   minimum   aggregate   amount   of
                           additional  consideration,  if  any,  payable  to the
                           Corporation   upon  the  issuance  or  sale  of  such
                           Convertible Securities and the conversion or exchange
                           thereof  (such  amount is the  consideration  "deemed
                           received"  for  purposes  of  Section   (B)(5)(b)(ii)
                           above),  by (B) the total maximum number of shares of
                           Common  Stock  issuable  upon  the  exercise  of such
                           Options or upon the  conversion  or  exchange  of all
                           such   Convertible   Securities   issuable  upon  the
                           exercise of such Options.  Upon the expiration of any
                           Option or termination of any conversion  right of any
                           Convertible  Security  issuable  upon exercise of any
                           Option,   the  issuance  of  which   resulted  in  an
                           adjustment  of the Series B  Conversion  Price or the
                           Series  B- 1  Conversion  Price,  if any such  Option
                           shall expire or conversion  right of any  Convertible
                           Security  shall  terminate  and  shall  not have been
                           exercised or converted,  as applicable,  the Series B
                           Conversion Price or the Series B- 1 Conversion Price,
                           as applicable, shall be recalculated immediately upon
                           such expiration and effective  immediately  upon such
                           expiration  shall be  increased to the price it would
                           have been (but  reflecting  any other  adjustments to
                           the  Series  B  Conversion  Price or the  Series  B-1
                           Conversion  Price made pursuant to the  provisions of
                           this  Section  (B)(5)(b)  after the  issuance of such
                           Options)   had  the   adjustment   of  the  Series  B
                           Conversion  Price or the Series B-1 Conversion  Price
                           made upon the  issuance of such  Options been made on
                           the  basis  of the  issuance  of only  those  Options
                           actually exercised or Convertible Securities issuable
                           upon exercise of such Options actually converted,  as
                           applicable.  No further  adjustment of the applicable
                           Series  B   Conversion   Price  or  the   Series  B-1
                           Conversion  Price  shall  be  made  when  Convertible
                           Securities  are actually  issued upon the exercise of
                           such Options or when Common Stock is actually  issued
                           upon the exercise of such  Options or the  conversion
                           or exchange of such Convertible Securities.


                                       14







<PAGE>



                                            2.    Issuance    of     Convertible
                           Securities.  If the  Corporation in any manner issues
                           or sells any Convertible Securities and the price per
                           share  for  which  Common  Stock  is  issuable   upon
                           conversion  or  exchange  thereof  is less  than  the
                           applicable  Series B  Conversion  Price or the Series
                           B-1 Conversion Price in effect  immediately  prior to
                           the  time of such  issue or  sale,  then the  maximum
                           number  of  shares  of  Common  Stock  issuable  upon
                           conversion or exchange of such Convertible Securities
                           shall be  deemed to be  outstanding  and to have been
                           issued and sold by the Corporation at the time of the
                           issuance or sale of such  Convertible  Securities for
                           such  price  per  share.  For  the  purposes  of this
                           paragraph,  the  "price  per share  for which  Common
                           Stock is issuable"  shall be  determined  by dividing
                           (A) the total amount  received or  receivable  by the
                           Corporation as consideration for the issue or sale of
                           such   Convertible   Securities,   plus  the  minimum
                           aggregate amount of additional consideration, if any,
                           payable to the  Corporation  upon the  conversion  or
                           exchange  thereof  (such amount is the  consideration
                           "deemed    received"    for   purposes   of   Section
                           (B)(5)(b)(ii) above), by (B) the total maximum number
                           of  shares  of  Common   Stock   issuable   upon  the
                           conversion  or  exchange  of  all  such   Convertible
                           Securities.  Upon the  termination  of any conversion
                           right of any  Convertible  Security,  the issuance of
                           which  resulted  in an  adjustment  of the  Series  B
                           Conversion Price or the Series B- 1 Conversion Price,
                           as applicable,  if any such  conversion  right of any
                           Convertible  Security  shall  terminate and shall not
                           have been converted, the Series B Conversion Price or
                           the Series B-1 Conversion Price, as applicable, shall
                           be recalculated immediately upon such termination and
                           effective  immediately upon such termination shall be
                           increased  to the  price  it  would  have  been  (but
                           reflecting  any  other  adjustments  to the  Series B
                           Conversion Price or the Series B-1 Conversion  Price,
                           as  applicable,  made  pursuant to the  provisions of
                           this  Section  (B)(5)(b)  after the  issuance of such
                           Convertible  Securities)  had the  adjustment  of the
                           Series  B   Conversion   Price  or  the   Series  B-1
                           Conversion  Price  made  upon  the  issuance  of such
                           Convertible  Securities been made on the basis of the
                           issuance   of  only  those   Convertible   Securities
                           actually  converted.  No  further  adjustment  of the
                           applicable  Series B  Conversion  Price or the Series
                           B-1 Conversion  Price shall be made when Common Stock
                           is actually issued upon the conversion or exchange of
                           such Convertible Securities, and if any such issue or
                           sale  of such  Convertible  Securities  is made  upon
                           exercise of any Options for which  adjustments of the
                           applicable  Series B  Conversion  Price or the Series
                           B-1  Conversion  Price  had  been  or are to be  made
                           pursuant  to  other   provisions   of  this   Section
                           (B)(5)(b),  no further  adjustment of the  applicable
                           Series  B   Conversion   Price  or  the   Series  B-1
                           Conversion  Price  shall  be made by  reason  of such
                           issue or sale.


                                                       15







<PAGE>



                                            3.   Change  in   Option   Price  or
                           Conversion  Rate. If the purchase  price provided for
                           in any Options, the additional consideration, if any,
                           payable  upon  the  conversion  or  exchange  of  any
                           Convertible  Securities,  or the  rate at  which  any
                           Convertible   Securities  are  convertible   into  or
                           exchangeable for Common Stock change at any time, the
                           applicable  Series B Conversion  Price and the Series
                           B-1  Conversion  Price in  effect at the time of such
                           change shall be readjusted to the applicable Series B
                           Conversion Price or the Series B-1 Conversion  Price,
                           as  applicable,  which  would  have been in effect at
                           such time had such Options or Convertible  Securities
                           still outstanding  provided for such changed purchase
                           price, additional consideration or changed conversion
                           rate,  as the  case  may be,  at the  time  initially
                           granted, issued or sold.


                                    (iv)  Subdivision  or  Combination of Common
                           Stock.  If the Corporation at any time subdivides (by
                           any stock split, stock dividend,  recapitalization or
                           otherwise)  one or more  classes  of its  outstanding
                           shares  of  Common  Stock  into a  greater  number of
                           shares,  or if the  Corporation  at any time combines
                           (by  reverse  stock split or  otherwise)  one or more
                           classes  of its  outstanding  shares of Common  Stock
                           into a  smaller  number  of  shares,  the  applicable
                           Series  B   Conversion   Price  and  the  Series  B-1
                           Conversion Price in effect  immediately prior to such
                           subdivision or combination  shall be  proportionately
                           adjusted.

                                    (v)    Reorganization,     Reclassification,
                           Consolidation,  Merger or Sale. Any recapitalization,
                           reorganization,   reclassification,    consolidation,
                           merger,  sale  of  all  or  substantially  all of the
                           Corporation's  assets  to  another  Person  or  other
                           transaction  which is  effected in such a manner that
                           holders  of Common  Stock  are  entitled  to  receive
                           (either  directly  or  upon  subsequent  liquidation)
                           stock,  securities  or assets  with  respect to or in
                           exchange for Common Stock is referred to herein as an
                           "Organic  Change." Prior to the  consummation  of any
                           Organic   Change,    the   Corporation   shall   make
                           appropriate   provisions   (in  form  and   substance
                           reasonably   satisfactory   to  the  holders  of  the
                           majority  of the shares of each class of the Series B
                           Preferred  Stock and Series B-1 Preferred  Stock then
                           outstanding)  to insure  that each of the  holders of
                           Series B  Preferred  Stock or  Series  B-1  Preferred
                           Stock shall  thereafter have the right to acquire and
                           receive,  in lieu of or in  addition  to (as the case
                           may be) the  shares  of  Series  B  Conversion  Stock
                           immediately  theretofore  acquirable  and  receivable
                           upon the  conversion  of such  holder's  stock,  such
                           shares of stock,  securities or assets as such holder
                           would have received in  connection  with such Organic
                           Change if such  holder  had  converted  its  Series B
                           Preferred  Stock or Series B-1  Preferred  Stock into
                           Series B Conversion Stock  immediately  prior to such
                           Organic  Change.  In each such case, the  Corporation
                           shall also make  appropriate  provisions (in form and
                           substance reasonably

                                       16







<PAGE>



                           satisfactory  to the  holders  of a  majority  of the
                           shares of each class of the Series B Preferred  Stock
                           and Series B-1 Preferred  Stock then  outstanding) to
                           insure   that   the   provisions   of  this   Section
                           (b)(5)(b)(v)  shall  thereafter  be applicable to the
                           Series B Preferred  Stock,  the Series B-1  Preferred
                           Stock  and to the  shares  of  stock,  securities  or
                           assets  received  by each  holder  upon such  Organic
                           Change.  The Corporation shall not effect any Organic
                           Change, consolidation, merger or sale unless prior to
                           the consummation  thereof, the successor  corporation
                           (if  other  than  the  Corporation)   resulting  from
                           consolidation or merger or the corporation purchasing
                           such assets  assumes by written  instrument  (in form
                           and substance reasonably  satisfactory to the holders
                           of  the  majority  of the  shares  of  the  Series  B
                           Preferred  Stock and Series B-1 Preferred  Stock then
                           outstanding)  the  obligation to deliver to each such
                           holder such shares of stock, securities or assets as,
                           in  accordance  with the foregoing  provisions,  such
                           holder may be entitled to acquire.

                                    (vi)  Certain   Events.   If  an  event  not
                           specifically  enumerated  in this  Section  (B)(5)(b)
                           occurs  which  has  substantially  the same  economic
                           effect on the Series B Preferred  Stock or Series B-1
                           Preferred  Stock  as  those  specifically  enumerated
                           shall  occur,  then this Section  (B)(5)(b)  shall be
                           construed  liberally,  mutatis mutandis,  in order to
                           give the Series B Preferred  Stock and the Series B-1
                           Preferred   Stock  the  benefit  of  the  protections
                           provided   under   this   Section   (B)(5)(b).    The
                           Corporation's   Board  of  Directors  shall  make  an
                           appropriate  adjustment  in the  applicable  Series B
                           Conversion  Price and the Series B-1 Conversion Price
                           so as to protect  the  rights of the  holders of such
                           stock;   provided  that  no  such  adjustment   shall
                           increase the applicable  Series B Conversion Price or
                           the  Series  B-1   Conversion   Price  as   otherwise
                           determined  pursuant  to this  Section  (B)(5)(b)  or
                           decrease  the number of shares of Series B Conversion
                           Stock  issuable  upon  conversion  of each  share  of
                           Series B Preferred  Stock or the Series B-1 Preferred
                           Stock.

                                    (vii)   Notices.

                                            1. Promptly  upon any  adjustment of
                           the  applicable  Series  B  Conversion  Price  or the
                           Series B-1 Conversion  Price,  the Corporation  shall
                           give  written  notice  thereof to all holders of such
                           stock,   setting  forth  in  reasonable   detail  and
                           certifying the calculation of such adjustment.

                                            2.  The   Corporation   shall   give
                           written  notice to all  holders of Series B Preferred
                           Stock and Series B-1 Preferred Stock at least 10 days
                           prior to the date on which the Corporation closes its
                           books  or  takes a record  (A)  with  respect  to any
                           dividend or distribution  upon Common Stock, (B) with
                           respect to any pro rata subscription offer to

                                       17







<PAGE>



                           holders  of  Common  Stock,  or (C)  for  determining
                           rights to vote with  respect to any  Organic  Change,
                           dissolution or liquidation.

                                            3.  The   Corporation   shall   give
                           written  notice to the  holders of Series B Preferred
                           Stock and Series B-1 Preferred  Stock at least twenty
                           (20)  days  prior to the date on  which  any  Organic
                           Change shall take place,  which notice may be one and
                           the same as that required by 2. above.

                                    (viii)  Mandatory  Conversion.  All  of  the
                  outstanding  shares of Series B Preferred Stock and Series B-1
                  Preferred Stock will be automatically  converted in accordance
                  with the terms of this  Section  (B)(5)(b) at the closing of a
                  Series  B  Qualified  Public  Offering.   Any  such  mandatory
                  conversion  shall be effected  only at the time of and subject
                  to the  closing of the sale of such  shares  pursuant  to such
                  Public Offering.

                  (6)      Dividends.

                           (a)      Series A Preferred Stock.

                                    (i) Each  issued  and  outstanding  share of
                  Series A Preferred  Stock  shall  entitle the holder of record
                  thereof to receive out of funds  legally  available  therefor,
                  cumulative  annual dividends at the rate of seven (7%) percent
                  of the Series A Liquidation  Amount per annum, which dividends
                  shall be payable in shares of Series A Preferred Stock, on the
                  earlier to occur of (A) a Qualified  Series A Public  Offering
                  or (B) a  Liquidation  Event,  and which shall be declared and
                  set apart or paid before dividends of any kind may be declared
                  upon the Common Stock and any other series of preferred  stock
                  that are junior to the Series A  Preferred  Stock (the  Common
                  Stock and any other such series of  preferred  stock is junior
                  to the  Series A  Preferred  Stock are  sometimes  hereinafter
                  referred to as the "Junior Securities" or a "Junior Security")
                  and  before  distributions  of any kind  may be made  upon the
                  issued and outstanding Junior Securities. Said annual dividend
                  upon the issued and outstanding Series A Preferred Stock shall
                  be cumulative and shall be deemed to accrue from and after the
                  date of issuance,  whether  earned,  or whether there be funds
                  legally  available  therefor,  or whether said dividends shall
                  have been  declared.  The amount of dividends  payable for the
                  initial one year dividend  period or any period shorter than a
                  full  dividend  period  shall be  computed  on the  basis of a
                  360-day period of twelve 30-day months.

                                    (ii)  Only  after  full  dividends  upon the
                  issued and  outstanding  Series A Preferred Stock as aforesaid
                  for all past  annual  dividend  periods  shall have been paid,
                  without  interest and whenever full  dividends upon the issued
                  and outstanding  Series A Preferred Stock as aforesaid for the
                  then current annual  dividend  period shall have been declared
                  and either paid or a sum  sufficient  for the payment  thereof
                  set aside in full without interest, may the Board of Directors
                  declare, set aside, or pay any cash dividends, and/or may make
                  share distributions

                                       18







<PAGE>



                  of the authorized but unissued Common Stock of the Corporation
                  and/or  its  treasury  Common  Stock if any,  and/or  may make
                  distributions   of  bonds  or  property  of  the  Corporation,
                  including  the  shares  or bonds of  other  corporations  with
                  respect   to  any  Junior   Securities.   Any   reference   to
                  "distributions"  in  this  paragraph  contained  shall  not be
                  deemed to include any  distributions  made in connection  with
                  any   liquidation,   dissolution,   or   winding-up   of   the
                  Corporation,  whether voluntary or involuntary;  nor shall any
                  such  reference to  "distributions"  in relation to issued and
                  outstanding  shares be deemed to limit,  curtail or divest the
                  authority  of the  Board  of  Directors  to  make  any  proper
                  distributions,   including  distributions  of  authorized  but
                  unissued  Common  Stock,  in relation to its  treasury  Common
                  Stock, if any.

                           (b)      Series B and Series B-1 Preferred Stock.

                                    (i) The holders of Series B Preferred  Stock
                  or Series B-1  Preferred  Stock  shall be entitled to receive,
                  when,  as and if  declared  by the Board of  Directors  out of
                  funds legally available for the purpose,  cumulative dividends
                  in shares of Series B Preferred  Stock or Series B-1 Preferred
                  Stock, respectively, ("Additional Preferred Stock"). Dividends
                  on each  share of  Series B  Preferred  Stock  or  Series  B-1
                  Preferred  Stock  shall  accrue  at the rate of 7% per  annum,
                  compounded annually,  on the Dividend  Liquidation  Preference
                  (as defined in Article  VIII  hereof).  Such  dividends  shall
                  commence to accrue on each share of Series B  Preferred  Stock
                  or Series B-1 Preferred  Stock from the applicable  Issue Date
                  whether or not declared by the Board of Directors  and whether
                  or not there shall be capital,  surplus or earnings sufficient
                  to lawfully pay such  dividends  and shall  continue to accrue
                  thereon  until  the  earlier  of (i)  the  date  the  Dividend
                  Liquidation  Preference (as defined in Article VIII hereof) is
                  paid in full  in cash  with  respect  to each  such  share  in
                  accordance with Sections  (B)(2)(b) or (B)(3)(b)  hereof,  and
                  (ii) the date such share is  converted  into  Common  Stock in
                  accordance with Section (B)(5)(b) hereof.

                                    (ii) Such dividends shall be issued and paid
                  with respect to a share of Series B Preferred  Stock or Series
                  B-1 Preferred  Stock, as the case may be, upon the earliest of
                  (I)  conversion of such share into Series B Conversion  Stock,
                  or (ii) the  occurrence of a Liquidation  Event (as defined in
                  Section (B)(3)(b) hereof).

                                    (iii) If at any time  the  Corporation  pays
                  less than the total  amount of  dividends  then  accrued  with
                  respect  to the  Series B  Preferred  Stock and the Series B-1
                  Preferred Stock required to be paid at such time, such payment
                  shall be distributed  ratably among the holders  thereof based
                  upon  the  aggregate  accrued  but  unpaid  dividends  on  the
                  relevant  Series B  Preferred  Stock or Series B- 1  Preferred
                  Stock held by each holder.


                                       19







<PAGE>



                                    (iv) So  long  as any  shares  of  Series  B
                  Preferred Stock or Series B-1 Preferred Stock are outstanding,
                  the Corporation will not declare, pay or set apart for payment
                  any dividends (except dividends payable in Common Stock of the
                  Corporation)  or make any  other  distribution  on or  redeem,
                  purchase or otherwise  acquire any Junior  Securities and will
                  not permit any Subsidiary or other  Affiliate  (using funds of
                  the  Corporation  or any  Subsidiary)  to redeem,  purchase or
                  otherwise acquire for value, any Junior Securities,  except as
                  permitted in Section  (B)(4)(b)(ii)(d) hereof. In addition, so
                  long as any shares of Series B  Preferred  Stock or Series B-1
                  Preferred  Stock are  outstanding,  the  Corporation  will not
                  declare,  pay or set apart for payment any  dividends  or make
                  any other  distribution  on any  Series B  Preferred  Stock or
                  Series  B-1   Preferred   Stock   unless  such   dividends  or
                  distributions  are also made on all Series B  Preferred  Stock
                  and Series B-1 Preferred  Stock ratably.  Notwithstanding  the
                  foregoing  provisions  of  this  Section  (B)(6)(b)(iv),   the
                  Corporation or any Subsidiary may (i) make payments in respect
                  of fractional shares of Junior Securities and (ii) repurchase,
                  redeem or  otherwise  acquire for value any Junior  Securities
                  from any employee or former employee of the Corporation or any
                  Subsidiary in connection with the termination of employment by
                  the  Corporation  or any  Subsidiary  or by such  employee  or
                  former  employee,  whether  by reason  of  death,  disability,
                  retirement or otherwise.

                  (7) No  Reissuance of Preferred  Stock.  No share or shares of
         Series A  Preferred  Stock,  Series B  Preferred  Stock or  Series  B-1
         Preferred  Stock  acquired by the  Corporation  by reason of  purchase,
         conversion or otherwise shall be reissued, and all such shares shall be
         cancelled, retired and eliminated from the shares which the Corporation
         shall be authorized to issue.

                  (8)      Special Mandatory Conversion.

                           (a) If at any time a  holder  of  Series B  Preferred
         Stock fails to participate pro rata in a subsequent  round of financing
         of the  Corporation  with  respect to which the  Corporation  issues or
         sells securities at a price per share which is less than the applicable
         Series B Conversion Price then in effect (a "Down Financing"), then all
         of  the   shares   of   Series   B   Preferred   Stock   held  by  such
         non-participating holder shall automatically and without further action
         on the part of such holder be converted  into an  equivalent  number of
         shares of Series B-1 Preferred  Stock effective upon the closing of the
         Down Financing.

                           (b) The  holder of any  shares of Series B  Preferred
         Stock  converted  pursuant to subsection (a) above shall deliver to the
         Corporation during regular business hours at the office of any transfer
         agent of the  Corporation  for such  series of stock,  or at such other
         place as may be  designated  by the  Corporation,  the  certificate  or
         certificates for the shares so converted,  duly endorsed or assigned in
         blank to the Corporation.  As promptly as practicable  thereafter,  the
         Corporation  shall  issue  and  deliver  to such  holder,  at the place
         designated by such holder, a certificate or certificates for the number
         of full

                                       20







<PAGE>



         shares  of the  Series  B-1  Preferred  Stock to which  such  holder is
         entitled.  The person in whose name the  certificate for such shares of
         Series  B-1  Preferred  Stock is to be  issued  shall be deemed to have
         become  a  stockholder  of  record  on the  closing  date  of the  Down
         Financing  unless the transfer books of the  Corporation  are closed on
         that date,  in which event such person shall be deemed to have become a
         shareholder of record on the next succeeding date on which the transfer
         books are open.

                                    ARTICLE V

         Whenever  a  compromise  or   arrangement   is  proposed   between  the
Corporation  and  its  creditors  or  any  class  of  them  and/or  between  the
Corporation  and its  stockholders  or any class of them, any court of equitable
jurisdiction  within the State of Delaware may, on the  application in a summary
way of the  Corporation  or of any  creditor  or  stockholder  thereof or on the
application of any receiver or receivers appointed for the Corporation under the
provisions of Section 291 of Title 8 of the Delaware Code or on the  application
of trustees in  dissolution  or of any receiver or receivers  appointed  for the
Corporation under the provisions of Section 279 of Title 8 of the Delaware Code,
order  a  meeting  of  the  creditors  or  class  of  creditors,  and/or  of the
stockholders or class of stockholders of the Corporation, as the case may be, to
be summoned in such  manner as the said court  directs.  If a majority in number
representing  three-fourths  in value of the  creditors  or class of  creditors,
and/or of the stockholders or class of stockholders of the  Corporation,  as the
case may be, agree to any compromise or arrangement and to any reorganization of
the  Corporation as a consequence of such  compromise or  arrangement,  the said
compromise or arrangement  and the said  reorganization  shall, if sanctioned by
the court to which the said  application  has been  made,  be binding on all the
creditors  or class of  creditors,  and/or on all the  stockholders  or class of
stockholders,  of  the  Corporation,  as  the  case  may  be,  and  also  on the
Corporation.


                                   ARTICLE VI

         The  initial  By-laws  of  the  Corporation  shall  be  adopted  by the
Directors  of the  Corporation;  thereafter,  the  By-laws  shall be  altered or
repealed as provided therein.


                                   ARTICLE VII

         To the fullest extent  permitted by the General  Corporation Law of the
State of Delaware as the same exists or may hereafter be amended,  a director of
the Corporation  shall not be liable to the Corporation or its  stockholders for
monetary damages for breach of fiduciary duly as a director.


                                  ARTICLE VIII

         The following terms have the meanings specified below:

                                       21







<PAGE>



                           (a) Affiliate.  The term  "Affiliate"  shall mean (i)
         any Person directly or indirectly  controlling,  controlled by or under
         direct  or  indirect  common  control  with the  Corporation  (or other
         specified  Person),  (ii) any  Person who is a  beneficial  owner of at
         least 10% of the then  outstanding  voting  capital  stock (or options,
         warrants or other securities which, after giving effect to the exercise
         thereof,  would entitle the holder  thereof to hold at least 10% of the
         then  outstanding  voting capital stock) of the  Corporation  (or other
         Specified  Person),  (iii) any  director  or  executive  officer of the
         Corporation  (or  other  Specified  Person)  or  Person  of  which  the
         Corporation (or other Specified Person) shall,  directly or indirectly,
         either  beneficially  or of  record,  own at  least  10%  of  the  then
         outstanding  equity securities of such Person,  and (iv) in the case of
         Persons  specified  above who are  individuals,  Family Members of such
         Person; provided, however, that no holder of Preferred Stock nor any of
         their  designated  members  of  the  Board  of  Directors  shall  be an
         Affiliate of the Corporation for purposes hereof.

                           (b) Board of Directors. The term "Board of Directors"
         shall mean the Board of Directors of the Corporation.

                           (c) Common Stock Deemed Outstanding. The term "Common
         Stock Deemed  Outstanding" shall mean, at any given time, the number of
         shares of Common  Stock  actually  outstanding  at such time,  plus the
         number of shares of Common Stock issuable upon conversion of the Series
         B Preferred  Stock or Series B-1 Preferred  Stock,  as the case may be,
         plus the number of shares of Common Stock deemed to be outstanding with
         respect to  Options  and  Convertible  Securities  pursuant  to Section
         (B)(5)(b)  hereof whether or not the Options or Convertible  Securities
         are actually exercisable at such time.

                           (d)  Dividend   Liquidation   Preference.   The  term
         "Dividend Liquidation Preference" shall be an amount per share (as such
         amount may be  adjusted to reflect  subdivisions  and  combinations  of
         shares and stock  dividends) equal to, with respect to each outstanding
         share of Series B  Preferred  Stock and  Series  B-1  Preferred  Stock,
         $1.60,  together with all declared or accrued but unpaid dividends with
         respect  to each such  share from the Series B Issue Date or the Series
         B-1  Issue  Date,  as the case  may be,  to the date  each  such  share
         converts into Common Stock.

                           (e) Family Members.  The term "Family  Members" shall
         mean,  as applied to any  individual,  any spouse,  child,  grandchild,
         parent,  brother  or  sister  thereof  or  any  spouse  of  any  of the
         foregoing,  and each trust  created  for the  benefit of one or more of
         such  Persons  (other  than any trust  administered  by an  independent
         trustee) and each custodian of property of one or more such Persons.

                           (f) Fully  Diluted  Shares.  The term "Fully  Diluted
         Shares"  shall  mean the  26,084,734  shares  of  Capital  Stock of the
         Corporation  outstanding,  on a fully  diluted  basis,  on the Series B
         Issue Date. 26,084,734 was calculated as follows:  14,321,236 shares of
         common  and  preferred   stock   (9,277,524   shares  of  common  stock
         outstanding plus 4,729,559  shares of preferred stock  outstanding plus
         314,153 shares of

                                       22







<PAGE>



         preferred  stock  dividends that had accrued but had not yet been paid)
         plus  6,121,248  shares  issuable  pursuant  to  warrants   outstanding
         ("Warrant  Shares")  plus  3,186,000  shares  issuable  or  outstanding
         pursuant to stock option plans  ("Option  Shares") plus 268,750  shares
         issuable upon conversion of certain  convertible  debt outstanding plus
         2,187,500 shares of Series B Preferred Stock purchased by the investors
         on the Series B Issue Date.

                           (g)   Liquidation    Threshold   Amount.   The   term
         "Liquidation  Threshold Amount" shall be equal to $76,209,726 which was
         calculated on the Series B Issue Date by (i)  multiplying the number of
         Fully Diluted Shares, as defined above, by $3.20 ($1.60, the price paid
         by the purchasers of the Series B Preferred  Stock for each such share,
         multiplied  by 2),  (ii)  subtracting  $5,509,123,  the  dollar  amount
         arrived at by multiplying  6,121,248 the number of outstanding  Warrant
         Shares,  as defined  above,  on the Series B Issue Date, by $0.90,  the
         weighted average warrant exercise price on the Series B Issue Date, and
         (iii)  subtracting   $1,752,300,   the  dollar  amount  arrived  at  by
         multiplying  3,186,000,  the number of outstanding  Option  Shares,  as
         defined  above,  on the Series B Issue  Date,  by $0.55,  the  weighted
         average option exercise price on the Series B Issue Date.

                           (h)  Person.   The  term   "Person"   shall  mean  an
         individual, corporation, partnership, association, trust, joint venture
         or   unincorporated   organization  or  any  government,   governmental
         department or any agency or political subdivision thereof.

                           (i) Public Offering. The term "Public Offering" shall
         mean any offering by the  Corporation  of its equity  securities to the
         public  pursuant  to an  effective  registration  statement  under  the
         Securities Act or any comparable  statement  under any similar  federal
         statute  then in force,  other than an offering in  connection  with an
         employee benefit plan.

                           (j)  Series B  Qualified  Public  Offering.  The term
         "Series B Qualified Public Offering" shall mean the consummation of the
         Corporation's issuance and sale of its Common Stock in a bona fide firm
         commitment  underwriting pursuant to a registration statement under the
         Securities Act, the public offering price of which is not less than (i)
         175% of the  Series B  Conversion  Price,  after  giving  effect to any
         adjustment  thereto  as a result  of such  offering  (or if there is no
         Series B Preferred  Stock  outstanding,  then the Series B-1 Conversion
         Price,  after giving  effect to any  adjustment  thereto as a result of
         such offering) per share (appropriately  adjusted to reflect subsequent
         stock issuances,  dividends,  stock splits, or  recapitalizations)  and
         (ii) $20,000,000 in the aggregate;  provided however, that in the event
         that such offering is consummated on or before December 31, 1996, or in
         the event that there are no  outstanding  shares of Series B  Preferred
         Stock or Series  B-1  Preferred  Stock,  then the per share  limitation
         shall not apply.

                           (k) Securities Act. The term  "Securities  Act" shall
         mean the Securities Act of 1933, as amended,  or any successor  federal
         statute, and the rules and regulations of

                                       23







<PAGE>


         the Securities and Exchange Commission promulgated  thereunder,  all as
         the same shall be in effect from time to time.

                           (l) Series B  Conversion  Stock.  The term  "Series B
         Conversion  Stock" shall mean the shares of Common Stock  issuable upon
         conversion  of  shares  of  Series  B  Preferred  Stock or  Series  B-1
         Preferred Stock, as the case may be; provided that if there is a change
         such that the  securities  issuable  upon  conversion  of the  Series B
         Preferred Stock or Series B-1 Preferred  Stock, as the case may be, are
         issued by an entity other than the  Corporation or there is a change in
         the class of securities so issuable, then the term "Series B Conversion
         Stock" shall mean shares of the security  issuable  upon  conversion of
         such series of stock if such  security is issuable in shares,  or shall
         mean the  smallest  unit in which such  security  is  issuable  if such
         security is not issuable in shares.

                           (m)  Series B Issue  Date.  The term  "Series B Issue
         Date" shall mean July 19, 1996.

                           (n) Series B-1 Issue Date. The term "Series B-1 Issue
         Date"  shall  mean the date on which a share of  Series  B-1  Preferred
         Stock is first issued by the Corporation.

                           (o) Subsidiary.  The term "Subsidiary" shall mean any
         Person of which the  Corporation  shall at the time  own,  directly  or
         indirectly through another  Subsidiary,  50% or more of the outstanding
         voting  capital  stock (or other  shares of  beneficial  interest  with
         voting rights), or which the Corporation shall otherwise control.

         II. By majority  written  consent  effective  September  __, 1996,  the
necessary  number of shares as  required  by statute  were voted in favor of the
above amendment and restatement.

         III.  The above  Amended and  Restated  Certificate  of  Incorporation,
herein  certified,  has been duly adopted in accordance  with the  provisions of
Sections  228,  242 and  245 of the  General  Corporation  Law of the  State  of
Delaware. Prompt written notice of the adoption of the amendment and restatement
herein certified has been given to those  stockholders who have not consented in
writing  thereto,  as provided in Section 228 of the General  Corporation Law of
the State of Delaware.

         IN WITNESS  WHEREOF,  the Corporation has caused this Certificate to be
executed by its duly authorized officer this ______ day of September, 1996.

                                                     UNIVERSITY ONLINE, INC.


                                    BY:_____________________________________

                                    TITLE: __________________________________

                                                       24







<PAGE>


                              


                              AMENDED AND RESTATED

                                     BYLAWS

                                       OF

                             UNIVERSITY ONLINE, INC.











<PAGE>



                                TABLE OF CONTENTS

<TABLE>
                                                                                                          Page
                                                                                                          ----
   <S>                                                                                                      <C>

   ARTICLE I - CORPORATE OFFICES..........................................................................  1

            1.1      REGISTERED OFFICE....................................................................  1
            1.2      OTHER OFFICES........................................................................  1

   ARTICLE II - MEETINGS OF STOCKHOLDERS..................................................................  1

            2.1      PLACE OF MEETINGS....................................................................  1
            2.2      ANNUAL MEETING.......................................................................  1
            2.3      SPECIAL MEETING......................................................................  1
            2.4      NOTICE OF STOCKHOLDERS' MEETINGS.....................................................  2
            2.5      MANNER OF GIVING NOTICE; AFFIDAVIT OF NOTICE.........................................  2
            2.6      QUORUM...............................................................................  2
            2.7      ADJOURNED MEETING; NOTICE............................................................  2
            2.8      VOTING...............................................................................  3
            2.9      WAIVER OF NOTICE.....................................................................  3
            2.10     STOCKHOLDER ACTION BY WRITTEN CONSENT WITHOUT A
                     MEETING..............................................................................  3
            2.11     RECORD DATE FOR STOCKHOLDER NOTICE; VOTING; GIVING
                     CONSENTS.............................................................................  4
            2.12     PROXIES..............................................................................  4
            2.13     LIST OF STOCKHOLDERS ENTITLED TO VOTE................................................  5
            2.14     STOCKHOLDER PROPOSALS................................................................  5

   ARTICLE III - DIRECTORS................................................................................  6

            3.1      POWERS...............................................................................  6
            3.2      NUMBER OF DIRECTORS..................................................................  6
            3.3      ELECTION, QUALIFICATION AND TERM OF OFFICE OF
                     DIRECTORS............................................................................  6
            3.4      RESIGNATION AND VACANCIES............................................................  6
            3.5      PLACE OF MEETINGS; MEETINGS BY TELEPHONE.............................................  7
            3.6      FIRST MEETINGS.......................................................................  8
            3.7      REGULAR MEETINGS.....................................................................  8
            3.8      SPECIAL MEETINGS; NOTICE.............................................................  8
            3.9      QUORUM...............................................................................  9
            3.10     WAIVER OF NOTICE.....................................................................  9
            3.11     ADJOURNED MEETING; NOTICE............................................................  9
            3.12     BOARD ACTION BY WRITTEN CONSENT WITHOUT A MEETING....................................  9
            3.13     FEES AND COMPENSATION OF DIRECTORS...................................................  9
            3.14     APPROVAL OF LOANS TO OFFICERS........................................................ 10
            3.15     REMOVAL OF DIRECTORS................................................................. 10
            3.16     CHAIRMAN OF THE BOARD OF DIRECTORS................................................... 10

   ARTICLE IV - COMMITTEES................................................................................ 10

            4.1      COMMITTEES OF DIRECTORS.............................................................. 10
            4.2      COMMITTEE MINUTES.................................................................... 11
            4.3      MEETINGS AND ACTION OF COMMITTEES.................................................... 11
</TABLE>



                                       -i-


<PAGE>


<TABLE>
        <S>                                                                                                <C>

         ARTICLE V - OFFICERS............................................................................. 12

                  5.1      OFFICERS....................................................................... 12
                  5.2      ELECTION OF OFFICERS........................................................... 12
                  5.3      SUBORDINATE OFFICERS........................................................... 12
                  5.4      REMOVAL AND RESIGNATION OF OFFICERS............................................ 12
                  5.5      VACANCIES IN OFFICES........................................................... 13
                  5.6      CHAIRMAN OF THE BOARD.......................................................... 13
                  5.7      CHIEF EXECUTIVE OFFICER........................................................ 13
                  5.8      PRESIDENT...................................................................... 13
                  5.9      VICE PRESIDENTS................................................................ 13
                  5.10     SECRETARY...................................................................... 14
                  5.11     CHIEF FINANCIAL OFFICER........................................................ 14
                  5.12     ASSISTANT SECRETARY............................................................ 15
                  5.13     REPRESENTATION OF SHARES OF OTHER CORPORATIONS................................. 15
                  5.14     AUTHORITY AND DUTIES OF OFFICERS............................................... 15

         ARTICLE VI - INDEMNITY........................................................................... 15

                  6.1      INDEMNIFICATION OF DIRECTORS AND OFFICERS...................................... 15
                  6.2      INDEMNIFICATION OF OTHERS...................................................... 16
                  6.3      INSURANCE...................................................................... 16

         ARTICLE VII - RECORDS AND REPORTS................................................................ 16

                  7.1      MAINTENANCE AND INSPECTION OF RECORDS.......................................... 16
                  7.2      INSPECTION BY DIRECTORS........................................................ 17
                  7.3      ANNUAL STATEMENT TO STOCKHOLDERS............................................... 17

         ARTICLE VIII - GENERAL MATTERS................................................................... 18

                  8.1      CHECKS......................................................................... 18
                  8.2      EXECUTION OF CORPORATE CONTRACTS AND INSTRUMENTS............................... 18
                  8.3      STOCK CERTIFICATES; PARTLY PAID SHARES......................................... 18
                  8.4      SPECIAL DESIGNATION ON CERTIFICATES............................................ 19
                  8.5      LOST CERTIFICATES.............................................................. 19
                  8.6      CONSTRUCTION; DEFINITIONS...................................................... 19
                  8.7      DIVIDENDS...................................................................... 20
                  8.8      FISCAL YEAR.................................................................... 20
                  8.9      SEAL........................................................................... 20
                  8.10     TRANSFER OF STOCK.............................................................. 20
                  8.11     STOCK TRANSFER AGREEMENTS...................................................... 20
                  8.12     REGISTERED STOCKHOLDERS........................................................ 20

         ARTICLE IX - AMENDMENTS.......................................................................... 21

         ARTICLE X - DISSOLUTION.......................................................................... 21

         ARTICLE XI - CUSTODIAN........................................................................... 22

                  11.1     APPOINTMENT OF A CUSTODIAN IN CERTAIN CASES.................................... 22
                  11.2     DUTIES OF CUSTODIAN............................................................ 22

</TABLE>



                                      -ii-


<PAGE>



                                     BYLAWS

                                       OF

                             UNIVERSITY ONLINE, INC.


                                    ARTICLE I

                                CORPORATE OFFICES


         1.1      REGISTERED OFFICE

         The  registered  office  of the  corporation  shall  be in the  City of
Wilmington,  County of New Castle, State of Delaware. The name of the registered
agent of the corporation at such location is The Corporation Trust Company.

         1.2      OTHER OFFICES

         The board of directors may at any time  establish  other offices at any
place or places where the corporation is qualified to do business.


                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS


         2.1      PLACE OF MEETINGS

         Meetings of stockholders shall be held at any place,  within or outside
the State of Delaware,  designated by the board of directors.  In the absence of
any such  designation,  stockholders'  meetings  shall be held at the registered
office of the corporation.

         2.2      ANNUAL MEETING

         The annual  meeting of  stockholders  shall be held each year on a date
and at a time  designated  by the board of  directors.  In the  absence  of such
designation, the annual meeting of stockholders shall be held on the 15th day of
May in each year at 1:00  p.m.  However,  if such day falls on a legal  holiday,
then the meeting shall be held at the same time and place on the next succeeding
full  business  day. At the  meeting,  directors  shall be elected and any other
proper business may be transacted.

         2.3      SPECIAL MEETING

         Special meetings of the stockholders may be called, at any time for any
purpose or  purposes,  by the board of directors or by such person or persons as
may be authorized by the  Certificate of  Incorporation  or these Bylaws,  or by
such person or persons duly

                                        1

<PAGE>



designated by the board of directors  whose powers and  authority,  as expressly
provided in a resolution  of the board of  directors,  include the power to call
such meetings,  but such special  meetings may not be called by any other person
or persons.

         2.4      NOTICE OF STOCKHOLDERS' MEETINGS

         All notices of meetings with stockholders shall be in writing and shall
be sent or otherwise  given in  accordance  with Section 2.5 of these bylaws not
less than ten (10) nor more than sixty (60) days  before the date of the meeting
to each stockholder  entitled to vote at such meeting.  The notice shall specify
the place, date, and hour of the meeting, and, in the case of a special meeting,
the purpose or purposes for which the meeting is called.

         2.5      MANNER OF GIVING NOTICE; AFFIDAVIT OF NOTICE

         Written notice of any meeting of stockholders, if mailed, is given when
deposited  in  the  United  States  mail,  postage  prepaid,   directed  to  the
stockholder at his address as it appears on the records of the  corporation.  An
affidavit of the secretary or an assistant secretary or of the transfer agent of
the  corporation  that the notice has been given shall, in the absence of fraud,
be prima facie evidence of the facts stated therein.

         2.6      QUORUM

         The  holders of a majority  of the stock  issued  and  outstanding  and
entitled  to vote  thereat,  present in person or  represented  by proxy,  shall
constitute a quorum at all meetings of the  stockholders  for the transaction of
business  except as  otherwise  provided  by  statute or by the  certificate  of
incorporation.  If,  however,  such quorum is not present or  represented at any
meeting of the  stockholders,  then the  stockholders  entitled to vote thereat,
present in person or  represented  by proxy,  shall  have  power to adjourn  the
meeting  from  time to time,  without  notice  other  than  announcement  at the
meeting, until a quorum is present or represented.  At such adjourned meeting at
which a quorum is present or  represented,  any business may be transacted  that
might have been transacted at the meeting as originally noticed.

         2.7      ADJOURNED MEETING; NOTICE

         When a meeting is  adjourned  to another  time or place,  unless  these
bylaws otherwise  require,  notice need not be given of the adjourned meeting if
the time and place thereof are announced at the meeting at which the adjournment
is taken.  At the adjourned  meeting the  corporation  may transact any business
that might have been transacted at the original  meeting.  If the adjournment is
for more than thirty (30) days, or if after the adjournment a new record date is
fixed for the  adjourned  meeting,  a notice of the  adjourned  meeting shall be
given to each stockholder of record entitled to vote at the meeting.


                                        2

<PAGE>


         2.8      VOTING

         The stockholders  entitled to vote at any meeting of stockholders shall
be determined in accordance with the provisions of Section 2.11 of these bylaws,
subject to the provisions of Sections 217 and 218 of the General Corporation Law
of Delaware (relating to voting rights of fiduciaries, pledgors and joint owners
of stock and to voting trusts and other voting agreements).

         Except as otherwise  provided in the  certificate of  incorporation  or
these bylaws,  each stockholder  shall be entitled to one vote for each share of
capital stock held by such stockholder.

         2.9      WAIVER OF NOTICE

         Whenever  notice is  required to be given  under any  provision  of the
General  Corporation Law of Delaware or of the certificate of  incorporation  or
these bylaws, a written waiver thereof, signed by the person entitled to notice,
whether before or after the time stated therein,  shall be deemed  equivalent to
notice.  Attendance of a person at a meeting shall constitute a waiver of notice
of such  meeting,  except  when the  person  attends a meeting  for the  express
purpose of objecting, at the beginning of the meeting, to the transaction of any
business  because the meeting is not lawfully  called or  convened.  Neither the
business to be transacted at, nor the purpose of, any regular or special meeting
of the stockholders  need be specified in any written waiver of notice unless so
required by the certificate of incorporation or these bylaws.

         2.10     STOCKHOLDER ACTION BY WRITTEN CONSENT WITHOUT A MEETING

         Unless  otherwise  provided in the  certificate of  incorporation,  any
action  required by this chapter to be taken at any annual or special meeting of
stockholders of a corporation,  or any action that may be taken at any annual or
special meeting of such  stockholders,  may be taken without a meeting,  without
prior  notice,  and  without a vote if a consent in writing,  setting  forth the
action so taken,  is signed by the holders of outstanding  stock having not less
than the minimum  number of votes that would be  necessary  to authorize or take
such  action at a meeting  at which all shares  entitled  to vote  thereon  were
present and voted. Notwithstanding the foregoing, following the effectiveness of
the  registration of any class of securities of the corporation  pursuant to the
requirements of the Securities Exchange Act of 1934, as amended, no action shall
be taken by the  stockholders of the corporation  except at an annual or special
meeting of  stockholders  called in  accordance  with these bylaws and no action
shall be taken by the stockholders by written consent.

         Prompt notice of the taking of the corporate  action  without a meeting
by less than unanimous written consent shall be given to those  stockholders who
have not  consented  in writing.  If the action that is  consented to is such as
would have required the

                                        3

<PAGE>



filing of a  certificate  under any  section of the General  Corporation  Law of
Delaware if such action had been voted on by stockholders at a meeting  thereof,
then the  certificate  filed  under such  section  shall  state,  in lieu of any
statement  required by such section  concerning any vote of  stockholders,  that
written notice and written consent have been given as provided in Section 228 of
the General Corporation Law of Delaware.

         2.11     RECORD DATE FOR STOCKHOLDER NOTICE; VOTING; GIVING
                  CONSENTS

         In order that the corporation may determine the  stockholders  entitled
to  notice  of or to vote at any  meeting  of  stockholders  or any  adjournment
thereof, or entitled to express consent to corporate action in writing without a
meeting, or entitled to receive payment of any dividend or other distribution or
allotment  of any rights,  or entitled to exercise  any rights in respect of any
change,  conversion  or exchange of stock or for the purpose of any other lawful
action, the board of directors may fix, in advance, a record date that shall not
be more than  sixty  (60) nor less than ten (10)  days  before  the date of such
meeting, nor more than sixty (60) days prior to any other action.

         If the board of directors does not so fix a record date:

                  (i) The record date for determining  stockholders  entitled to
notice  of or to vote at a  meeting  of  stockholders  shall be at the  close of
business  on the day next  preceding  the day on which  notice is given,  or, if
notice is waived,  at the close of business on the day next preceding the day on
which the meeting is held.

             (ii) The  record  date for  determining  stockholders  entitled  to
express consent to corporate action in writing without a meeting,  when no prior
action by the board of  directors  is  necessary,  shall be the day on which the
first written consent is expressed.

            (iii) The record  date for  determining  stockholders  for any other
purpose  shall be at the  close of  business  on the day on which  the  board of
directors adopts the resolution relating thereto.

         A  determination  of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

         2.12     PROXIES

         Each  stockholder  entitled to vote at a meeting of  stockholders or to
express consent or dissent to corporate  action in writing without a meeting may
authorize another person or persons to act for him by a written proxy, signed by
the  stockholder  and filed with the secretary of the  corporation,  but no such
proxy shall be voted or acted upon after three (3) years

                                        4

<PAGE>



from its date,  unless the proxy provides for a longer period.  A proxy shall be
deemed  signed if the  stockholder's  name is placed  on the proxy  (whether  by
manual  signature,  typewriting,  telegraphic  transmission or otherwise) by the
stockholder or the stockholder's  attorney-in-fact.  The revocability of a proxy
that  states  on its  face  that it is  irrevocable  shall  be  governed  by the
provisions of Section 212(c) of the General Corporation Law of Delaware.

         2.13     LIST OF STOCKHOLDERS ENTITLED TO VOTE

         The officer who has charge of the stock ledger of a  corporation  shall
prepare and make, at least ten (10) days before every meeting of stockholders, a
complete list of the stockholders  entitled to vote at the meeting,  arranged in
alphabetical  order,  and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open to
the  examination  of any  stockholder,  for any purpose  germane to the meeting,
during ordinary  business hours, for a period of at least ten (10) days prior to
the meeting,  either at a place within the city where the meeting is to be held,
which  place  shall be  specified  in the notice of the  meeting,  or, if not so
specified,  at the place where the meeting is to be held. The list shall also be
produced  and kept at the time and place of the  meeting  during  the whole time
thereof, and may be inspected by any stockholder who is present.

         2.14     STOCKHOLDER PROPOSALS

         Any stockholder wishing to bring any other business before a meeting of
stockholders  must provide notice to the  corporation  not more than ninety (90)
and not less than fifty (50) days  before the  meeting in writing by  registered
mail,  return  receipt  requested,  of  the  business  to be  presented  by  the
stockholders at the stockholders'  meeting.  Any such notice shall set forth the
following  as to each  matter  the  stockholder  proposes  to bring  before  the
meeting:  (A) a brief  description of the business  desired to be brought before
the meeting and the reasons for conducting  such business at the meeting and, if
such business  includes a proposal to amend the bylaws of the  corporation,  the
language of the proposed amendment;  (B) the name and address, as they appear on
the  corporation's  books, of the stockholder  proposing such business;  (C) the
class and number of shares of the corporation  which are  beneficially  owned by
such  stockholder;  (D) a  representation  that the  stockholder  is a holder of
record of stock of the corporation  entitled to vote at such meeting and intends
to appear in person or by proxy at the meeting to propose such business; and (E)
any material interest of the stockholder in such business.  Notwithstanding  the
foregoing  provisions of this Section 2.14, a stockholder shall also comply with
all applicable  requirements  of all  applicable  laws,  rules and  regulations,
including,  but not limited to, the Securities Exchange Act of 1934, as amended,
and the  rules and  regulations  promulgated  thereunder,  with  respect  to the
matters set forth in this section 2.14. In the absence of such notice to the

                                        5

<PAGE>



corporation meeting the above requirements,  a stockholder shall not be entitled
to present any business at any meeting of stockholders.


                                   ARTICLE III

                                    DIRECTORS


         3.1      POWERS

         Subject to the  provisions of the General  Corporation  Law of Delaware
and any limitations in the certificate of incorporation or these bylaws relating
to action  required  to be approved by the  stockholders  or by the  outstanding
shares,  the  business and affairs of the  corporation  shall be managed and all
corporate  powers shall be  exercised by or under the  direction of the board of
directors.

         3.2      NUMBER OF DIRECTORS

         The number of directors of the corporation  shall be not less than five
(5) nor more than nine (9).  The exact number of  directors,  within such range,
shall be as specified in a resolution  duly adopted by the board of directors or
by the  stockholders.  The  authorized  range in the number of directors  may be
changed,  or a definite number may be fixed without  provision for an authorized
range, by a duly adopted  amendment to the certificate of incorporation or by an
amendment  to this  bylaw  duly  adopted  by the  stockholders  or the  board of
directors.

         No  reduction  of the  authorized  number of  directors  shall have the
effect of removing any director before that director's term of office expires.

         3.3      ELECTION, QUALIFICATION AND TERM OF OFFICE OF DIRECTORS

         Except as provided in Section 3.4 of these bylaws,  directors  shall be
elected at each annual  meeting of  stockholders  to hold office  until the next
annual  meeting.  Directors need not be  stockholders  unless so required by the
certificate of incorporation or these bylaws,  wherein other  qualifications for
directors may be prescribed. Each director, including a director elected to fill
a vacancy, shall hold office until his or her successor is elected and qualified
or until his or her earlier resignation or removal.

         Elections of directors need not be by written ballot.

         3.4      RESIGNATION AND VACANCIES

         Any  director  may  resign  at any  time  upon  written  notice  to the
corporation.  When one or more  directors  so  resigns  and the  resignation  is
effective  at a  future  date,  a  majority  of the  directors  then in  office,
including those who have so resigned,

                                        6

<PAGE>



shall have power to fill such  vacancy or  vacancies,  the vote  thereon to take
effect when such resignation or resignations  shall become  effective,  and each
director so chosen  shall hold office as provided in this section in the filling
of other vacancies.

         Unless otherwise  provided in the certificate of incorporation or these
bylaws:

                  (i) Vacancies and newly created  directorships  resulting from
any  increase  in the  authorized  number  of  directors  elected  by all of the
stockholders  having  the  right to vote as a single  class  may be  filled by a
majority of the directors then in office,  although less than a quorum,  or by a
sole remaining director.

             (ii)  Whenever  the  holders  of any class or  classes  of stock or
series  thereof are entitled to elect one or more directors by the provisions of
the certificate of incorporation,  vacancies and newly created  directorships of
such class or classes  or series  may be filled by a majority  of the  directors
elected by such class or classes or series thereof then in office,  or by a sole
remaining director so elected.

         If at any time, by reason of death or resignation  or other cause,  the
corporation  should  have no  directors  in  office,  then  any  officer  or any
stockholder or an executor, administrator, trustee or guardian of a stockholder,
or other fiduciary  entrusted with like  responsibility for the person or estate
of a stockholder,  may call a special meeting of stockholders in accordance with
the provisions of the certificate of incorporation or these bylaws, or may apply
to the Court of Chancery for a decree summarily ordering an election as provided
in Section 211 of the General Corporation Law of Delaware.

         If,  at  the  time  of  filling  any  vacancy  or  any  newly   created
directorship,  the directors then in office  constitute  less than a majority of
the whole board (as constituted  immediately  prior to any such increase),  then
the Court of Chancery may, upon  application of any  stockholder or stockholders
holding at least ten (10)  percent of the total number of the shares at the time
outstanding  having  the right to vote for such  directors,  summarily  order an
election to be held to fill any such  vacancies or newly created  directorships,
or to replace the directors chosen by the directors then in office as aforesaid,
which election shall be governed by the provisions of Section 211 of the General
Corporation Law of Delaware as far as applicable.

         3.5      PLACE OF MEETINGS; MEETINGS BY TELEPHONE

         The board of  directors  of the  corporation  may hold  meetings,  both
regular and special, either within or outside the State of Delaware.



                                        7

<PAGE>



         Unless  otherwise  restricted by the  certificate of  incorporation  or
these bylaws, members of the board of directors,  or any committee designated by
the board of directors,  may participate in a meeting of the board of directors,
or any  committee,  by means of conference  telephone or similar  communications
equipment  by means of which all persons  participating  in the meeting can hear
each other, and such  participation  in a meeting shall  constitute  presence in
person at the meeting.

         3.6      FIRST MEETINGS

         The first  meeting of each newly  elected  board of directors  shall be
held at such time and place as shall be fixed by the vote of the stockholders at
the annual meeting and no notice of such meeting shall be necessary to the newly
elected directors in order legally to constitute the meeting,  provided a quorum
shall be  present.  In the event of the failure of the  stockholders  to fix the
time or place of such first meeting of the newly elected board of directors,  or
in the  event  such  meeting  is not held at the time and  place so fixed by the
stockholders,  the  meeting  may be held at such  time  and  place  as  shall be
specified in a notice given as hereinafter  provided for special meetings of the
board of directors,  or as shall be specified in a written  waiver signed by all
of the directors.

         3.7      REGULAR MEETINGS

         Regular  meetings of the board of directors may be held without  notice
at such time and at such place as shall from time to time be  determined  by the
board.

         3.8      SPECIAL MEETINGS; NOTICE

         Special  meetings of the board of directors for any purpose or purposes
may be called at any time by the chairman of the board, the president,  any vice
president, the secretary or any two (2) directors.

         Notice of the time and place of  special  meetings  shall be  delivered
either  personally or by mail,  telex,  facsimile or telephone to each director,
addressed to each director at such director's  address and/or phone number as it
is shown on the records of the corporation. If the notice is mailed, it shall be
deposited  in the United  States  mail at least four (4) days before the time of
the holding of the meeting.  If the notice is delivered  personally or by telex,
facsimile or  telephone,  it shall be delivered by telephone or  transmitted  at
least forty-eight (48) hours before the time of the holding of the meeting.  Any
oral notice given  personally or by telephone may be communicated  either to the
director or to a person at the office of the director who the person  giving the
notice has reason to believe will promptly  communicate it to the director.  The
notice need not specify the purpose or the place of the meeting,  if the meeting
is to be held at the principal executive office of the corporation.


                                        8

<PAGE>



         3.9      QUORUM

         At all meetings of the board of directors, a majority of the authorized
number of directors  shall  constitute a quorum for the  transaction of business
and the act of a majority of the directors present at any meeting at which there
is a  quorum  shall  be the act of the  board  of  directors,  except  as may be
otherwise   specifically   provided  by  statute  or  by  the   certificate   of
incorporation.  If a  quorum  is not  present  at any  meeting  of the  board of
directors,  then the directors present thereat may adjourn the meeting from time
to time,  without notice other than announcement at the meeting,  until a quorum
is present.

         3.10     WAIVER OF NOTICE

         Whenever  notice is  required to be given  under any  provision  of the
General  Corporation Law of Delaware or of the certificate of  incorporation  or
these bylaws, a written waiver thereof, signed by the person entitled to notice,
whether before or after the time stated therein,  shall be deemed  equivalent to
notice.  Attendance of a person at a meeting shall constitute a waiver of notice
of such  meeting,  except  when the  person  attends a meeting  for the  express
purpose of objecting, at the beginning of the meeting, to the transaction of any
business  because the meeting is not lawfully  called or  convened.  Neither the
business to be transacted at, nor the purpose of, any regular or special meeting
of the directors,  or members of a committee of directors,  need be specified in
any  written  waiver  of  notice  unless  so  required  by  the  certificate  of
incorporation or these bylaws.

         3.11     ADJOURNED MEETING; NOTICE

         If a quorum is not  present at any  meeting of the board of  directors,
then the  directors  present  thereat may adjourn the meeting from time to time,
without  notice  other  than  announcement  at the  meeting,  until a quorum  is
present.

         3.12     BOARD ACTION BY WRITTEN CONSENT WITHOUT A MEETING

         Unless  otherwise  restricted by the  certificate of  incorporation  or
these bylaws, any action required or permitted to be taken at any meeting of the
board of directors,  or of any committee thereof, may be taken without a meeting
if all members of the board or committee, as the case may be, consent thereto in
writing and the writing or writings are filed with the minutes of proceedings of
the board or committee.

         3.13     FEES AND COMPENSATION OF DIRECTORS

         Unless  otherwise  restricted by the  certificate of  incorporation  or
these  bylaws,  the  board of  directors  shall  have the  authority  to fix the
compensation of directors.





                                        9

<PAGE>



         3.14     APPROVAL OF LOANS TO OFFICERS

         The  corporation  may lend money to, or guarantee any obligation of, or
otherwise  assist any  officer or other  employee of the  corporation  or of its
subsidiary,  including  any  officer  or  employee  who  is a  director  of  the
corporation or its subsidiary,  whenever, in the judgment of the directors, such
loan,  guaranty  or  assistance  may  reasonably  be  expected  to  benefit  the
corporation.  The loan,  guaranty  or other  assistance  may be with or  without
interest  and may be  unsecured,  or  secured  in such  manner  as the  board of
directors shall approve,  including,  without limitation,  a pledge of shares of
stock of the corporation.  Nothing in this section  contained shall be deemed to
deny, limit or restrict the powers of guaranty or warranty of the corporation at
common law or under any statute.

         3.15     REMOVAL OF DIRECTORS

         Unless  otherwise   restricted  by  statute,   by  the  certificate  of
incorporation or by these bylaws,  any director or the entire board of directors
may be  removed,  with or without  cause,  by the  holders of a majority  of the
shares then entitled to vote at an election of directors.

         No  reduction  of the  authorized  number of  directors  shall have the
effect of removing any director prior to the expiration of such  director's term
of office.

         3.16     CHAIRMAN OF THE BOARD OF DIRECTORS

         The  corporation  may also  have,  at the  discretion  of the  Board of
Directors,  a chairman of the Board of Directors  who shall not be considered an
officer of the corporation. The Chairman of the Board shall, if such a person is
elected,  preside at the  meetings of the Board of  Directors  and  exercise and
perform such other powers and duties as may from time to time be assigned to him
or her by the Board of Directors, or as may be prescribed by these bylaws.


                                   ARTICLE IV

                                   COMMITTEES


         4.1      COMMITTEES OF DIRECTORS

         The board of directors  may, by resolution  passed by a majority of the
whole board, designate one or more committees, with each committee to consist of
one or more of the directors of the corporation.  The board may designate one or
more directors as alternate members of any committee, who may replace any absent
or  disqualified  member at any  meeting  of the  committee.  In the  absence or
disqualification  of a member of a  committee,  the  member or  members  thereof
present at any meeting and not  disqualified  from voting,  whether or not he or
they constitute a

                                       10

<PAGE>



quorum, may unanimously  appoint another member of the board of directors to act
at the meeting in the place of any such absent or disqualified  member. Any such
committee, to the extent provided in the resolution of the board of directors or
in the bylaws of the corporation, shall have and may exercise all the powers and
authority  of the board of  directors  in the  management  of the  business  and
affairs of the corporation,  and may authorize the seal of the corporation to be
affixed to all papers that may require it; but no such committee  shall have the
power or authority to (i) amend the certificate of incorporation  (except that a
committee  may,  to the  extent  authorized  in the  resolution  or  resolutions
providing  for the issuance of shares of stock adopted by the board of directors
as provided in Section 151(a) of the General  Corporation  Law of Delaware,  fix
any of  the  preferences  or  rights  of  such  shares  relating  to  dividends,
redemption,  dissolution,  any  distribution of assets of the corporation or the
conversion  into, or the exchange of such shares for,  shares of any other class
or  classes  or any other  series of the same or any other  class or  classes of
stock of the  corporation),  (ii) adopt an agreement of merger or  consolidation
under  Sections 251 or 252 of the General  Corporation  Law of  Delaware,  (iii)
recommend  to  the   stockholders   the  sale,  lease  or  exchange  of  all  or
substantially  all of the corporation's  property and assets,  (iv) recommend to
the  stockholders  a  dissolution  of  the  corporation  or  a  revocation  of a
dissolution,  or (v) amend the bylaws of the corporation;  and, unless the board
resolution  establishing  the  committee,  the  bylaws  or  the  certificate  of
incorporation  expressly so provide,  no such committee  shall have the power or
authority to declare a dividend, to authorize the issuance of stock, or to adopt
a  certificate  of ownership  and merger  pursuant to Section 253 of the General
Corporation Law of Delaware.

         4.2      COMMITTEE MINUTES

         Each  committee  shall keep regular  minutes of its meetings and report
the same to the board of directors when required.

         4.3      MEETINGS AND ACTION OF COMMITTEES

         Meetings and actions of  committees  shall be governed by, and held and
taken in accordance with, the provisions of Article III of these bylaws, Section
3.5  (place of  meetings  and  meetings  by  telephone),  Section  3.7  (regular
meetings),  Section 3.8 (special  meetings and  notice),  Section 3.9  (quorum),
Section  3.10  (waiver  of  notice),  Section  3.11  (adjournment  and notice of
adjournment),  and Section 3.12 (action without a meeting), with such changes in
the context of those bylaws as are necessary to substitute the committee and its
members for the board of directors and its members; provided,  however, that the
time of regular  meetings of committees  may also be called by resolution of the
board of directors and that notice of special  meetings of committees shall also
be given to all  alternate  members,  who shall  have the  right to  attend  all
meetings  of the  committee.  The board of  directors  may  adopt  rules for the
government  of any  committee  not  inconsistent  with the  provisions  of these
bylaws.

                                       11

<PAGE>




                                    ARTICLE V

                                    OFFICERS


         5.1      OFFICERS

         The officers of the corporation shall be a chief executive  officer,  a
president,  one or more vice  presidents,  a  secretary,  and a chief  financial
officer.  The  corporation  may also  have,  at the  discretion  of the board of
directors,  a chairman  of the board,  one or more  assistant  vice  presidents,
assistant secretaries,  assistant treasurers, and any such other officers as may
be appointed in accordance  with the  provisions of Section 5.3 of these bylaws.
Any number of offices may be held by the same person.

         5.2      ELECTION OF OFFICERS

         The  officers  of  the  corporation,  except  such  officers  as may be
appointed  in  accordance  with the  provisions  of Sections 5.3 or 5.5 of these
bylaws,  shall be chosen by the board of  directors,  subject to the rights,  if
any, of an officer under any contract of employment.

         5.3      SUBORDINATE OFFICERS

         The board of  directors  may  appoint,  or  empower  the  president  to
appoint,  such other officers and agents as the business of the  corporation may
require,  each of whom shall hold office for such period,  have such  authority,
and  perform  such  duties as are  provided  in these  bylaws or as the board of
directors may from time to time determine.

         5.4      REMOVAL AND RESIGNATION OF OFFICERS

         Subject to the  rights,  if any,  of an officer  under any  contract of
employment,  any  officer may be removed,  either with or without  cause,  by an
affirmative  vote of the  majority of the board of  directors  at any regular or
special  meeting of the board or, except in the case of an officer chosen by the
board of  directors,  by any  officer  upon whom such  power of  removal  may be
conferred by the board of directors.

         Any  officer  may  resign at any time by giving  written  notice to the
corporation.  Any  resignation  shall take  effect at the date of the receipt of
that notice or at any later time specified in that notice; and, unless otherwise
specified  in that  notice,  the  acceptance  of the  resignation  shall  not be
necessary to make it  effective.  Any  resignation  is without  prejudice to the
rights,  if any, of the corporation under any contract to which the officer is a
party.


                                       12

<PAGE>



         5.5      VACANCIES IN OFFICES

         Any vacancy  occurring in any office of the corporation shall be filled
by the board of directors.

         5.6      CHAIRMAN OF THE BOARD

         The  chairman of the board,  if such an officer be elected,  shall,  if
present,  preside at meetings of the board of directors and exercise and perform
such other  powers and duties as may from time to time be assigned to him by the
board of  directors  or as may be  prescribed  by these  bylaws.  If there is no
president,  then the  chairman  of the board  shall also be the chief  executive
officer of the  corporation  and shall have the powers and duties  prescribed in
Section 5.7 of these bylaws.

         5.7      CHIEF EXECUTIVE OFFICER

         Subject  to such  supervisory  powers,  if any,  as may be given by the
board of directors to the chairman of the board, the chief executive  officer of
the corporation  shall,  subject to the control of the Board of Directors,  have
general  supervision,  direction and control of the business and the officers of
the  corporation.  The chief executive  officer shall preside at all meetings of
the stockholders and, in the absence or nonexistence of a chairman of the board,
at all meetings of the Board of  Directors.  The chief  executive  officer shall
have the general powers and duties of management usually vested in the office of
chief  executive  officer of a corporation  and shall have such other powers and
duties as may be prescribed by the Board of Directors or these bylaws.

         5.8      PRESIDENT

         Subject  to such  supervisory  powers,  if any,  as may be given by the
board of directors to the chairman of the board or the chief executive  officer,
if there be such officers,  the president  shall,  subject to the control of the
board of  directors,  have general  supervision,  direction,  and control of the
business and the officers of the corporation.  In the absence or nonexistence of
the  chief  executive  officer,   he  shall  preside  at  all  meetings  of  the
stockholders  and, in the absence or nonexistence of a chairman of the board and
chief  executive  officer,  at all meetings of the board of directors.  He shall
have the general powers and duties of management usually vested in the office of
president of a corporation and shall have such other powers and duties as may be
prescribed by the board of directors or these bylaws.

         5.9      VICE PRESIDENTS

         In the  absence  or  disability  of the  chief  executive  officer  and
president,  the vice presidents,  if any, in order of their rank as fixed by the
board of directors or, if not ranked,  a vice president  designated by the board
of  directors,  shall perform all the duties of the president and when so acting
shall have all the

                                       13

<PAGE>



powers of, and be subject to all the restrictions upon, the president.  The vice
presidents  shall have such other  powers and perform  such other duties as from
time to time may be prescribed for them  respectively by the board of directors,
these bylaws, the president or the chairman of the board.

         5.10     SECRETARY

         The  secretary  shall  keep  or  cause  to be  kept,  at the  principal
executive  office  of the  corporation  or such  other  place  as the  board  of
directors  may  direct,  a book  of  minutes  of all  meetings  and  actions  of
directors, committees of directors, and stockholders. The minutes shall show the
time and place of each meeting, whether regular or special (and, if special, how
authorized  and the notice  given),  the names of those  present  at  directors'
meetings or committee  meetings,  the number of shares present or represented at
stockholders' meetings, and the proceedings thereof.

         The  secretary  shall  keep,  or  cause to be  kept,  at the  principal
executive  office  of the  corporation  or at the  office  of the  corporation's
transfer  agent or  registrar,  as  determined  by  resolution  of the  board of
directors, a share register, or a duplicate share register, showing the names of
all stockholders  and their addresses,  the number and classes of shares held by
each, the number and date of certificates evidencing such shares, and the number
and date of cancellation of every certificate surrendered for cancellation.

         The secretary shall give, or cause to be given,  notice of all meetings
of the stockholders and of the board of directors required to be given by law or
by these bylaws. The secretary shall keep the seal of the corporation, if one be
adopted, in safe custody and shall have such other powers and perform such other
duties as may be prescribed by the board of directors or by these bylaws.

         5.11     CHIEF FINANCIAL OFFICER

         The chief  financial  officer shall keep and  maintain,  or cause to be
kept and  maintained,  adequate and correct books and records of accounts of the
properties and business  transactions of the corporation,  including accounts of
its  assets,  liabilities,  receipts,  disbursements,  gains,  losses,  capital,
retained  earnings,  and shares.  The books of account  shall at all  reasonable
times be open to inspection by any director.

         The chief financial officer shall deposit all money and other valuables
in the name and to the credit of the corporation  with such  depositaries as may
be  designated  by the board of  directors.  The chief  financial  officer shall
disburse  the  funds  of the  corporation  as may be  ordered  by the  board  of
directors,  shall render to the president and  directors,  whenever they request
it, an account of all of his  transactions  as  treasurer  and of the  financial
condition of the corporation, and shall have

                                       14

<PAGE>



such other  powers and perform  such other  duties as may be  prescribed  by the
board of directors or these bylaws.

         5.12     ASSISTANT SECRETARY

         The assistant  secretary,  or, if there is more than one, the assistant
secretaries in the order  determined by the  stockholders  or board of directors
(or if  there be no such  determination,  then in the  order of their  election)
shall,  in the absence of the  secretary or in the event of his or her inability
or refusal to act,  perform the duties and exercise the powers of the  secretary
and shall  perform  such other duties and have such other powers as the board of
directors or the stockholders may from time to time prescribe.

         5.13     REPRESENTATION OF SHARES OF OTHER CORPORATIONS

         The chairman of the board, the chief executive officer,  the president,
any vice  president,  the chief  financial  officer,  the secretary or assistant
secretary of this  corporation,  or any other person  authorized by the board of
directors or the chief  executive  officer,  president or a vice  president,  is
authorized to vote,  represent,  and exercise on behalf of this  corporation all
rights  incident to any and all shares of any other  corporation or corporations
standing in the name of this  corporation.  The authority  granted herein may be
exercised either by such person directly or by any other person authorized to do
so by proxy or power  of  attorney  duly  executed  by such  person  having  the
authority.

         5.14     AUTHORITY AND DUTIES OF OFFICERS

         In addition to the foregoing  authority and duties, all officers of the
corporation  shall  respectively  have such authority and perform such duties in
the management of the business of the corporation as may be designated from time
to time by the board of directors or the stockholders.


                                   ARTICLE VI

                                    INDEMNITY


         6.1      INDEMNIFICATION OF DIRECTORS AND OFFICERS

         The  corporation  shall,  to the  maximum  extent  and  in  the  manner
permitted  by the General  Corporation  Law of Delaware,  indemnify  each of its
directors and officers against expenses (including attorneys' fees),  judgments,
fines,  settlements,  and other  amounts  actually  and  reasonably  incurred in
connection with any  proceeding,  arising by reason of the fact that such person
is or was an agent of the  corporation.  For  purposes  of this  Section  6.1, a
"director" or "officer" of the corporation includes any person (i) who is or was
a  director  or officer of the  corporation,  (ii) who is or was  serving at the
request of the

                                       15

<PAGE>



corporation as a director or officer of another corporation,  partnership, joint
venture, trust or other enterprise,  or (iii) who was a director or officer of a
corporation that was a predecessor  corporation of the corporation or of another
enterprise at the request of such predecessor corporation.

         6.2      INDEMNIFICATION OF OTHERS

         The  corporation  shall have the power, to the extent and in the manner
permitted by the General  Corporation Law of Delaware,  to indemnify each of its
employees  and agents  (other than  directors  and  officers)  against  expenses
(including attorneys' fees), judgments,  fines,  settlements,  and other amounts
actually and reasonably  incurred in connection with any proceeding,  arising by
reason of the fact that such person is or was an agent of the  corporation.  For
purposes of this Section 6.2, an "employee" or "agent" of the corporation (other
than a director or officer) includes any person (i) who is or was an employee or
agent of the  corporation,  (ii) who is or was  serving  at the  request  of the
corporation as an employee or agent of another corporation,  partnership,  joint
venture,  trust or other enterprise,  or (iii) who was an employee or agent of a
corporation that was a predecessor  corporation of the corporation or of another
enterprise at the request of such predecessor corporation.

         6.3      INSURANCE

         The  corporation  may purchase and maintain  insurance on behalf of any
person who is or was a director,  officer, employee or agent of the corporation,
or is or was serving at the request of the  corporation as a director,  officer,
employee or agent of another corporation,  partnership,  joint venture, trust or
other enterprise  against any liability asserted against him and incurred by him
in any such capacity,  or arising out of his status as such,  whether or not the
corporation  would have the power to indemnify him against such liability  under
the provisions of the General Corporation Law of Delaware.


                                   ARTICLE VII

                               RECORDS AND REPORTS


         7.1      MAINTENANCE AND INSPECTION OF RECORDS

         The corporation shall,  either at its principal  executive office or at
such place or places as designated  by the board of directors,  keep a record of
its  stockholders  listing their names and addresses and the number and class of
shares  held by each  stockholder,  a copy of these  bylaws as  amended to date,
accounting books, and other records.



                                       16

<PAGE>



         Any  stockholder  of record,  in person or by attorney or other  agent,
shall,  upon written  demand under oath  stating the purpose  thereof,  have the
right during the usual hours for business to inspect for any proper  purpose the
corporation's stock ledger, a list of its stockholders,  and its other books and
records and to make copies or extracts therefrom.  A proper purpose shall mean a
purpose reasonably related to such person's interest as a stockholder.  In every
instance  where an  attorney or other agent is the person who seeks the right to
inspection, the demand under oath shall be accompanied by a power of attorney or
such other  writing  that  authorizes  the  attorney or other agent to so act on
behalf of the  stockholder.  The  demand  under oath  shall be  directed  to the
corporation  at its registered  office in Delaware or at its principal  place of
business.

         The officer who has charge of the stock ledger of a  corporation  shall
prepare and make, at least ten (10) days before every meeting of stockholders, a
complete list of the stockholders  entitled to vote at the meeting,  arranged in
alphabetical  order,  and showing the address of each stockholder and the number
of shares registered in the name of each stockholder. Such list shall be open to
the  examination  of any  stockholder,  for any purpose  germane to the meeting,
during ordinary  business hours, for a period of at least ten (10) days prior to
the meeting,  either at a place within the city where the meeting is to be held,
which  place  shall be  specified  in the notice of the  meeting,  or, if not so
specified,  at the place where the meeting is to be held. The list shall also be
produced  and kept at the time and place of the  meeting  during  the whole time
thereof, and may be inspected by any stockholder who is present.

         7.2      INSPECTION BY DIRECTORS

         Any director  shall have the right to examine the  corporation's  stock
ledger,  a list of its  stockholders,  and its  other  books and  records  for a
purpose reasonably related to his position as a director.  The Court of Chancery
is hereby vested with the exclusive jurisdiction to determine whether a director
is  entitled  to the  inspection  sought.  The  Court  may  summarily  order the
corporation to permit the director to inspect any and all books and records, the
stock ledger, and the stock list and to make copies or extracts  therefrom.  The
Court may, in its  discretion,  prescribe any  limitations  or  conditions  with
reference to the inspection, or award such other and further relief as the Court
may deem just and proper.

         7.3      ANNUAL STATEMENT TO STOCKHOLDERS

         The board of directors shall present at each annual meeting, and at any
special meeting of the stockholders when called for by vote of the stockholders,
a full and clear statement of the business and condition of the corporation.


                                       17

<PAGE>




                                  ARTICLE VIII

                                 GENERAL MATTERS


         8.1      CHECKS

         From time to time, the board of directors shall determine by resolution
which person or persons may sign or endorse all checks, drafts, other orders for
payment of money,  notes or other evidences of  indebtedness  that are issued in
the name of or payable to the  corporation,  and only the persons so  authorized
shall sign or endorse those instruments.

         8.2      EXECUTION OF CORPORATE CONTRACTS AND INSTRUMENTS

         The board of directors,  except as otherwise  provided in these bylaws,
may  authorize  any officer or officers,  or agent or agents,  to enter into any
contract  or  execute  any  instrument  in the  name  of and  on  behalf  of the
corporation;  such  authority may be general or confined to specific  instances.
Unless so  authorized or ratified by the board of directors or within the agency
power of an  officer,  no  officer,  agent or  employee  shall have any power or
authority to bind the corporation by any contract or engagement or to pledge its
credit or to render it liable for any purpose or for any amount.

         8.3      STOCK CERTIFICATES; PARTLY PAID SHARES

         The  shares of a  corporation  shall be  represented  by  certificates,
provided  that  the  board  of  directors  of the  corporation  may  provide  by
resolution  or  resolutions  that some or all of any or all classes or series of
its stock shall be uncertificated shares. Any such resolution shall not apply to
shares represented by a certificate until such certificate is surrendered to the
corporation.  Notwithstanding  the adoption of such a resolution by the board of
directors,  every holder of stock  represented by certificates  and upon request
every holder of  uncertificated  shares shall be entitled to have a  certificate
signed by, or in the name of the corporation by the chairman or vice-chairman of
the board of directors, or the president or vice-president, and by the treasurer
or an assistant  treasurer,  or the secretary or an assistant  secretary of such
corporation  representing the number of shares  registered in certificate  form.
Any or all of the signatures on the certificate may be a facsimile.  In case any
officer, transfer agent or registrar who has signed or whose facsimile signature
has been placed upon a certificate has ceased to be such officer, transfer agent
or  registrar  before  such  certificate  is  issued,  it may be  issued  by the
corporation  with the same effect as if he were such officer,  transfer agent or
registrar at the date of issue.

         The corporation may issue the whole or any part of its shares as partly
paid and  subject  to call for the  remainder  of the  consideration  to be paid
therefor.  Upon the face or back of each stock  certificate  issued to represent
any such partly paid

                                       18

<PAGE>



shares,  upon  the  books  and  records  of  the  corporation  in  the  case  of
uncertificated  partly paid shares,  the total amount of the consideration to be
paid therefor and the amount paid thereon shall be stated.  Upon the declaration
of any dividend on fully paid shares,  the corporation  shall declare a dividend
upon  partly  paid  shares  of the same  class,  but only  upon the basis of the
percentage of the consideration actually paid thereon.

         8.4      SPECIAL DESIGNATION ON CERTIFICATES

         If the  corporation is authorized to issue more than one class of stock
or more than one series of any class,  then the powers,  the  designations,  the
preferences, and the relative,  participating,  optional or other special rights
of each class of stock or series thereof and the qualifications,  limitations or
restrictions  of such  preferences  and/or  rights shall be set forth in full or
summarized on the face or back of the  certificate  that the  corporation  shall
issue to  represent  such  class or series of stock;  provided,  however,  that,
except as otherwise  provided in Section 202 of the General  Corporation  Law of
Delaware,  in lieu of the foregoing  requirements  there may be set forth on the
face or back of the certificate  that the  corporation  shall issue to represent
such class or series of stock a  statement  that the  corporation  will  furnish
without charge to each stockholder who so requests the powers, the designations,
the  preferences,  and the  relative,  participating,  optional or other special
rights  of each  class  of  stock  or  series  thereof  and the  qualifications,
limitations or restrictions of such preferences and/or rights.

         8.5      LOST CERTIFICATES

         Except as provided in this Section 8.5, no new  certificates for shares
shall be issued to replace a previously issued  certificate unless the latter is
surrendered to the  corporation  and cancelled at the same time. The corporation
may issue a new  certificate of stock or  uncertificated  shares in the place of
any certificate  theretofore  issued by it, alleged to have been lost, stolen or
destroyed,  and the  corporation  may require  the owner of the lost,  stolen or
destroyed  certificate,  or his legal representative,  to give the corporation a
bond sufficient to indemnify it against any claim that may be made against it on
account of the alleged loss, theft or destruction of any such certificate or the
issuance of such new certificate or uncertificated shares.

         8.6      CONSTRUCTION; DEFINITIONS

         Unless the context requires otherwise, the general provisions, rules of
construction,  and  definitions in the Delaware  General  Corporation  Law shall
govern the construction of these bylaws. Without limiting the generality of this
provision,  the singular number includes the plural,  the plural number includes
the singular,  and the term "person"  includes both a corporation  and a natural
person.




                                       19

<PAGE>



         8.7      DIVIDENDS

         The directors of the corporation, subject to any restrictions contained
in the  certificate  of  incorporation,  may declare and pay dividends  upon the
shares of its capital stock pursuant to the General Corporation Law of Delaware.
Dividends  may be paid in cash, in property,  or in shares of the  corporation's
capital stock.

         The directors of the  corporation may set apart out of any of the funds
of the corporation  available for dividends a reserve or reserves for any proper
purpose and may abolish any such reserve. Such purposes shall include but not be
limited to equalizing  dividends,  repairing or maintaining  any property of the
corporation, and meeting contingencies.

         8.8      FISCAL YEAR

         The fiscal year of the corporation  shall be fixed by resolution of the
board of directors and may be changed by the board of directors.

         8.9      SEAL

         The  corporation  may adopt a  corporate  seal  which may be altered as
desired,  and may use the  same by  causing  it or a  facsimile  thereof,  to be
impressed or affixed or in any other manner reproduced.

         8.10     TRANSFER OF STOCK

         Upon  surrender  to  the  corporation  or  the  transfer  agent  of the
corporation  of a certificate  for shares duly endorsed or accompanied by proper
evidence of succession,  assignation  or authority to transfer,  it shall be the
duty of the  corporation  to  issue a new  certificate  to the  person  entitled
thereto, cancel the old certificate, and record the transaction in its books.

         8.11     STOCK TRANSFER AGREEMENTS

         The  corporation  shall  have  power to  enter  into  and  perform  any
agreement with any number of stockholders of any one or more classes of stock of
the  corporation to restrict the transfer of shares of stock of the  corporation
of any  one or more  classes  owned  by  such  stockholders  in any  manner  not
prohibited by the General Corporation Law of Delaware.

         8.12     REGISTERED STOCKHOLDERS

         The corporation shall be entitled to recognize the exclusive right of a
person  registered on its books as the owner of shares to receive  dividends and
to  vote as  such  owner,  shall  be  entitled  to hold  liable  for  calls  and
assessments the person registered on its books as the owner of shares, and shall
not be bound to  recognize  any  equitable or other claim to or interest in such
share or shares on the part of another person, whether or not it

                                       20

<PAGE>



shall have express or other notice thereof,  except as otherwise provided by the
laws of Delaware.


                                   ARTICLE IX

                                   AMENDMENTS


         The original or other bylaws of the corporation may be adopted, amended
or repealed by the stockholders  entitled to vote; provided,  however,  that the
corporation may, in its certificate of incorporation, confer the power to adopt,
amend or repeal bylaws upon the directors.  The fact that such power has been so
conferred upon the directors shall not divest the stockholders of the power, nor
limit their power to adopt, amend or repeal bylaws.


                                    ARTICLE X

                                   DISSOLUTION


         If it  should  be  deemed  advisable  in the  judgment  of the board of
directors of the  corporation  that the  corporation  should be  dissolved,  the
board,  after the adoption of a  resolution  to that effect by a majority of the
whole board at any meeting  called for that  purpose,  shall cause  notice to be
mailed to each  stockholder  entitled  to vote  thereon of the  adoption  of the
resolution and of a meeting of stockholders to take action upon the resolution.

         At the  meeting a vote  shall be taken  for and  against  the  proposed
dissolution.  If a majority of the outstanding stock of the corporation entitled
to vote thereon votes for the proposed  dissolution,  then a certificate stating
that the  dissolution  has been  authorized in accordance with the provisions of
Section 275 of the General  Corporation  Law of Delaware  and setting  forth the
names  and   residences  of  the  directors  and  officers  shall  be  executed,
acknowledged,  and filed and shall become  effective in accordance  with Section
103 of the General Corporation Law of Delaware. Upon such certificate's becoming
effective  in  accordance  with  Section 103 of the General  Corporation  Law of
Delaware, the corporation shall be dissolved.

         Whenever all the stockholders entitled to vote on a dissolution consent
in writing,  either in person or by duly authorized attorney,  to a dissolution,
no meeting of directors or stockholders shall be necessary. The consent shall be
filed and shall become  effective in accordance  with Section 103 of the General
Corporation  Law  of  Delaware.   Upon  such  consent's  becoming  effective  in
accordance  with Section 103 of the General  Corporation  Law of  Delaware,  the
corporation  shall be dissolved.  If the consent is signed by an attorney,  then
the original  power of attorney or a photocopy  thereof shall be attached to and
filed

                                       21

<PAGE>



with the  consent.  The  consent  filed with the  Secretary  of State shall have
attached  to it the  affidavit  of the  secretary  or some other  officer of the
corporation  stating that the consent has been signed by or on behalf of all the
stockholders  entitled to vote on a  dissolution;  in  addition,  there shall be
attached to the consent a  certification  by the secretary or some other officer
of the  corporation  setting forth the names and residences of the directors and
officers of the corporation.


                                   ARTICLE XI

                                    CUSTODIAN


         11.1     APPOINTMENT OF A CUSTODIAN IN CERTAIN CASES

         The Court of Chancery, upon application of any stockholder, may appoint
one or more persons to be custodians and, if the corporation is insolvent, to be
receivers, of and for the corporation when:

                  (i) at any  meeting  held for the  election of  directors  the
stockholders  are so  divided  that they  have  failed  to elect  successors  to
directors whose terms have expired or would have expired upon  qualification  of
their successors; or

             (ii) the business of the  corporation is suffering or is threatened
with  irreparable  injury  because the directors are so divided  respecting  the
management of the affairs of the  corporation  that the required vote for action
by the board of directors  cannot be obtained and the stockholders are unable to
terminate this division; or

            (iii) the  corporation  has  abandoned  its  business and has failed
within a reasonable time to take steps to dissolve,  liquidate or distribute its
assets.

         11.2     DUTIES OF CUSTODIAN

         The  custodian  shall  have all the  powers  and  title  of a  receiver
appointed under Section 291 of the General Corporation Law of Delaware,  but the
authority of the custodian  shall be to continue the business of the corporation
and not to  liquidate  its affairs and  distribute  its assets,  except when the
Court of Chancery  otherwise  orders and except in cases arising under  Sections
226(a)(3) or 352(a)(2) of the General Corporation Law of Delaware.

                                       22

<PAGE>


                        CERTIFICATE OF ADOPTION OF BYLAWS

                                       OF

                             UNIVERSITY ONLINE, INC.


                  Certificate of Adoption by Board of Directors


         The undersigned hereby certifies that he is a duly elected,  qualified,
and acting  officer of University  OnLine,  Inc. and that the foregoing  Bylaws,
comprising  twenty-two (22) pages, were adopted as the Bylaws of the corporation
effective  ____________,  19___,  by the board of directors  of the  corporation
pursuant to action of the board of directors by unanimous  written consent,  and
were recorded in the minutes thereof.

         IN WITNESS  WHEREOF,  the  undersigned  has  hereunto  set his hand and
affixed the corporate seal this ____ day of __________, 1996.


                                      -------------------------------
                                      Name:
                                      Title:



                                       23


INVESTMENT AGREEMENT


THIS  INVESTMENT  AGREEMENT  is made  and  entered  into  as of this  8th day of
October,  1986, by and between IMSATT Corporation,  a Delaware corporation,  and
INTERSOUTH PARTNERS, a North Carolina limited partnership (the "Investor").

WHEREAS,  the Company and the Investor  have  reached  certain  agreements  with
regard to the purchase of certain securities of the Company by the Investor, all
upon the terms and conditions more particularly  described herein; and, inasmuch
as the  parties  desire to set forth  their  agreements  and  understandings  in
writing,  in  consideration  of the  promises,  covenants,  matters  and  things
hereinafter set forth, the parties mutually  covenant,  contract and agree, each
with the other, as follows:

1.       DEFINITIONS.
         ------------


         For the purpose of this  Agreement,  the following terms shall have the
         following meanings:

         a) "Investment  Agreement" or  "Agreement"  shall mean and include this
Investment  Agreement  (including  any  Exhibits  or  Schedules  hereto) and any
amendments thereto authorized in the manner provided herein.

         b) "Controlling Interest" shall mean an interest in at least 50 percent
of the voting capital stock of the Company then outstanding.

         c) "Key Employee" shall mean any executive officer of the Company.

         d) "Person"  shall  include  both the singular and the plural and shall
mean   any   individual,   partnership,   corporation,   trust,   unincorporated
organization, or government or department or agency thereof.

         e)  "Unrelated  Entity" or  "Unrelated  Person" shall mean a Person not
related  within  the second  degree to  Narasimhan  P. or Leslie M.  Kannan or a
Person that is not directly or indirectly beneficially owned by Narasimhan P. or
Leslie M. Kannan or any Person related within the second degree to Narasimhan P.
or Leslie M. Kannan.

         f) "1933 Act" shall mean the Securities Act of 1933, as amended.

         g) "1934  Act"  shall  mean the  Securities  Exchange  Act of 1934,  as
amended.

         h) To the extent not specifically  defined herein,  any accounting term
used herein  shall have the meaning  ordinarily  accorded to it under  generally
accepted accounting principles consistently applied.

2.        PURCHASE AND SALE OF PREFERRED STOCK.
          -------------------------------------

                                       1
<PAGE>


         a)  Purchase  and Sale of  Preferred  Stock.  Subject  to the terms and
conditions  hereof,  and in  reliance  on  the  representations  and  warranties
contained herein,  the Company,  in accordance with the provisions of subsection
(b) below, shall issue and sell to the Investor, and the Investor shall purchase
from the Company,  at the First  Closing,  shares of preferred  stock,  $.01 par
value per share,  of the Company (the  "Preferred  Stock") and, at the option of
the Company,  at the Second Closing,  additional shares of Preferred Stock, with
such stock having the rights and  preferences  contained in the  certificate  of
Amendment  to be filed with the  Secretary  of State of the State of Delaware in
the form of Exhibit A attached hereto.

         b) Closing.  The  purchase and sale or the  Preferred  Stock shall take
place  in  a  first  closing  at  the  offices  of  Covington  6  Burling,  1201
Pennsylvania Avenue, N.W.,  Washington,  D.C. at 2:00 p.m.,  Washington time, on
October  8, 1936,  or at such later date or other time as may be agreed  upon by
the Company and the Investor  (the "First  Closing").  The Second  Closing shall
take place at the option of the  Company,  at such  date,  prior to January  15,
1987,  and time and place as may be agreed upon by the Company and the  Investor
(the  "Second  Closing").  The Company  shall give notice to the Investor of his
intent to have a Second  Closing  no less than  fifteen ( 15) days  prior to the
Second closing.

         At the First Closing,  the Company will deliver to the Investor  37,209
shares  Preferred  Stock duly  registered  in the name of the  Investor  against
payment of $400, 000 (less amounts advanced prior to the First Closing).  At the
Company's  election,  there will be a Second  Closing at which the Company  will
deliver to the Investor 9,302 shares of Preferred  Stock duly  registered in the
name of the Investor  against  payment of $100, 000. The Investor shall pay such
amounts  by  certified  check  payable  to the order of the  Company  or by wire
transfer to an account designated in writing by the Company.

         c) Exchange of Preferred Stock.
            ---------------------------

                  i) Exchange  Right.  The Investor shall have the right between
February 1 and August 1, 1991,  to exchange  all,  but not less than all, of the
Preferred  Stock issued to the Investor in the First and Second  Closings,  into
nonassessable  shares of common stock,  $.01 par value per share, of the Company
(the "Common Stock"), on the basis of five shares of Common Stock for each share
of  Preferred  Stock,  with such  number of shares of Common  Stock  subject  to
adjustment as specified in paragraph (iii) below.

                  At any time prior to August 1, 1991, the Preferred Stock shall
be  exchanged  automatically  in  accordance  with the  procedures  specified in
paragraph (ii) below upon the  consummation of the Company's first  registration
under  the  1933 Act and  sale of  Common  Stock  to the  public  pursuant  to a
registered public offering.

                  ii) Procedure for Exchange.
                      ----------------------

                                       2
                                      
<PAGE>


         A) In order for the Investor to exercise its  exchange  right,  it must
surrender the Preferred  Stock on or before the date on which the exchange right
expires, to the Company at its main office, accompanied by written notice to the
Company  that it  elects  to  exchange  the  Preferred  Stock.  As  promptly  as
practicable  after the exchange date, the Company shall issue and deliver to the
Investor a  certificate  for the number of full shares of Common Stock  issuable
upon the exchange of the Preferred Stock.

         B) No fractional  shares shall be issued upon exchange of the Preferred
Stock and any portion of the amount hereof that would  otherwise be  convertible
into a fractional share shall be paid in cash.

         iii)  Adjustment  of  Shares.  Adjustments  in the  number of shares of
Common Stock to be issued upon exchange of the Preferred  Stock shall be subject
to adjustment  from time to time upon the happening of certain events while this
exchange right remains outstanding, as follows:

         A) Effect of "Split -ups" and "Split-downs"; Stock Dividends. If at any
time  or  from  time  to  time  the  Company  shall  subdivide  as a  whole,  by
reclassification,  by the  issuance  of a stock  dividend  on the  Common  Stock
payable  in  Common   Stock,   or   otherwise,   or  combine  as  a  whole,   by
reclassification or otherwise,  the number of shares of Common Stock, the number
of shares of Common  Stock that may be acquired  pursuant to the exchange of the
Preferred  Stock  shall be  increased  or  decreased  proportionately  as of the
effective or record date of such action.

         B) Effect of  Certain  Dividends.  If on any date the  Company  makes a
distribution  to holders of its Common Stock  (including  any such  distribution
made in connection  with a  consolidation  or merger in which the Company is the
continuing  corporation) of evidences of its indebtedness or assets,  the number
of shares of Common  Stock that may be acquired  pursuant to the exchange of the
Preferred  Stock shall be adjusted as at the close of business on said date to a
number  determined by multiplying the number of shares  theretofore  that may be
acquired  hereunder  by a fraction,  the  numerator of which shall be the market
price immediately prior to such distribution, and the denominator of which shall
be such market  price less the fair market value  (market  price and fair market
value  to be  determined  in  good  faith  by  the  Board  of  Directors,  whose
determination  shall be  conclusive) of the portion of the assets or evidence of
indebtedness so to be distributed to one share of Common Stock.

         C) Effect of Merger or Consolidation.  If the Company shall,  while the
Pre ins outstanding,  enter into any consolidation  with or merge into any other
corporation  wherein the Company is not the continuing  corporation,  or wherein
securities of a corporation  other than the Company are distributable to holders
of Common Stock of the Company, or sell or convey its property as an entirety or
substantially as an entirety, and in connection with such consolidation, merger,
sale or  conveyance,  shares of stock or other  securities  shall be issuable or
deliverable in 


                                       3
<PAGE>


exchange for the Common Stock of the Company,  the Investor shall  thereafter be
entitled to acquire  pursuant to the conversion of the Preferred  Stock (in lieu
of the  number of  shares of Common  Stock  that the  Investor  would  have been
entitled to acquire immediately before the effective date of such consolidation,
merger,  sale or  conveyance)  the shares of stock or other  securities to which
such number of shares of Common  Stock  would have been  entitled at the time of
such consolidation,  merger, sale or conveyance,  at an aggregate purchase price
equal to that which  would have been  payable if such number of shares of Common
Stock had been acquired by exchange of the  Preferred  Stock  immediately  prior
thereto.  In  case  of any  such  consolidation,  merger,  sale  or  conveyance,
appropriate  provision (as  determined by a resolution of the Board of Directors
of the  Company)  shall  be  made  with  respect  to the  rights  and  interests
thereafter of the Investor,  to the end that all the provisions of the Preferred
Stock (including adjustment provisions) shall thereafter be applicable as nearly
as reasonably practicable, in relation to such stock or other securities.

         D)  Reorganization  and  Reclassification.   In  case  of  any  capital
reorganization or REV reification or the capital stock of the Company (except as
provided in paragraph (A) above) while the Preferred Stock remains  outstanding,
the Investor shall thereafter be entitled to acquire pursuant to the exchange of
the  Preferred  Stock (in lieu of the number of shares of Common  Stock that the
Investor   would  have  been  entitled  to  acquire   immediately   before  such
reorganization or reclassification)  the shares of stock of any class or classes
or other  securities  or property to which such number of shares of Common Stock
would  have been  entitled  if such  shares of  Common  Stock had been  acquired
immediately before such reorganization or reclassification.  In case of any such
reorganization  or  reclassification,  appropriate  provision (as  determined by
resolution of the Board of Directors of the Company)  shall be made with respect
to the rights and interest  thereafter of the Investor,  to the end that all the
provisions  of the  Preferred  Stock  (including  adjustment  provisions)  shall
thereafter be applicable,  as nearly as reasonably  practicable,  in relation to
such stock or other securities or property.

         (iv) Notice.  Whenever the number of shares of Common Stock is adjusted
pursuant to any of the  foregoing  provisions  of  paragraph  (iii)  above,  the
Company shall promptly  notify the Investor of such  adjustments,  setting forth
the increased or decreased number of shares or other  consideration  that may be
acquired upon conversion.

         (v)  Redemption.  Subject to the termination  provisions  below, on the
fifth anniversary of the date of this Agreement  (provided,  however,  if due to
applicable  law,  (with which the Company  will take all  reasonable  efforts to
comply) such redemption is not then permitted, such redemption right shall occur
on the  thirtieth  day after the date that the  Company  provides  the  Investor
notice  that such  redemption  is then  permitted  under  applicable  law),  the
Investor  may put (by  providing  at least  ninety  days  written  notice to the
Company prior thereto) or the Company may call (by providing at least sixty days
written  notice to the Investor prior  thereto),  all, but not lens than all, of
the  Investor's  interest in the Company at the Fair Market Value (as defined in
(B) below) of 


                                       4
<PAGE>


the Investor's interest (i.e., the amount of the Preferred Stock or Common Stock
held by the Investor) in the Company;

         (A) Such price will be paid  pursuant  to a  promissory  note,  bearing
interest at the prime rate plus one percentage point of Citibank, with principal
and interest payable as follows:

         (x) an amount each year equal to the 17.2% or if the Second Closing did
not occur,  13.7% of the  Company's  net income  (after taxes and  extraordinary
items) and in any event with any amounts then owning to the Investor on December
31, 1995 shall be due and payable on such date; or

         (y)  a  level   amortization  of  principal  and  interest  assuming  a
promissory note fully amortized over its term with its term maturing on December
31,  1995,  with any amounts  then owing to the  Investor due and payable on the
final maturity of the promissory note's issuance.

         In the event of a put, the Company  shall elect,  each year, to pay the
amount  that would be due  either  under (x) or (y) of this  subsection.  In the
event of a call,  the Investor  shall elect,  each year,  to be paid that amount
that would be due either under (x) or (y) of this subsection.

         The Company shall make payments under the promissory  note described in
this  subsection  (v)  annually  no later  than the 15th day of the third  month
following  each fiscal year end.  At its  election,  the Company may prepay such
note at any time  without  penalty.  The  amount  due under  such note  shall be
determined  by the  Company's  auditors,  selected  pursuant to Section  6(c)(i)
below.

         (B) The Fair Market Value of the Investor's interest will be determined
as of a date within six months prior to or subsequent  to the fifth  anniversary
of the date of the Agreement (the "Valuation  Date"),  such Valuation Date to be
selected by the Investor.  The Fair Market Value of the  Investor's  interest in
the Company shall be determined  pursuant to agreement  between the Investor and
the  Company;  however,  if the  Investor and the Company are unable to reach an
agreement  on such Fair  Market  Value,  then such Fair  Market  Value  shall be
determined  by both  Arthur  Young & Co.  (or such  other  competent  appraiser,
selected by the Company, with experience in appraising companies of like nature)
and another  competent  appraiser  selected by the Investor (with  experience in
appraising  companies of like nature), and the average of the amounts calculated
by such appraisers shall be the Fair Market Value,  provided,  however,  that if
the differential  between the two amounts exceeds 10 percent (based on the lower
amount),  the two  appraisers  shall choose a third  competent  appraiser,  with
experience in appraising  companies of like nature,  which shall determine which
of the two firms' determination to value is the nearest to the fair market value
and the Fair  Market  Value  shall be the  average  of such  value and the value
calculated by the third appraiser to be the fair market value.  Each party shall
bear the  costs of the  appraiser  


                                       5
<PAGE>



selected  by it and if a third  appraisal  is  necessary,  the costs of any such
third appraisal shall be divided equally between the parties.

The put  provided  for in this  Section (v) will  terminate  with respect to any
portion of the Preferred Stock or the Common Stock not held  beneficially and of
record by the Investor and upon the Company's first  registration under the 1933
Act and sale of Common Stock to the public.


3. CONDITIONS OF CLOSING.
   ----------------------

                 The Investor's obligation to purchase and pay for the Preferred
Stock as set forth under Section 2 hereunder is subject to the satisfaction,  on
or before the First Closing of the following conditions:

         (a) Consent of Third  Parties,  Etc. The Company  shall have  presented
evidence  reasonably  satisfactory to the Investor and its counsel to the effect
that (i) all consents and waivers  required in connection with the  consummation
of the  transactions  related to this  investment  have been obtained,  (ii) the
transactions  related to this investment  shall not  constitute,  or trigger the
occurrence of, an event of default with respect to any lease,  promissory  note,
loan agreement or any other agreement or understanding with respect to which the
Company  is a party,  and  (iii) the  Company  is not in  default  under or with
respect to any lease,  promissory note, loan agreement or any other agreement or
understanding  with respect to which it is a party,  except as noted in Schedule
3(a).

         (b)  Reservation  and Issuance of Shares.  The Company shall have taken
all necessary  actions in order to: (i) authorize and issue the Preferred Stock,
and (ii) reserve for issuance  pursuant to the exchange of the  Preferred  Stock
232,558 shares of Common Stock.

         (c) Financial Information. The Company shall have provided the Investor
with such financial  information  relative to the Company's  financial condition
which may be  reasonably  requested by the  Investor,  which  information  shall
include, at a minimum,  (i) compiled balance sheet (internally  prepared) of the
Company  at  June  30,  1986,   together  with  compiled  statements  of  income
(internally  prepared) for the six month period ended June 30, 1986,  and (ii) a
pro forma balance sheet, a pro forma  statement of income,  and a pro forma cash
flow  statement of the Company for the six month period ended June 30, 1986, all
prepared in accordance with the provisions Of subsection 6(c) hereof.

         (d)  Certain  Agreements.  The  following  agreements  shall  have been
entered Into and shall be in full force and effect:

                  (i) Employment Agreement between the Company and Narasimhan P.
Kannan in the form of Exhibit B hereto.


                                       6
<PAGE>


                  (ii)  Employment  Agreements  in the form of  Exhibit C hereto
between the Company and such of its Key Employees as the Investor shall require.

                (iii) Shareholders  Agreement Supplement between the Company and
the Investor in the form of Exhibit D hereto,  with the  Shareholders  Agreement
dated as of October 22, 1985 appended thereto.

                  (iv) Voting  Agreement in the form of Exhibit E hereto between
Narasimhan P. and Leslie H. Kannan and the Investor.


         e) Life  Insurance.  The  Company  shall  have  procured  Key Man  life
insurance  In an amount  not less  than  Four  Hundred  Fifty  Thousand  Dollars
(5450,000) on the life of  Narasimhan  P. Kannan and John O'Brien,  in each case
payable to the Company.

         (f) Opinion of Counsel. The Investor shall have received from Covington
& Burling,  legal counsel for the Company,  a favorable  opinion as of the First
Closing date in form and substance  satisfactory to the Investor and its special
counsel to the effect that:

                  (i) The Company is a  corporation  duly  organized and validly
existing under the laws of Delaware and has adequate corporate power to carry on
the businesses in which it is now engaged.

                  (ii) The Company is duly  qualified  and in good standing as a
foreign corporation in the Commonwealth of Virginia, the only state in which the
Company has an office or owns or leases real property.

                (iii) This Investment Agreement,  the Employment Agreement,  the
Employment  Agreements  between  the  Company  and  its  Key  Employees  and the
Shareholders  Agreement Supplement (as all such terms are defined or referred to
in this  Investment  Agreement)  have  been  duly  authorized  by all  necessary
corporate  action of the Company,  have been duly  executed and delivered by the
Company  and  constitute  legal,  valid and  binding  agreements  of the Company
enforceable  against  the  Company in  accordance  with their  respective  terms
subject, as to enforcement of remedies,  to applicable  bankruptcy,  insolvency'
reorganization  or  similar  laws  affecting  the  rights of  creditors,  and to
equitable  principles  which  may limit the  right to  specific  enforcement  of
remedies;

                  (iv) The  Preferred  Stock to be purchased by the Investor has
been duly  authorized by all necessary  corporate  action of the Company and has
been duly issued and delivered, and, upon receipt of full consideration therefor
by the Company, will be fully paid and nonassessable. The shares of Common Stock
to be issued upon exchange of the Preferred Stock have been duly authorized, and
when the Investor delivers the Preferred Stock in exchange for such Common Stock
pursuant to the  


                                       7
<PAGE>



exchange of such  Preferred  Stock,  such stock will be validly  authorized  and
issued, fully paid and nonassessable;

                  (v) To  counsel's  knowledge,  no  authorization,  approval or
consent of any regulatory  body which has not already been obtained is necessary
or required in connection with the lawful execution, delivery and performance of
this Agreement by the Company,  or the lawful  issuance of the Preferred  Stock,
provided  no  opinion as to any  securities  laws of any  jurisdiction  is given
except as set forth in (viii) below;

                  (vi) The execution, delivery and performance by the Company of
this  Agreement,  and the issuance and delivery of the  Preferred  Stock and the
Common  Stock to be  issued  upon  exchange  of the  Preferred  Stock,  will not
conflict  with or result in the breach of any of the  provisions  of, or cause a
default  under,  the Articles of  Incorporation  or Bylaws of the Company or any
applicable law, rule or regulation, or, to counsel's knowledge (after exercising
due  diligence),  any  judgment,  order,  writ,  injunction,   decree,  rule  or
regulation of any court,  administrative agency, or other agreement,  indenture,
lease or other  instrument  known to such  counsel  and by which the  Company is
bound  and will  not  result  in the  creation  or  imposition  of any  security
interest,  lien,  charge or  encumbrance  on any of the  assets  of the  Company
pursuant to any such known agreement, indenture, lease or other instrument;

                (vii) To  counsel's  knowledge,  there are no actions,  suits or
proceedings  pending  or  threatened  against  the  Company  which  might have a
material  adverse  effect  on the  financial  condition  of the  Company  or its
businesses or continued corporate existence; and

              (viii) The issuance by the Company of the Preferred  Stock is, and
the  issuance by the Company of the Common  Stock to be issued upon  exchange of
the Preferred  Stock provided it Is issued in accordance  with the terms of this
Agreement will be exempt from the registration  requirements of the 1933 Act and
from  the  registration  requirements  of the  securities  laws Of the  State of
Virginia.  Counsel,  in expressing  such Opinion,  may rely upon the  Investor's
representations Contained in Section 4 of this Agreement.

         Such opinion shall be limited to the laws of Virginia and of the United
States.  Counsel may also rely as to matters of fact on  certificates  of public
officials or of officers of the Company.

         (g)  Election  of  Certain  Board  Members.  Effective  as of the First
Closing, the Board of Directors and the stockholders, if necessary by law, shall
have elected the Investor  Representatives,  as defined in Section  6(g), to the
Board.

         (h) Delivery of Closing Documents. The Investor shall have received the
following documents,  in form and substance satisfactory to the Investor and its
counsel:

         1. This Investment Agreement.


                                       8
<PAGE>


         2. Certificate  representing the Preferred Stock being purchased by the
Investor at the Closing.

         3. True copies of the  Employment  Agreement by and between the Company
and Narasimhan P. Kannan,  the Employment  Agreements with Key Employees and the
Shareholders Agreement Supplement all as required by Section 3(d).

         4. The opinion of counsel in the form described in Section 3(f) hereof.

         5.  Certificates  of the  Secretary  of the State of  Delaware  and the
Commonwealth of Virginia as to the
good standing of the Company as of a recent date.

         6. Copies of the Articles of  Incorporation  and Bylaws of the Company,
as amended to date,  certified  by the  Secretary  of the Company to be true and
correct.

         7.  Copies of  resolutions  of the Board of  Directors  of the  Company
authorizing  the  transactions  contemplated  by this  Agreement,  and  electing
certain directors  pursuant to Section 3(g) above,  which resolutions shall have
been certified by the Secretary of the Company to be true and correct.

         8. A copy or copies of the consents and waivers, if any, to be obtained
by the Company  pursuant to the  provisions  of Section 3(a) hereof,  and of the
financial  information to be provided by the Company  pursuant to the provisions
of  Section  3(c)  hereof.  (The  Company  hereby  represents  that there are no
Consents and waivers required to be obtained.)

         9. Incumbency  Certificates with respect to the Company's  officers and
directors.

         10.  A  listing,  certified  by the  Secretary  of the  Company  of all
directors,  officers and shareholders  (including number of shares owned) of the
Company and of the holders of all outstanding stock options, warrants, calls and
other rights relating to the issuance of shares of the Company's capital stock.

         11.  Copies of the life  insurance  policies  described in Section 3(e)
hereof,  or other proof of insurance  coverage as the  Investor  may  reasonably
require.

         12.  A true  copy  (or  accurate  outline  of all  material  terms  and
conditions  relating  thereto) of all  employee  benefit  plans  provided by the
Company,  stock option  plans,  and related  arrangements  reserving  shares for
issuance to executives and employees of the Company.

         13. A listing of all  liabilities  of the  Company  and which  would be
disclosed on a balance sheet of the Company as of the date hereof,  certified by
the President or Treasurer o-f the Company to be true and correct, which are not
disclosed  in the  


                                       9
<PAGE>


financial  statements  for the  period  ended  June 30,  1986;  provided  to the
Investor and described in Section 3(c) hereof:

         14. A listing of all states in which the  Company has  qualified  to do
business as a foreign corporation.

         15. A true copy of all  agreements  in which the Company has granted or
agreed  to  grant  a  security  interest,   pledge,  mortgage,  deed  of  trust,
encumbrance,  lien or charge on any of its property or assets, whether now owned
or hereafter acquired.

         16. A listing of all  "Intellectual  Property  Rights," as such term is
defined in Section 4(o) hereof,  owned or used by the Company in connection with
its business.

         17. A true copy of all leases of real and personal  property naming the
Company as either lessor or lessee.

         18. To the extent not provided for herein,  a true copy of all material
contracts  to which the  Company is a party  listed on  Schedule  4(i)  attached
hereto.

         19. The Voting  Agreement  between the Investor and  Narasimhan  P. and
Leslie M. Kannan  pursuant  to which the  Kannans  agree to vote in favor of the
election of two nominees until the fifth  anniversary of the date hereof and one
nominee  thereafter of the Investor to the Board of Directors of the Company and
to vote in favor of other  nominees  for  election to the Board of  Directors so
that the Board  shall  consist  of at east  five  persons  a  majority  of which
(including  the nominees of the Investor) are Unrelated  Persons and persons who
are not employees of the Company.

         20.   Certificate  of  Corporate  Officer  of  the  Company  signed  by
Narasimhan P. Kannan,  as Chief  Executive  Officer of the Company on October 8,
1986.

         21. Any and all other documents, certificates, and assurances which may
be reasonably  requested by the Investor in connection  with its  commitments as
set forth herein.




4. REPRESENTATIONS AND WARRANTIES OF THE COMPANY.
   ---------------------------------------------

         The Company hereby  represents and warrants to the Investor that, as of
the date hereof:

         (a) Organization  and Good Standing.  The Company is a corporation duly
organized and validly existing under the laws of the State of Delaware and is in
good standing  under such laws,  and is qualified and  authorized to do business
in, and in good standing as a foreign  corporation in, all other states in which
such  qualification  or


                                       10
<PAGE>


authorization  is  necessary  for the  conduct  of the  businesses  in which the
Company is now engaged,  or, if not so qualified,  the  Company's  failure so to
qualify will not have a material  adverse  effect on the Company,  its financial
condition or operations  and will not impair the Company's  right to enforce any
material agreement to which it is a party.

         (b) Authorized and Issued Capital.  The authorized capital stock or the
Company,  prior to the  consummation  of the  transactions  with  the  Investor,
consists  of (i)  2,000,000  shares  of  Common  Stock,  S.O1 par value of which
1,122,536  shares are issued and  outstanding,  (ii) 500,000 shares of Preferred
Stock, S.O1 par value, of which no shares are issued and outstanding.  There are
no further  subscriptions,  contracts or agreements for the issuance or purchase
of any other or additional shares of the Company's capital stock,  either in the
form of stock  option or purchase  agreements,  warrants,  calls or  convertible
debentures,  other than the Options and other arrangements described in Schedule
4(b). Except as disclosed in Schedule 4(b), the number of shares of Common Stock
reserved for issuance as set forth in Schedule 4(b) is not subject to adjustment
by reason of the  Issuance  of the  shares  of  Common  Stock to be issued  upon
exchange of the Preferred Stock. Except as disclosed in Schedule 4(b), and other
than the Investor's  preemptive  rights described herein and the rights provided
signatories to the  Shareholders  Agreement,  there are no preemptive or similar
rights to purchase or otherwise  acquire  shares of the Company's  capital stock
pursuant to any provision of law, the Articles of Incorporation or Bylaws of the
Company, or any agreement to which the Company is a party, or otherwise.

         (c)  Authorization  of  Agreements.   This  Investment  Agreement'  the
Employment Agreement,  the Employment Agreements between the Company and its Key
Employees,  and the Shareholders Agreement Supplement have been duly authorized,
executed and delivered by or on behalf of the Company and  constitute the legal,
valid and binding obligation of the Company enforceable in accordance with their
terms.  Neither the execution and delivery of this Investment  Agreement nor the
aforesaid Employment  Agreement,  the Employment  Agreements between the Company
and its Key Employees,  and the  Shareholders  Agreement  Supplement  will be in
contravention  of law, or of any order,  rule or  regulation  applicable  to the
Company  or of its  Articles  of  Incorporation,  Bylaws or any other  contract,
agreement or instrument to which the Company may be a party.

         (d) Authorization and Legality of the Preferred Stock. The issuance and
sale of the Preferred Stock to the investor pursuant to this Agreement have been
duly  authorized  by the Board of  Directors  of the  Company.  No  approval  or
authorization  of the  shareholders  of the  Company  will be  required  for the
issuance and sale of the Preferred Stock as contemplated  herein.  Upon exchange
of the Preferred Stock as contemplated  hereby, the Company's Common Stock to be
issued to the Investor will be validly issued and outstanding and fully paid and
nonassessable.


                                       11
<PAGE>




         (e) Good Title to All  Properties.  The Company has good and marketable
title to all the  properties  and assets used in its  businesses or described in
its  internal  financial  records,  and to all  patents,  trademarks,  trademark
rights,  trade names,  copyrights or licenses either developed by or assigned to
the  Company  for its  use,  subject  to no  lien,  mortgage,  pledge,  security
interest,  encumbrance  or  charge  of any  kind,  except  for such  matters  as
described on Schedule 4(e) attached hereto.

         (f)  Litigation.  There is no litigation or any  proceeding  before any
court,  commission  or  other  administrative  authority  pending,  or,  to  the
knowledge of the Company'  threatened,  against or affecting  the Company or its
Officers  or  directors  which  involves  the  possibility  of any  Judgment  or
liability,  not fully covered by insurance,  which may  materially and adversely
affect any of the property and assets of the Company or the right of the Company
to conduct its business as now engaged.  To the knowledge of the Company,  -none
of the  Company's  officers  or  Key  Employees  are  subject  to any  contract,
prohibition,  noncompete,  trade secret or any Other restrictive agreement which
would impair his ability to provide services to the Company.  No third party may
assert any valid claim under any agreements or arrangement or any laws governing
unfair competition, trade secrets or proprietary information against the Company
or, to the knowledge of the Company,  its Key Employees  with respect to the use
in the Company's  business presently  conducted or proposed to be conducted,  of
any  information  which the  Company or any such  officer or  employee  would be
prohibited from using.

         (g)  Taxes.  The  Company  has filed all  Federal,  state and local tax
returns which are required by law to be filed as of the date hereof,  except for
sales tax,  and have paid all taxes  which  have  become  due  pursuant  to such
returns or relating to any assessments, if any, except for sales tax. No federal
income tax  returns of the Company  have been  audited by the  Internal  Revenue
Service.

         (h)  Stockholder  List.  Attached hereto as Schedule 4(h) is a complete
and correct list of the present holders of outstanding shares of Common Stock of
the Company, showing the number of shares by each stockholder.

         (i) Other Contracts;  Commitments. The Company has previously furnished
or made available to the Investor copies (or  descriptions,  in the case of oral
arrangements) of all its material leases, franchise and managerial contracts and
agreements, and any and all other of its material contracts and agreements, used
or to be used in  connection  with the conduct of their  respective  businesses,
including, but not limited to, any written or oral:

                  (i) contract with any labor union;

                  (ii)  contract for the future  purchase of fixed assets or for
the future  purchase of  materials,  supplies or  equipment  in excess of normal
operating requirements;


                                       12
<PAGE>


                (iii)  contract for the employment of any Key Employee' or other
Person on a  full-time  basis or any  contract  With any Person on a  consulting
basis;

                  (iv)  bonus,  pension,   profit-sharing,   retirement,   Stock
purchase,  stock  option,  hospitalization,  medical  insurance or similar plan,
contract or  understanding in effect with respect to employees or any of them or
the employees of others;

                  (v) promissory  note,  agreement or indenture  relating to the
borrowing of money or to the mortgaging, Pledging or otherwise placing a lien on
any assets of the Company;

                  (vi)  guaranty  of  any   obligation  for  borrowed  money  or
otherwise;

                (vii) lease or agreement providing for rental payments in excess
of S12,  000.00  per year  under  which  the  Company  is  lessee of or holds or
operates any property, real or personal, owned by any other party;

               (viii) lease or agreement providing for rental payments in excess
of S12,  000.00 per year  under  which the  Company is lessor of or permits  any
third  party  to hold or  operate  any  property,  real or  personal,  owned  or
controlled by the Company;

                  (ix) agreement or other commitment for capital expenditures in
excess of S12,000.00;

                   (x) contract, agreement or commitment under which the Company
is obligated to pay any broker's fees, finder's fees or any such similar fees to
any third  party,  except fees to Blake,  Brunell 6 Lehman (such  contract  with
Blake, Brunell and Lehman is attached hereto on Schedule 4(i)); or

                   (xi)  any   other   contract,   agreement,   arrangement   or
understanding  which is  material  to the  business  of the  Company or which is
material to a prudent  investor's  understanding of the business of the Company,
all of which are listed on Schedule 4(i) attached hereto.

                  The Company is not a party to any other  contract or agreement
which in the  judgment  and opinion of the Company may  materially  or adversely
affect the business, properties, assets or condition of the Company. The Company
is not in default of any such material contracts and agreements.

         (j) Articles of  Incorporation  and Bylaws.  The Company's  Articles of
Incorporation  and Bylaws,  copies of which have been furnished to the Investor,
are  in  full  force  and  effect,   without  further  changes,   amendments  or
modifications.

(k)  Financial  Statements.  The  Company  has  furnished  to the  Investor  the
financial   statements   described  in  Section  3(c)  hereof  (the   "Financial
Statements").  To the best  knowledge  and belief of the Company,  the Financial
Statements are true and correct 


                                       13
<PAGE>


and present fairly the financial position Of the Company, provided, however, the
Investor  acknowledges  that such  statements  contain  no notes  thereto or the
information  ordinarily  provided therein.  Except as set forth on Schedule 4(k)
attached hereto, at June 30, 1986 (i) the Company had no material liabilities of
any nature (matured or unmatured,  fixed or contingent)  which were not provided
for in the Financial  Statements;  (ii) all reserves  established by the Company
and set  forth  in the  Financial  Statements  were  adequate  for the  purposes
indicated  therein;  and (iii)  the  values  attributed  to  inventories  in the
Financial  Statements are not in excess of the market values of such inventories
and such inventories  represent salable goods.  There are no loss  contingencies
(as such term is used in  Statement  of  Financial  Accounting  Standards  No. 5
issued by the Financial  Accounting standards Board in March 1975) which are not
adequately  provided  for  in the  Financial  Statements  as  required  by  said
Statement No. 5.  Attached  hereto on Schedule 4(k) is a statement of backlog as
of the date hereof  listing its  customers  and the date of all firm (whether or
not cancellable) orders.

         Except as set forth on Schedule  4(k),  since June 30, 1986,  there has
not been:

                  (i) any material or adverse change in the financial condition,
results of operations, assets, liabilities or business of the Company

                  (ii) any  borrowing  or  agreement  to borrow any funds or any
material  liability  or  obligation  of any  nature  whatsoever  (contingent  or
otherwise)   incurred  by  the  Company,   other  than  current  liabilities  or
obligations incurred in the ordinary course of business and other than borrowing
from Narasimhan P. Kannan;

                  (iii) any asset or property of the Company  made  subject to a
lien of any kind;

                  (iv) any waiver of any valuable  right of the Company,  or the
cancellation of any debt or claim held by the Company;

                  (v) any payment of dividends on, or other  distributions  with
respect to, or any direct or indirect  redemption or acquisition  of, any shares
of the capital stock of the Company, or any agreement or commitment therefor;

                  (vi) any issuance of any stock,  bonds or other  securities of
the  Company or options,  warrants  or rights or  agreements  or  commitment  to
purchase such securities or grant such options, warrants or rights;

                (vii) any mortgage,  pledge, sale, assignment or transfer of any
tangible or intangible assets of the Company,  except,  with respect to tangible
assets, in the ordinary course of business;


                                       14
<PAGE>


              (viii) any loan by the Company to any officer, director,  employee
(including any Key Employee) or shareholder of the Company,  or any agreement or
commitment therefor;

                  (ix) any damage,  destruction  or loss (whether or not covered
by  insurance)  materially  and  adversely  affecting  the  assets,  property or
business of the Company;

                  (x) any  extraordinary  increase,  direct or indirect,  in the
compensation paid or payable to any officer,  director,  employee (including any
Key Employee) or agent of the Company; or

                  (xi)  any  change  in  the  accounting  methods  or  practices
followed by the Company.

         (1) Offering of the Stock.  Neither the Company nor any agent acting on
its  behalf has taken in the past or in the  future  will take any action  which
would subject the issuance or sale of the Preferred Stock or the Common Stock to
be issued upon exchange thereof pursuant to the terms of this Agreement,  to the
provisions  of  Section 5 of the 1933  Act.  The  Company  has not  offered  the
Preferred Stock, or any security or securities similar to any thereof,  for sale
to, or  solicited  any offers to buy any of the  foregoing  from,  or  otherwise
approached or negotiated in respect thereof,  any Person or Persons,  such as to
subject the offering of stock to Section 5 of the 1933 Act.

         (m) Governmental Approval. No consent,  approval or authorization of or
qualification,   designation,   declaration  or  filing  with  any  governmental
authority  on the  part of the  Company  is  required  in  connection  with  the
execution,  delivery  and  performance  by the Company of this  Agreement or the
offer,  issue,  sale and delivery of the Preferred  Stock pursuant hereto or the
consummation of any other transactions contemplated hereby.

         (n) Untrue Statements. Neither this Agreement nor any Schedule attached
hereto  nor any  certificate  or  document  referenced  herein  or  therein  and
furnished  to the Investor by the Company on its behalf in  connection  herewith
contains any untrue  statement of a material  fact, or omits to state a material
fact  necessary in order to make the statements  contained  herein or therein in
light of the circumstances under which they were made, not misleading. Provided,
however,  that  this  representation  shall  not  apply  to any  Projections  or
financial statements furnished to the Investor.

         (a)  Patents,  Licenses,  Trademarks,  etc.  The Company  warrants,  as
evidenced by the Patents,  Licenses,  Trademarks,  etc.  listed on Schedule 4(o)
attached hereto, that:


                  (i) the Company  possesses  all  necessary  patents,  licensed
trademarks,  trade names, trademark rights and copyrights which are necessary to
conduct its  respective  businesses  as now conducted or as  contemplated  to be
conducted'  without 





                                       15
<PAGE>

conflict,  to the best of the  Company's  knowledge'  with any patent,  license,
trademark, trade name, or copyright of any other Person;

                  (ii) no employee  owns or has rights to any patent,  licensee'
trademark, trade name or copyright necessary to conduct the Company's respective
businesses as now conducted or contemplated to be conducted;

                  (iii) no royalties,  honorariums  or fees are  payable  by the
Company to other Persons by reason of the  ownership or use of the  Intellectual
Property Rights:  provided that this provision shall not apply to the payment of
salary to persons in connection with the performance of services to the Company;

                  (iv) no product manufactured,  marketed or sold by the Company
will, to the best knowledge of the Company,  violate any license or infringe any
Intellectual Property Rights or assumed name of another.  There is no pending or
threatened  claim or litigation  against the Company (nor, to the best knowledge
of the Company,  does there exist any basis therefor) contesting the validity or
right to use any of the foregoing.  The Company has not received any notice that
any of the Intellectual  Property Rights or the operation or proposed  operation
of the Company's business conflicts,  or will conflict, with the asserted rights
of others, nor, to the best knowledge of the Company, does there exist any basis
for any such conflict. "Intellectual Property Rights" shall mean all industrial,
commercial and intellectual  property  rights,  including,  without  limitation,
patents, patent applications,  patent rights,  trademarks,  trade names, service
marks, copyrights,  computer programs software designs, source codes and related
material",   certificates  of  public  convenience  and  necessity'  franchises,
licenses, trade secrets, proprietary processes and formulae; and

                  (v) the source  code  utilized by the Company is being held in
escrow by Covington & Burling,  legal  counsel to the  Company,  pursuant to the
Escrow Agreement attached hereto as Exhibit F.

         (p) Brokerage Fees. Except with respect to fees owed to Blake,  Brunell
& Lehman (which fees the Company hereby  represents  that it is solely  liable),
there are no claims  against  the  Company  or any of its  respective  officers,
directors or Shareholders' for brokerage  commissions,  finders'- fees, or Other
similar  compensation in connection with the  transactions  contemplated by this
Agreement  based on any  arrangement  or  agreement  made by or on behalf of the
Company or such officer, director or shareholder.

         (q) No Crimes. Neither the Company nor, to the Company's knowledge, any
of its  current  directors,  officers  and Key  Employees,  have been  arrested,
indicted  for or  convicted  or any crime,  other than minor  traffic  offenses,
during the past ten years.  Neither the Company nor, to the Company's knowledge,
any of its current  executive  officers,  directors or Key Employees  have since
January 1, 1981:


                                       16
<PAGE>


                  (i) filed a petition,  or had a petition  filed  against it or
them,  under the Federal  Bankruptcy laws or any state  insolvency law, or had a
receiver,  fiscal agent or similar officer appointed by a court for its or their
business or property,  or for any partnership in which it or they were a general
partner or any  corporation or business  association of which it or they were an
executive officer at or within two years before such filing;

                  (ii) been convicted in a criminal proceeding or been named the
subject of a pending criminal proceeding (excluding traffic violations and other
minor offenses);

                (iii) been the  subject of any order,  judgment  or decree,  not
subsequently  reversed,   suspended  or  vacated,  of  any  court  of  competent
jurisdiction  permanently or temporarily enjoining it or them from, or otherwise
limiting the following activities:

         (A) acting as an investment advisor,  underwriter,  broker or dealer in
securities,  or as an affiliated person,  director or employee of any investment
company, bank, savings and loan association or insurance company, or engaging in
or continuing any conduct or practice in connection with such activity;

         (B) engaging in any type of business practice; or

         (C) engaging in any activity in connection with the purchase or sale of
any security or in connection with any violation of Federal or State  securities
law;

                  (iv) been the subject of any order,  judgment  or decree,  not
subsequently  reversed,  suspended or vacated, of any Federal or State authority
barring,  suspending or Otherwise  limiting for more than sixty (60) days its or
their  right to  engage  in any  activity  described  in (iii)  above,  or to be
associated with persons engaged in any such activity; or

                (v) been found by a court of  competent  jurisdiction  n a civil
action or by the Securities and Exchange  Commission (the  'commission')  or any
state  securities  administrator or commissioner to have violated any Federal or
State  securities  law,  and the judgment in such civil action or finding by the
Commission or any state  securities  administrator  or commissioner has not been
subsequently reversed, suspended or vacated.

         (r)  Compliance  with Law. To the best  knowledge of the  Company,  the
Company Is not in violation of any law, regulation,  authorization,  or order of
any public authority material to the ownership of its properties or the carrying
on of its present or contemplated businesses.

5. REPRESENTATIONS AND WARRANTIES OF THE INVESTOR.
   ----------------------------------------------

         The Investor represents and warrants to the Company as follows:


                                       17
<PAGE>


         (a) In making the purchases  contemplated  herein,  it is  specifically
understood and agreed that the Investor is acquiring the Preferred Stock (and in
the event the Preferred Stock is exchanged,  the shares of Common Stock issuable
pursuant to the exchange thereof in accordance with the terms of this Agreement)
for  the  purpose  of  investment  and  not  with a view  towards  the  sale  or
distribution thereof within the meaning of the 1933 Act.

         (b) It  understands  that the Preferred  Stock and the shares of Common
Stock to be issued upon exchange of the  Preferred  Stock will not be registered
under the 1933 Act, by reason of their  issuance by the Company in a transaction
exempt from the registration requirements of the 1933 Act; and that it must hold
the  Preferred  Stock  and such  shares of Common  Stock  indefinitely  unless a
subsequent  disposition thereof is registered under the 1933 Act, is exempt from
registration'  or the  Preferred  Stock or such  Common  Stock are  disposed  of
pursuant to this  Agreement;  and that the Preferred Stock and such Common Stock
will contain appropriate legends restricting them against transfer.

         (c) It  understands  that the exemption from  registration  afforded by
Rule 144 (the provisions of which are known to the Investor)  promulgated by the
Commission under the 1933 Act depends on the satisfaction of various conditions,
including the  requirements  of Section 13 of the 1933 Act for at least 90 days'
and that,  if  applicable,  Rule 144 affords the basis for sales only in limited
amounts  and that the Company  does not now  qualify  under Rule 144 and may not
ever qualify.

         (d) It has not  employed  any broker or finder in  connection  With the
transactions contemplated by this Agreement.


         (e) It has been furnished with or has had access to the  information it
has requested  from the Company and has had an  opportunity  to discuss with the
management of the Company the business and financial  affairs of the Company and
has generally such  knowledge and  experience in business and financial  matters
and with respect to  investments in securities or in privately held companies so
as to enable it to understand and evaluate the risks of such investment and form
an  investment  decision  with  respect  thereto;  provided,  however,  that the
foregoing shall in no way affect, diminish, or derogate from the representations
and  warranties  made by the Company  hereunder  or the right of the Investor to
rely  thereon  and  to  seek  indemnification  hereunder.  The  Investor  is  an
"accredited  investor" as defined in Rule 501(a)  promulgated under the 1933 Act
(and an opinion of counsel of  Investor  to such  effect has been  delivered  to
counsel for the Company).

         (f) The execution and delivery of this Agreement, and the Shareholders'
Agreement have been duly authorized by all necessary action of the Investor,  do
not  conflict  with or  result in a breach  of any of the  Investor's  governing
documents or any agreement to which the Investor is a party or is subject or any
judgment,  order, writ, injunction,  decree, rule or regulation of any court, or
administrative agency, and 


                                       18
<PAGE>


constitute  legal,  valid and binding  agreements  of the  Investor  enforceable
against it in accordance with their respective terms.

         (g) Neither  the  Investor  nor any of its  current  general or limited
partners  and  general or limited  partners  of its  general  partner  has since
January 1, 1981:

                  (i) filed a petition,  or had a petition  filed  against them,
under  the  Federal  Bankruptcy  laws  or any  state  insolvency  law,  or had a
receiver,  fiscal  agent or  similar  officer  appointed  by a court  for  their
business  or  property,  or for any  partnership  in which  they  were a general
partner or any  corporation or business  association of which it or they were an
executive officer at or within two years before such filing;

                  (ii) been convicted in a criminal proceeding or been named the
subject of a pending criminal proceeding (excluding traffic violations and other
minor offenses);

                (iii) been the  subject of any order,  judgment  or decree,  not
subsequently  reversed,   suspended  or  vacated,  of  any  court  of  competent
jurisdiction  permanently  or  temporarily  enjoining  them  from  or  otherwise
limiting the following activities:

         (A) acting as an investment advisor,  underwriter,  broker or dealer in
securities,  or as an affiliated person,  director or employee of any investment
company, bank, savings and loan association or insurance company, or engaging in
or continuing any conduct or practice in connection with such activity;

         (B) engaging in any type of business practice; or

         (C) engaging in any activity in connection with the purchase or sale of
any security or in connection with any violation of Federal or State  securities
law;

                  (iv) been the subject of any order,  judgment  or decree,  not
subsequently  reversed,  suspended or vacated, of any Federal or State authority
barring,  suspending  or otherwise  limiting for more than sixty (60) days their
right to engage in any activity  described in (iii) above,  or to be  associated
with persons engaged in any such activity; or

                  (v) been found by a court of competent jurisdiction in a civil
action  or  by  the  Commission  or  any  state   securities   administrator  or
commissioner  to have  violated  any Federal or State  securities  law,  and the
judgment in such civil action or finding by the  Commission or state  securities
administrator or commissioner has not been subsequently  reversed,  suspended or
vacated.

         (h)  Neither  this  Agreement  nor any other  agreements  or  documents
furnished  to the Company  pursuant to this  Section 5 by the Investor or on its
behalf in connection  herewith  contains any untrue statement of a material fact
or omits to state a material  fact  necessary  in order to brake the  statements
contained  herein or  therein in light of the  circumstances  in which they were
made not misleading.


                                       19
<PAGE>


6. GENERAL COVENANTS OF THE COMPANY.
   --------------------------------

         (a) Expenses of the Investor.  The Company will  reimburse the Investor
for documented  reasonable fees and disbursements of counsel for the Investor in
connection with the negotiation,  preparation, execution and performance of this
Agreement,  up to a  maximum  of  three  thousand  dollars  (S3,000),  and  will
reimburse  the Investor for  reasonable  out-of-pocket  expenses of the Investor
(not  including  fees and  disbursements  of  counsel)  directly  related to the
Investors' investment in the Company as contemplated under Section 2.

(b) Preparation and Approval of Budgets, etc. The Company will, no later than 30
days prior to the end of each of its  fiscal  years,  prepare  and submit to its
Board of  directors  and to the  Investor  and will  obtain the  approval of the
Company's  Board of Directors with respect to the capital and operating  expense
budgets,   projections  of  balance  sheets,  cash  flow  and  profit  and  loss
projections,  all for each month of such fiscal year, all itemized in reasonable
detail  (including  itemization  of  provisions  for officers' and Key Employees
compensation).  The  Investor  shall,  in addition,  be  furnished  any material
revisions  made in the  budgets,  projections  or  other  information  furnished
pursuant to this subsection, within 10 days after the adoption of such revisions
by the Board of Directors,  with an  explanation  of deviations  from the latest
budget. All financial  statements and reports furnished to the Investor pursuant
to  subsection  (c) of this Section and the  preceding  sentence with respect to
which a budget,  projections or other  information  has been submitted shall set
forth, to the extent  practicable in comparative form,  figures for such budget,
projection or other information for the applicable  preceding accounting period.
Furthermore,  the Company will provide the Investor  with a budget and forecasts
for the consecutive  five years following the next year, the first of such years
on a monthly basis, the second of such years on a quarterly basis, and the final
three on an annual  basis:  such  budgets and  forecasts  will  contain  balance
sheets, income statements,  projections of sources and applications of funds and
cash flow statements.

         (c) Accounting  and Reports.  The Company will furnish to the Investor,
the following reports:

                  (i)  Annual  reports.  As soon as  available  and in any event
within  120  days  after  the  end  of  each  fiscal  year,   consolidated   and
consolidating  financial  statements of the Company including a balance sheet as
at the end of such fiscal year and  statements  of income and retained  earnings
and of sources  and  applications  of funds for such  fiscal  year,  prepared in
reasonable  detail  and  in  accordance  with  generally   accepted   accounting
principles consistently applied and accompanied by the opinion thereon of either
Arthur Young ~ Co. or of such other  recognized  firm of  independent  certified
public  accountants  as may be selected by the Board of Directors of the Company
and which  are  reasonably  acceptable  to the  Investor.  The  Company's  chief
financial  officer  shall supply (or upon request of the

                                       20
<PAGE>

  

Investor,  the  Company  shall  request  its auditor to supply) a report for the
Investor  analyzing the  Compliance  of the Company with this  Agreement and any
other material agreements in light of the annual audited report.

                  (ii) Quarterly reports. As soon as available, and In any event
within 45 days after the end of each  quarter,  Consolidated  and  consolidating
financial  statements of the Company including a cash flow statement,  a balance
sheet as at the end of such  accounting  period  and  statements  of income  and
retained  earnings  for  such  accounting  period  and for the  period  from the
beginning of such fiscal year to the end of such accounting  period, and setting
forth in  comparative  form the  figures  for the  corresponding  periods of the
preceding  fiscal year (provided,  however that for the first  quarterly  report
that is provided to the Investor,  the comparative figures will not be included)
prepared  in  reasonable  detail  and  in  accordance  with  generally  accepted
accounting  principles  consistently  applied  and  certified  as correct by the
president or chief financial officer of the Company.

                  (iii) Interim Reports. As soon as available,  and in any event
within 30 days after the end of each month,  statements  of income and cash flow
statements for such  accounting  period and for the period from the beginning of
such fiscal year to the end of such accounting period.

                  (iv) Officer's  Certificates.  There shall be further included
with the Interim  Reports an  Officer's  Certificate  from the  President of the
Company stating in brief the major operational activities of the Company for the
month and  stating  further in effect  that,  to the best of his  knowledge  and
belief, such financial statements are true and correct and have been prepared in
accordance with generally accepted accounting principles,  consistently applied,
subject to changes resulting from year-end adjustments, and that he has reviewed
every  obligation  of the Company  under this  Investment  Agreement,  under any
material agreement and under any related  instrument,  and to his best knowledge
and belief no breach by the  Company  of this  Investment  Agreement  or of such
related instrument,  has occurred,  or through lapse of time will have occurred,
and  disclosing  any such breach of which he has obtained  knowledge and setting
forth what action,  if any, has been  initiated or taken by the Company  towards
the curing of any such breach.

                  (v) Audit  Reports.  Promptly upon receipt  thereof (and in no
event more than ten days after receipt  thereof),  copies of all audit  reports,
"management  letters"  and other  communications  and reports  submitted  to the
Company by its independent  certified public accountants in connection with each
interim or special audit of the books of the Company made by such accountants.

                  (vi) SEC Filings,  Etc. Promptly upon their becoming available
(and in no  event  later  than  ten  days  after  preparation)  copies  (without
duplication) of all financial Statements,  reports, press releases,  notices and
proxy  statements sent by the Company to its security  holders and the financial
community and all annual, periodic or special reports or registration statements
filed by the Company with the Commission.


                                       21
<PAGE>


                (vii)  Other   Reports.   Within  ten  days  of  preparation  or
occurrence, the Company will furnish the Investor with copies or notification of
any report made by an outside consultant for the Company, any reports filed with
state or federal regulatory agencies or securities exchanges by the Company, any
report presented to the Board of Directors,  and communications  with any person
or persons  interested  in acquiring  the Company.  The Company  shall  promptly
notify the Investor of any event material to the Company performance  hereunder.
The Company shall provide the Investor with other operating reports or financial
data as may be  reasonably  requested  by the  Investor  and  other  information
necessary for the Investor to comply with any applicable law, rule or regulation
or any governmental authority.

         (d)  Information  and  Inspection.  The  Company  will  furnish  to the
Investor  from time to time  with  reasonable  promptness,  upon  request,  full
information pertinent to any covenant,  provision, or condition hereof or to any
matter in  connection  with the  business  of the  Company  and,  during  normal
business hours and as often as the Investor shall reasonably request, permit any
authorized  representative-designated  by it to  visit  and  inspect  any of the
Company's properties, including their respective books, contracts and agreements
(and to make  extracts  therefrom),  and to discuss  their  respective  affairs,
finances and accounts with their respective officers.  The Company may, however,
as a  condition  of  furnishing  any  information  or  permitting  any  visit or
inspection pursuant to this such subsection (d), require an undertaking from the
Investor or its  representative  receiving  the same that all  information  thus
received  which is designated by the Company in writing,  to be  proprietary  or
confidential  will be kept  confidential  and not  disclosed to others except to
authorized representatives of the Investor.

         (e) Additional  Advice.  The Company shall promptly advise the Investor
of the existence of any breach or a material  default or material  adverse event
in the  performance by the Company under any covenant or agreement  contained in
any other material agreement to which it is a party or by which it is bound.

         (f) Key Man Life Insurance. The Company will maintain In force a policy
or policies of insurance on the lives of  Narasimhan P. Kannan and John O'Brien,
in at least the amount $450,000, with the Company as the owner and beneficiary.

         (9)  Representation  On Board of  Directors;  Meetings.  Provided  that
Dennis  J.  Dougherty  and  Roy  Rodwell  (or a  substitute  general  partner(s)
reasonably acceptable to the Company)' are general partners of the Investor:

                  (i) The Investor shall have the right to nominate for election
no more than two persons  mutually  acceptable  to the Company and the  Investor
(the Company and the  Investor  hereby  agree that Dennis J.  Dougherty  and Roy
Rodwell are mutually  acceptable)  to the Board of Directors of the Company (the
"Investor Representatives"); provided, however, that after the fifth anniversary
of the date of this Agreement, the Investor shall have the right to nominate for
election  no  more  than  one  Investor  


                                       22
<PAGE>


Representative.  One of the Investor  Representatives,  if elected to the Board,
shall be appointed to the Executive Committee and the Audit Committee,  with the
Investor  Representative to be so selected chosen by the Investor,  and with the
other members of (and the number of) the Executive Committee and Audit Committee
chosen by the Company.

                  (ii) The Executive  Committee shall have at least the power to
make recommendations to the Board regarding the following transactions:

                  (A) The  acquisition  of assets  of the  Company  outside  the
ordinary course of business by any Person;

                  (B) The  merger  of the  Company  into  another  entity or the
merger of another  entity into the Company  where the Company owns less than 90%
of the voting securities of the entity;

                  (C) The  purchase of the assets of another  entity or entities
by the Company  outside the  ordinary  course of business or the purchase of the
capital stock of another entity or entities;

                  (D) The  election by the Company to declare  bankruptcy  under
any  section or  sections  of the  United  States  Bankruptcy  Code or any state
bankruptcy code.

                  (E) The  determination  by the Company to engage in an initial
public offering, or sale of shares to a third party;

                  (F)  Any hirings or firings of Key Employees;
and

                  (G) Any declaration of dividends.

         (iii) An  Executive  Committee  meeting  will be held each  month;  the
Company will also have meeting of the Board of Directors  and an annual  meeting
of its shareholders, all as provided for in the Company's Bylaws; and minutes of
all such  meetings  shall be prepared and  maintained as a part of the permanent
records of the  Company.  The Company  will  provide the  Investor  with written
notice of all  proposed  agendas  (which shall not,  however,  limit the matters
which  may be  acted  upon  in the  event  a  majority  of  those  directors  or
shareholders' as appropriate,  who are present,  vote to discuss or act upon any
other  matter) for all  meetings of the  shareholders  at least ten (10) days in
advance and shall give written  notice of all proposed  agendas for all meetings
of the  Executive  Committee  and the Board of Directors of the Company at least
three  (3)  business  days in  advance.  The  Investor  Representative  shall be
reimbursed  by  the  Company  for   reasonable   air  travel  (coach  fare)  and
out-of-pocket  expenses  (including  reasonable  hotel  expenses,  if necessary)
incurred in  attending  meetings  and in carrying  out duties  requested  by the
Company,  provided,  however,  that  nothing  contained  herein 


                                       23
<PAGE>


shall  preclude  meetings by telephone  or action taken by unanimous  consent as
permitted by applicable law.

         (iv) No designee  for  director  shall be named by the  Investor or the
Company if such  designee  has,  within  five (5) years  prior to this  proposed
election,  been  involved in any legal  proceedings  specified  in Section  S(g)
hereof or any similar proceeding.

         (h)  Executive  Personnel.  The  Company  will use its best  efforts to
retain the same  executive  personnel  and  management  as it has as of the date
hereof. In addition, the Company will promptly notify the Investor in writing of
any contemplated change in, or additions of, any Key Employee of the Company.

         (i)  Maintenance  of Property,  Plant and  Equipment.  The Company will
maintain its property,  plant and equipment in good working order,  subject only
to wear and tear and insured casualty losses, and make all necessary repairs and
replacements thereto.

         (j)   Maintenance   of  Insurance.   The  Company  will  maintain  With
financially  sound  and  reputable  insurance  companies  public  liability  and
worker's  compensation  insurance  and Casualty  insurance on tangible  real and
personal  property in such amounts as is customarily  carried by other companies
in  similar  businesses,   owning  like  properties  and  operating  in  similar
locations.

         (k)  Maintenance  of Records.  The Company  will  maintain  Correct and
adequate  books,  records and accounts in  accordance  with  generally  accepted
accounting principles consistently applied.

         (l) Trade Obligations. The Company will promptly notify the Investor In
writing of receipt by the Company of any notice that its trade  obligations have
been referred by any of its trade creditors for collection.

         (m)  Notification  of Litigation.  The Company will promptly notify the
Investor in writing of any litigation that has been instituted or is pending, or
to the  Company's  knowledge  threatened,  the  outcome  of which  might  have a
material or adverse  effect on the Company's  financial  condition,  business or
properties.

         (n) Source Code. The Company will update the source code quarterly, and
such quarterly  updates of the source code will be held in escrow by Covington &
Burling, legal counsel to the Company pursuant to Section 4(o) (v).

7. NEW ISSUANCE OF STOCK OR RIGHTS.
   -------------------------------

         (a) Rights of First Refusal On Employee Stock.  The Company shall enter
into  agreements to obtain an assignable  right of first refusal with respect to
any proposed  sale of the capital stock of the Company held by any employees and
by Narasimhan P. Kannan and John O'Brien should such employees cease  employment
or die  during the 


                                       24
<PAGE>


term of this Agreement. The Company shall maintain such agreements in full force
and effect until the Investment Agreement is terminated.

         (b) Sale of Capital Stock. Except with the consent of the Investor, for
a period of eighteen  (18) months from the date of this  Agreement,  the Company
shall not issue  (except in a  transaction  described in Section 7(e)) shares of
its Common Stock at a price below S2-15 per share or securities convertible into
Common Stock at a conversion price below S2.15 per share (in either event,  with
such share price  adjusted  appropriately  for any stock  dividends,  split-ups,
combinations or the like).

         (c) Preemptive  Rights.  If the Company  proposes to issue (except in a
transaction  described  in Section  7(e)),  any  capital  stock or any  security
convertible  into or having  rights to  purchase  its capital  stock,  where the
consideration for such issuance consists solely of cash without material noncash
additional  consideration to the Company,  the Company shall offer in writing to
sell to the Investor a portion thereof determined as follows:

                  (i) In the case of  issuance  of  Common  Stock or  securities
convertible into or having rights to purchase Common Stock,  such offer shall be
to the  Investor in  Proportion  to its  ownership  of Common  Stock;  or if the
Preferred  Stock has not yet been exchanged,  in proportion to combinations  its
ownership in Common Stock had the Preferred Stock been exchanged'  provided such
Preferred Stock is then still exchangeable pursuant to this Agreement.

                  (ii) Such offer shall describe such securities and specify the
quantity,  the price and the payment terms.  If, within 30 days after receipt of
such offer,  the Investor accepts the same in writing as to the portion referred
to above or any lessor amount,  then the Company shall sell such portion of such
securities,  or such lesser amount as the Investor may specify,  to the Investor
upon the terms specified.

                  (iii) The rights granted by this Section 7(c) shall  terminate
upon the occurrence of any of the following events:


                  (A) Three years from the date of this Agreement, or

                  (B) First  registration  under the 1933 Act and sale of Common
Stock to the public; or

                  (C) Sale of a Controlling Interest to an Unrelated entity; or

                  (D) Termination or expiration of the exchange rights contained
         herein without the Preferred Stock having been so exchanged.

         (d) Sale of Capital  Stock.  The  Company  shall be free to sell at any
time prior to 120 days after the date an offer  pursuant to subsection  7(c) was
made, all or a portion



                                       25
<PAGE>

of the quantity of such securities offered to the Investor and not agreed by the
Investor to be purchased by it at a price no less  favorable to the Company than
that  specified  in such offer and on  payment  terms no less  favorable  to the
Company than those  specified in such offer without again complying with Section
7(c) with  respect  to such  shares.  However,  if such sale is not  consummated
within the time specified in the preceding sentence,  the Company shall not sell
such securities Without again complying with this Section 7(c), if applicable.

         (e) Excluded Transactions. The following transactions shall be excluded
from the restrictions of Section 7(b) and 7(c):

                  (i) any  issuance  to an  employee  of  capital  stock  of the
Company or rights to purchase  capital stock for his own  Investment and as part
of a bona fide  compensation  plan approved by the Board of Directors,  provided
that not more than.  17  percent  of the  capital  stock  presently  outstanding
(adjusted appropriately for any stock dividends, split-ups,  combinations or the
like) may be excluded pursuant to this subsection;

                  (ii) any  issuance  of capital  stock upon the  conversion  of
convertible notes currently outstanding;

                  (iii) any issuance of capital stock under existing Options and
warrants and

                  (iv) any  issuance  of  capital  stock  pursuant  to  existing
brokerage agreements.

8. NEGATIVE COVENANTS OF THE COMPANY
   ---------------------------------

         Through  the  earlier of fifth  anniversary  of the date  hereof or any
earlier termination of this Agreement,  the Company covenants and agrees that it
will not, without obtaining the consent of the Investor, issue cash dividends or
other nonstock dividends.

9. REGISTRATION RIGHTS.
   --------------------

         (a) As used in this Section 9, the term "Restricted  Securities"  shall
mean all shares of Common Stock that  hereafter  may be issued upon  exchange of
the Preferred Stock pursuant to the terms of this Agreement to the Investor.

         (b) Notwithstanding anything herein to the contrary, all rights granted
to the Investor under this Section 9 shall be subject to the registration rights
of Newport News  Shipbuilding  and Dry Dock Company  ("NNS")  under that certain
Agreement between NNS and the Company dated as of October 21, 1985.

         (c)  Incidental  Registration.  If the  Company  at, or any time within
three years after, the first  registration under the 1933 Act and sale of Common
Stock to the public  proposes for any reason to register any of its Common Stock
under the 1933 Act for its own



                                       26
<PAGE>

account  or  along  with its  shareholders  other  than  holders  of  Restricted
Securities  (other than  registration  statement  statement on Form S-8, S-14 or
S-15 or similar or successor  form (the "Excluded  Forms")),  it shall each such
time promptly give written notice to all holders of the Restricted Securities of
its intention so to do, and, upon the written request,  given within thirty (30)
days  after  receipt  of any  such  notice,  of the  holders  of the  Restricted
Securities to register any  Restricted  Securities  (which request shall specify
the Restricted  Securities by the Prospective seller), the Company shall use its
best efforts to cause all such Restricted  Securities to be registered under the
1933 Act  promptly  upon  receipt  of the  written  request  of holder  for such
registration,  all to the extent requiredto permit the sale or other disposition
(in  accordance  with  the  intended  methods  thereof,  as  aforesaid)  by  the
prospective seller or sellers of the Restricted Securities so registered. In the
event that the proposed  registration by the Company is an  underwritten  public
offering of Common Stock of the Company, any request pursuant to this subsection
(c) to register  Restricted  Securities  may specify  that such shares are to be
included in the  underwriting (a) on the same terms and conditions as the shares
of  stock,  if  any,  otherwise  being  sold  through  underwriters  under  such
registration,  or (b) on terms  and  conditions  comparable  to  those  normally
applicable  to offerings of stock in  reasonably  similar  circumstances  in the
event that no shares of stock other than  Restricted  Securities  are being sold
through  underwriters  under  such  registration;  provided,  however,  that  in
connection with any offering involving an underwriting of shares being issued by
the Company,  the Company  shall not be required  under this  subsection  (c) to
include any of the holders'  Restricted  Securities in such underwriting  unless
they accept the terms of the underwriting as agreed upon between the Company and
the  underwriter  selected by it, and then only in such quantity as will not, in
the  written  opinion  of such  underwriter,  materially  adversely  affect  the
offering by the  Company.  If the total  amount of  securities  that all holders
(including the holders of the Restricted  Securities)  request to be included in
such offering exceeds the amount of securities that such underwriter  reasonably
believes  compatible  with the  offering,  the Company shall only be required to
include in the offering so many of the securities of the selling  holders as the
underwriters  believe will not  materially  adversely  affect the offering  (the
securities  so included  to be  apportioned  pro rata among the selling  holders
according to the total amount of securities owned by said selling holders, or in
such other  proportions as shall mutually be agreed to by such selling holders),
provided  that no such  reduction  shall be made with respect to any  securities
offered by the Company for its own account.

         (d) Registrations on Form S-3.

                  (i) For two years  after such time as the  Company  shall have
qualified  for the use of Form S-3 (or any  similar  form or  forms  promulgated
under the 1933 Act), the holders of the Restricted  Securities  holding at least
fifty-one percent (51%) of the then outstanding Restricted Securities which have
not  previously  been  registered  shall have the right to request an  unlimited
number of  registrations  (but no more than one Such  registration  per year) on
Form S-3 (which  request or  requests  shall be in  writing,  shall  specify the
Restricted  Securities  by the holder  requesting  such  registration  and Shall
relate to Restricted Securities having a proposed aggregate gross offering price
(before 



                                       27
<PAGE>

deduction  of  underwriting   discounts  and  expenses  of  sale)  of  at  least
$1,000,000),  and the  Company  shall be  obligated  to use its best  efforts to
effect such registration or registrations on Form S-3; provided,  however,  that
the Company  shall not be Obligated to file and cause to become  effective  more
than one registration on Form S-3 in any one fiscal year.

                  (ii)  Notwithstanding the foregoing provisions of this Section
9(d), (a) the Company shall not be obligated to effect a  registration  pursuant
to this  Section 9(d) during the period  starting  with the date sixty (60) days
prior to the Company's  estimated date of filing of, and ending on a date ninety
(90) days following the effective date of, a registration  statement  pertaining
to an underwritten public offering of securities for the account of the Company,
provided  that the Company is actively  employing  in good faith all  reasonable
efforts to cause such  registration  statement to become  effective and that the
Company's estimate of the date of filing such registration  statement is made in
good faith;  and (b) if the Company  shall furnish to such holders a certificate
signed by the President of the Company  stating that in the good faith the Board
of  Directors it would be  seriously  to the Company or its  shareholders  for a
registration  statement  to be  filed  in the near  future,  then the  Company's
obligation  to use its best efforts to file a  registration  statement  shall be
deferred for a period not to exceed six (6) months.

         (e)  Preparation  and Filing.  If and  whenever the Company is under an
obligation  pursuant to the provisions of this Section 9 to use its best efforts
to effect the  registration of any Restricted  Securities,  the Company shall as
expeditiously as practicable:

                  (i)  prepare  and file  with  the  Commission  a  registration
statement with respect to such securities and use its best efforts to cause such
registration  statement to become and remain effective in accordance with clause
(ii) hereof;

                  (ii) prepare and file with the Commission  such amendments and
supplements to such registration statement and the prospectus used in connection
therewith as may be necessary to keep such registration  statement effective for
at st nine (9) months  and to comply  with the  provisions  of the 1933 Act with
respect to the sale or other disposition of all Restricted Securities covered by
such registration statement;

                  (iii)  furnish  to each  seller  such  number  of copies of an
Summary prospectus or other prospectus,  including a prelimia9ry  prospectus' in
conformity with the requirements of the 33 Act, and such other documents as such
seller may  reasonably  request in order to facilitate  the public sale or other
disposition of such Restricted Securities;

                  (iv)  use  its  best   efforts  to  register  or  qualify  the
Restricted   Securities  covered  by  such  registration   statement  under  the
securities  or "blue sky" laws of such  jurisdictions  as each such seller shall
reasonably  request  (provided,  however,  that,  with respect to the incidental
registrations  described in subsection  (c) and the  registrations 


                                       28
<PAGE>
 
described  in  subsection  (d)  hereof,  the  Company  shall not be  required to
register to qualify such shares in any state or  jurisdiction  where the Company
does not itself propose to register or qualify shares it is selling, if any, nor
shall the Company  consent to general service of process for all purposes in any
jurisdiction  where it is not then  qualified  or to  register  or qualify  such
shares in any  jurisdiction  which  imposes an  requirement  of  nontransfer  of
promoter or other stock or which imposes any unreasonable  burden on the Company
as the condition of such registration or qualification) and do any and all other
acts or things  which may be  necessary  or  advisable  to enable such seller to
consummate the public sale or other  disposition in such  jurisdictions  of such
securities;

                   (v) notify each seller of  Restricted  Securities  covered by
such  registration  statement,  at any time when a prospectus  relating  thereto
covered by such  registration  statement is required to be  delivered  under the
1933 Act within the appropriate  period mentioned in clause (ii) hereof,  of the
happening  of any  event as a result of which the  prospectus  included  in such
registration  statement,  as then in effect,  includes an untrue  statement of a
material fact or omits to state a material fact in order to make the  statements
therein in light of the circumstances under which they were made, not misleading
and at the  request  of such  seller,  prepare  and  furnish  to such  seller  a
reasonable  number  of  copies  of a  supplement  to or  an  amendment  of  such
prospectus  as  may  be  necessary  so  that,  as  thereafter  delivered  to the
purchasers of such shares, such prospectus shall not include an untrue statement
of a material fact or omit to state a material  fact  necessary in order to make
the statements therein in light of the circumstances under which they were made,
not misleading; and

                   (vi)  furnish,  at the  request  of  any  holder  or  holders
requesting  registration of Restricted Securities Pursuant to this Section 9, on
the date that such Restricted  Securities are delivered to the  underwriters for
sale in  Connection  with a  registration  pursuant  to this  Section 9, if such
securities are being sold through underwriters,  or, if thick securities are not
being sold through  underwriters,  on the date that the  registration  statement
with respect to such  securities  becomes  effective (A) an opinion,  dated such
date,  of the  counsel  representing  the  Company  for  the  purposes  of  such
registration,  in form and substance as is customarily  given to underwriters in
an underwritten public offering,  addressed to the underwriters,  if any, and to
the holder or holders  making such  request;  and (B) a letter  dated such date,
from the  independent  certified  public  accountants of the Company in form and
substance as is customarily given by independent certified public accountants of
the  Company,  in form and  substance  as is  customarily  given by  independent
certified public accountants to underwriters in an underwritten public offering,
addressed to the  underwriters,  if any, and to the holder or holder making such
request.

         (f) Expenses.  All expenses  incurred by the Company in complying  with
Section 9(e),  including,  without limitation,  all registration and filing fees
(including  all  expenses  incident to filing with the National  Association  of
Securities  Dealers,  Inc.),  fees and expenses,  and fees and  disbursements of
counsel,  including  with  respect to each  registration  effected  pursuant  to
Section 9(c) and other than a registration on Form S-3


                                       29
<PAGE>


filed  pursuant  to  Section  9(d),  and of  the  independent  certified  public
accountants (but excluding the compensation of regular  employees of the Company
which  shall be paid in any event by the  Company)  shall be paid by the Company
and the sellers in  proportion to the amount of Common Stock to be registered by
the Company, and the sellers, respectively: provided, however, that with respect
to each  registration  effected pursuant to Section 9(c), the Company shall bear
the costs that the Company would otherwise incur in effecting such  registration
(including the usual and ordinary audit costs with respect to such  registration
but not  including  any  costs  specifically  resulting  from  inclusion  of the
Restricted  Securities);  provided  further that in all events the Company shall
pay any such expenses of the sellers in the same proportion, if any, as any such
expenses  were paid for by the Company with respect to any prior or then pending
registration  of Common Stock being  registered  by  Narasimhan  P. or Leslie M.
Kannan,  but provided further that in all events all underwriting  discounts and
selling  commissions and transfer taxes applicable to the Restricted  Securities
covered by registrations  effected pursuant to the aforesaid Subsections and all
expenses  incurred by the Company in Complying with Section 9(e)  (excluding the
costs  incurred  by the  Company  that would  otherwise  have been  incurred  in
complying with 1934 Act requirements) with respect to each registration effected
pursuant to Section 9(d) shall not be borne by the Company but shall be borne by
the seller or g) Indemnification.

                  (i)  In  the  event  of any  registration  of  any  Restricted
Securities under the 1933 Act or registration or qualification of any Restricted
Securities  pursuant to this  Section 9, the Company  shall  indemnify  and hold
harmless the seller of such securities,  each underwriter of such securities, if
any,  each broker or any other  person  acting on behalf of such seller and each
other  person,  if any, who controls any of the  foregoing  persons,  within the
meaning of the 1933 Act,  against any losses,  claims,  damages or  liabilities'
joint or several, to which any of the foregoing parsons 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
registration  statement under which such  Restricted  Securities were registered
under the 1933 Act, any  preliminary  prospectus or final  prospectus  contained
therein, or any amendment or supplement thereto, or any document prepared and/or
furnished by the Company  incident to the  registration or  qualification of any
Restricted  Securities  pursuant  hereto,  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 or,
with  respect to any  prospectus,  necessary to make the  statements  therein in
light of the  circumstances  under which they were made, not misleading,  or any
violation by the Company of the 1933 Act or state  securities or "blue sky" laws
applicable  to the  Company and  relating to action or inaction  required of the
Company in connection with such  registration or qualification  under such state
securities  or "blue sky" laws and shall  reimburse  such  seller,  underwriter,
broker or other person acting on behalf of such seller and each such controlling
person for any legal or any other expenses reasonably incurred by any of them in
connection  with  investigating  or  defending  any such  loss,  claim,  damage,
liability or action; provided,  however, that the Company shall not be liable in
any such case to the  extent  that any such  loss,  claim, 


                                       30
<PAGE>
 

damage  or  liability  arises  out of or is based  upon an untrue  statement  or
alleged untrue  statement or omission or alleged  omission in said  registration
statement'  preliminary  prospectus  or prospectus or amendment or Supplement or
any document  incident to the  registration or  qualification  of any Restricted
Securities pursuant hereto, made in reliance upon and in conformity with written
information furnished to the Company through an instrument duly executed by such
seller or such underwriter  specifically for Use in the preparation thereof, and
provided further that the Indemnity  agreement  contained in this Section (g)(i)
shall not apply to amounts paid in settlement of any such loss,  claim,  damage,
liability,  or action if such settlement is effected  without the consent of the
Company (which consent Shall not be unreasonably withheld).

                  (ii)  Before  Restricted  Securities  held by any  prospective
seller shall be included in any registration  pursuant to this subsection,  such
prospective seller and any underwriter acting on its behalf shall have agreed to
indemnify  and hold  harmless  (in the same manner and to the same extent as set
forth in the  preceding  paragraph)  the Company,  each director of the Company,
each officer of the Company who shall sign such  registration  statement and any
person who  controls  the Company  within the meaning of the 1933 Act,  and each
agent and any  underwriter  for the Company (within the meaning of the 1933 Act)
against any losses, claims,  damages, or liabilities to which the Company or any
such  director-officer,  controlling  person,  agent,  or underwriter may become
subject,  under  the 1933 Act or  otherwise,  insofar  as such  losses,  claims,
damages,  or  liabilities  (or actions in respect  thereto)  arise out of or are
based  upon  any  untrue  statement  of any  material  fact  contained  in  such
registration statement, including any preliminary prospectus or final prospectus
contained therein or any amendments or supplements  thereto,  or arise out of or
are based upon the  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
omission  was  made  in  such  registration  statement,   preliminary  or  final
prospectus,  or  amendments  or  supplements  thereto,  in reliance  upon and in
conformity with written  information  furnished by such seller expressly for use
in connection  with such  registration;  and each such seller will reimburse any
legal or other expenses reasonably incurred by the Company or any such director,
officer,   controlling   person,   agent,  or  underwriter  in  connection  with
investigating or defending any such loss, claim, damage,  liability,  or action;
provided,  however,  that the  indemnity  agreement  contained  in this  Section
(g)(ii)  shall not apply to amounts paid in  settlement  of any such as,  claim,
damage,  liability, or action if such settlement Is effected without the consent
of such seller (which consent shall not be unreasonably withheld).

                  (iii)  Promptly  after receipt by an  indemnified  party under
this paragraph of notice of the  commencement  of any action,  such  indemnified
party will, if a claim in respect thereof is to be made against any indemnifying
party  under this  paragraph,  notify the  indemnifying  party in writing of the
commencement  thereof  and the  indemnifying  party  shall  have  the  right  to
participate in, and, to the extent the  indemnifying  party so desires,  jointly
with any other  indemnifying  party  similarly  noticed,  to assume the  defense
thereof with Counsel mutually satisfactory to the parties. The failure to notify
an  indemnifying  party  promptly of the  commencement  of any such 


                                       31
<PAGE>


action, if prejudicial to his ability to defend such action,  shall relieve such
indemnifying  party  of  any  liability  to the  indemnified  party  under  this
paragraphs but the omission so to notify the indemnifying party will not relieve
him of any liability that he may have to any  indemnified  party  otherwise than
under this paragraph.

         (h) Standoff  Agreement.  The Investor  agrees in  connection  with any
registration of the Company's  securities  that, upon the request of the Company
and  the  underwriters  managing  any  underwritten  offering  of the  Company's
securities,  not to sell, make any short sale of, loan, grant any option for the
purchase of, or otherwise dispose of any Restricted Securities (other than those
included in the  registration)  without the prior written consent of the Company
or such underwriters, as the case may be, for such period of time (not to exceed
one hundred eighty (180) days for the initial public  offering by the Company or
ninety  (90)  days  for any  other  offering)  from the  effective  date of such
registration as the Company and the underwriters may specify.

         (i)  Certain   Limitations   in   Connection   with  Future  Grants  of
Registration  Rights.  From and after the date of this  Agreement,  the  Company
shall not enter into any agreement with any holder or prospective  holder of any
securities  of the  Company  providing  for  the  granting  to  such  holder  of
registration  rights  unless such  agreement:  (a)  includes the  equivalent  of
Section  9(h) as a term,  and (b)  includes a provision  that,  in the case of a
public offering involving an underwritten  registered  offering under Section 9,
limits the rights granted  thereby to sharing pro rata (based upon the number of
shares of the Company that are entitled to registration rights) with the holders
of  Restricted  Securities  in the portion of such  offering  determined  by the
underwriters  in the manner  described  in the  proviso  to  Section  9(c) to be
available for sales by holders other than the Company.

          (j) 1933 Act  Registration  Statements.  Except for  securities of the
Company  registered  on Excluded  Forms,  and  provided  the  Investor is then a
"controlling  person" (as such person is defined under the 1933 Act) the Company
shall  not file any  registration  statement  under  the 1933 Act  covering  any
securities unless it shall first have given the Investor written notice thereof.
The Company  further  covenants that the Investor  shall have the right,  at any
time  when  they may be deemed to be a  controlling  person of the  Company,  to
Participate in the preparation of such registration statement and to request the
insertion  therein of material  furnished to bee Company in writing which in the
Investor's  judgment  should e included.  In  connection  with any  registration
statement  referred to in this  subsection,  the Company will indemnify,  to the
extent permitted by law, the Investor,  and its partners and employees' and each
person,  if any, who  controls the Investor  within the meaning of Section 15 of
the 1933 Act,  against all losses,  claims,  damages,  liabilities  and expenses
caused by any untrue  statement or alleged  untrue  statement of a material fact
contained  in any  registration  statements  or  prospectus  or any  preliminary
prospectus  or any  amendment  thereof  or  supplement  thereto or caused by any
omission or alleged  omission to state  therein a material  fact  required to be
stated  therein  or  necessary  to make the  statements  therein in light of the
circumstances under which they were made not misleading,  except insofar as such
losses,  claims,  damages,  liabilities  or  expenses  are  caused by any untrue
statement or alleged untrue statement or omission or alleged omission  contained
in written  information  furnished to the Company by the Investor  expressly for
use in such registration statement. If, in connection with any such registration
statement,  the  Investor  shall  furnish  written  information  to the  Company
expressly for use in the registration statement, the Investor will indemnify, to
the extent  permitted by law, the Company,  its directors,  each of its officers
who sign such  registration  statement and each person, if any, who controls the
Company within the meaning of the 1933 Act against all losses, claims,  damages,
liabilities  and  expenses  caused by any untrue  statement  or  


                                       32
<PAGE>


alleged untrue  statement of a material fact or any omission or alleged omission
of a  material  fact  required  to be stated in the  registration  statement  or
prospectus or any preliminary  prospectus or any amendment thereof or supplement
thereto  or  necessary  to  make  the   statements   therein  in  light  of  the
circumstances under which they were made not misleading,  but only to the extent
that such untrue  statement  or alleged  untrue  statement  or such  omission or
alleged  omission is  contained  in  information  so furnished in writing by the
Investor  for use therein.  If the Investor  sells  Restricted  Securities  in a
registration  statement filed by the Company,  the Investor shall furnish to the
Company and such other parties as the Company may designate such information and
execute such  documents  regarding the Restricted  Securities  held by and to be
sold or otherwise disposed of by the Investor as the Company shall request.

         (k)  Reports  under  Securities  Exchange  Act of 1934.  With a view to
making  available to the holders of Restricted  Securities  the benefits of Rule
144  promulgated  under the 1933 Act and any  other  rule or  regulation  of the
Commission  that may at any  time  permit a  holder  to sell  securities  of the
Company to the public without  registration,  the Company agrees to use its best
efforts to:

                 (i) make and keep public information available,  as those terms
are understood  and defined in Rule 144, at all times  subsequent to ninety (90)
days after the effective date Of the first  registration  statement  covering an
underwritten Public offering filed by the Company;



                  (ii) file with the  Commission  in a timely manner all reports
and other documents required of the Company under the 1933 Act and the 1934 Act:
and

                (iii)  furnish to any holder so long as such  holder owns any of
the  Restricted  Securities  forthwith  upon request a written  statement by the
Company that it has complied with the reporting requirements of Rule 144 (at any
time after ninety (90) days after the effective date of said first  registration
statement  filed by the  Company),  and of the 1933 Act and the 1934 Act (at any
time after it has become subject to such reporting requirements),  a copy of the
most recent  annual or quarterly  report of the Company,  and such other reports
and documents of filed by the Company as may be reasonably requested in availing
any holder of any rule or regulation of the commission permitting the selling of
any such securities without registration.


                                       33
<PAGE>


         Provided,  however,  that the  obligations  of the  Company  under this
subsection 9(k) shall be suspended during any period during which its compliance
with such  obligations  is not required by Rule 144 to enable the holders of-the
Restricted Securities to sell such Restricted Securities,  without limitation on
amount.

10. GENERAL.
    -------

         As further and special  provisions set forth under this Agreement,  the
parties hereto further warrant, covenant, contract and agree each with the other
as follows:

         (a) Entire  Agreement.  This  Investment  Agreement,  the  Exhibits and
Schedules  hereto and other documents  referred to herein  constitute the entire
understanding among the parties.

         (b) Survival of Agreements  and  Representations  and  Warranties.  All
agreements and all  representations  and warranties  contained herein or made in
writing by the Company In connection herewith,  to the extent applicable,  shall
Survive the  execution  and  delivery  of this  Investment  Agreement  and shall
continue  until the  obligations  of the Company under this  Agreement have been
fully satisfied.

         (c) No Waiver.  No delay by or on behalf of the Investor in  exercising
any rights  conferred  hereunder,  and no course of dealing between the Investor
and the Company shall operate as a waiver of any right granted hereunder, unless
expressly waived in writing by the party whose waiver is alleged.

         (d) Binding Effect;   Assignments.   All  covenants,   representations,
warranties  and  other  stipulations  in this  Investment  Agreement,  or in the
Employment Agreement,  the Employment Agreements between the Company and its key
Employees, or in the Shareholders Agreement Supplement, given by or on behalf of
any of the parties hereto, shall bind and inure to the benefit of the respective
successors,  heirs, personal  representatives and assigns of the parties hereto.
Neither this Agreement or any of the rights, privileges or obligations specified
herein may be  assigned  to any other  Person by any party  without  the express
prior written consent of the other party hereto.

         (e) Initial  Holder.  The  Company  shall be entitled to treat and deal
with the  Investor,  and shall not be required to recognize  any other Person as
the holder of the  Preferred  Stock or Common  Stock  issuable  pursuant  to the
exchange  thereof  pursuant  to  the  terms  of  this  Agreement,  except  after
production  of the  Preferred  Stock or of the Common  Stock duly  endorsed  for
transfer, together with such documentation as the Company may reasonably require
concerning compliance with Federal or State securities laws, or after receipt by
the Company of written notice from the Person theretofore entitled to be treated
as the holder  thereof  advising the Company of the  transfer of such  Preferred
Stock  pursuant to the terms of this  Agreement  or Common  Stock or any portion
thereof to such other Person and stating the  latter's  address,  together  with
such documentation as the Company may reasonably  require concerning  compliance
with Federal or State securities laws.


<PAGE>


         (f) Cumulative Powers. No remedy herein conferred upon one Company, the
Investor or any holder of the Preferred Stock or Common Stock issuable  pursuant
to the exchange  thereof  pursuant to the terms of this Agreement is intended to
be exclusive of any other remedy,  and each such remedy shall be cumulative  and
in addition to every other remedy given  hereunder or now or hereafter  existing
at law, or in equity or by statute or otherwise.

(g) Loss of Securities. Upon:
    ------------------

         (i) receipt of  evidence  satisfactory  to the Company of lost,  theft,
mutilation  or  destruction  of  the  Preferred  Stock  or  the   certificate(s)
representing  the Common  Stock  Issued  upon  exchange of the  Preferred  Stock
pursuant to the terms of this Agreement, and

                  (ii) in the case of any such loss,  theft, or destruction upon
delivery  of  indemnity  in  such  form  and  amount  as  shall  be   reasonably
satisfactory to the Company, or in the event of such mutilation,  upon surrender
and cancellation of the Preferred Stock or such  certificates  representing such
Common Stock, the Company will make and deliver new certificate(s)  representing
such Preferred Stock or Common Stock, in lieu of such lost, stolen, mutilated or
destroyed  certificate.  In  addition,  upon  request of any holder of Preferred
Stock,  the Common  Stock or other  securities  of the Company now or  hereafter
issued by the  Company  to the  Investor,  and upon  surrender  of  certificates
evidencing  such  securities to the Company and compliance  with any restrictive
legends' the Company will reissue, in lesser denominations to parties designated
by such holder,  certificates in the equivalent amounts of such other securities
surrendered.

         (h)  Communications.   All  communications  and  notices  provided  for
hereunder  shall be sent by registered or certified mail, to the Investor and to
the Company at their  respective  addresses set forth on Schedule 10(h) attached
hereto,  or to such other  address with respect to any party as such party shall
notify  the other  party  hereto in  writing.  Any notice  required  to be given
hereunder  by one party to  another  shall be deemed  to have  been  given  when
deposited in certified or registered  form in the United  States mail,  properly
addressed  to such other party and with proper  first-class  postage and postage
for certification or registration affixed thereto.  Except as otherwise provided
for herein,  all requests for disclosure or other provision of information to be
made or otherwise given by the Company shall be completed no later than ten (10)
business days following the giving of a written  request  therefor in the manner
described in this subsection.

         (i) Governing Law. This Agreement  shall be governed in all respects by
the laws of the State of Delaware.


                                       34
<PAGE>


         (j)  Headings.  The  descriptive  section  headings  herein  have  been
inserted  for  convenience  only and shall  not be deemed to limit or  otherwise
affect the construction of any provisions hereof.

         (k) Multiple Originals. The Agreement may be executed simultaneously in
two or more  counterparts,  each of which  shall be deemed an  original,  and it
shall not be necessary  in making proof of this  Agreement to produce or account
for more than one such counterpart.

         (l) Mutual Cooperation and General Agreements. The parties hereto agree
to take such  further  act- - -d enter Into such  further  agreements  as may be
reasonably  necessary and  appropriate  to effectuate  the intent of the parties
contemplated hereby

         (m) Amendment or Waiver. This Agreement may be amended, and the Company
may take  any  action  herein  prohibited,  or omit to  perform  any act  herein
required to be  performed by it, if the Company  shall obtain the prior  written
consent of the Investor to such  amendment,  action or omission to act. Any such
consent to any such action or  omission to act may be granted  prior to or after
such action or omission to act. Each holder of the Preferred Stock or any Common
Stock issuable  pursuant to the exchange  thereof  pursuant to the terms of this
Agreement,  at the time or times thereafter  outstanding,  shall be bound by any
consent authorized by this Section,  whether or not the certificates  evidencing
such Preferred or Common Stock shall have been marked to indicate such consent.

11. TERMINATION.
    -----------

                 Notwithstanding any provision to the contrary herein, except as
specifically  noted under  Sections 2(c),  7(b),  7(c), 8, 9(c) and 9(d) of this
Agreement,  all rights and privileges of Investor and obligations of the Company
hereunder,  shall  terminate  no later  than upon the  occurrence  of any of the
following events:

         (a) The first  registration under the 1933 Act and sale of Common Stock
to the public; or

         (b) The sale of a  Controlling  Interest in the Company to an Unrelated
Entity; or

         (c) The Investor's interest in the Company being decreased to less than
40 percent of the interest that the Investor  initially had in the Company as of
the Second  Closing  or, if the Second  Closing  did not occur,  as of the First
Closing.


                                       35
<PAGE>





IN WITNESS WHEREOF, the parties have caused this

Agreement to be duly executed and delivered by their  respective duly authorized
officers,  their  respective seals to be hereunto  affixed,  all by authority of
their respective Board of Directors or general partners,  as the case may be, as
of the day and year first above written.

ATTEST:                                 IMSATT CORPORATION





                                        By:
- ---------------------------               ------------------------------
Leslie M. Kannan,                            Narasimhan P. Kannan,
Secretary                                    Chairman of the Board and
                                             Chief Executive Officer
(Corporate Seal)



                                        INTERSOUTH PARTNERS

                                        By:  Intersouth Associates,
                                             General Partner




                                        By:
                                           -------------------------------
                                             Dennis J. Dougherty,
                                             General Partner of
                                             Intersouth Associates


               WARRANT  AGREEMENT dated as of March 22, 1995 between  UNIVERSITY
ONLINE,  INC.,  a  Delaware  corporation  (the  "Company"),  and  SPENCER  TRASK
SECURITIES INCORPORATED (the "Agent").

                               W I T N E S S E T H

               WHEREAS, the Agent has agreed, pursuant to the
Placement Agency Agreement dated as of November 22, 1994,  between the Agent and
the  Company  (the  "Agency  Agreement"),  to  act  as the  placement  agent  in
connection with the Company's  proposed private placement (the "Offering") of up
to 50 Units  (capitalized terms not otherwise defined herein shall be as defined
in the Agency Agreement); and

               WHEREAS,  the Company is required to issue to the Agent  warrants
("Warrants") to purchase a number of shares of Common Stock,  par value $.01 per
share, of the Company ("Common Stock"), as set forth below.

               NOW, THEREFORE,  in consideration of the premises, the payment by
the Agent to the  Company of ONE  DOLLAR,  the  agreements  herein set forth and
other good and valuable consideration,  the receipt and sufficiency of which are
hereby acknowledged, the parties hereto agree as follows:

               1. Grant.  The Agent is hereby granted the right, as evidenced by
the  Warrants,  to  purchase  the  number of shares  of Common  Stock  ("Warrant
Shares") equal to ten (10%) percent of the number of shares of Common Stock into
which the shares of Preferred  Stock contained in the Units sold in the Offering
are convertible, as such number may be adjusted pursuant hereto at any time from
the date of the Final  Closing  until 5:30 p.m.,  New York time, on the later of
(i) the  seventh  anniversary  of the date of Final  Closing  and (ii) the third
anniversary  of the  closing  date  of the  Company's  initial  public  offering
occurring within such seven-year  period (the "Warrant  Exercise Term"),  at the
Exercise Price.  "Exercise Price" shall initially mean $0.75 per share of Common
Stock as such price may be,  from time to time,  adjusted  pursuant to Section 7
hereof.

               2. Warrant Certificates.  On each Closing Date, the Company shall
deliver  to the  Agent  or the  Agent's  designees,  warrant  certificates  (the
"Warrant  Certificates")  evidencing Warrants to purchase the appropriate number
of Warrant  Shares based on the number of Units sold on such Closing Date.  Each
Warrant  Certificate  delivered and to be delivered  pursuant to this  Agreement
shall be in the form set forth in  Exhibit  A,  attached  hereto and made a part
hereof, with such appropriate insertions,  omissions,  substitutions,  and other
variations as required or permitted


<PAGE>


                                        2

by this  Agreement and shall be delivered  without tax, cost or other expense of
any kind to the Agent.

               3.     Exercise of Warrant.

               3.1 Method of Exercise. A Warrant Certificate may be exercised by
the Agent and/or other registered holders (collectively,  the "Holders") thereof
by surrender of such  Warrant  Certificate  with the annexed Form of Election to
Purchase  Pursuant to Section 3.1 duly  executed,  together  with payment of the
Exercise  Price by certified or official bank check in New York  Clearing  House
funds for the Warrant Shares  purchased,  at the Company's  principal offices at
105 West  Broad  Street,  Suite  301,  Falls  Church,  Virginia  22046.  Warrant
Certificates  may be  exercised  to purchase  all or part of the Warrant  Shares
covered  thereby (but not for fractional  shares of Common Stock).  In the event
that any Warrant  Certificate is exercised to purchase less than all the Warrant
Shares covered thereby,  the Company shall cancel said Warrant  Certificate upon
the surrender thereof and shall execute and deliver a new Warrant Certificate of
like tenor for the balance of the Warrant Shares.

               3.2  Exercise  by  Surrender  of  Warrant.  Warrants  may also be
exercised,  in  full  or in  part,  without  cash  payment,  at any  time  after
registration of the Common Stock under the Securities  Exchange Act of 1934 (the
"Exchange Act"), by surrendering  the Warrant  Certificate with the annexed Form
of Election to  Purchase  Pursuant to Section 3.2 in exchange  for the number of
shares of Common  Stock  equal to the  product of (x) the number of shares as to
which the  Warrants  are  being  exercised  multiplied  by (y) a  fraction,  the
numerator  of which is the Market Price (as  hereinafter  defined) of the Common
Stock  minus the  Exercise  Price and the  denominator  of which is such  Market
Price. For the purposes of this Agreement, the phrase "Market Price" at any date
shall be deemed to be the last reported sale price, or, in case no such reported
sale takes place on such day, the average of the last  reported  sale prices for
the last  five  trading  days,  in either  case as  officially  reported  by the
principal securities exchange on which the Common Stock is listed or admitted to
trading,  or, if the Common  Stock is not listed or  admitted  to trading on any
national securities exchange,  the average closing bid price as furnished by the
National  Association of Securities  Dealers,  Inc.  ("NASD") through The Nasdaq
Stock  Market  ("Nasdaq")  or a  similar  organization  if  Nasdaq  is no longer
reporting  such  information,  or if the Common Stock is not quoted on Nasdaq or
such a similar  organization,  as  determined in good faith by resolution of the
Board of Directors of the Company,  based on the best  information  available to
it.



<PAGE>


                                        3

               4. Issuance of  Certificates.  Upon the exercise of the Warrants,
the issuance of  certificates  for the Warrant  Shares shall be made within five
(5) business days  thereafter  without charge to the Holder  thereof  including,
without  limitation,  any tax which may be payable  in  respect of the  issuance
thereof.  Such certificates shall (subject to the provisions of Sections 5 and 6
hereof)  be issued in the name of, or in such names as may be  directed  by, the
Holder thereof; provided, however, that the Company shall not be required to pay
any tax which may be payable in respect of any transfer involved in the issuance
and  delivery of any such  certificates  in a name other than that of the Holder
and the  Company  shall not be required  to issue or deliver  such  certificates
unless or until the person or persons requesting the issuance thereof shall have
paid to the Company the amount of any such tax or shall have  established to the
satisfaction  of the  Company  that  such tax is not due or has been  paid.  The
Warrant Certificates and the certificates  representing the Warrant Shares shall
be duly executed on behalf of the Company.  Warrant  Certificates shall be dated
the date of initial issuance, division, exchange, substitution or transfer.

               5. Transfer of  Securities.  The Holders  covenant and agree that
they are  acquiring  the  Warrants  and the Warrant  Shares  (collectively,  the
"Warrant Securities") for their own account, for investment, and not with a view
to distribution thereof.  Holders of the Warrants or Warrant Shares may transfer
such Warrants or Warrant Shares only in compliance with  applicable  Federal and
state  securities  laws. In order for any  transferee of any Warrants or Warrant
Shares to receive any of the benefits of this  Agreement,  the Company must have
received  notice of such transfer,  at the address in Section 3.1 above,  in the
form of assignment attached hereto,  accompanied by an opinion of counsel, which
opinion and counsel  shall be  reasonably  acceptable  to the  Company,  that an
exemption  from  registration  of such  Warrants  or  Warrant  Shares  under the
Securities  Act of 1933, as amended,  (the "1933 Act") and under any  applicable
state securities laws is available.  Any transferee must also covenant and agree
that it is acquiring such Warrants or Warrant Shares,  as the case may be, as an
investment and not with a view to distribution thereof.

               6.     Registration.

               6.1 No  Registration  Under the 1933 Act. The Warrant  Securities
have not been  registered  under the 1933 Act or any state  securities  or "blue
sky" laws and may not be resold  except  pursuant to an  effective  registration
statement thereunder or exemption therefrom. The Warrant


<PAGE>


                                        4

Certificates  and  certificates  representing  the Warrant Shares shall bear the
legend set forth below:

        "The securities represented by this certificate have not been registered
        under the Securities Act of 1933 or under any state  securities or "blue
        sky"  laws,  and may not be offered or sold  except  pursuant  to (i) an
        effective  registration  statement under such Act and such laws, or (ii)
        an opinion of counsel, if such opinion shall be reasonably  satisfactory
        to the issuer,  that an exemption from  registration  under such Act and
        laws is available."

               6.2 Piggyback Registration.  (a) If, at any time commencing after
the date hereof until the later of the seventh  anniversary of the First Closing
or the end of the Warrant Exercise Term, the Company proposes to register any of
its equity securities under the 1933 Act (other than in connection with a merger
or  consolidation  or  pursuant  to Form  S-8,  S-4 or  comparable  registration
statement) it will give written  notice,  at least thirty (30) days prior to the
filing of each such registration statement, to all Holders of Warrant Securities
of its intention to do so. If the Holders  notify the Company within twenty (20)
days after  receipt  of any such  notice of its or their  desire to include  any
Warrant  Securities  (whether issued or issuable) in such proposed  registration
statement,  the Company shall, subject to the provisions set forth below, afford
such  Holders the  opportunity  to have any such Warrant  Securities  registered
under such  registration  statement.  If such  registration  is an  underwritten
registration,  and the managing  underwriters advise the Company in writing that
in their  opinion  the number of  securities  requested  to be  included in such
registration  exceeds  the  number  which can be sold in such  offering  without
adversely affecting such underwriters' ability to effect an orderly distribution
of such securities,  the Company will give the requesting Holders notice of such
fact and include in such registration  first, the securities proposed to be sold
by the Company and, second, the Warrant  Securities  requested to be included in
such  registration.  To the extent that the number of Warrant  Securities  to be
offered  pursuant to such  registration is reduced in accordance with the advice
of the  underwriters,  the  Warrant  Securities  will be offered by the  Holders
thereof  on a pro rata basis with  respect  to the  aggregate  number of Warrant
Securities to be offered. Notwithstanding anything in this Section 6.2(a) to the
contrary,  all Warrant Securities  requested to be included in such registration
shall be  included  in such  registration  statement  and may be offered 90 days
following the effective date of the registration statement.


<PAGE>


                                        5


               (b)  Notwithstanding  the  provisions  of this  Section  6.2, the
Company  shall  have the right at any time  after it shall  have  given  written
notice pursuant to this Section 6.2  (irrespective  of whether a written request
for inclusion of any such securities  shall have been made) to elect not to file
any such proposed registration  statement,  or to withdraw the same after filing
but prior to the effective date thereof.

               6.3    Demand Registration.

               So  long  as  the  Company  shall  have  any  of  its  securities
registered  under the 1933 Act or the Exchange Act, at any time commencing after
the date hereof until the end of the Warrant  Exercise  Term (except  during the
ninety (90) days following the effective date of the registration statement with
respect to the Company's  initial  public  offering),  a Majority of Holders (as
defined  in  Section  6.4(l)  below)  shall  have the right  (which  right is in
addition to the  registration  rights under Section 6.2 hereof),  exercisable by
written  notice to the  Company,  to have the Company  prepare and file with the
Securities and Exchange  Commission  (the  "Commission"),  on two  occasions,  a
registration statement and such other documents,  including a prospectus, as may
be  necessary in the opinion of both counsel for the Company and counsel for the
Agent,  in order  to  comply  with  the  provisions  of the  1933  Act,  and all
applicable  state  securities  or  "blue  sky"  laws,  so as to  permit a public
offering and sale of the Warrant Securities for one hundred twenty (120) days by
such  Majority of Holders.  The Company  shall give notice of such  registration
request within ten (10) days of receipt thereof to all other Holders of Warrants
or Warrant Shares and shall include in such  registration  statement the Warrant
Securities of any such other Holders who notify the Company within ten (10) days
after receiving notice from the Company.

               6.4  Covenants of the Company With  Respect to  Registration.  In
connection with any registration of Warrant  Securities under Section 6.2 or 6.3
hereof, the Company covenants and agrees as follows:

               (a) The Company shall use its best efforts to file a registration
statement  within  forty-five  (45) days of  receipt of any  appropriate  demand
therefor, shall use its best efforts to have any registration statement declared
effective at the earliest  possible time but at least within one hundred  twenty
(120) days of receipt of such demand,  and shall furnish each Holder desiring to
sell  Warrant  Securities  such number of  prospectuses  as shall be  reasonably
requested.


<PAGE>


                                        6


               (b) The Company shall pay all costs  (excluding fees and expenses
of  Holder(s)'  counsel and any  underwriting  or selling  commissions  or other
charges of any underwriter or broker-dealer acting on behalf of Holder(s)), fees
and expenses in connection with all  registration  statements  filed pursuant to
Sections  6.2 and the first  registration  statement  filed  pursuant to Section
6.3(a) hereof including,  without limitation, the Company's legal and accounting
fees,  printing  expenses,  blue  sky  fees and  expenses.  Notwithstanding  the
foregoing,  the Holder(s)  shall pay all costs,  fees and expenses in connection
with the second registration statement filed pursuant to Section 6.3(a) on a pro
rata basis with respect to the number of Warrant  Securities in respect of which
they are requesting registration.

               (c) The  Company  shall take all  necessary  action  which may be
required in  qualifying  or  registering  the Warrant  Securities  included in a
registration  statement  for offering and sale under the  securities or blue sky
laws of such  states as  reasonably  are  requested  by the  relevant  Holder(s)
thereof, provided that the Company shall not be obligated to execute or file any
general consent to service of process or to qualify as a foreign  corporation to
do business under the laws of any such jurisdiction.

               (d) The Company  shall  indemnify  the  Holder(s)  of the Warrant
Securities to be sold pursuant to any registration statement and each person, if
any, who controls such Holders  within the meaning of Section 15 of the 1933 Act
or Section 20(a) of the Exchange Act, against any loss, claim,  damage,  expense
or liability  (including  all  expenses  reasonably  incurred in  investigating,
preparing or defending  against any claim  whatsoever)  to which any of them may
become  subject to the same  extent and with the same  effect and subject to the
same  qualifications  and  limitations as the  provisions  pursuant to which the
Company  has agreed to  indemnify  the Agent  contained  in Section  7(a) of the
Agency Agreement.

               (e) The  Holder(s) of the Warrant  Securities to be sold pursuant
to a registration  statement,  and the successors and assigns of such Holder(s),
shall  severally,  and not  jointly,  indemnify  the  Company,  its officers and
directors and each person,  if any, who controls the Company  within the meaning
of Section 15 of the 1933 Act or Section 20(a) of the Exchange Act,  against any
loss, claim,  damage,  expense or liability  (including all expenses  reasonably
incurred in investigating,  preparing or defending against any claim whatsoever)
to which any of them may become  subject under the 1933 Act, the Exchange Act or
otherwise, arising from written information furnished by or on behalf


<PAGE>


                                        7

of such Holder(s),  or their successors and assigns,  for specific  inclusion in
such  registration  statement  to the same  extent and with the same  effect and
subject to same  qualifications  and limitations as the provisions  contained in
Section 7(b) of the Agency  Agreement  pursuant to which the Agent has agreed to
indemnify the Company.

               (f) Nothing  contained  in this  Agreement  shall be construed as
requiring the Holder(s) to exercise  their  Warrants prior to the initial filing
of any registration statement or the effectiveness thereof.

               (g) The Company shall not permit any other registration statement
to be filed during the effectiveness of a registration  statement filed pursuant
to Section 6.3 hereof (other than a registration  statement in connection with a
merger or consolidation or pursuant to Form S-8, S-4 or comparable  registration
statement),  without the prior  written  consent of the Holders of a majority of
the Warrant Securities being registered.

               (h) The  Company  shall  use its  best  efforts  to  cause  to be
furnished to each Holder  participating in the offering and to each underwriter,
if any, a signed counterpart, addressed to such Holder or underwriter, of (i) an
opinion of counsel to the Company, dated the effective date of such registration
statement (and, if such registration  includes an underwritten  public offering,
an opinion dated the date of the closing under the underwriting agreement),  and
(ii) a "cold  comfort"  letter  dated the  effective  date of such  registration
statement (and, if such registration includes an underwritten public offering, a
letter dated the date of the closing under the underwriting agreement) signed by
the  independent  public  accountants  who have issued a report on the Company's
financial  statements  included  in such  registration  statement,  in each case
covering  substantially  the same  matters  with  respect  to such  registration
statement  (and  the  prospectus  included  therein)  and,  in the  case of such
accountants'  letter,  with  respect  to events  subsequent  to the date of such
financial statements, as are customarily covered in opinions of issuer's counsel
and in accountants'  letters  delivered to  underwriters in underwritten  public
offerings of securities.

               (i) The Company shall as soon as practicable  after the effective
date  of  the  registration  statement,  and  in  any  event  within  15  months
thereafter,  make  "generally  available  to its security  holders"  (within the
meaning of Rule 158 under the 1933 Act) an earnings statement (which need not be
audited)  complying  with Section 11(a) of the 1933 Act and covering a period of
at least twelve (12)


<PAGE>


                                        8

consecutive  months  beginning  after  the  effective  date of the  registration
statement.

               (j)  The   Company   shall   deliver   promptly  to  each  Holder
participating  in the offering who so requests and to the managing  underwriter,
if any, copies of all correspondence between the Commission and the Company, its
counsel or auditors and permit each Holder and  underwriter  at its own cost and
expense to do such  investigation,  upon  reasonable  advance  notice,  and upon
entering into a  confidentiality  agreement,  in form and  substance  reasonably
acceptable to the Company, with the Holder and such underwriter, with respect to
information contained in or omitted from the registration  statement as it deems
reasonably  necessary to comply with applicable  securities laws or rules of the
NASD. Such investigation  shall include access to books,  records and properties
and  opportunities  to discuss the business of the Company with its officers and
independent auditors, all to such reasonable extent and at such reasonable times
and as often as any such Holder shall  reasonably  request as it deems necessary
to comply with applicable securities laws or NASD rules.

               (k) If  requested  in  connection  with  any  registration  under
Section 6.3 hereof, the Company shall enter into an underwriting  agreement with
the managing  underwriter  selected for such  underwriting  by Holders holding a
majority of the Warrant Securities requested to be included in such underwriting
and reasonably satisfactory to the Company. Such agreement shall be satisfactory
in form and substance to the Company, each Holder and such managing underwriter,
and shall contain such representations,  warranties and covenants by the Company
and such other terms as are  customarily  contained in  agreements  of that type
used  by  the  managing  underwriter.  The  Holders  shall  be  parties  to  any
underwriting  agreement  relating  to an  underwritten  sale  of  their  Warrant
Securities   and  may,   at  their   option,   require   that  any  or  all  the
representations,  warranties  and covenants of the Company to or for the benefit
of such  underwriter  shall also be made to and for the benefit of such Holders.
Such Holders shall not be required to make any  representations or warranties to
or agreements with the Company or the  underwriter  except as they may relate to
such Holders and their intended methods of distribution.

               (l) For  purposes  of  this  Agreement,  the  term  "Majority  of
Holders" shall mean Holders holding in excess of fifty (50%) percent of the then
outstanding  Warrant Shares  (assuming,  for purposes hereof,  that all Warrants
have  been  exercised),  that (i) are not  held by the  Company,  an  affiliate,
officer, creditor, employee or agent thereof


<PAGE>


                                        9

or any of their respective  affiliates,  members of their family, persons acting
as nominees or in  conjunction  therewith;  and (ii) have not been resold to the
public pursuant to a registration  statement filed with the Commission under the
1933 Act.  Notwithstanding the foregoing,  subclause (i) above shall not exclude
Warrants held by the Agent or any of the Agent's affiliates.

               7. Adjustments to Exercise Price and Number of Securities.

               7.1 Computation of Adjusted Exercise Price. Except as hereinafter
provided,  in case the Company  shall at any time after the date hereof issue or
sell any shares of Common Stock (other than the  issuances or sales  referred to
in Section 7.7  hereof),  including  shares held in the  Company's  treasury and
shares of Common  Stock  issued  upon the  exercise  of any  options,  rights or
warrants,  to  subscribe  for shares of Common  Stock and shares of Common Stock
issued upon the direct or indirect  conversion  or  exchange of  securities  for
shares of Common  Stock,  for a  consideration  per share less than the Exercise
Price in effect  immediately prior to the issuance or sale of such shares or the
Market  Price  per share of Common  Stock on the day  immediately  prior to such
issuance or without  consideration,  then  forthwith upon such issuance or sale,
the Exercise Price shall (until another such issuance or sale) be reduced to the
lower of the price (calculated to the nearest full cent), determined as follows:

                      (1) by dividing  (i) an amount equal to the sum of (a) the
               number of shares of Common Stock outstanding immediately prior to
               such issuance or sale  multiplied  by the then existing  Exercise
               Price, and (b) the aggregate amount of the consideration, if any,
               received  by the Company  upon such  issuance or sale by (ii) the
               total  number of shares of Common Stock  outstanding  immediately
               after such issuance or sale; and

                      (2)  by   multiplying   the   Exercise   Price  in  effect
               immediately  prior to such  issuance or sale by a  fraction,  the
               numerator  of which  shall be the sum of (a) the number of shares
               of Common Stock outstanding immediately prior to such issuance or
               sale  multiplied by the Market Price per share of Common Stock on
               the day immediately  prior to such issuance or sale, plus (b) the
               aggregate  amount of the  consideration  received  by the Company
               upon such issuance or sale, and the denominator of which shall be
               the product of (x) the total number


<PAGE>


                                       10

               of shares of Common  Stock  outstanding  immediately  after  such
               issuance or sale, multiplied by (y) the Market Price per share of
               Common  Stock on the day  immediately  prior to such  issuance or
               sale.

               In no event shall the Exercise Price be adjusted pursuant to this
computation to an amount in excess of the Exercise  Price in effect  immediately
prior to such  computation,  except in the case of a combination  of outstanding
shares of Common Stock, as provided by Section 7.3 hereof.

               For the purposes of any computation to be made in accordance with
this Section 7.1, the following provisions shall be applicable:

               (i) In case of the issuance or sale of shares of Common Stock for
a  consideration  part or all of which  shall be cash,  the  amount  of the cash
consideration  therefor shall be deemed to be the amount of cash received by the
Company for such shares or, if shares of Common Stock are offered by the Company
for subscription, the subscription price, or, if either of such securities shall
be sold to underwriters  or dealers for public  offering  without a subscription
offering,  the initial  public  offering  price,  in all cases before  deducting
therefrom any compensation paid or discount allowed in the sale, underwriting or
purchase  thereof  by  underwriters  or  dealers  or others  performing  similar
services,  or any expenses incurred in connection therewith but less any amounts
payable  to  security  holders  or  any  affiliate  thereof,  including  without
limitation,  in connection with any employment  agreement,  royalty,  consulting
agreement,  covenant  not to compete,  earnout or  contingent  payment  right or
similar  arrangement,  agreement or understanding,  whether oral or written; all
such amounts shall be valued at the aggregate amount payable  thereunder whether
such  payments  are absolute or  contingent  and  irrespective  of the period or
uncertainty of payment,  the rate of interest,  if any, or the contingent nature
thereof.

            (ii) In case of the issuance or sale  (otherwise  than as a dividend
or other distribution on any stock of the Company) of shares of Common Stock for
a consideration part or all of which shall be other than cash, the amount of the
consideration  therefor  other than cash shall be deemed to be the value of such
consideration  as  determined  in good  faith by the Board of  Directors  of the
Company.

           (iii)  Shares of Common  Stock  issuable  by way of dividend or other
distribution  on any stock of the  Company  shall be deemed to have been  issued
immediately after the


<PAGE>


                                       11

opening of business on the day following  the record date for the  determination
of  stockholders  entitled to receive such  dividend or other  distribution  and
shall be deemed to have been issued without consideration.

            (iv) The  reclassification of securities of the Company,  other than
shares of Common Stock,  into other securities  including shares of Common Stock
shall be deemed to involve the  issuance  of such  shares of Common  Stock for a
consideration  other than cash immediately prior to the close of business on the
date fixed for the  determination  of security  holders entitled to receive such
shares,  and the value of the  consideration  allocable to such shares of Common
Stock shall be determined as provided in subsection (ii) of this Section 7.1.

               (v) The  number  of  shares  of  Common  Stock  at any  one  time
outstanding  shall  include the  aggregate  number of shares  issued or issuable
(subject to readjustment  upon the actual issuance thereof) upon the exercise of
options,  rights, warrants and upon the conversion or exchange of convertible or
exchangeable securities.

               7.2 Options,  Rights,  Warrants and Convertible and  Exchangeable
Securities.

               In case the Company shall at any time after the date hereof issue
options,  rights or warrants to subscribe  for shares of Common Stock other than
as set  forth in  Section  7.7,  or issue  any  securities  convertible  into or
exchangeable for shares of Common Stock, for a consideration per share less than
the Exercise Price or Market Price in effect  immediately  prior to the issuance
of such  options,  rights  or  warrants,  or such  convertible  or  exchangeable
securities,  or without consideration,  the Exercise Price in effect immediately
prior to the issuance of such options,  rights or warrants,  or such convertible
or  exchangeable  securities,  as the case may be,  shall be  reduced to a price
determined by making a computation in accordance  with the provisions of Section
7.1 hereof, provided that:

               (a) The aggregate  maximum  number of shares of Common Stock,  as
the case may be, issuable under such options, rights or warrants shall be deemed
to be issued and  outstanding at the time such options,  rights or warrants were
issued,  and for a consideration  equal to the minimum  purchase price per share
provided for in such options,  rights or warrants at the time of issuance,  plus
the  consideration  (determined in the same manner as consideration  received on
the issue or sale of shares in accordance


<PAGE>


                                       12

with the  terms of the  Warrants),  if any,  received  by the  Company  for such
options, rights or warrants.

               (b) The  aggregate  maximum  number of  shares  of  Common  Stock
issuable  upon  conversion  or  exchange  of  any  convertible  or  exchangeable
securities  shall be deemed to be issued and outstanding at the time of issuance
of  such  securities,  and  for  a  consideration  equal  to  the  consideration
(determined in the same manner as consideration received on the issue or sale of
shares of Common Stock in accordance with the terms of the Warrants) received by
the  Company  for such  securities,  plus  the  minimum  consideration,  if any,
receivable by the Company upon the conversion or exchange thereof.

               (c) If any change shall occur in the price per share provided for
in any of the options,  rights or warrants referred to in subsection (a) of this
Section  7.2, or in the price per share at which the  securities  referred to in
subsection  (b) of  this  Section  7.2 are  convertible  or  exchangeable,  such
options,  rights or warrants or conversion or exchange  rights,  as the case may
be,  shall be deemed to have expired or  terminated  on the date when such price
change became effective in respect of shares not theretofore  issued pursuant to
the exercise or conversion or exchange thereof,  and the Company shall be deemed
to have issued upon such date new options,  rights or warrants or convertible or
exchangeable  securities  at the new price in  respect  of the  number of shares
issuable upon the exercise of such options, rights or warrants or the conversion
or exchange of such convertible or exchangeable securities.

               7.3 Subdivision and Combination. In case the Company shall at any
time subdivide or combine the outstanding  shares of Common Stock,  the Exercise
Price shall forthwith be proportionately decreased in the case of subdivision or
increased in the case of combination.

               7.4 Adjustment in Number of Shares.  Upon each  adjustment of the
Exercise  Price  pursuant  to the  provisions  of this  Section 7, the number of
Warrant  Shares  issuable upon exercise of the Warrants shall be adjusted to the
nearest  full amount by  multiplying  a number  equal to the  Exercise  Price in
effect  immediately  prior to such  adjustment  by the number of Warrant  Shares
issuable upon exercise of the Warrants  immediately prior to such adjustment and
dividing the product so obtained by the adjusted Exercise Price.

               7.5  Definition  of  Common  Stock.   For  the  purpose  of  this
Agreement,  the term "Common Stock" shall mean (i) the class of stock designated
as Common Stock in the Certif-


<PAGE>


                                       13

icate of Incorporation  of the Company as such Certificate of Incorporation  may
be amended as of the date  hereof,  or (ii) any other  class of stock  resulting
from successive  changes or  reclassifications  of such Common Stock  consisting
solely of changes in par  value,  or from par value to no par value,  or from no
par value to par value.

               7.6 Merger or Consolidation.  In case of any consolidation of the
Company  with,  or merger of the Company  with,  or merger of the Company  into,
another  corporation (other than a consolidation or merger which does not result
in  any  reclassification  or  change  of the  outstanding  Common  Stock),  the
corporation  formed by such consolidation or merger shall execute and deliver to
each Holder a supplemental  warrant agreement  providing that the Holder of each
Warrant then  outstanding or to be outstanding  shall have the right  thereafter
(until the  expiration  of such  Warrant)  to  receive,  upon  exercise  of such
Warrant,  the kind and  amount  of shares  of stock  and  other  securities  and
property receivable upon such consolidation or merger, by a holder of the number
of shares of Common Stock of the Company for which such Warrant  might have been
exercised  immediately prior to such consolidation or merger.  Such supplemental
warrant  agreement shall provide for adjustments which shall be identical to the
adjustments  provided in this Section 7. The above  provision of this subsection
7.6 shall similarly apply to successive consolidations or mergers.

               7.7  No  Adjustment  of  Exercise  Price  in  Certain  Cases.  No
adjustment of the Exercise Price shall be made:


               (a) Upon the issuance and sale of Preferred Stock pursuant to the
offering  to which the Agency  Agreement  relates or the shares of Common  Stock
issuable upon conversion of such Preferred Stock.

               (b) Upon the  issuance  or sale of the  Warrants  or the  Warrant
Shares  issuable  upon the  exercise of the  Warrants or any options or warrants
outstanding  on the date hereof or reserved  for  issuance  under the  Company's
Employee Stock Ownership Plan as of the date hereof.

               (c) If the amount of said adjustment  shall be less than $.02 per
Warrant Share;  provided,  however,  that in such case any adjustment that would
otherwise be required then to be made shall be carried forward and shall be made
at the time of and together with the next subsequent  adjustment which, together
with any  adjustment  so  carried  forward,  shall  amount to at least  $.02 per
Warrant Share.



<PAGE>


                                       14

               7.8  Dividends  and Other  Distributions.  In the event  that the
Company  shall at any time  prior to the  exercise  of all  Warrants  declare  a
dividend (other than a dividend  consisting solely of shares of Common Stock) or
otherwise distribute to its stockholders any assets, property, rights, evidences
of indebtedness,  securities (other than shares of Common Stock), whether issued
by the  Company or by another,  or any other thing of value,  the Holders of the
unexercised Warrants shall thereafter be entitled,  in addition to the shares of
Common  Stock or other  securities  and  property  receivable  upon the exercise
thereof,  to receive,  upon the exercise of such  Warrants,  the same  property,
assets,  rights,  evidences of  indebtedness,  securities  or any other thing of
value that they would have been entitled to receive at the time of such dividend
or distribution as if the Warrants had been exercised  immediately prior to such
dividend or distribution. At the time of any such dividend or distribution,  the
Company shall make appropriate  reserves to ensure the timely performance of the
provisions of this Subsection 7.8.

               8. Exchange and Replacement of Warrant Certificates.

               (a) Each  Warrant  Certificate  shall be  exchangeable,  upon the
surrender  thereof  by the  registered  Holder  at the  principal  office of the
Company and reimbursement to the Company of all reasonable  expenses  incidental
thereto,  for a new Warrant  Certificate of like tenor and date  representing in
the  aggregate  the right to purchase the same number of Warrant  Shares in such
denominations  as shall be designated by the Holder  thereof at the time of such
surrender.

               (b)  Upon   receipt  by  the  Company  of   evidence   reasonably
satisfactory to it of the loss, theft,  destruction or mutilation of any Warrant
Certificate,  and,  in case of  loss,  theft or  destruction,  of  indemnity  or
security reasonably  satisfactory to it, and reimbursement to the Company of all
reasonable expenses  incidental thereto,  and upon surrender and cancellation of
the Warrant Certificate,  if mutilated, the Company shall make and deliver a new
Warrant Certificate of like tenor, in lieu thereof.

               9. Elimination of Fractional Interests.  The Company shall not be
required to issue certificates  representing fractions of shares of Common Stock
upon the  exercise of the  Warrants,  nor shall it be required to issue scrip or
pay cash in lieu of  fractional  interests,  it being the intent of the  parties
that all  fractional  interests  shall be eliminated by rounding any fraction to
the nearest


<PAGE>


                                       15

whole  number  of  shares of Common  Stock or other  securities,  properties  or
rights.

               10.  Reservation  of  Securities.  The Company shall at all times
reserve and keep available out of its authorized shares of Common Stock,  solely
for the purpose of issuance  upon the exercise of the  Warrants,  such number of
shares of Common  Stock or other  securities,  properties  or rights as shall be
issuable upon the exercise thereof.  The Company covenants and agrees that, upon
exercise of the Warrants and payment of the Exercise Price therefor,  all shares
of Common Stock and other  securities  issuable upon such exercise shall be duly
and validly issued, fully paid, non-assessable and not subject to the preemptive
rights of any stockholder.

               11.  Notices  to  Warrant  Holders.  Nothing  contained  in  this
Agreement  shall be construed as  conferring  upon the Holders the right to vote
for,  consent to or receive  notice as a stockholder in respect of, any meetings
of stockholders for the election of directors or any other matter,  or to confer
upon the Holders any rights  whatsoever  as a  stockholder  of the Company.  If,
however, at any time prior to the expiration of the Warrants and their exercise,
any of the following events shall occur:

               (a) the  Company  intends  to declare a  dividend  (other  than a
dividend consisting solely of shares of Common Stock) or otherwise distribute to
its stockholders any assets (other than shares of Common Stock),  whether issued
by the Company or by another, or any other thing of value; or

               (b) the Company  shall take a record of the holders of its shares
of Common  Stock for the  purpose of  entitling  them to  receive a dividend  or
distribution  payable otherwise than in cash, or a cash dividend or distribution
payable otherwise than out of current or retained earnings,  as indicated by the
accounting  treatment  of such  dividend  or  distribution  on the  books of the
Company; or

               (c) the  Company  shall  offer to all the  holders  of its Common
Stock any  additional  shares of  capital  stock of the  Company  or  securities
convertible into or exchangeable for shares of capital stock of the Company,  or
any option right or warrant to subscribe therefor; or

               (d)     a  dissolution,  liquidation or winding up of the Company
(other than in connection  with a  consolidation  or merger) or a sale of all or
substantially all of its


<PAGE>


                                       16

property, assets and business as an entirety shall be proposed; then, in any one
or more of said events,  the Company shall give written  notice of such event at
least  fifteen (15) days prior to the date fixed as a record date or the date of
closing the transfer books for the determination of the stockholders entitled to
such  dividend,   distribution,   convertible  or  exchangeable   securities  or
subscription  rights,  or  entitled  to  vote  on  such  proposed   dissolution,
liquidation,  winding up or sale.  Such notice shall specify such record date or
the date of closing the transfer books, as the case may be. Failure to give such
notice or any defect  therein  shall not affect the validity of any action taken
in  connection  with the  declaration  or payment of any such  dividend,  or the
issuance of any convertible or exchangeable securities,  or subscription rights,
options or warrants,  or any proposed  dissolution,  liquidation,  winding up or
sale.

               12.   Notices.   All  notices,   requests,   consents  and  other
communications  hereunder  shall be in writing  and shall be deemed to have been
duly made when  delivered,  or mailed by  registered or certified  mail,  return
receipt requested:

               (a) If to a registered Holder of Warrants, to the address of such
Holder as shown on the books of the Company; or

               (b) If to the  Company,  to the  address set forth in Section 3.1
hereof or to such other  address as the Company may  designate  by notice to the
Holders; or

               (c) If to the Agent, to 535 Madison Avenue, 18th Floor, New York,
New York 10022.

               13.  Supplements  and  Amendments.  The Company and the Agent may
from time to time supplement or amend this Agreement without the approval of any
Holders  of  Warrant  Certificates  (other  than the Agent) in order to cure any
ambiguity,  to correct or supplement any provision contained herein which may be
defective  or  inconsistent  with any  provision  herein,  or to make any  other
provisions in regard to matters or questions arising hereunder which the Company
and the Agent may deem  necessary  or  desirable  and which the  Company and the
Agent deem shall not  adversely  affect the  interests of the Holders of Warrant
Certificates.  Other  amendments  to this  Agreement  may be made  only with the
written consent of the Holders of a majority of the Warrant Securities.



<PAGE>


                                       17

               14.  Successors.   All  the  covenants  and  provisions  of  this
Agreement shall be binding upon and inure to the benefit of the Company, and the
Holders and their respective successors and assigns hereunder.

               15.  Termination.  This Agreement  shall  terminate on the eighth
anniversary  of  the  First  Closing.   Notwith-  standing  the  foregoing,  the
indemnification  provisions of Section 6 hereof shall  survive such  termination
until the expiration of the applicable statute of limitations.

               16. Governing Law: Submission to Jurisdiction. This Agreement and
each Warrant  Certificate issued hereunder shall be deemed to be a contract made
under the laws of the State of New York and for all purposes  shall be construed
in accordance  with the laws of said State without giving effect to the rules of
said State governing the conflicts of laws.

               The  Company  and  the  Holders,  by  accepting  Warrants  issued
pursuant to this  Agreement,  hereby agree that any action,  proceeding or claim
against it or them  arising out of, or  relating  in any way to, this  Agreement
shall be brought and  enforced in the courts of the United  States and the State
of New York, located in the City of New York, and shall be irrevocably submitted
to such jurisdiction, which jurisdiction shall be exclusive. The Company and the
Holders hereby irrevocably waive any objection to such exclusive jurisdiction or
inconvenient  forum. Any process or summons to be served upon any of the Company
and the Holders (at the option of the party bringing such action,  proceeding or
claim) may be served by transmitting a copy thereof,  by registered or certified
mail, return receipt requested,  postage prepaid, addressed to it at the address
as set forth in Section 12 hereof. Such mailing shall be deemed personal service
and  shall  be legal  and  binding  upon the  party  so  served  in any  action,
proceeding  or claim.  The  Company and the  Holders  agree that the  prevailing
party(ies)  in any such action or  proceeding  shall be entitled to recover from
the other  party(ies)  all of  its/their  reasonable  legal  costs and  expenses
relating to such action or proceeding  and/or  incurred in  connection  with the
preparation therefor.




<PAGE>


                                       18

               17. Entire Agreement; Modification. This Agreement (including the
Agency Agreement to the extent portions thereof are referred to herein) contains
the entire understanding  between the parties hereto with respect to the subject
matter  hereof and may not be modified or amended  except as provided in Section
13 hereof or by a writing duly signed by the party against whom  enforcement  of
the modification or amendment is sought.

               18.  Severability.  If any provision of this  Agreement  shall be
held to be invalid and unenforceable,  such invalidity or unenforceability shall
not affect any other provision of this Agreement.

               19.  Captions.  The  caption  headings  of the  Sections  of this
Agreement are for convenience of reference only and are not intended, nor should
they be construed as, a part of this Agreement and shall be given no substantive
effect.

               20. Benefits of this  Agreement.  Nothing in this Agreement shall
be construed to give to any person or corporation other than the Company and the
Agent and any other registered  Holder(s) of the Warrants or Warrant  Securities
any legal or equitable  right,  remedy or claim under this  Agreement;  and this
Agreement  shall be for the sole and  exclusive  benefit of the  Company and the
Agent and any other Holder(s) of the Warrants or Warrant Securities.

               21. Counterparts. This Agreement may be executed in any number of
counterparts and each of such  counterparts  shall for all purposes be deemed to
be an original,  and such counterparts shall together constitute but one and the
same instrument.

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

                                             UNIVERSITY ONLINE, INC.



                                             By
                                                -------------------------------
                                             Title:
                                                   ----------------------------

                                             SPENCER TRASK SECURITIES
                                               INCORPORATED



                                             By
                                                -------------------------------
                                             Title:
                                                   ----------------------------




<PAGE>



                                                                       EXHIBIT A


                             [FORM OF WARRANT CERTIFICATE]

THE SECURITIES REPRESENTED BY THIS CERTIFICATE AND THE OTHER SECURITIES ISSUABLE
UPON EXERCISE HEREOF HAVE NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933
OR UNDER ANY STATE SECURITIES OR "BLUE SKY" LAWS, AND MAY NOT BE OFFERED OR SOLD
EXCEPT  PURSUANT TO (i) AN EFFECTIVE  REGISTRATION  STATEMENT  UNDER SUCH ACT OR
SUCH LAWS (ii) TO THE EXTENT APPLICABLE, RULE 144 UNDER SUCH ACT (OR ANY SIMILAR
RULE UNDER SUCH ACT  RELATING TO THE  DISPOSITION  OF  SECURITIES),  OR (iii) AN
OPINION OF COUNSEL,  IF SUCH OPINION  SHALL BE  REASONABLY  SATISFACTORY  TO THE
ISSUER,  THAT  AN  EXEMPTION  FROM  REGISTRATION  UNDER  SUCH  ACT  AND  LAWS IS
AVAILABLE.

THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE WARRANT AGREEMENT REFERRED TO HEREIN.



No. W-                                                        _________ Warrants

                                  WARRANT CERTIFICATE

               This Warrant  Certificate  certifies  that  _____________  is the
registered holder of ______________  Warrants each to purchase initially, at any
time after the date hereof until 5:30 p.m. New York time on the later of (i) the
seventh  anniversary of the Final Closing and (ii) the third  anniversary of the
closing date of the initial  public  offering of  University  Online,  Inc. (the
"Company")  occurring within such seven-year period (the "Expiration Date"), one
fully paid and  non-assessable  share of Common Stock,  par value $.01 per share
("Common  Stock"),  of the Company at the  initial  exercise  price,  subject to
adjustment in certain  events (the  "Exercise  Price"),  of $0.75 per share upon
surrender of this Warrant  Certificate  and payment of the Exercise  Price at an
office or agency of the Company,  or by surrender of this Warrant Certificate in
lieu of cash payment,  but subject to the conditions set forth herein and in the
Warrant  Agreement  dated as of March ___,  1995 between the Company and Spencer
Trask Securities  Incorporated (the "Warrant Agreement").  Capitalized terms not
otherwise defined herein shall have the meanings ascribed to them in the Warrant
Agreement.  Payment of the Exercise Price shall be made by certified or official
bank check in New York Clearing House funds payable to the order of the Company.


                                       A-1

<PAGE>



               No Warrant may be exercised  after 5:30 p.m.,  New York time,  on
the  Expiration  Date,  at which  time all  Warrants  evidenced  hereby,  unless
exercised prior thereto, shall thereafter be void.

               The Warrants evidenced by this Warrant  Certificate are part of a
duly  authorized  issue of Warrants  issued  pursuant to the Warrant  Agreement,
which Warrant Agreement is hereby  incorporated by reference in, and made a part
of, this  instrument and is hereby  referred to for a description of the rights,
limitation  of rights,  obligations,  duties and  immunities  thereunder  of the
Company,  the Agent and the holders (the words "holders" or "holder" meaning the
registered holder or registered holders) of the Warrants.

               The  Warrant  Agreement  provides  that  upon the  occurrence  of
certain  events the Exercise  Price and the type and/or  number of the Company's
securities issuable thereupon may, subject to certain  conditions,  be adjusted.
In such event,  the  Company  will,  at the  request of the holder,  issue a new
Warrant  Certificate  evidencing  the  adjustment in the Exercise  Price and the
number  and/or type of  securities  issuable  upon the exercise of the Warrants;
provided,  however,  that the  failure of the  Company to issue such new Warrant
Certificates shall not in any way change, alter, or otherwise impair, the rights
of the holder as set forth in the Warrant Agreement.

               Upon due presentment for registration of transfer of this Warrant
Certificate in accordance  with the Warrant  Agreement at an office or agency of
the Company, a new Warrant Certificate or Warrant Certificates of like tenor and
evidencing  in the  aggregate a like  number of Warrants  shall be issued to the
transferee(s)  in  exchange  for  this  Warrant  Certificate,   subject  to  the
limitations  provided  herein and in the Warrant  Agreement,  without any charge
except for any tax or other governmental  charge imposed in connection with such
transfer or as provided in the Warrant Agreement.

               Upon the exercise of less than all of the  Warrants  evidenced by
this  Certificate,  the Company shall forthwith issue to the holder hereof a new
Warrant Certificate representing such number of unexercised Warrants.

               The Company may deem and treat the registered holder(s) hereof as
the absolute owner(s) of this Warrant Certificate  (notwithstanding any notation
of ownership  or other  writing  hereon made by anyone),  for the purpose of any
exercise hereof,  and of any distribution to the holder(s)  hereof,  and for all
other  purposes,  and the  Company  shall not be  affected  by any notice to the
contrary.

                                       A-2

<PAGE>




               IN  WITNESS   WHEREOF,   the  Company  has  caused  this  Warrant
Certificate to be duly executed under its corporate seal.


Dated as of              , 1995



                                             UNIVERSITY ONLINE, INC.



                                             By
                                                -------------------------------
                                             Title:
                                                   ----------------------------

Attest:
        --------------------------



Title:
       ----------------------------

                                       A-3

<PAGE>



             [FORM OF ELECTION TO PURCHASE PURSUANT TO SECTION 3.1]


               The undersigned  hereby irrevocably elects to exercise the right,
represented  by this Warrant  Certificate,  to purchase  ____________  shares of
Common Stock.

               In  accordance  with the  terms  of  Section  3.1 of the  Warrant
Agreement dated as of , 1995 between University  Online,  Inc. and Spencer Trask
Securities  Incorporated,  the undersigned  requests that a certificate for such
securities be registered in the name of ________________________________________
whose address is _______________________________________________________________
_________________________________________________ and that such  Certificate  be
delivered to ____________________ whose address is _____________________________
___________________________________.


Dated:            , 199

                      Signature  _____________________________________________
                      (Signature  must conform in all respects to name of holder
                      as specified on the face of the Warrant Certificate.)

                      ___________________________________
                      (Insert Social Security or Other Identifying
                      Number of Holder)


<PAGE>



             [FORM OF ELECTION TO PURCHASE PURSUANT TO SECTION 3.2]


               The undersigned  hereby irrevocably elects to exercise the right,
represented by this Warrant Certificate, to purchase the number shares of Common
Stock  calculated  in  accordance  with the terms of Section  3.2 of the Warrant
Agreement dated as of , 1995 between Imsatt University Online,  Inc. and Spencer
Trask Securities  Incorporated.  The undersigned requests that a certificate for
such securities be registered in the name of ___________________________________
whose address is _______________________________________________________________
and that such Certificate be delivered to  ____________________ whose address is
__________________________________.


Dated:            , 199

                      Signature ________________________________________________
                      (Signature  must conform in all respects to name of holder
                      as specified on the face of the Warrant Certificate.)

                      ____________________________________
                      (Insert Social Security or Other Identifying
                      Number of Holder)


<PAGE>


                                 [FORM OF ASSIGNMENT]


            (To be executed by the registered holder if such holder
                  desires to transfer the Warrant Certificate.)


     FOR  VALUE  RECEIVED  _______________________  hereby  sells,  assigns  and
transfers unto ________________________________________________

                 (Please print name and address of transferee)

this Warrant  Certificate,  together with all right, title and interest therein,
and  does  hereby  irrevocably  constitute  and  appoint   _____________________
Attorney,  to  transfer  the  within  Warrant  Certificate  on the  books of the
within-named Company, with full power of substitution.


Dated:                   , 1996

                         Signature     _________________________________________
                         (Signature  must  conform  in all  respects  to name of
                         holder  as   specified  on  the  face  of  the  Warrant
                         Certificate.)


                         _________________________________
                         (Insert Social Security or Other Identifying  Number of
                         Holder)

<PAGE>

THE WARRANT  REPRESENTED BY THIS CERTIFICATE AND THE OTHER  SECURITIES  ISSUABLE
UPON  EXERCISE  THEREOF  MAY NOT BE OFFERED OR SOLD  EXCEPT  PURSUANT  TO (i) AN
EFFECTIVE  REGISTRATION  STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
(ii) TO THE EXTENT  APPLICABLE,  RULE 144 UNDER SUCH ACT (OR SIMILAR  RULE UNDER
SUCH ACT  RELATING TO THE  DISPOSITION  OF  SECURITIES),  or (iii) AN OPINION OF
COUNSEL, IF SUCH OPINION SHALL BE REASONABLY SATISFACTORY TO THE ISSUER, THAT AN
EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.


THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE SUBSCRIPTION AGREEMENT REFERRED TO HEREIN.


                                                                _______ Warrants

                                    FORM OF
                               WARRANT CERTIFICATE


         This Warrant Certificate  certifies  that _____________________________
________________, or its registered assigns, is the registered holder of _______
Warrants to  purchase  initially,  at any time after the date hereof  until 5:30
p.m. New York time on _______, ____  ("Expiration  Date"),  up to _______  fully
paid and non-assessable  shares of common stock, $.01 par value ("Common Stock")
of University  On-Line,  Inc., a Delaware  corporation (the  "Company"),  at the
initial  exercise price,  subject to adjustment in certain events (the "Exercise
Price"),  of $___ upon surrender of this Warrant  Certificate and payment of the
Exercise  Price at an office or agency of the  Company.  Payment of the Exercise
Price shall be made by  certified  or official  bank check in New York  Clearing
House funds payable to the order of the Company.

         No Warrant  may be  exercised  after 5:30 p.m.,  New York time,  on the
Expiration Date, at which time all Warrants  evidenced hereby,  unless exercised
prior thereto, hereby shall thereafter be void.

         The Warrants  evidenced by this Warrant  Certificate are part of a duly
authorized issue of Warrants issued pursuant to the _________ (the "Subscription
Agreement") and the __________  Letter Agreement dated March 4, 1996 between the
Company  and Austin O.  Furst,  Jr.  (the  "Letter  Agreement"),  and the Letter
Agreement  and  numbered  paragraphs  one  through  six  of  which  Subscription
Agreement  are  hereby  incorporated  by  reference  in and  made a part of this
instrument  and are hereby  referred  to for a  description  of certain  rights,
limitations  of rights,  obligations,  duties and  immunities  thereunder of the
Company and the holders (the words "holders" or "holder"  meaning the registered
holder or registered holders) of the Warrants;


                                        1
<PAGE>



provided,  however,  that (i) the  initial  exercise  price of an  aggregate  of
1,200,000  of the  2,400,000 of the  Warrants  provided for in the  Subscription
Agreement has been reduced to $.75 per share, each as adjusted for the Company's
November 1994 four-for-one stock split, (ii) the holders of the shares of Common
Stock  issuable  upon  exercise  of the  Warrants  or the Notes (as  hereinafter
defined)  together  with the other  Furst  Securities  (as defined in the Letter
Agreement)  are  entitled  to  certain  additional   rights,   including  demand
registration rights, as described herein, and (iii) in the event of any conflict
between the Subscription  Agreement and this Warrant  Certificate,  the terms of
this  Warrant  Certificate  (as  modified  by the  Letter  Agreement)  shall  be
controlling.  Without limiting the generality of the foregoing, all of the Furst
Securities  are  entitled  to the  registration  rights  that are granted in the
Subscription  Agreement (which  registration rights are exercisable without cost
to the  holders,  except  for  fees  and  expenses  of  their  counsel  and  any
underwriting  or selling  commissions or  discounts),  and the Company agrees to
give the holders of the Furst  Securities  written notice by registered  mail at
least 30 days  prior to the  filing of each  such  registration  statement  with
respect to which such rights apply. Nothing in this Warrant Certificate shall be
construed as requiring any holder of Warrants or Notes to exercise such Warrants
or Notes prior to the  effective  date of a  registration  statement in order to
have the securities received upon exercise included therein.

         Subject  only  to  the  Company  then  having  any  of  its  securities
registered under the Securities  Exchange Act of 1934, the holders of a Majority
(as hereinafter defined) of the Warrants,  the Notes, the Shares of Common Stock
issued upon the exercise of the Warrants or Notes and the other Furst Securities
shall have the right,  exercisable  by written  notice to the Company,  to twice
require the Company prepare and file with the Securities and Exchange Commission
(the "Commission"), a registration statement and such other documents, including
a prospectus, as may be necessary, in the opinion of counsel for the Company, in
order to comply with the provisions of the Act so as to permit a public offering
and sale, by such holders and any other holders of Furst  Securities  who notify
the Company within ten (10) days after receiving notice from the Company of such
request,  of their  respective  Furst  Securities  for a period of 120 days. The
first notice of exercise of the  registration  rights provided for the preceding
sentence  (the  "Demand  Registration  Rights")  may be given  after  the  first
anniversary of the Public  Offering,  but only with respect to Furst  Securities
representing  a maximum of 50% of the maximum  number of shares of Common  Stock
included in, or issuable upon  exercise or  conversion  of the Furst  Securities
(with  the  number  of Furst  Securities  to be  registered  on  behalf  of each
participating  holder being reduced pro rata to the extent  necessary),  and the
second  notice of  exercise  may be given  after the second  anniversary  of the
Public  Offering.  For  purposes  of the Demand  Registration  Rights,  the term
"Majority" in reference to holders of Furst Securities shall mean that number of
Furst  Securities  representing  (assuming  the exercise of all Warrants and the
conversion of all Notes and Preferred  Stock included  therein) more than 50% of
the aggregate  number of shares of Common Stock included in the Furst Securities
issued or issuable upon exercise or conversion of the Furst Securities.

         The  Company  covenants  and  agrees  to  give  written  notice  of any
registration  request  under the  Demand  Registration  Rights by any  holder or
holders of Furst Securities to all other holders of Furst Securities  within ten
(10)  business  days  from the  date of the  receipt  of any  such  registration
request.

                                       2
<PAGE>




         All  expenses  (other  than  underwriting  discounts  and  commissions)
incurred in connection with  registration,  filing or qualification of any Furst
Securities  pursuant to exercise of the Demand Registration  Rights,  including,
without limitation,  all registration,  listing, filing, and qualification fees,
printers  and  accounting  fees and fees and  disbursements  of counsel  for the
Company shall be borne by the Company.  Any such registration and offering shall
be  conducted  on the same terms as are  provided in Sections 6.4 of the Warrant
Agreement  dated as of March 22, 1995  between  the  Company  and Spencer  Trask
Securities,   Incorporated  ("Spencer  Trask"),  (excluding  Subsections  6.4(b)
thereof) with respect to the registration of Warrant Shares (as defined therein)
under such Warrant Agreement.

         The Subscription Agreement provides that upon the occurrence of certain
events,  the  Exercise  Price  and  the  type  and/or  number  of the  Company's
securities issuable thereupon may, subject to certain  conditions,  be adjusted.
In such event,  the  Company  will,  at the  request of the holder,  issue a new
Warrant  Certificate  evidencing  the  adjustment in the Exercise  Price and the
number  and/or type of  securities  issuable  upon the exercise of the Warrants;
provided,  however,  that the  failure of the  Company to issue such new Warrant
Certificates shall not in any way change, alter, or otherwise impair, the rights
of the holder as set forth in the Subscription Agreement and herein.

         Notwithstanding anything contained herein to the contrary, if there has
been an adjustment downward to the $.75 per share exercise price of the Warrants
issued to Spencer Trask pursuant to the Warrant Agreement referred to above (the
"Placement Agent Warrants"),  or any such downward adjustment hereinafter occurs
at any time,  the  exercise  price of the Warrants  represented  by this Warrant
Certificate  shall also  automatically be adjusted at such time by the amount of
the adjustment made to the exercise price of the Placement  Agent Warrants,  and
the number of Securities thereafter issuable upon exercise of each Warrant shall
be  adjusted  by  multiplying  a number  equal to the  Exercise  Price in effect
immediately  prior to such adjustment by the number of Securities  issuable upon
exercise of the  Warrants  and  dividing the product so obtained by the adjusted
Exercise Price.

         Upon due  presentment  for  registration  of transfer  of this  Warrant
Certificate  and duly  executed form of assignment at an office or agency of the
Company,  a new Warrant  Certificate or Warrant  Certificates  of like tenor and
evidencing  in the  aggregate a like  number of Warrants  shall be issued to the
transferee(s)  in  exchange  for  this  Warrant  Certificate,   subject  to  the
limitations  provided  herein and in the  Subscription  Agreement,  without  any
charge  except for any tax or other  governmental  charge  imposed in connection
with such transfer.

         Upon the  exercise of less than all of the  Warrants  evidenced by this
Certificate,  the  Company  shall  forthwith  issue to the  holder  hereof a new
Warrant Certificate representing such number of unexercised Warrants.

         The Company may deem and treat the registered  holder(s)  hereof as the
absolute owner(s) of this Warrant Certificate  (notwithstanding  any notation of
ownership  or other  writing  hereon  made by  anyone),  for the  purpose of any
exercise hereof,  and of any distribution to the holder(s)  hereof,  and for all
other  purposes,  and the  Company  shall not be  affected  by any notice to the
contrary.


                                        3

<PAGE>



         All terms used in this  Warrant  Certificate  which are  defined in the
Subscription  Agreement or the Letter Agreement and not otherwise defined herein
shall have the meanings  assigned to them in the  Subscription  Agreement or the
Letter Agreement, as the case may be.


         The holder of this  Warrant  Certificate  shall be  entitled to receive
from the Company upon exercise of Warrants and the payment of the Exercise Price
therefore,  in lieu of acquiring securities,  a five-year convertible promissory
note ("Note") of the Company,  in the form  attached  hereto as Exhibit A, in an
aggregate  principal amount equal to the aggregate  Exercise Price paid, bearing
interest at the then five year  treasury rate per annum as published by the Wall
Street  Journal.  The Note shall be  convertible,  into the aggregate  number of
Securities  for which the Warrants  were  otherwise  exercisable  on the date of
exercise, subject to adjustment upon any reclassification,  stock split, reverse
stock split, stock dividend,  capital reorganization,  consolidation,  merger or
other change of outstanding

                                        4

<PAGE>



shares of Common  Stock of the Company or the sale of  substantially  all of the
Company's property as an entirety, as provided for in the Note after the date of
exercise.

         IN WITNESS WHEREOF,  the Company has caused this Warrant Certificate to
be duly executed under its corporate seal.

Dated as of _______, ____
                                     UNIVERSITY ON-LINE, INC.

[SEAL]

                                     By:
                                        ----------------------------------------
                                             Nat Kannan, Chief Executive Officer

ATTEST:


- ---------------------------------
         Secretary



                                        5

<PAGE>




THE WARRANT  REPRESENTED BY THIS CERTIFICATE AND THE OTHER  SECURITIES  ISSUABLE
UPON  EXERCISE  THEREOF  MAY NOT BE OFFERED OR SOLD  EXCEPT  PURSUANT  TO (i) AN
EFFECTIVE  REGISTRATION  STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
(ii) TO THE EXTENT  APPLICABLE,  RULE 144 UNDER SUCH ACT (OR SIMILAR  RULE UNDER
SUCH ACT  RELATING TO THE  DISPOSITION  OF  SECURITIES),  or (iii) AN OPINION OF
COUNSEL, IF SUCH OPINION SHALL BE REASONABLY SATISFACTORY TO THE ISSUER, THAT AN
EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.


THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE SUBSCRIPTION AGREEMENT REFERRED TO HEREIN.


                                                                400,000 Warrants


                           AMENDED WARRANT CERTIFICATE


         This Warrant Certificate in replacement of a Warrant Certificate issued
to Elizabeth K. Furst 1994 Trust dated October 31, 1994 certifies that Elizabeth
K. Furst 1994 Trust,  or its registered  assigns,  is the  registered  holder of
400,000 Warrants to purchase initially,  at any time after the date hereof until
5:30 p.m.  New York time on March 4, 2001  ("Expiration  Date"),  up to  400,000
fully paid and  non-assessable  shares of common stock,  $.01 par value ("Common
Stock") of University On-Line, Inc., a Delaware corporation (the "Company"),  at
the  initial  exercise  price,  subject to  adjustment  in certain  events  (the
"Exercise  Price"),  of $.75 upon  surrender  of this  Warrant  Certificate  and
payment of the Exercise Price at an office or agency of the Company.  Payment of
the Exercise Price shall be made by certified or official bank check in New York
Clearing House funds payable to the order of the Company.

         No Warrant  may be  exercised  after 5:30 p.m.,  New York time,  on the
Expiration Date, at which time all Warrants  evidenced hereby,  unless exercised
prior thereto, hereby shall thereafter be void.

         The Warrants  evidenced by this Warrant  Certificate are in replacement
for those Warrants  evidenced by the Warrant  Certificate dated October 31, 1994
issued to Susan C. Furst 1994 Trust and are part of a duly  authorized  issue of
Warrants issued pursuant to the  Subscription  Agreement dated as of October 31,
1994 between the Company and Austin O. Furst,  Jr., the  Elizabeth K. Furst 1994
Trust,  the Catherine T. Furst 1994 Trust,  and/or the Susan C. Furst 1994 Trust
(said trusts being  hereinafter  collectively  referred to as the "Trusts") (the
"Subscription  Agreement") and the Letter  Agreement dated March 4, 1996 between
the Company and Austin O. Furst,  Jr. (the "Letter  Agreement"),  and the Letter
Agreement  and  numbered  paragraphs  one  through  six  of  which  Subscription
Agreement  are  hereby  incorporated  by  reference  in and  made a part of this
instrument  and are hereby  referred  to for a  description  of certain  rights,
limitations of rights, obligations, duties and

                                       1

<PAGE>




THE WARRANT  REPRESENTED BY THIS CERTIFICATE AND THE OTHER  SECURITIES  ISSUABLE
UPON  EXERCISE  THEREOF  MAY NOT BE OFFERED OR SOLD  EXCEPT  PURSUANT  TO (i) AN
EFFECTIVE  REGISTRATION  STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
(ii) TO THE EXTENT  APPLICABLE,  RULE 144 UNDER SUCH ACT (OR SIMILAR  RULE UNDER
SUCH ACT  RELATING TO THE  DISPOSITION  OF  SECURITIES),  or (iii) AN OPINION OF
COUNSEL, IF SUCH OPINION SHALL BE REASONABLY SATISFACTORY TO THE ISSUER, THAT AN
EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.


THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE SUBSCRIPTION AGREEMENT REFERRED TO HEREIN.


                                                                400,000 Warrants


                           AMENDED WARRANT CERTIFICATE


         This Warrant Certificate in replacement of a Warrant Certificate issued
to Catherine T. Furst 1994 Trust dated October 31, 1994 certifies that Catherine
T. Furst 1994 Trust,  or its registered  assigns,  is the  registered  holder of
400,000 Warrants to purchase initially,  at any time after the date hereof until
5:30 p.m.  New York time on March 4, 2001  ("Expiration  Date"),  up to  400,000
fully paid and  non-assessable  shares of common stock,  $.01 par value ("Common
Stock") of University On-Line, Inc., a Delaware corporation (the "Company"),  at
the  initial  exercise  price,  subject to  adjustment  in certain  events  (the
"Exercise  Price"),  of $.75 upon  surrender  of this  Warrant  Certificate  and
payment of the Exercise Price at an office or agency of the Company.  Payment of
the Exercise Price shall be made by certified or official bank check in New York
Clearing House funds payable to the order of the Company.

         No Warrant  may be  exercised  after 5:30 p.m.,  New York time,  on the
Expiration Date, at which time all Warrants  evidenced hereby,  unless exercised
prior thereto, hereby shall thereafter be void.

         The Warrants  evidenced by this Warrant  Certificate are in replacement
for those Warrants  evidenced by the Warrant  Certificate dated October 31, 1994
issued to Susan C. Furst 1994 Trust and are part of a duly  authorized  issue of
Warrants issued pursuant to the  Subscription  Agreement dated as of October 31,
1994 between the Company and Austin O. Furst,  Jr., the  Elizabeth K. Furst 1994
Trust,  the Catherine T. Furst 1994 Trust,  and/or the Susan C. Furst 1994 Trust
(said trusts being  hereinafter  collectively  referred to as the "Trusts") (the
"Subscription  Agreement") and the Letter  Agreement dated March 4, 1996 between
the Company and Austin O. Furst,  Jr. (the "Letter  Agreement"),  and the Letter
Agreement  and  numbered  paragraphs  one  through  six  of  which  Subscription
Agreement  are  hereby  incorporated  by  reference  in and  made a part of this
instrument  and are hereby  referred  to for a  description  of certain  rights,
limitations of rights, obligations, duties and

                                       2


<PAGE>




THE WARRANT  REPRESENTED BY THIS CERTIFICATE AND THE OTHER  SECURITIES  ISSUABLE
UPON  EXERCISE  THEREOF  MAY NOT BE OFFERED OR SOLD  EXCEPT  PURSUANT  TO (i) AN
EFFECTIVE  REGISTRATION  STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
(ii) TO THE EXTENT  APPLICABLE,  RULE 144 UNDER SUCH ACT (OR SIMILAR  RULE UNDER
SUCH ACT  RELATING TO THE  DISPOSITION  OF  SECURITIES),  or (iii) AN OPINION OF
COUNSEL, IF SUCH OPINION SHALL BE REASONABLY SATISFACTORY TO THE ISSUER, THAT AN
EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.


THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE SUBSCRIPTION AGREEMENT REFERRED TO HEREIN.


                                                                400,000 Warrants


                           AMENDED WARRANT CERTIFICATE


         This Warrant Certificate in replacement of a Warrant Certificate issued
to Susan C. Furst 1994 Trust  dated  October 31,  1994  certifies  that Susan C.
Furst 1994 Trust, or its registered assigns, is the registered holder of 400,000
Warrants to  purchase  initially,  at any time after the date hereof  until 5:30
p.m. New York time on March 4, 2001, up to 400,000 fully paid and non-assessable
shares of common stock,  $.01 par value ("Common Stock") of University  On-Line,
Inc., a Delaware  corporation  (the  "Company"),  at the initial exercise price,
subject to adjustment in certain  events (the "Exercise  Price"),  of $1.50 upon
surrender of this Warrant  Certificate  and payment of the Exercise  Price at an
office or agency of the Company.  Payment of the Exercise Price shall be made by
certified or official bank check in New York Clearing House funds payable to the
order of the Company.

         No Warrant  may be  exercised  after 5:30 p.m.,  New York time,  on the
Expiration Date, at which time all Warrants  evidenced hereby,  unless exercised
prior thereto, hereby shall thereafter be void.

         The Warrants  evidenced by this Warrant  Certificate are in replacement
for those Warrants  evidenced by the Warrant  Certificate dated October 31, 1994
issued to Susan C. Furst 1994 Trust and are part of a duly  authorized  issue of
Warrants issued pursuant to the  Subscription  Agreement dated as of October 31,
1994 between the Company and Austin O. Furst,  Jr., the  Elizabeth K. Furst 1994
Trust,  the Catherine T. Furst 1994 Trust,  and/or the Susan C. Furst 1994 Trust
(said trusts being  hereinafter  collectively  referred to as the "Trusts") (the
"Subscription  Agreement") and the Letter  Agreement dated March 4, 1996 between
the Company and Austin O. Furst,  Jr. (the "Letter  Agreement"),  and the Letter
Agreement  and  numbered  paragraphs  one  through  six  of  which  Subscription
Agreement  are  hereby  incorporated  by  reference  in and  made a part of this
instrument  and are hereby  referred  to for a  description  of certain  rights,
limitations of 
                                        1

<PAGE>


rights,  obligations,  duties and  immunities  thereunder of the Company and the
holders  (the words  "holders"  or  "holder"  meaning the  registered  holder or
registered  holders) of the Warrants;  provided,  however,  that (i) the initial
exercise  price of an aggregate  of  1,200,000 of the  2,400,000 of the Warrants
provided for in the Subscription  Agreement has been reduced to $1.50 per share,
each as adjusted for the Company's  November 1994 four-for-one stock split, (ii)
the holders of the shares of Common Stock issuable upon exercise of the Warrants
or the Notes (as hereinafter  defined)  together with the other Furst Securities
(as defined in the Letter Agreement) are entitled to certain  additional rights,
including demand  registration  rights,  as described  herein,  and (iii) in the
event of any  conflict  between  the  Subscription  Agreement  and this  Warrant
Certificate,  the terms of this Warrant  Certificate  (as modified by the Letter
Agreement)  shall  be  controlling.  Without  limiting  the  generality  of  the
foregoing,  all of the Furst Securities are entitled to the registration  rights
that are granted in the Subscription  Agreement (which  registration  rights are
exercisable  without cost to the holders,  except for fees and expenses of their
counsel and any  underwriting  or selling  commissions  or  discounts),  and the
Company  agrees to give the holders of the Furst  Securities  written  notice by
registered  mail at least 30 days prior to the filing of each such  registration
statement  with  respect to which such  rights  apply.  Nothing in this  Warrant
Certificate  shall be construed as requiring  any holder of Warrants or Notes to
exercise such Warrants or Notes prior to the  effective  date of a  registration
statement  in order to have  the  securities  received  upon  exercise  included
therein.

         Subject  only  to  the  Company  then  having  any  of  its  securities
registered under the Securities  Exchange Act of 1934, the holders of a Majority
(as hereinafter defined) of the Warrants,  the Notes, the Shares of Common Stock
issued upon the exercise of the Warrants or Notes and the other Furst Securities
shall have the right,  exercisable  by written  notice to the Company,  to twice
require the Company prepare and file with the Securities and Exchange Commission
(the "Commission"), a registration statement and such other documents, including
a prospectus, as may be necessary, in the opinion of counsel for the Company, in
order to comply with the provisions of the Act so as to permit a public offering
and sale, by such holders and any other holders of Furst  Securities  who notify
the Company within ten (10) days after receiving notice from the Company of such
request,  of their  respective  Furst  Securities  for a period of 120 days. The
first notice of exercise of the  registration  rights provided for the preceding
sentence  (the  "Demand  Registration  Rights")  may be given  after  the  first
anniversary of the Public  Offering,  but only with respect to Furst  Securities
representing  a maximum of 50% of the maximum  number of shares of Common  Stock
included in, or issuable upon  exercise or  conversion  of the Furst  Securities
(with  the  number  of Furst  Securities  to be  registered  on  behalf  of each
participating  holder being reduced pro rata to the extent  necessary),  and the
second  notice of  exercise  may be given  after the second  anniversary  of the
Public  Offering.  For  purposes  of the Demand  Registration  Rights,  the term
"Majority" in reference to holders of Furst Securities shall mean that number of
Furst  Securities  representing  (assuming  the exercise of all Warrants and the
conversion of all Notes and Preferred  Stock included  therein) more than 50% of
the aggregate  number of shares of Common Stock issued or issuable upon exercise
or conversion of the Furst Securities.

         The  Company  covenants  and  agrees  to  give  written  notice  of any
registration  request  under the  Demand  Registration  Rights by any  holder or
holders of Furst Securities to all other holders of Furst Securities  within ten
(10)  business  days  from the  date of the  receipt  of any  such  registration
request.

                                        2

<PAGE>




         All  expenses  (other  than  underwriting  discounts  and  commissions)
incurred in connection with  registration,  filing or qualification of any Furst
Securities  pursuant to exercise of the Demand Registration  Rights,  including,
without limitation,  all registration,  listing, filing, and qualification fees,
printers  and  accounting  fees and fees and  disbursements  of counsel  for the
Company shall be borne by the Company.  Any such registration and offering shall
be  conducted  on the same terms as are  provided in Sections 6.4 of the Warrant
Agreement  dated as of March 22, 1995  between  the  Company  and Spencer  Trask
Securities,   Incorporated  ("Spencer  Trask"),  (excluding  Subsections  6.4(b)
thereof) with respect to the registration of Warrant Shares (as defined therein)
under such Warrant Agreement.

         The Subscription Agreement provides that upon the occurrence of certain
events,  the  Exercise  Price  and  the  type  and/or  number  of the  Company's
securities issuable thereupon may, subject to certain  conditions,  be adjusted.
In such event,  the  Company  will,  at the  request of the holder,  issue a new
Warrant  Certificate  evidencing  the  adjustment in the Exercise  Price and the
number  and/or type of  securities  issuable  upon the exercise of the Warrants;
provided,  however,  that the  failure of the  Company to issue such new Warrant
Certificates shall not in any way change, alter, or otherwise impair, the rights
of the holder as set forth in the Subscription Agreement and herein.

         Notwithstanding anything contained herein to the contrary, if there has
been an adjustment downward to the $.75 per share exercise price of the Warrants
issued to Spencer Trask pursuant to the Warrant Agreement referred to above (the
"Placement Agent Warrants"),  or any such downward adjustment hereinafter occurs
at any time,  the  exercise  price of the Warrants  represented  by this Warrant
Certificate  shall  also  automatically  be  adjusted  at such time by twice the
amount of the  adjustment  made to the  exercise  price of the  Placement  Agent
Warrants, and the number of Securities thereafter issuable upon exercise of each
Warrant shall be adjusted by multiplying a number equal to the Exercise Price in
effect immediately prior to such adjustment by the number of Securities issuable
upon  exercise  of the  Warrants  and  dividing  the  product so obtained by the
adjusted Exercise Price.

         Upon due  presentment  for  registration  of transfer  of this  Warrant
Certificate  and duly  executed form of assignment at an office or agency of the
Company,  a new Warrant  Certificate or Warrant  Certificates  of like tenor and
evidencing  in the  aggregate a like  number of Warrants  shall be issued to the
transferee(s)  in  exchange  for  this  Warrant  Certificate,   subject  to  the
limitations  provided  herein and in the  Subscription  Agreement,  without  any
charge  except for any tax or other  governmental  charge  imposed in connection
with such transfer.

         Upon the  exercise of less than all of the  Warrants  evidenced by this
Certificate,  the  Company  shall  forthwith  issue to the  holder  hereof a new
Warrant Certificate representing such number of unexercised Warrants.

         The Company may deem and treat the registered  holder(s)  hereof as the
absolute owner(s) of this Warrant Certificate  (notwithstanding  any notation of
ownership  or other  writing  hereon  made by  anyone),  for the  purpose of any
exercise hereof,  and of any distribution to the holder(s)  hereof,  and for all
other  purposes,  and the  Company  shall not be  affected  by any notice to the
contrary.


                                        3

<PAGE>



         All terms used in this  Warrant  Certificate  which are  defined in the
Subscription  Agreement or the Letter Agreement and not otherwise defined herein
shall have the meanings  assigned to them in the  Subscription  Agreement or the
Letter Agreement, as the case may be.

         So long as Austin O. Furst  and/or the  Trusts  hold a majority  of the
Warrants,  the Notes and the shares of Common  Stock issued upon the exercise of
the  Warrants  or  the  conversion  of the  Notes  (collectively,  the  "Warrant
Securities"),  Mr.  Furst shall have the right to receive all  information  with
respect to the Company  and its affairs  that would be entitled to receive if he
were a director of the Company.  In the event that Warrants  having an aggregate
exercise  price of at least  $400,000  have been  exercised  by Austin O.  Furst
and/or the Trusts,  Mr. Furst shall have the right to  designate  that number of
members of the Board of  Directors  (rounded  to the  nearest  whole  number) as
represents the same percentage of the entire Board of Directors as the aggregate
number of shares of Common Stock  included in the Furst  Securities  or issuable
upon exercise or conversion of the Furst Securities  represents of the aggregate
outstanding shares of Common Stock (counting shares issuable upon the conversion
of the Notes and the $300,000  convertible  promissory  note  referred to in the
Letter Agreement and the outstanding shares of the Company's  Preferred Stock as
outstanding);  provided,  however, that Mr. Furst shall in any event be entitled
to designate at least one director (whether or not such $400,000 of Warrants are
exercised) so long as the aggregate  number of Furst Securities is not less than
the aggregate number of Furst Securities as of the First Closing of this Private
Placement.  The Company  shall take all actions as may be necessary to cause the
individuals  designated by Mr. Furst pursuant to the preceding sentence promptly
to be elected or appointed to the  Company's  Board of  Directors.  Mr.  Furst's
right to appoint as directors pursuant hereto shall not be deemed to entitle Mr.
Furst to designate  any  additional  director or  directors if he has  otherwise
designated  the number of directors  provided for herein  pursuant to the Notes;
provided,  however,  that upon the  termination  of any such other  right or Mr.
Furst to appoint any director, the rights provided for herein shall apply.

         The holder of this  Warrant  Certificate  shall be  entitled to receive
from the Company upon exercise of Warrants and the payment of the Exercise Price
therefore,  in lieu of acquiring securities,  a five-year convertible promissory
note ("Note") of the Company,  in the form  attached  hereto as Exhibit A, in an
aggregate  principal amount equal to the aggregate  Exercise Price paid, bearing
interest at the then five year  treasury rate per annum as published by the Wall
Street  Journal.  The Note shall be  convertible,  into the aggregate  number of
Securities  for which the Warrants  were  otherwise  exercisable  on the date of
exercise, subject to adjustment upon any reclassification,  stock split, reverse
stock split, stock dividend,  capital reorganization,  consolidation,  merger or
other change of outstanding

                                        4

<PAGE>



shares of Common  Stock of the Company or the sale of  substantially  all of the
Company's property as an entirety, as provided for in the Note after the date of
exercise.

         IN WITNESS WHEREOF,  the Company has caused this Warrant Certificate to
be duly executed under its corporate seal.

Dated as of March 4, 1996
                                      UNIVERSITY ON-LINE, INC.

[SEAL]

                                      By:
                                         ---------------------------------------
                                             Nat Kannan, Chief Executive Officer

ATTEST:


- ----------------------------
         Secretary



                                        5

<PAGE>




THE WARRANT  REPRESENTED BY THIS CERTIFICATE AND THE OTHER  SECURITIES  ISSUABLE
UPON  EXERCISE  THEREOF  MAY NOT BE OFFERED OR SOLD  EXCEPT  PURSUANT  TO (i) AN
EFFECTIVE  REGISTRATION  STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
(ii) TO THE EXTENT  APPLICABLE,  RULE 144 UNDER SUCH ACT (OR SIMILAR  RULE UNDER
SUCH ACT  RELATING TO THE  DISPOSITION  OF  SECURITIES),  or (iii) AN OPINION OF
COUNSEL, IF SUCH OPINION SHALL BE REASONABLY SATISFACTORY TO THE ISSUER, THAT AN
EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.


THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE SUBSCRIPTION AGREEMENT REFERRED TO HEREIN.


                                                                400,000 Warrants


                           AMENDED WARRANT CERTIFICATE


         This Warrant Certificate in replacement of a Warrant Certificate issued
to Elizabeth K. Trust dated October 31, 1994  certifies  that Elizabeth K. Furst
1994 Trust,  or its  registered  assigns,  is the  registered  holder of 400,000
Warrants to  purchase  initially,  at any time after the date hereof  until 5:30
p.m. New York time on March 4, 2001, up to 400,000 fully paid and non-assessable
shares of common stock,  $.01 par value ("Common Stock") of University  On-Line,
Inc., a Delaware  corporation  (the  "Company"),  at the initial exercise price,
subject to adjustment in certain  events (the "Exercise  Price"),  of $1.50 upon
surrender of this Warrant  Certificate  and payment of the Exercise  Price at an
office or agency of the Company.  Payment of the Exercise Price shall be made by
certified or official bank check in New York Clearing House funds payable to the
order of the Company.

         No Warrant  may be  exercised  after 5:30 p.m.,  New York time,  on the
Expiration Date, at which time all Warrants  evidenced hereby,  unless exercised
prior thereto, hereby shall thereafter be void.

         The Warrants  evidenced by this Warrant  Certificate are in replacement
for those Warrants  evidenced by the Warrant  Certificate dated October 31, 1994
issued to Susan C. Furst 1994 Trust and are part of a duly  authorized  issue of
Warrants issued pursuant to the  Subscription  Agreement dated as of October 31,
1994 between the Company and Austin O. Furst,  Jr., the  Elizabeth K. Furst 1994
Trust,  the Catherine T. Furst 1994 Trust,  and/or the Susan C. Furst 1994 Trust
(said trusts being  hereinafter  collectively  referred to as the "Trusts") (the
"Subscription  Agreement") and the Letter  Agreement dated March 4, 1996 between
the Company and Austin O. Furst,  Jr. (the "Letter  Agreement"),  and the Letter
Agreement  and  numbered  paragraphs  one  through  six  of  which  Subscription
Agreement  are  hereby  incorporated  by  reference  in and  made a part of this
instrument  and are hereby  referred  to for a  description  of certain  rights,
limitations of rights, obligations, duties and


<PAGE>




THE WARRANT  REPRESENTED BY THIS CERTIFICATE AND THE OTHER  SECURITIES  ISSUABLE
UPON  EXERCISE  THEREOF  MAY NOT BE OFFERED OR SOLD  EXCEPT  PURSUANT  TO (i) AN
EFFECTIVE  REGISTRATION  STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
(ii) TO THE EXTENT  APPLICABLE,  RULE 144 UNDER SUCH ACT (OR SIMILAR  RULE UNDER
SUCH ACT  RELATING TO THE  DISPOSITION  OF  SECURITIES),  or (iii) AN OPINION OF
COUNSEL, IF SUCH OPINION SHALL BE REASONABLY SATISFACTORY TO THE ISSUER, THAT AN
EXEMPTION FROM REGISTRATION UNDER SUCH ACT IS AVAILABLE.


THE  TRANSFER OR EXCHANGE OF THE WARRANTS  REPRESENTED  BY THIS  CERTIFICATE  IS
RESTRICTED IN ACCORDANCE WITH THE SUBSCRIPTION AGREEMENT REFERRED TO HEREIN.


                                                                400,000 Warrants


                           AMENDED WARRANT CERTIFICATE


         This Warrant Certificate in replacement of a Warrant Certificate issued
to Catherine T. Furst 1994 Trust dated October 31, 1994 certifies that Catherine
T. Furst 1994 Trust,  or its registered  assigns,  is the  registered  holder of
400,000 Warrants to purchase initially,  at any time after the date hereof until
5:30  p.m.  New  York  time on March  4,  2001,  up to  400,000  fully  paid and
non-assessable  shares  of common  stock,  $.01 par value  ("Common  Stock")  of
University On-Line, Inc., a Delaware corporation (the "Company"), at the initial
exercise price,  subject to adjustment in certain events (the "Exercise Price"),
of $1.50 upon surrender of this Warrant  Certificate and payment of the Exercise
Price at an office or agency of the Company. Payment of the Exercise Price shall
be made by certified  or official  bank check in New York  Clearing  House funds
payable to the order of the Company.

         No Warrant  may be  exercised  after 5:30 p.m.,  New York time,  on the
Expiration Date, at which time all Warrants  evidenced hereby,  unless exercised
prior thereto, hereby shall thereafter be void.

         The Warrants  evidenced by this Warrant  Certificate are in replacement
for those Warrants  evidenced by the Warrant  Certificate dated October 31, 1994
issued to Susan C. Furst 1994 Trust and are part of a duly  authorized  issue of
Warrants issued pursuant to the  Subscription  Agreement dated as of October 31,
1994 between the Company and Austin O. Furst,  Jr., the  Elizabeth K. Furst 1994
Trust,  the Catherine T. Furst 1994 Trust,  and/or the Susan C. Furst 1994 Trust
(said trusts being  hereinafter  collectively  referred to as the "Trusts") (the
"Subscription  Agreement") and the Letter  Agreement dated March 4, 1996 between
the Company and Austin O. Furst,  Jr. (the "Letter  Agreement"),  and the Letter
Agreement  and  numbered  paragraphs  one  through  six  of  which  Subscription
Agreement  are  hereby  incorporated  by  reference  in and  made a part of this
instrument  and are hereby  referred  to for a  description  of certain  rights,
limitations of rights, obligations, duties and



   
THIS  NOTE  HAS  BEEN  ACQUIRED  FOR  INVESTMENT  PURPOSES  ONLY  AND MAY NOT BE
TRANSFERRED UNTIL (i) A REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "ACT") SHALL HAVE BECOME  EFFECTIVE WITH RESPECT THERETO OR (ii)
RECEIPT BY THE ISSUER OF AN OPINION OF COUNSEL  REASONABLY  SATISFACTORY  TO THE
ISSUER  TO THE  EFFECT  THAT  REGISTRATION  UNDER  THE  ACT IS NOT  REQUIRED  IN
CONNECTION  WITH SUCH  PROPOSED  TRANSFER NOR IS IN VIOLATION OF ANY  APPLICABLE
STATE  SECURITIES  LAWS.  THIS LEGEND SHALL BE ENDORSED  UPON ANY NOTE ISSUED IN
EXCHANGE FOR THIS NOTE.


                            UNIVERSITY ON-LINE, INC.

                                                                   $
                                                                    -----------



                                     FORM OF
                                 PROMISSORY NOTE

                  University   On-Line,   Inc.,  a  Delaware   corporation  (the
"Company"),  for value received, hereby promises to pay to
                                                          ----------------------
or registered assigns (the "Payee") on                [the fifth  anniversary of
                                      ----------------
the date of issuance](the "Maturity Date"),  at the offices of the  Company, 105
West Broad St.,  Suite 310,  Falls Church,  VA  22046,  the  principal amount of
       ($         ), plus interest at the five-year treasury  rate per  annum as
- -------  ---------
published  by the Wall  Street  Journal  per  annum  payable  annually  on  each
anniversary  hereof through the Maturity Date, in such  coin or currency  of the
United States of America as at the time of payment shall be legal tender for the
payment of public and private debts.

                  This Note is issued in  connection  with  certain  Warrants to
purchase Common Stock of the Company  represented by Warrant  Certificates dated
as of _______, ____ (the "Warrants"). This Note is one of a series of Notes (the
"Notes") in the aggregate principal amount of $ __________.


         1.       Covenants of Company
                  --------------------

                  The Company  covenants  and agrees that,  so long as this Note
shall be outstanding, it will:

                  (i)  Promptly  pay  and  discharge,  and  cause  each  of  its
subsidiaries,  as such term is defined in Rule 405 of the Securities Act of 1933
(each, a "Subsidiary"),  to  pay

                                        1

<PAGE>



and discharge, all lawful taxes, assessments, and governmental charges or levies
imposed  upon the  Company or upon its income  and  profits,  or upon any of its
property,  before the same shall become in default, as well as all lawful claims
for labor,  materials  and  supplies  which,  if unpaid,  might become a lien or
charge upon such  properties or any part thereof;  provided,  however,  that the
Company or any  Subsidiary  shall not be required to pay and  discharge any such
tax, assessment,  charge, levy or claim so long as the validity thereof shall be
contested  in good  faith by  appropriate  proceedings  and the  Company or such
Subsidiary  shall set aside on its books  adequate  reserves in accordance  with
generally  accepted  accounting   principles  with  respect  to  any  such  tax,
assessment, charge, levy or claim so contested;

                  (ii) Do or cause to be done and cause each  Subsidiary  to do,
or cause to be done,  all things  reasonably  necessary  to preserve and keep in
full force and effect its corporate existence,  rights and franchises and comply
with all laws  applicable  to the Company or such  Subsidiary,  except where the
failure to comply  would not have a material  adverse  effect on the Company and
the Subsidiaries, taken as a whole;

                  (iii) At all times reasonably maintain,  preserve, protect and
keep,  and cause each  Subsidiary  to maintain,  preserve,  protect and keep its
property  used or useful in the conduct of its business in good repair,  working
order and condition,  and from time to time make all needful and proper repairs,
renewals,  replacements,  betterments  and  improvements  thereto  as  shall  be
reasonably required in the conduct of its business;

                  (iv) To the extent necessary for the operation of its business
and  the  businesses  of  its  Subsidiaries,  keep  adequately  insured  by  all
financially  sound  reputable  insurers,  all  property of a  character  usually
insured by similar  corporations  and carry such other  insurance  as is usually
carried by similar corporations; and

                  (v) At all times keep, and cause each Subsidiary to keep, true
and correct books, records and accounts.

                  (vi) Except for the incurrence of any indebtedness  (including
without  limitation,  the  incurrence  of any  guarantee or  contingent  payment
obligation with respect thereto) secured by a lien, mortgage or guarantee on the
property  (whether  real  or  personal)  or  equipment  of the  Company  or such
Subsidiary and any  refinancings or replacements  thereto or trade debt incurred
in the ordinary course of business, not incur and will not permit any Subsidiary
to incur, any  indebtedness  whatsoever  which  indebtedness  does not expressly
provide that it is wholly  subordinated in right of payment to the  indebtedness
evidenced by this Note and any identical series of Notes.

                  (vii) not  engage in and will not  permit  any  Subsidiary  to
engage in, any business  activity other than those  described or contemplated in
the Private  Placement  Memorandum  or which  directly  relate to the  Company's
current business;

                  (viii)  not  create,  incur,  assume  or  suffer  to  exist or
otherwise become or be liable in respect of, or permit any Subsidiary to create,
incur,  assume or  suffer to exist or  otherwise  become or be liable  for,  any
indebtedness  for borrowed  money,  purchase money  indebtedness  or capitalized
lease obligations if, after taking such additional indebtedness  into


                                        2

<PAGE>



account,  the  aggregate  amount of such  indebtedness  of the  Company  and the
Subsidiaries  would  exceed  $3,000,000;   provided,   however,   that  no  such
indebtedness may be incurred if there is an existing default hereunder;

                  (ix) not and will not permit any  Subsidiary  to  liquidate or
dissolve,  consolidate  with  or  merge  into  or with  any  other  corporation,
partnership or other legal entity, provided, however, that this provisions shall
not prohibit the Merger of Subsidiaries into the Company or with or into another
Subsidiary or the dissolution of any Subsidiary without assets;

                  (x) not and will not permit any  Subsidiary  to  purchase,  or
otherwise  acquire all or substantially  all of the assets of any person (or any
division thereof) (collectively, an "Acquisition"), except, for so long as there
is no default  hereunder,  the  Company or any of the  Subsidiaries  may make an
Acquisition if (i) immediately  after such  Acquisition,  no default or event of
default exists and the Company and the Subsidiaries  would be in compliance with
the preceding clauses of this Section 1 (assuming, for purposes hereof, that any
indebtedness of any acquired person or any  indebtedness  assumed by the Company
or any  Subsidiary  was  incurred on the date of the  Acquisition);  (ii) if all
Company debt incurred in connection with the Acquisition is subordinated to this
Note;  (iii)  if  the  Company  reasonably  and  in  good  faith  believes  such
Acquisition  will  not  result  in  the  Company's  insolvency,   and  (iv)  the
consolidated  cash  flow  of  the  Company  and  the  Subsidiaries   after  such
Acquisition  on a pro forma basis would not have resulted in the Company and the
Subsidiaries  experiencing a negative cash flow (or, if applicable,  an increase
in the negative cash flow) for the four most recently completed fiscal quarters,
and at the time of such  Acquisition the Company does not contemplate  that such
Acquisition  will  result in such effect on the  Company's  cash flow during the
twelve months following such Acquisition; and

                  (xi) will not sell, transfer,  lease,  contribute or otherwise
convey,  all or any material  portion of its assets,  except if such assets have
become obsolete.

         2.       Events of Default

                  A. This Note shall  become and be due and payable upon written
demand made by the holder  hereof  (except that no such demand shall be required
in the case of any event if default described in clauses (vii) (viii), (ix), (x)
or (xi) if one or more of the following events, herein called events of default,
shall happen and be continuing:

                  (i)  Default  in the  payment  of the  principal  and  accrued
interest on any of the Notes when and as the same shall  become due and payable,
whether by acceleration or otherwise;

                  (ii)  Default  in the due  observance  or  performance  of any
material  covenant,  condition  or  agreement  on the part of the  Company to be
observed  or  performed  pursuant  to the terms  hereof and such  default  shall
continue  uncured for thirty (30) days after written  notice  thereof shall have
been given to the Company by the holder of the Note;

                  (iii) Default in the payment of any  outstanding  indebtedness
in excess of $25,000 principal amount or in the due observance or performance of
any material

                                        3

<PAGE>



covenant,  condition or agreement on the part of the Company with respect to any
outstanding  indebtedness  with the result  that such  outstanding  indebtedness
shall become due and payable prior to the due date otherwise  specified therefor
and such  default  shall  continue  uncured  or such  acceleration  shall not be
rescinded or annulled  within the earlier to occur of (x) thirty (30) days after
written  notice  thereof to the Company  from the holder of this Note or (y) the
exercise of any remedies by the holder of such indebtedness;

                  (iv)  Application  for,  or consent to, the  appointment  of a
receiver, trustee or liquidator of the Company or of its property;

                  (v) Admission in writing of the Company's inability to pay its
debts as they mature;

                  (vi)  General  assignment  by the  Company  for the benefit of
creditors;

                  (vii)  Filing  by  the  Company  of a  voluntary  petition  in
bankruptcy a petition or an answer  seeking  reorganization,  or an  arrangement
with creditors; or

                  (viii) Entering against the Company of a court order approving
a petition filed against it under the Federal bankruptcy laws, which order shall
not have been  vacated or set aside or  otherwise  terminated  within sixty (60)
days.

                  B. The Company  agrees that  notice of the  occurrence  of any
event of default will be promptly  given to the holder at his or her  registered
address by certified mail.

                  C. In case any one or more of the events of default  specified
above  shall  happen and be  continuing,  the holder of this Note may proceed to
protect  and  enforce  his rights by suit for the  specific  performance  of any
covenant or  agreement  contained  in this Note or in aid of the exercise of any
power granted in this Note or may proceed to enforce the payment of this Note or
to enforce any other legal or equitable rights as such holder.

         3.       Conversion

                  A.  Payee  may  from  time to time  prior  to  payment  of the
principal  amount of this Note convert all, or any portion,  of the  outstanding
principal  amount and accrued  interest on this Note into shares of Common Stock
of the  Company.  The  initial  conversion  price is $ per  share  [equal to the
current  exercise  price  of the  Warrants],  subject  to  adjustment  upon  the
happening  of certain  events as provided  in Section  3.C.  below  ("Conversion
Price").  The  number of shares to be issued  upon the  conversion  of this Note
shall be determined by dividing the principal  amount and accrued interest to be
converted  by the  Conversion  Price in  effect on the date of  conversion.  The
Company will deliver a check for any fractional shares.

                  B. To convert  this Note the Payee must (1)  complete and sign
the conversion  notice attached  hereto,  (2) surrender the Note to the Company,
(3) furnish appropriate  endorsements and transfer documents if required and (4)
pay any transfer or similar tax, if required.  The Company will deliver to Payee
in the event of a partial conversion of this Note, a new Note for the balance of
the principal of this Note not converted.



                                        4

<PAGE>



                     

                  C. The  Conversion  Price in effect at any time and the number
and kind of  securities  purchasable  upon the  conversion of this Note shall be
subject to adjustment  from time to time upon the happening of certain events as
follows:

                  (1) In case the Company shall (i) declare a dividend or make a
distribution  on its  outstanding  shares  of  Common  Stock in shares of Common
Stock, (ii) subdivide or reclassify its outstanding  shares of Common Stock into
a greater  number of shares,  or (iii)  combine or  reclassify  its  outstanding
shares of Common Stock into a smaller number of shares,  the Conversion Price in
effect at the time of the record date for such  dividend or  distribution  or of
the effective date of such subdivision, combination or reclassification shall be
adjusted  so that it  shall  equal  the  price  determined  by  multiplying  the
Conversion Price by a fraction,  the denominator of which shall be the number of
shares of Common Stock outstanding  after giving effect to such action,  and the
numerator  of which  shall be the number of shares of Common  Stock  outstanding
immediately  prior to such action.  Such adjustment  shall be made  successively
whenever any event listed above shall occur.

                  (2)   In   the   case   of   any   reclassification,   capital
reorganization  or other  change of  outstanding  shares of Common  Stock of the
Company,  or in the case of any  consolidation  or merger of the Company with or
into another  corporation or the conveyance of all or  substantially  all of the
assets  of the  Company  to  another  corporation  (other  than a merger  with a
subsidiary in which merger the Company is the continuing  corporation  and which
does not result in any reclassification,  capital reorganization or other change
of outstanding  shares of Common Stock of the class issuable upon  conversion of
this Note), this Note shall thereafter be convertible at the Conversion Price in
effect on the day immediately preceding such  reclassification,  reorganization,
merger or  consolidation  into the number of shares of stock or other securities
or  property  to which a holder of the  number of shares of Common  Stock of the
Company  deliverable  upon conversion of this Note would have been entitled upon
such reclassification,  change, consolidation, merger or conveyance; and, in any
such case,  appropriate  adjustment (as determined in good faith by the Board of
Directors)  shall be made in the application of the provisions  herein set forth
with respect to the rights and interests  thereafter of the holder of this Note,
to the end that the  provisions  set forth  herein  (including  provisions  with
respect to changes  in and other  adjustments  of the  Conversion  Price)  shall
thereafter be  applicable,  as nearly as  reasonably  may be, in relation to any
shares of stock or other property thereafter  deliverable upon the conversion of
this Note. The foregoing  provisions of this  subsection C shall similarly apply
to successive reclassification, capital reorganizations and changes of shares of
Common Stock and to successive consolidations, mergers, sales or conveyances.

         4.       Miscellaneous

                  A.  This  Note has been  issued  by the  Company  pursuant  to
authorization of the Board of Directors of the Company.

                  B. The Company may consider and treat the person in whose name
this Note shall be  registered  as the absolute  owner  thereof for all purposes
whatsoever (whether or not this Note shall be overdue) and the Company shall not
be affected by any notice to the  contrary.  The  registered  owner of this Note
shall have the right to transfer it by assignment 

                                       5
<PAGE>


(subject to the limitations on transfer contained in the Subscription Agreement)
and the transferee  thereof shall,  upon his registration as owner of this Note,
become vested with all the powers and rights of the transferor.  Registration of
any new owner shall take place upon  presentation of this Note to the Company at
its offices,  105 West Broad St.,  Suite 310, Falls Church,  VA 22046,  together
with a duly authenticated  assignment.  In case of transfer by operation of law,
the transferee agrees to notify the Company of such transfer and of his address,
and to submit appropriate  evidence regarding the transfer so that this Note may
be registered in the name of the transferee.  This Note is transferable  only on
the books of the Company by the holder hereof, in person or by attorney,  on the
surrender  hereof,  duly endorsed.  Communications  sent to any registered owner
shall be  effective  as  against  all  holders  or  transferees  of the Note not
registered at the time of sending the communication.

                  C.  Payments of interest  shall be made as specified  above to
the  registered  owner of this Note.  Payment of principal and interest shall be
made to the registered owner of this Note upon presentation of this Note upon or
after the Maturity Date.

                  D. The  securities  issuable upon  conversion of this Note are
included in those securities with respect to which registration rights have been
granted  pursuant to the  Subscription  Agreement and the Company agrees to give
the registered  owner of this Note written notice by registered mail at least 30
days prior to the filing of each  registration  statement  to which such  rights
apply.

                  E. This Note shall be  construed  and  enforced in  accordance
with the laws of the State of New York.

                  F.  Demand,  present,  notice,  notice  of  demand,  notice of
payment, protest and notice of dishonor are hereby waived by the Company.

                  G. No delay or omission by the Payee in exercising  any of its
rights  will  operate  as a waiver of its  rights.  A waiver in  writing  on one
occasion will not be construed as a consent to or a waiver of any of the Payee's
right or remedy on any future occasion.

                  H. Should the indebtedness  evidenced by this Note or any part
hereof be collected at law or in equity or in bankruptcy,  receivership or other
court proceedings, or this Note placed in the hands of attorneys for collection,
the Company agrees to pay, in addition to principal and interest due and payable
hereon,  all costs of collection,  including  attorneys'  fees,  incurred by the
Payee in collecting or enforcing this Note.




                                        6

<PAGE>




                  IN WITNESS  WHEREOF,  the  Company  has caused this Note to be
signed in its name by its Chief Executive Officer.


                                UNIVERSITY ON-LINE, INC.


                                By:
                                   ______________________________________
                                   Nat Kannan, Chief Executive Officer




                                        7

<PAGE>



                                 ASSIGNMENT FORM

To assign this Note, fill in the form below:

                  (I) or (we) assign and transfer this Note to


                  (Print or type assignee's name, address and zip code)
_______________________________________________________________________

_______________________________________________________________________

_______________________________________________________________________

_______________________________________________________________________

_______________________________________________________________________  (Insert
assignee's social sec. or tax I.D. no.)


and irrevocably appoint_________________________________________________________
agent to transfer this Note on the books of the Company.The agent may substitute
another to act for him.


Date:________________________

                              Your Signature:___________________________________
                              (Sign exactly as your name appears on the face of
                              this Note)

Signature Guarantee*


___________________________________
*        Signature(s)  must be guaranteed by an eligible  guarantor  institution
         which is a member of a recognized  signature  guarantee program,  i.e.,
         Securities  Transfer Agents Medallion Program (STAMP),  Stock Exchanges
         Medallion Program (SEMP) or New York Stock Exchange Medallion Signature
         Program (MSP).


                                        8

<PAGE>


                                 CONVERSION FORM


         To convert this Note into shares of Common Stock of the Company,  check
this box: |_|


         If you want  common  stock  certificate,  if any,  made out in  another
person's name, fill in the form below:


         ________________________________________________________         (Print
or type assignee's name, address and zip code)

         ________________________________________________________

         ________________________________________________________

         ________________________________________________________        (insert
assignee's social sec. or tax I.D. no.)


Date:______________________

                               Your Signature: _____________________________
                               (Sign exactly as your name appears on the face of
                                this Note)

Signature Guarantee*




__________________________________
*        Signature(s)  must be guaranteed by an eligible  guarantor  institution
         which is a member of a recognized  signature  guarantee program,  i.e.,
         Securities  Transfer Agents Medallion Program (STAMP),  Stock Exchanges
         Medallion Program (SEMP) or New York Stock Exchange Medallion Signature
         Program (MSP).




                                        9




                                   
                          REGISTRATION RIGHTS AGREEMENT

                  THIS  REGISTRATION  RIGHTS AGREEMENT (the "Agreement") is made
by and  among  University  Online,  Inc.  (the  "Company"),  and  each  investor
executing a copy hereof (collectively, the "Investors," each an "Investor").


                  WHEREAS,  the  Investors  desire to purchase from the Company,
and the Company  desires to issue and sell to the Investors,  up to an aggregate
of  50  Units   (plus  up  to  an   additional   7.5   Units   solely  to  cover
over-subscriptions,  if any),  each Unit  consisting  of  133,334  shares of the
Company's  Convertible Preferred Stock, par value $.01 per share (the "Preferred
Stock"),  each  share of  Preferred  Stock  convertible  into  one  share of the
Company's Common Stock, par value $.01 per share (the "Common Stock"),  all upon
the terms set forth in the Company's  Confidential  Private Placement Memorandum
dated November 22, 1994 (the "Memorandum"); and

                  WHEREAS,  to induce  the  Investors  to  purchase  Units,  the
Company has  undertaken  to register,  on the third  anniversary  of the initial
closing  (the  "Initial  Closing") of the  Company's  offering of the Units (the
"Offering"),  the Common Stock issuable upon  conversion of the Preferred  Stock
contained in the Units to be purchased by the Investors under the Securities Act
of 1933, as amended,  and the rules and regulations  thereunder (the "Securities
Act").

                  NOW, THEREFORE,  the Company and the Investors hereby covenant
and agree as follows:

         1.       Definitions.  For purposes of this Agreement:

                  (a) The  terms  "register",  "registered"  and  "registration"
         refer to a registration effected by preparing and filing a registration
         statement or  statements or similar  documents in  compliance  with the
         Securities Act and the declaration or ordering of effectiveness of such
         registration  statement  or document  by the  Securities  and  Exchange
         Commission (the "SEC");

                  (b) The term  "Registrable  Securities"  means (i) the  Common
         Stock of the Company  issuable upon  conversion of the Preferred  Stock
         contained in the Units purchased by the Investors,  and (ii) any Common
         Stock of the Company  issued as a dividend or other  distribution  with
         respect  to, or in exchange  for or in  replacement  of such  Preferred
         Stock or Common Stock,  excluding in all cases,  however, any shares of
         Common Stock  satisfying (i) or (ii) above but which shares are sold by
         an  Investor in a  transaction  in which such  Investor's  registration
         rights under this Agreement are not assigned; and

                                       1
<PAGE>
                                                                            
                                                                         
                  (c)  Capitalized  terms  not  defined  herein  shall  have the
         meanings set forth in the Memorandum.

         2.       Registration.

                  (a) At any time,  commencing  three years from the date of the
         Initial  Closing,  the  holders of a majority  of the  Preferred  Stock
         issued  in  connection  with the  Private  Placement  may upon  written
         request to the Company demand  registration  of the  underlying  Common
         Stock issuable upon  conversion of the Preferred  Stock.  In accordance
         with the terms hereof, the Company shall use its best efforts to effect
         such   registration   under  the  Securities  Act  of  all  Registrable
         Securities;  provided, however, that an Investor may inform the Company
         in  writing  that  it  wishes  to  exclude  all  or a  portion  of  its
         Registrable Securities from such registration. Any Investor electing to
         exclude its Registrable  Securities from such registration will have no
         further rights to have such  Registrable  Securities  registered by the
         Company.

                  (b) The holders of a majority  in interest of the  Registrable
         Securities shall have the right to select the managing underwriters, if
         any,  for such  registration,  subject to the  approval of the Company,
         which shall not be unreasonably withheld.

                  (c) The Company is obligated to effect only two  registrations
         pursuant to this Agreement.

                  (d) The right of the Investors to demand registration shall be
         subject to  customary  delays of up to 90 days if the Company is in the
         process of a public offering of its securities.

         3.       Obligations of the Company.

                  When required under this Agreement to effect the  registration
of the Registrable Securities, the Company shall, as expeditiously as reasonably
possible:

                  (a) Prepare and file with the SEC a registration  statement or
         similar  documents (the  "Registration  Statement") with respect to all
         Registrable Securities,  other than any Registrable Securities excluded
         by  Investors  pursuant to Section  2(a),  and use its best  efforts to
         cause the  Registration  Statement  to become  effective,  and keep the
         Registration  Statement  effective  pursuant  to  Rule  415  under  the
         Securities Act for 180 days, which  Registration  Statement  (including
         any  amendments  or  supplements  thereto  and  prospectuses  contained
         therein)  shall not contain any 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, in light of the circumstances
         in which they were made, not misleading.

                                       2

<PAGE> 

                                                                             
        
                  (b) Prepare and file with the SEC such  amendments  (including
         post-effective   amendments)  and   supplements  to  the   Registration
         Statement and the prospectus used in connection  with the  Registration
         Statement  as may be  necessary  to  keep  the  Registration  Statement
         effective  at all times for a period of 180 days and to comply with the
         provisions of the Securities Act with respect to the disposition of the
         Registrable Securities covered by the Registration Statement.

                  (c) Furnish  promptly to the Investors  such numbers of copies
         of a prospectus, including a preliminary prospectus, and all amendments
         and supplements  thereto,  in conformity  with the  requirements of the
         Securities   Act,  and  such  other  documents  as  the  Investors  may
         reasonably request in writing in order to facilitate the disposition of
         the Registrable Securities.

                  (d)  Use  its  best   efforts  to  register  and  qualify  the
         Registrable Securities covered by the Registration Statement under such
         other  securities or "Blue Sky" laws of such  jurisdictions as shall be
         reasonably  requested  by  the  Investors  for  whom  such  Registrable
         Securities are  registered or are to be registered,  and to prepare and
         file in those jurisdictions such amendments  (including  post-effective
         amendments)  and  supplements  and to take such other actions as may be
         necessary to maintain such  registration and qualification in effect at
         all  times for a period  of 180  days,  and to take all  other  actions
         necessary or advisable to enable the  disposition of such securities in
         such jurisdictions;  provided,  however,  that the Company shall not be
         required in connection  therewith or as a condition  thereto to qualify
         to do  business  or to file a general  consent to service of process in
         any such  jurisdictions,  if such  filing  could  result in a  material
         adverse effect on the Company, as determined in good faith by the Board
         of Directors of the Company,  or to provide any undertaking or make any
         change in its  charter or bylaws  which the Board of  Directors  of the
         Company  determines to be contrary to the best interests of the Company
         and its stockholders.

                  (e) In the event the  holders of a majority in interest of the
         Registrable Securities select underwriters for the offering, enter into
         and perform its obligations under an underwriting  agreement,  in usual
         and  customary   form,   including,   without   limitation,   customary
         indemnificationand   contribution   obligations,   with  the   managing
         underwriter of such offering.  The Investors hereby agree to enter into
         and  perform  their  customary  obligations  under  any such  agreement
         including,   without   limitation,    customary   indemnification   and
         contribution obligations.

                  (f) Notify the Investors for whom such Registrable  Securities
         are registered or are to be  registered,  at any time when a prospectus
         relating  to  Registrable   Securities   covered  by  the  Registration
         Statement is required to be delivered  under the Securities Act, of the
         happening of any event as a result of

                                       3






<PAGE>


                                                                       

         which the prospectus included in the Registration Statement, as then in
         effect,  includes an untrue  statement  of a material  fact or omits to
         state a material  fact  required to be stated  therein or  necessary to
         make  the   statements   therein  not   misleading   in  light  of  the
         circumstances  then  existing.  The  Company  shall  promptly  amend or
         supplement  the  Registration  Statement  to  correct  any such  untrue
         statement or omission.

                  (g) Notify the Investors for whom such Registrable  Securities
         are  registered  or are to be  registered of the issuance by the SEC of
         any  stop  order  suspending  the  effectiveness  of  the  Registration
         Statement or the initiation of any  proceedings  for that purpose.  The
         Company shall make every  reasonable  effort to prevent the issuance of
         any stop order and, if any stop order is issued,  to obtain the lifting
         thereof at the earliest possible time.

                  (h)  Permit a single  firm of  counsel  designated  as selling
         stockholders'  counsel by the  holders of a majority in interest of the
         Registrable  Securities  to review the  Registration  Statement and all
         amendments  and  supplements  thereto for a  reasonable  period of time
         prior to their  filing.  The Company  shall not file any  document in a
         form to which such counsel reasonably objects.

                  (i) Make generally  available to its security  holders as soon
         as  practicable,  but not  later  than 90 days  after  the close of the
         period covered thereby,  an earnings  statement (in form complying with
         the  provisions  of Rule 158  under  the  Securities  Act)  covering  a
         12-month period beginning not later than the first day of the Company's
         next fiscal quarter  following the effective  date of the  Registration
         Statement.

                  (j) At the request of the Investors for whom such  Registrable
         Securities are registered or are to be registered,  furnish on the date
         that Registrable  Securities are delivered to the underwriters for sale
         in connection  with a  registration  pursuant to this  Agreement (i) an
         opinion, dated as of such date, of the counsel representing the Company
         for the  purposes of such  registration,  in form and  substance  as is
         customarily  given to underwriters in an underwritten  public offering,
         addressed to the  underwriters and (ii) a letter dated as of such date,
         from the independent  certified public  accountants of the Company,  in
         form and substance as is  customarily  given by  independent  certified
         public accountants to underwriters in an underwritten  public offering,
         addressed to the underwriters.

                  (k) Make  available  for  inspection by the Investors for whom
         such Registrable Securities are registered or are to be registered, any
         underwriters participating in the offering pursuant to the registration
         and the counsel,  accountants or other agents retained by the Investors
         or any such  underwriters,  all pertinent  financial and other records,
         corporate  documents  and  properties  of the  Company,  and  cause the
         Company's  officers,  directors and employees to supply

                                       4




<PAGE>

                                                                               
         all  information  reasonably  requested  by the  Investors  or any such
         underwriters in connection with the registration.

                  (l)  If  the  Common  Stock  is  then  listed  on  a  national
         securities  exchange,  use its best  efforts  to cause the  Registrable
         Securities  to be listed on such  exchange.  If the Common Stock is not
         then listed on a national securities exchange,  use its best efforts to
         facilitate  the  reporting  of the  Common  Stock on The  Nasdaq  Stock
         Market.

                  (m)  Provide a transfer  agent and  registrar,  which may be a
         single  entity,  for the  Registrable  Securities  not  later  than the
         effective date of the Registration Statement.

                  (n) Take all actions  reasonably  necessary to facilitate  the
         timely preparation and delivery of certificates (not bearing any legend
         restricting the sale or transfer of such  securities)  representing the
         Registrable   Securities  to  be  sold  pursuant  to  the  Registration
         Statement and to enable such  certificates to be in such  denominations
         and registered in such names as the Investors or any  underwriters  may
         reasonably request.

                  (o) Take all other  reasonable  actions  necessary to expedite
         and facilitate the registration of the Registrable  Securities pursuant
         to the Registration Statement.

         4.       Furnish Information.

                  It shall be a condition  precedent to the  obligations  of the
         Company to take any action  pursuant to this  Agreement with respect to
         each Investor for whom such  Registrable  Securities  are registered or
         are to be registered  that such  Investor  shall furnish to the Company
         such information  regarding itself, the Registrable  Securities held by
         it, and the intended  method of disposition of such securities as shall
         be reasonably  required to effect the  registration  of the Registrable
         Securities,  and that such  Investor  shall  execute such  documents in
         connection  with  such  registration  as  the  Company  may  reasonably
         request.

         5.       Expenses of Registration.

                  All   expenses,   other  than   underwriting   discounts   and
         commissions,   incurred  in   connection   with  the  first   requested
         registration,  filings  and/or  qualifications  undertaken  pursuant to
         Sections  2  and  3  hereof,   including,   without   limitation,   all
         registration,  listing,  filing and  qualification  fees,  printers and
         accounting fees, the fees and  disbursements of counsel for the Company
         and the reasonable fees and disbursements of the selling  stockholders'
         counsel,  shall be borne by the Company.  All such expenses incurred in
         connection with the second

                                       5


<PAGE>


                                                                     

         requested  registration  shall be  borne,  pro rata,  by the  Investors
         participating in such registration.

         6.       Indemnification. In the event any Registrable Securities are
         included in a Registration Statement under this Agreement:

                  (a)  To  the  extent  permitted  by  law,  the  Company  shall
         indemnify and hold harmless each Investor,  the  directors,  if any, of
         such  Investor,  the  officers,  if any, of such  Investor who sign the
         Registration  Statement,   each  person,  if  any,  who  controls  such
         Investor,  any  underwriter  (as defined in the Securities Act) for the
         Investor  and each person,  if any,  who controls any such  underwriter
         within the meaning of the Securities Act or the Securities Exchange Act
         of 1934,  as amended  (the "1934  Act"),  against any  losses,  claims,
         damages,  expenses  or  liabilities  (joint or several) to which any of
         them many become  subject  under the  Securities  Act,  the 1934 Act or
         otherwise,  insofar  as  such  losses,  claims,  damages,  expenses  or
         liabilities   (or  actions  or   proceedings,   whether   commenced  or
         threatened,  in respect  thereof) arise out of or are based upon any of
         the  following  statements,  omissions or violations  (collectively,  a
         "Violation"): (i) any untrue statement or alleged untrue statement of a
         material fact contained in the  Registration  Statement,  including any
         preliminary  prospectus or final  prospectus  contained  therein or any
         amendments  or  supplements  thereof,  (ii)  the  omission  or  alleged
         omission  to state  therein  a  material  fact  required  to be  stated
         therein,  or necessary to make the statements  therein, in light of the
         circumstances  in which they were  made,  not  misleading  or (iii) any
         Violation or alleged  Violation by the Company of the  Securities  Act,
         any state  securities law or any rule or regulation  promulgated  under
         the Securities Act, or any state  securities law, and the Company shall
         reimburse the Investors and each such underwriter or controlling person
         for  any  legal  or  other  expenses  reasonably  incurred  by  them in
         connection  with  investigating  or  defending  any such  loss,  claim,
         damage,  liability,  action or proceeding promptly as such expenses are
         incurred;  provided, however, that the indemnity agreement contained in
         this  subsection  6(a) shall not apply to amounts paid in settlement of
         any such loss, claim, damage, liability or action if such settlement is
         effected without the consent of the Company, which consent shall not be
         unreasonably withheld, nor shall the Company be liable in any such case
         for any such loss,  claim,  damage,  liability  or action to the extent
         that it arises  out of or is based  upon a  Violation  which  occurs in
         reliance  upon and in  conformity  with written  information  furnished
         expressly for use in connection with such registration by the Investor,
         directors  and  officers  of the  Investor or any such  underwriter  or
         controlling  person, as the case may be. Such indemnity shall remain in
         full force and effect  regardless  of any  investigation  made by or on
         behalf of the Investors or any such  underwriter or controlling  person
         or the  Company  and shall  survive  the  transfer  of the  Registrable
         Securities by Investors.

                                       6


<PAGE>

                                                                               

         
                  (b) To the extent  permitted by law, each Investor,  severally
         and not jointly, shall indemnify and hold harmless the Company, each of
         its  directors,  each of its officers who have signed the  Registration
         Statement,  each person,  if any,  who controls the Company  within the
         meaning of the Securities Act or the 1934 Act, any  underwriter and any
         other  stockholder  selling  securities  pursuant  to the  Registration
         Statement  or  any of its  directors  or  officers  or any  person  who
         controls  such  holder or  underwriter,  against  any  losses,  claims,
         damages or liabilities  (jointly or severally) to which any of them may
         become subject, under the Securities Act, the 1934 Act or other Federal
         or state law,  insofar as such losses,  claims,  damages or liabilities
         (or  actions  in  respect  thereof)  arise out of or are based upon any
         Violation,  in each case to the extent  (and only to the  extent)  that
         such Violation  occurs in reliance upon and in conformity  with written
         information  furnished by such Investor expressly for use in connection
         with such registration;  and such Investor shall reimburse any legal or
         other expense reasonably  incurred by any of such parties in connection
         with investigating or defending any such loss, claim, damage, liability
         or action; provided, however, that the indemnity agreement contained in
         this  subsection  6(b) shall not apply to amounts paid in settlement of
         any such loss, claim, damage, liability or action if such settlement is
         effected without the consent of such Investor,  which consent shall not
         be unreasonably withheld, conditioned or delayed; and provided further,
         that the Investor  shall be liable under this  subsection for only that
         amount of losses,  claims,  damages and  liabilities as does not exceed
         the  proceeds to such  Investor as a result of the sale of  Registrable
         Securities pursuant to such registration.

                  (c) Promptly after receipt by an indemnified  party under this
         Section 6 of notice of the  commencement  of any action  (including any
         governmental  action),  such  indemnified  party  shall,  if a claim in
         respect thereof is to be made against any indemnifying party under this
         Section 6, deliver to the  indemnifying  party a written  notice of the
         commencement thereof and the indemnifying party shall have the right to
         participate  in,  and,  to the extent  that the  indemnifying  party so
         desires,  jointly with any other  indemnifying party similarly noticed,
         to  assume  control  of  the  defense  thereof  with  counsel  mutually
         satisfactory  to the parties;  provided,  however,  that an indemnified
         party shall have the right to retain its own counsel, with the fees and
         expenses to be paid by the  indemnifying  party,  if, in the reasonable
         opinion of counsel for the indemnifying  party,  representation of such
         indemnified  party by such counsel would be inappropriate due to actual
         or potential  conflicting  interests between such indemnified party and
         any other party  represented  by such counsel in such  proceeding.  The
         failure to deliver  written notice to the  indemnifying  party within a
         reasonable  time of the  commencement  of any such action shall relieve
         such indemnifying party of any liability to the indemnified party under
         this Section 6 only to the extent  prejudicial to its ability to defend
         such  action,  but the  omission  to so deliver  written  notice to the
         indemnifying  party will not  relieve it of any  liability  that it may
         have to any

                                       7

<PAGE>

                                                                              
 

         indemnified   party   otherwise   than  under   this   Section  6.  The
         indemnification  required  by this  Section 6 shall be made by periodic
         payments of the amount thereof  during the course of the  investigation
         or defense,  promptly as such  expense,  loss,  damage or  liability is
         incurred,   and  upon  receipt  by  the  indemnifying   party  of  such
         documentation as it may reasonably request.

                  (d) To the extent any indemnification by an indemnifying party
         is prohibited or limited by law, the indemnifying  party agrees to make
         the maximum contribution with respect to any amounts for which it would
         otherwise  be liable  under this  Section 6 to the extent  permitted by
         law,   provided   that  (i)  no   contribution   shall  be  made  under
         circumstances   where  the  maker   would  not  have  been  liable  for
         indemnification  under the fault standards set forth in this Section 6,
         (ii)  no  seller  of  Registrable   Securities   guilty  of  fraudulent
         misrepresentation   (within  the  meaning  of  Section   11(f)  of  the
         Securities  Act) shall be entitled to  contribution  from any seller of
         Registrable   Securities   who  was  not  guilty  of  such   fraudulent
         misrepresentation  and (iii)  contribution by any seller of Registrable
         Securities  shall be limited  in amount to the net  amount of  proceeds
         received by such seller from the sale of such Registrable Securities.

         7.       Reports Under the 1934 Act. With a view to making available to
         the Investors the benefits of Rule 144 promulgated under the Securities
         Act ("Rule 144"),  and any other rule or regulation of the SEC that may
         at any time permit the  Investors to sell  securities of the Company to
         the public without registration, the Company agrees to:

                  (a) Make and keep current public information available,  as is
         described  in Rule 144,  at all times for 90 days  after the  effective
         date of the first registration  statement filed by the Company declared
         effective for the offering of its securities to the general public;

                  (b) File with the SEC in a timely manner all reports and other
         documents  required to be filed by the Company under the Securities Act
         and the 1934 Act; and

                  (c) Furnish to each  Investor,  so long as such Investor shall
         own any  Registrable  Securities,  promptly  upon request (i) a written
         statement  by the  Company  that it has  complied  with  the  reporting
         requirements  of Rule 144 (at any time for 90 days after the  effective
         date of the first  registration  statement  filed by the Company),  the
         Securities  Act and the  1934  Act (at any  time  after  it has  become
         subject to such reporting requirements), (ii) a copy of the most recent
         annual or  quarterly  report of the Company and such other  reports and
         documents so filed by the Company and (iii) such other  information  as
         may be  reasonably  requested in availing the  Investors of any rule or
         regulation of the SEC which permits the selling of any such  securities
         without registration.


                                       8
<PAGE>


                                                                               

         
         8.       Assignment  of  Registration  Rights.  The  rights to have the
         Company register Registrable  Securities pursuant to this Agreement may
         be  assigned by the  Investors  to  transferees  or  assignees  of such
         securities;  provided that the Company is, within reasonable time after
         such  transfers,  furnished with written notice of the name and address
         of such transferee or assignee and the securities with respect to which
         such  registration  rights are being assigned.  The term "Investors" as
         used in this Agreement shall include such permitted assignees.

         9.       Miscellaneous.

                  (a) Notices  required or permitted to be given hereunder shall
         be in  writing  and  shall be  deemed  to be  sufficiently  given  when
         personally  delivered  or  sent  by  registered  mail,  return  receipt
         requested,  addressed (i) if to the Company, at Imsatt Corporation, 105
         West Broad Street, Suite 301, Falls Church,  Virginia 22046, Attention:
         President  and (ii) if to an  Investor,  at the address set forth under
         his name in the  Subscription  Agreement,  or at such other  address as
         each such  party  furnishes  by notice  given in  accordance  with this
         Section 9(a).

                  (b) Failure of any party to exercise any right or remedy under
         this  Agreement or otherwise,  or delay by a party in  exercising  such
         right or remedy, shall not operate as a waiver thereof. No waiver shall
         be effective  unless and until it is in writing and signed by the party
         granting the waiver.

                  (c) This Agreement  shall be enforced,  governed and construed
         in all respects in  accordance  with the laws of the State of New York,
         as such laws are applied by New York courts to agreements  entered into
         and to be performed  in New York by and between  residents of New York.
         In the event that any provision of this  Agreement  shall be invalid or
         unenforceable  under any  applicable  statute or rule of law, then such
         provision  shall  be  deemed  inoperative  to the  extent  that  it may
         conflict  therewith  and shall be deemed  modified to conform with such
         statute or rule of law. Any provision hereof which may prove invalid or
         unenforceable   under  any  law  shall  not  affect  the   validity  or
         enforceability of any other provision hereof.

                  (d) This  Agreement  shall  constitute  the  entire  agreement
         between the parties  hereto with respect to the subject  matter  hereof
         and may be amended  only by a writing  executed  by the Company and the
         holders of a majority in interest of the Registrable Securities.

                                       9

<PAGE>


 
                                                                        


                                 SIGNATURE PAGE


                  IN  WITNESS   WHEREOF,   the  undersigned  has  executed  this
         Registration Agreement this    day of      ,199   .
                                    ---       -----     ---

     
         If the Holder is an INDIVIDUAL:


         --------------------------
         Print Name



         --------------------------
         Signature of Purchaser


     
         --------------------------
         Address


         If the Holder is a PARTNERSHIP, CORPORATION OR TRUST:



         --------------------------
         Name of Partnership, Corporation or
         Trust


         By:
            -----------------------
         Name:
         Title:


         --------------------------
         Address


         ACCEPTED AND AGREED
         this    day of     , 199   
             ----      -----     ---

         UNIVERSITY ONLINE, INC.


         By:
            -----------------------
         Name:
         Title:

                                       10

<PAGE>

                AMENDMENT NO. 1 TO REGISTRATION RIGHTS AGREEMENT


         A. The  Registration  Rights  Agreement shall be revised to reflect the
change to the  registration  rights  referred  to in the  Supplement  to Private
Placement Memorandum dated March 17, 1995. Paragraphs (b) through (d) of Section
2 of the  Registration  Rights  Agreement  will be renumbered to Paragraphs  (c)
through (e),  respectively,  and the  following  paragraph  will be added as new
paragraph (b):

         (b) In the event that the Company  completes an initial public offering
of its  securities,  the Company  shall  prepare and file no later than 180 days
after  completion  of the  initial  public  offering,  if  any,  a  registration
statement  under  the  Securities  Act to  permit  resales  of  all  Registrable
Securities; provided, however that an Investor may inform the Company in writing
that it wishes to exclude all or a portion of its  Registrable  Securities  from
such registration.  Any Investor electing to exclude its Registrable  Securities
from such  registration  will have no  further  rights to have such  Registrable
Securities registered by the Company.

         B.       Paragraph (a) of Section 3 of the Registration Rights
Agreement will be deleted in its entirety and replaced as
follows:

         (a)  prepare  and file with SEC a  registration  statement  or  similar
documents  (the  "Registration  Statement")  with  respect  to  all  Registrable
Securities, other than any Registrable Securities excluded by Investors pursuant
to Section  2(a),  and use its best efforts to keep the  Registration  Statement
effective at all times for a period of six months from the effective date of the
Registration  Statement,  which Registration Statement (including any amendments
or supplements thereto and prospectuses contained therein) shall not contain any
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, in light of the
circumstances in which they were made, not misleading.

         C.       Section 5 of the Registration Rights Agreement will be
deleted in its entirety and replaced as follows:

         All  expenses,  other  than  underwriting  discounts,  commissions  and
transfer taxes,  incurred in connection  with the first requested  registration,
filings and/or  qualifications  undertaken  pursuant to Sections 2 and 3 hereof,
including,   without   limitation,   all  registration,   listing,   filing  and
qualification  fees, printers and accounting fees, the fees and disbursements of
counsel for the Company and the reasonable fees and disbursements of the selling
stockholders' counsel, shall be borne by the Company.


<PAGE>

                                 AMENDMENT NO. 2
                        TO REGISTRATION RIGHTS AGREEMENT

        This Amendment No. 2 to Registration  Rights Agreement (the "Amendment")
is made and entered into  effective  as of the 12th day of August  1996,  by and
among University  Online,  Inc., a Delaware  corporation (the "Company") and the
Investors (as defined herein).

        WHEREAS, pursuant to that certain Company Registration Rights Agreement,
as amended  pursuant  to the  Supplement  to Private  Placement  Memorandum  and
Amendment to Registration Rights Agreement dated March 17, 1995, a copy of which
is attached hereto as Exhibit A (the "Registration  Rights  Agreement"),  by and
among the Company and certain holders of the Company's Series A Preferred Stock,
such stockholders  (the  "Investors")  have registration  rights with respect to
such shares;

        WHEREAS,  the Company wishes to proceed with its initial public offering
("IPO"),  and the Company and the Investors  agree that this Amendment will make
an IPO more feasible, which is of material benefit to the Investors; and

        WHEREAS, the Company and the Investors therefore desire to amend certain
terms and conditions of the Registration Rights Agreement;

        NOW,  THEREFORE,  in consideration  of the foregoing  premises and other
good and  valuable  consideration,  the receipt and adequacy of which are hereby
acknowledged, the parties hereto agrees as follows:

        1. Section 2 of the  Registration  Rights Agreement is hereby deleted in
its entirety.

        2. As provided in Section  9(d) of the  Registration  Rights  Agreement,
upon the  execution  hereof by the Company and  Investors  holding a majority in
interest of the Registrable Securities,  this Amendment shall be effective as of
the date first written above.

        3. Except as  specifically  amended or modified by this  Amendment,  the
terms  and  conditions  of  the  Registration   Rights  Agreement  shall  remain
unimpaired,  unaffected  and  unchanged in every  particular as set forth in the
Registration Rights Agreement.

        4. Capitalized terms used herein, unless otherwise defined herein, shall
have the meanings assigned to such terms in the Registration Rights Agreement.

        5. This Amendment may be executed in any number of counterparts, each of
which shall be an  original,  but all of which  together  shall  constitute  one
instrument.

        IN WITNESS WHEREOF,  the parties hereto have executed this Amendment No.
2 to Registration  Rights  Agreement under seal effective as of the day and year
first above written.


COMPANY:
UNIVERSITY ONLINE, INC.




- -----------------------------------------
By:                                               (SEAL)
   --------------------------------------
Title:
      -----------------------------------


INVESTORS:
(Printed or Typed Name)




- -----------------------------------------
By:                                               (SEAL)
   --------------------------------------
Title:
      -----------------------------------




                          REGISTRATION RIGHTS AGREEMENT


                      THIS REGISTRATION RIGHTS AGREEMENT (this
"Agreement") dated as of July 19, 1996, by and among University Online,  Inc., a
Delaware  corporation (the "Company"),  and Wheatley Partners,  L.P. and certain
other  investors   signatory  hereto  (each  an  "Investor,"   collectively  the
"Investors").

                              W I T N E S S E T H:

                      WHEREAS,  pursuant to the terms of, and in order to induce
the  Investors  to enter into that  certain  Series B Preferred  Stock  Purchase
Agreement of even date herewith  among the Company and the Investors (as amended
and in effect from time to time, the "Stock  Purchase  Agreement"),  the parties
hereto  have  agreed to provide  for the  registration  rights set forth in this
Agreement.

                      NOW, THEREFORE, the parties to this Agreement hereby agree
as follows:

                      1.  Definitions.  For all purposes of this Agreement,  the
following terms shall have the meanings set forth below  (capitalized terms used
herein and not otherwise  defined herein shall have the meaning set forth in the
Stock Purchase Agreement for such term):

                               Commission  means  the  Securities  and  Exchange
              Commission, or any successor agency.

                               Common  Stock  means  (a) the  Common  Stock  (as
              defined in the Stock  Purchase  Agreement),  and (b) any shares of
              any other class of capital stock of the Company  hereafter  issued
              which is (i) not preferred in the  Company's  Amended and Restated
              Certificate of Incorporation  (the  "Certificate") as to dividends
              or to assets upon  liquidation,  dissolution  or winding up of the
              Company  over any other  class of stock of the  Company,  (ii) not
              subject to redemption in the  Certificate,  or (iii) issued to the
              holders  of  shares  of  Common  Stock  upon any  reclassification
              thereof.

                               Demand  Registration  means  any  request  by the
              Stockholders  to register the Registrable  Securities  pursuant to
              Section 2(a)(i).

                               indemnified  party  and  indemnifying  party.  As
              defined in Section 8(c).

                                       1
<PAGE>




                               Instrument  of Accession  means an  Instrument of
              Accession in the form of Exhibit A hereto.

                               Piggyback  Registration.  As  defined  in Section
              3(a)(i).

                               Preferred  Stock  means the Series B  Convertible
              Preferred  Stock and the Series B-1 Convertible  Preferred  Stock,
              $.01 par value per share,  of the Company (the "Series B Preferred
              Stock"),  including any Additional  Preferred Stock (as defined in
              the Stock Purchase  Agreement) that is or is required to be issued
              in payment of accrued dividends on the Preferred Stock.

                               Public   Sale  means  any  sale  of   Registrable
              Securities to the public pursuant to a public offering  registered
              under  the  Securities  Act or to the  public  through a broker or
              market-maker  pursuant  to the  provisions  of  Rule  144  (or any
              successor  rule)  adopted  under the  Securities  Act or any other
              public offering not required to be registered under the Securities
              Act.

                               Qualified   Public   Offering   has  the  meaning
              assigned to the term "Qualified  Series B Public  Offering" in the
              Certificate.

                               Registration  Expenses.  As  defined  in  Section
              7(a).

                               Registered and  registration  mean a registration
              effected  by  preparing  and filing a  registration  statement  in
              compliance with the Securities Act and the declaration or ordering
              by  the  Commission  of the  effectiveness  of  such  registration
              statement.

                               Registrable  Securities  means at any  particular
              time all of the Company's then outstanding  shares of Common Stock
              into which the Preferred Stock has been  converted,  that have not
              been sold in a Public Sale, less those shares held by Stockholders
              whose  entire  holdings  of such  shares are  eligible  for resale
              without registration under Rule 144 in any three month period.

                               Securities  Act means the Securities Act of 1933,
              as amended,  or any successor  federal statute,  and the rules and
              regulations of the Securities and


                                       -2-


<PAGE>



              Exchange Commission promulgated thereunder,  all as the same shall
              be in effect from time to time.

                               Stockholders means, initially, the Investors and,
              thereafter,  any Person who becomes a party to this  Agreement  by
              executing  an  Instrument  of  Accession  in  connection  with the
              transfer  to or  acquisition  by such  Person  of any  Registrable
              Securities  from any Investor or any  subsequent  transferee of an
              Investor;  provided, that the term "Stockholder" shall not include
              any Person who has sold,  transferred or otherwise disposed of all
              of such Person's Registrable Securities.

                               Underwriters'   Maximum  Number  means,  for  any
              Piggyback Registration,  Demand Registration or other registration
              which is an underwritten  registration,  that number of securities
              to which such registration  should, in the opinion of the managing
              underwriters  of  such  registration  in the  light  of  marketing
              factors, be limited.

                               2.       Stockholder Demand Registration.

                               (a)      Request for Demand Registration.

                               (i) Subject to the  limitations  contained in the
              following paragraphs of this Section 2, the holders of 50% or more
              of the Registrable  Securities then outstanding may at any time on
              or after  180-days  after the effective  date of the  registration
              statement of the Company's  Qualified Public  Offering,  provided,
              however,  such 180-day period may be extended up to one year after
              the  anniversary  of  the  effective  date  of  such  registration
              statement if in the opinion of the managing underwriters currently
              negotiating  with the Company on the date of this  Agreement  such
              180-day period would affect the  marketability of the shares being
              offered thereby, give to the Company, pursuant to this clause (i),
              a written request to register the Registrable  Securities.  Within
              10 days  after the  receipt  by the  Company  of any such  written
              request, the Company will give written notice of such registration
              request to all Stockholders.

                          (ii)  Subject  to  the  limitations  contained  in the
              following  paragraphs of this Section 2, after the receipt of such
              written request for a Demand Registration, (A) the Company will be
              obligated and required to include in such Demand Registration all


                                       -3-


<PAGE>



              Registrable  Securities  with  respect to which the Company  shall
              receive from Stockholders,  within 30 days after the date on which
              the Company shall have given to all  Stockholders a written notice
              of registration  request  pursuant to Section 2(a)(i) hereof,  the
              written  requests  of such  Stockholders  for  inclusion  of their
              respective  shares  of  Registrable   Securities  in  such  Demand
              Registration,  and (B) the  Company  will use its best  efforts to
              prepare  and file with the  Commission  a  registration  statement
              under the Securities Act on any  appropriate  form  promulgated by
              the  Commission  and  reasonably  acceptable  to the  Stockholders
              requesting such Demand  Registration  pursuant to clause (i) above
              covering all such  Registrable  Securities  and shall use its best
              efforts to cause such  registration  statement to become effective
              under  the   Securities   Act.  All  written   requests   made  by
              Stockholders  pursuant to this clause (ii) will specify the number
              of shares of Registrable Securities to be registered and will also
              specify the intended method of disposition thereof. Such method of
              disposition shall, in any case, be an underwritten  offering if an
              underwritten  offering is requested by the Demanding  Stockholders
              (as  defined in Section  2(c)  hereof)  holding 51% or more of the
              Registrable  Securities to be included in such Demand Registration
              by all of the Demanding Stockholders.

                         (iii) The  Stockholders  shall be permitted to withdraw
              all or any part of the Registrable Securities of such Stockholders
              from any Demand  Registration  at any time prior to the  effective
              date  of  such  Demand   Registration  but,  in  the  case  of  an
              underwritten  public  offering,  only  if  such  Stockholders  are
              permitted to do so by the managing underwriters or pursuant to any
              agreement therewith.

                               (b)      Limitations on Demand Registration.

                               (i) The holders of Series B Preferred Stock shall
              not be  entitled  to require  the  Company to effect,  pursuant to
              Section 2(a) hereof, more than two Demand  Registrations but shall
              be entitled to unlimited  additional Demand  Registrations if such
              additional Demand Registrations would be eligible for registration
              on Form S-3 (after the Company  qualifies  for Form S-3,  provided
              that in the case of any such  Demand  Registration  the  aggregate
              gross  proceeds  from such S-3 Demand  Registration  would  exceed
              $500,000, if all registered shares thereunder were sold).


                                       -4-

<PAGE>


                          (ii) Any  registration  initiated  pursuant to Section
              2(a) hereof shall not count as a Demand  Registration for purposes
              of Section 2(a) hereof  unless and until such  registration  shall
              have become effective and seventy-five percent (75%) of the number
              of shares  initially  included in the first  filing by the Company
              with the  Commission,  but not withdrawn  under Section  2(a)(iii)
              above,  shall  have been  actually  sold  (unless  the  requesting
              Stockholders  withdraw all their  Registrable  Securities  and the
              Company has  performed its  obligations  hereunder in all material
              respects,  in  which  case  such  demand  will  count  as a Demand
              Registration   unless   the   requesting   Stockholders   pay  all
              Registration   Expenses   in   connection   with   the   withdrawn
              registration).

                         (iii) The Company shall not be obligated or required to
              effect  the  Demand  Registration  of any  Registrable  Securities
              pursuant to Section 2(a) hereof  during (a) the period  commencing
              on the date falling 45 days prior to the Company's  estimated date
              of filing (as  notified to the  Stockholders  in writing)  of, and
              ending on the date 60 days  following the  effective  date of, any
              registration   statement   pertaining   to  any  firm   commitment
              underwritten  registration of the Company's equity  securities (x)
              initiated  by the  Company,  and  solely  for the  account  of the
              Company (other than any registration by the Company on Form S-8 or
              similar  form or  dividend  reinvestment  plan)  or (y)  initiated
              pursuant to Section 2(a)(i) hereof or (b) the 180-day period after
              the  commencement  by the  Company of any  activity  (a  "Material
              Activity")  that,  in the  good  faith  business  judgment  of the
              Company's  Board of Directors,  would be materially  and adversely
              affected to the detriment of the Company by the  requested  Demand
              Registration  (provided that (x) the Demand  Registration may only
              be  deferred  if the  Material  Activity  was  commenced  prior to
              receipt by the Company of the request for the Demand Registration,
              and (y) no more than one  deferral  may be  effected  pursuant  to
              clause (a) or (b)  during any  360-day  period).  A deferral  of a
              Demand  Registration  pursuant to this Section  2(b)(iii) shall be
              lifted,  and,  unless the  Demand  Registration  request  has been
              withdrawn  as  contemplated  below,  the  requested   registration
              statement shall be filed forthwith,  if, in the case of a deferral
              pursuant to clause (a) of the  preceding  sentence,  the  proposed
              registration  for  the  Company's  account  is  abandoned  or  not
              declared effective within 90 days from the filing


                                       -5-

<PAGE>



              date,  or in the case of a deferral  pursuant to clause (b) of the
              preceding sentence, the Company ceases to be engaged in a Material
              Activity (and the Board of Directors shall immediately  notify the
              Stockholders if, in their good faith determination,  such activity
              has  ceased).  In order  to defer  the  filing  of a  registration
              statement  pursuant to this Section  2(b)(iii),  the Company shall
              promptly (but in any event within 10 days),  upon  determining  to
              effect such  deferral,  deliver to each  Stockholder a certificate
              signed by an executive  officer of the  Company,  on behalf of the
              Board of  Directors,  stating that the Company is  deferring  such
              filing  pursuant to this Section  2(b)(iii)  and setting forth the
              anticipated  deferral period.  Within 20 days after receiving such
              certificate,   the  holders  of  a  majority  of  the  Registrable
              Securities owned by the  Stockholders  and for which  registration
              was  previously  requested may withdraw  such Demand  Registration
              request by giving notice to the Company; if withdrawn,  the Demand
              Registration request shall be deemed not to have been made for all
              purposes  of this  Agreement.  If the Demand  Registration  is not
              withdrawn  and any  deferral is lifted as provided  above,  prompt
              notice  thereof  shall  be given in  writing  to the  Stockholders
              requesting Demand Registration who thereafter shall be entitled to
              deliver a new request.  This Section  2(b)(iii) shall not prohibit
              the  Stockholders  from  exercising any  "piggyback"  registration
              rights to which they  would  otherwise  be  entitled  pursuant  to
              Section 3. The  Company  shall not be  required  to  maintain  the
              effectiveness  of any Demand  Registration  beyond the  earlier to
              occur of (i) the  consummation of the distribution by Stockholders
              of the Registrable  Securities  included  therein or (ii) 180 days
              after the effective date thereof,  unless such  registration  is a
              "shelf registration" in which case the Company will be required to
              maintain such effectiveness  until the earlier to occur of (i) 270
              days from the effectiveness  thereof or (ii) the date on which the
              last security registered thereunder is sold.

                               (c)  Priority  on  Demand  Registrations.  If the
managing  underwriters  in any Demand  Registration  pursuant to this  Section 2
shall give written  advice to the Company and the  Stockholders  that,  in their
opinion,  there is an  Underwriters'  Maximum  Number of  shares of  Registrable
Securities that may successfully be included in such registration,  then: (i) if
the Underwriters' Maximum Number


                                       -6-


<PAGE>



is less than the  number of shares of  Registrable  Securities  requested  to be
included in such  registration,  the Company will be  obligated  and required to
include in such  registration  that number of shares of  Registrable  Securities
which does not exceed  the  Underwriters'  Maximum  Number,  and such  number of
shares of Registrable  Securities  shall be allocated (A) first,  pro rata among
the  Stockholders  of the class or classes of  securities  which  initiated  the
Demand Registration pursuant to this Section 2 (such Stockholders being referred
to herein as the "Demanding  Stockholders") on the basis of the number of shares
of  Registrable  Securities  requested  to be  included  therein  by  each  such
Demanding Stockholder,  up to the Underwriters' Maximum Number, before any other
securities are included  therein,  and (B) next, pro rata among the Stockholders
(other than the Demanding  Stockholders) on the basis of the number of shares of
Registrable   Securities   requested  to  be  included   therein  by  each  such
Stockholder,  up to the number of securities  which they requested to include in
such registration which does not exceed the difference between the Underwriters'
Maximum  Number and that  number of  securities  included  in such  registration
pursuant to clause (A) of this sentence;  and (ii) if the Underwriters'  Maximum
Number  exceeds the number of shares of Registrable  Securities  requested to be
included in such  registration,  then the Company will be entitled to include in
such  registration  that number of securities which shall have been requested by
the  Company or by other  securityholders  of the Company to be included in such
registration  for the account of the Company or such other  securityholders  and
which shall not be greater than such excess.  Neither the Company nor any of its
securityholders  shall be entitled to include any securities in any underwritten
Demand Registration unless the Company or such  securityholders (as the case may
be) shall have  agreed to such  inclusion  and unless the Company and such other
securityholders shall have agreed in writing to sell such securities on the same
terms and conditions as shall apply to the Registrable Securities to be included
in such Demand Registration.

                               (d)  Selection  of  Underwriters.  If any  Demand
Registration or any registration effected pursuant to Section 2 hereof is a firm
commitment  underwritten  offering, or a best efforts underwritten offering, the
investment  bankers  and  managing  underwriters  in such  registration  will be
selected by the Company,  subject to the approval of the Demanding  Stockholders
holding  51% or  more  of the  Registrable  Securities  to be  included  in such
registration


                                       -7-

<PAGE>



by all of the Demanding  Stockholders  (which approval shall not be unreasonably
withheld).

                      3.       Piggyback Registrations.

                               (a)      Rights to Piggyback.

                               (i) If (and on each  occasion  that) the  Company
              proposes to  register  any of its equity  securities  or any other
              securities convertible into equity securities under the Securities
              Act for its own  account or for the  account  of any other  Person
              (other  than   pursuant   to  Section   2(a)   hereof)(each   such
              registration  not  withdrawn or abandoned  prior to the  effective
              date thereof being herein called a "Piggyback Registration"),  the
              Company  will  give  written  notice to all  Stockholders  of such
              proposal  not later than 30 days prior to the  anticipated  filing
              date of such Piggyback Registration.

                          (ii) Subject to the provisions contained in paragraphs
              (b) and (c) of this  Section  3 and in the last two  sentences  of
              this clause (ii),  (A) the Company will be obligated  and required
              to  include  in  each  Piggyback   Registration   all  Registrable
              Securities  with respect to which the Company  shall  receive from
              Stockholders,  within 15 days after the date on which the  Company
              shall have given written notice of such Piggyback  Registration to
              all Stockholders  pursuant to Section 3(a)(i) hereof,  the written
              requests of such  Stockholders  for  inclusion  in such  Piggyback
              Registration,  and (B) the  Company  will use its best  efforts to
              promptly file with the Commission a registration  statement  under
              the  Securities Act covering all such  Registrable  Securities and
              shall use its best efforts to cause such registration statement to
              become effective under the Securities Act. The Stockholders  shall
              be  permitted  to  withdraw  all or any  part  of the  Registrable
              Securities of such Stockholders from any Piggyback Registration at
              any  time  prior  to  the   effective   date  of  such   Piggyback
              Registration  but only in the case of an underwritten  offering if
              such   Stockholders  are  permitted  to  do  so  by  the  managing
              underwriters or pursuant to any agreement  therewith.  The Company
              will not be  obligated  or required to give notice of any proposed
              registration  or  include  any   Registrable   Securities  in  any
              registration effected solely to implement an employee,  consultant
              or director benefit plan or a transaction to which Rule 145 of the


                                       -8-


<PAGE>


              Commission is applicable.  The Stockholders  shall not be entitled
              to include  Registrable  Securities  in a  Piggyback  Registration
              unless the Stockholders  shall have agreed in writing to sell such
              securities on the same terms and  conditions as shall apply to the
              securities  (other than Registrable  Securities) being included in
              such  registration.  The Company shall not be required to maintain
              the effectiveness of any Piggyback Registration beyond the earlier
              to occur of (i) the consummation of the distribution by holders of
              Registrable  Securities included in such Piggyback Registration or
              (ii) 120 days after the effective date thereof.

                               (b)      Priority on Piggyback Registrations.  If
in connection with any Piggyback  Registration,  the managing underwriters shall
give  written  advice  to the  Company  that,  in  their  opinion,  there  is an
Underwriters'  Maximum Number of securities that may successfully be included in
such  registration,  then:  (i) the Company shall be entitled to include in such
registration  that number of securities  which the Company proposes to offer and
sell for its own  account  in such  registration  and which  does not exceed the
Underwriters'  Maximum  Number;  and  (ii) the  Company  will be  obligated  and
required to include in such  registration  that number of shares of  Registrable
Securities which shall have been requested by the Stockholders to be included in
such  registration,  on a pro rata  basis  with the  requested  shares  of other
securityholders  of the Company with similar  rights,  and which does not exceed
the  difference  between  the  Underwriters'  Maximum  Number and that number of
securities  which the Company is entitled to include therein  pursuant to clause
(i) above and such number of shares of Registrable Securities shall be allocated
pro rata  among each such  Stockholder,  on the basis of the number of shares of
Registrable Securities requested to be included therein by each such Stockholder
and, if the total of such securities and such  Registrable  Securities which the
Company is  entitled  to include  pursuant  to clause (i) above is less than the
Underwriters'  Maximum  Number,  the Company may include shares  requested to be
included by other securityholders of the Company.

                               (c) Selection of  Underwriters.  In any Piggyback
Registration,  the Company shall (unless the Company shall otherwise agree) have
the right to select the  investment  bankers and managing  underwriters  in such
registration.



                                       -9-

<PAGE>



                      4.       Lockup Agreement.

                               (a)  Restrictions on Public Sale by Stockholders.
Each  Stockholder,  if the Company or the  managing  underwriters  so request in
connection with any registration, will not, without the prior written consent of
the Company or such  underwriters,  effect any public sale or other distribution
of any equity  securities  of the Company,  including  any sale pursuant to Rule
144, during the period required by the managing underwriters; provided, however,
that such period of time shall not exceed that  applicable  to all the Company's
executive officers and directors.

                               (b)  Restrictions  on Public Sale by the Company.
The Company agrees, unless it obtains the consent of the managing underwriter(s)
of any underwritten offering of Registrable Securities pursuant to Sections 2 or
3  hereof,  not to  effect  any  public  sale  or  distribution  of  its  equity
securities,  or any securities  convertible  into or exchangeable or exercisable
for such  equity  securities,  during the period  commencing  on the seventh day
prior to, and ending on the  ninetieth  day (or such  longer  period as shall be
reasonably required by the managing underwriters)  following, the effective date
of any underwritten Demand or Piggyback Registration,  except in connection with
any such underwritten registration, or pursuant to any employee benefit plan.

                      5. Registration Procedures. If (and on each occasion that)
the Company shall become obligated to effect any registration of any Registrable
Securities  hereunder,  the Company will use its best efforts to effect promptly
the registration of such Registrable  Securities under the Securities Act and to
permit the public offering and sale of such Registrable Securities in accordance
with the intended method of disposition thereof,  and, in connection  therewith,
the Company, as expeditiously as shall be reasonably possible, shall:

                               (a)      use its best efforts to prepare and file
with the  Commission a registration  statement with respect to such  Registrable
Securities,  and use its best  efforts to cause such  registration  statement to
become and remain effective as provided herein;

                               (b)      prepare  and  file  with  the Commission
such  amendments  and  supplements  to  such  registration   statement  and  the
prospectus  included  in such  registration  statement  as may be  necessary  or
advisable to comply in all


                                      -10-


<PAGE>



material  respects with the provisions of the Securities Act with respect to the
disposition of all securities  covered by such registration  statement or as may
be  necessary  to keep such  registration  statement  effective  and  current as
provided herein;

                               (c)      furnish  to each seller  of  Registrable
Securities such number of copies of such registration statement,  each amendment
and  supplement  thereto (in each case  including  all  exhibits  thereto),  the
prospectus included in such registration  statement  (including each preliminary
prospectus),  and such other documents as any such seller may reasonably request
in order to facilitate the  disposition of the  Registrable  Securities  held by
such seller;

                               (d)      enter  into  such  customary  agreements
(provided  they do not require the issuance of  securities  at a discount to any
underwriter) and take all such other customary  actions in connection  therewith
as the  Stockholders  holding 51% or more of the  Registrable  Securities  being
registered reasonably request in order to expedite or facilitate the disposition
of such Registrable Securities;

                               (e)      use its best  efforts  to  register  and
qualify the Registrable  Securities covered by such registration statement under
such  securities  or blue sky laws of such  jurisdictions  as any seller (or the
managing underwriter, in the case of any underwritten offering) shall reasonably
request  and do any and all such  other  acts and  things  as may be  reasonably
necessary or advisable to permit the  disposition in such  jurisdictions  of the
Registrable  Securities  covered  by  such  registration  statement;   provided,
however,  that the  Company  shall not be required in  connection  therewith  to
qualify to do  business  or file a general  consent to service of process in any
such  jurisdiction,  unless the  company  is already  subject to service in such
jurisdiction or subject itself to taxation in any jurisdiction where the Company
is not already subject to taxation;

                               (f)      furnish  to  each prospective  seller  a
signed  counterpart,   addressed  to  the  prospective   sellers,   (or  to  the
underwriters,  in the case of any  underwritten  offering)  of (i) an opinion of
counsel for the Company, dated the effective date of the registration statement,
and  (ii) to the  extent  not  prohibited  by  applicable  financial  accounting
statements or standards or not generally


                                      -11-


<PAGE>


delivered  by "big six"  accounting  firms,  a  "comfort"  letter  signed by the
independent  public  accountants  who have  certified  the  Company's  financial
statements included in the registration  statement,  covering  substantially the
same matters  with respect to the  registration  statement  (and the  prospectus
included  therein)  and (in the case of the  "comfort"  letter)  with respect to
events  subsequent to the date of the financial  statements,  as are customarily
covered (at the time of such  registration)  in opinions of issuer's counsel and
in  "comfort"   letters,   respectively,   delivered  to  the   underwriters  in
underwritten public offerings of securities.

                      6.       Cooperation by Prospective Sellers, etc.

                               (a)      Each  prospective  seller of Registrable
Securities  will  furnish  to the  Company in writing  such  information  as the
Company may reasonably  require and which is customary in such transactions from
such seller, and otherwise  reasonably  cooperate with the Company in connection
with any registration statement with respect to such Registrable Securities.

                               (b)      The failure of any prospective seller of
Registrable  Securities  to furnish any  information  or documents in accordance
with any provision  contained in this Agreement shall not affect the obligations
of the Company under this  Agreement to any  remaining  sellers who furnish such
information  and documents  unless in the  reasonable  opinion of counsel to the
Company or the underwriters, such failure impairs or may impair the viability of
the offering or the  legality of the  registration  statement or the  underlying
offering.

                               (c)      The   Stockholders   included   in   any
registration   statement  will  not  (until  further  notice)  effect  sales  of
Registrable  Securities included in any registration  statement after receipt of
telegraphic  or written  notice from the Company to suspend  sales to permit the
Company to correct or update such  registration  statement or prospectus  (which
obligation  to correct or update the Company  will  satisfy  promptly);  but the
obligations  of  the  Company  with  respect  to  maintaining  any  registration
statement  current and effective  shall be extended by a period of days equal to
the period such suspension is in effect.

                               (d)      At the end of any  period  during  which
the Company is obligated to keep any registration statement


                                      -12-


<PAGE>



current and effective as provided herein (and any extensions thereof required by
the  preceding  paragraph (c) of this Section 6), the  Stockholders  included in
such  registration  statement shall discontinue sales of shares pursuant to such
registration  statement upon receipt of notice from the Company of its intention
to remove from  registration the shares covered by such  registration  statement
which  remain  unsold,  and such  Stockholders  shall  notify the Company of the
number of shares  registered  which remain unsold promptly after receipt of such
notice from the Company.

                      7.       Registration Expenses.

                               (a)      Except as otherwise provided  herein, or
as required by law,  all fees and expenses  incurred or sustained in  connection
with or arising out of the Demand Registrations pursuant to Section 2 hereof and
each registration pursuant to Section 3 hereof,  including,  without limitation,
all  registration,  filing fees and  qualification  fees,  fees and  expenses of
compliance  with  federal  and  state  securities  or blue sky  laws  (including
reasonable fees and  disbursements of counsel for the underwriters in connection
with the blue sky qualification of Registrable  Securities),  printing expenses,
messenger, telephone, facsimile and delivery expenses, fees and disbursements of
counsel  for the  Company,  reasonable  fees and  disbursements  of one  counsel
representing any or all of the selling holders of Registrable  Securities,  fees
and disbursements of all independent certified public accountants of the Company
(including the expenses  relating to the preparation and delivery of any special
audit or "cold comfort" letters  required by or incident to such  registration),
and fees and disbursements of underwriters (excluding discounts, commissions and
expenses representing disguised  commissions),  the reasonable fees and expenses
of any special  experts  retained by the Company of its own initiative or at the
request of the managing  underwriters in connection with such registration,  and
fees and  expenses of all (if any) other  persons  retained by the Company  (all
such costs and expenses being herein  called,  collectively,  the  "Registration
Expenses"),  will be borne and paid by the  Company.  The Company  will,  in any
case, pay its internal expenses (including, without limitation, all salaries and
expenses of its officers and employees  performing legal or accounting  duties),
the  expense  of any  annual  audit,  and the  fees  and  expenses  incurred  in
connection  with  the  listing  of  the  securities  to be  registered  on  each
securities exchange on which similar securities of the Company are then listed.



                                      -13-


<PAGE>



                               (b)      The  Company will not bear the  cost  of
nor pay for any stock  transfer  taxes imposed in respect of the transfer of any
Registrable Securities to any purchaser thereof by any Stockholder in connection
with any registration of Registrable Securities pursuant to this Agreement.

                               (c)      To the extent that Registration Expenses
incident  to any  registration  are,  under  the  terms of this  Agreement,  not
required  to  be  paid  by  the  Company,  each  Stockholder  included  in  such
registration will pay all Registration Expenses which are solely attributable to
the  registration of such  Stockholder's  Registrable  Securities so included in
such registration,  and all other  Registration  Expenses not so attributable to
one Stockholder will be borne and paid by all sellers of securities  included in
such  registration in proportion to the number of securities so included by each
such seller.

                      8.       Indemnification.

                               (a)      Indemnification by the Company.  To  the
full extent  permitted by law, the Company will indemnify and hold harmless each
Stockholder  requesting or joining in a registration and each underwriter of the
securities  so  registered,  the  officers,  directors,  agents,  employees  and
partners of each such Person and each  Person,  if any, who controls any thereof
(within the meaning of the Securities  Act) against any and all claims,  losses,
damages and liabilities (or actions in respect  thereof) arising out of or based
on any untrue  statement  (or alleged  untrue  statement)  of any material  fact
contained  in  any  registration  statement,  prospectus  or  any  amendment  or
supplement  thereto, or any document filed pursuant to state securities laws (or
in any related registration statement, notification or the like) or any omission
(or alleged  omission) to state  therein any material fact required to be stated
therein or  necessary  to make the  statements  therein not  misleading,  or any
violation  or alleged  violation  by the  Company of the  Securities  Act or the
Securities  Exchange  Act of 1934,  as amended  (the "1934  Act") or any rule or
regulation  promulgated  under the  Securities Act or the 1934 Act applicable to
the  Company and  relating to any action or inaction  required of the Company in
connection  with any such  registration,  qualification  or compliance,  and the
Company will reimburse each such Stockholder, underwriter, and each other Person
indemnified  pursuant to this paragraph (a) for any legal and any other expenses
reasonably  incurred in  connection  with  investigating  or defending  any such
claim,


                                      -14-


<PAGE>


loss, damage, liability or action; provided,  however, that the Company will not
be liable in any such case to the  extent  that any such  claim,  loss,  damage,
liability  or  expense  arises  out of or is based on any  untrue  statement  or
omission (or alleged untrue  statement or omission) made in reliance upon and in
conformity   with  written   information   furnished  to  the  Company  by  such
Stockholder,  underwriter,  officer, director, partner or controlling person and
stated to be  specifically  for use  therein  and  provided  further,  that such
indemnity  shall  not  inure to the  benefit  of any  Stockholder,  underwriter,
director,  partner or controlling person  ("indemnifiable  party") from whom the
person asserting any claim,  loss, damage or expense purchased  securities which
are the subject thereof if such indemnified  party failed to send or give a copy
of the  prospectus  or such other  document as amended or  supplemented  to such
person at or prior to the  confirmation  of the sale of such  securities to such
person in any case where such delivery is required by the Securities Act by such
indemnified  party and the untrue  statement  or  omission  of a  material  fact
contained in a preliminary prospectus was corrected in the prospectus as amended
and supplemented.  The Company also agrees to indemnify and provide contribution
arrangements to any underwriters of the Registrable  Securities,  their officers
and directors and each person who controls such underwriters (within the meaning
of  Section  15  of  the   Securities  Act  or  Section  20  of  the  1934  Act)
(collectively,  "Securities  Professionals")  on substantially the same basis as
that of the indemnification of the Stockholder provided in this Section 8 and in
Section 9, if requested.

                               (b)      Indemnification   by  Each  Stockholder.
Each Stockholder requesting or joining in a registration will severally, and not
jointly, indemnify each underwriter of the securities so registered, the Company
and the  officers,  agents,  employees  and  directors  of the  Company and each
Person,  if any, who controls any thereof  (within the meaning of the Securities
Act) and their  respective  successors in title and assigns  against any and all
claims,  losses, damages and liabilities (or actions in respect thereof) arising
out of or based on any untrue  statement  (or alleged  untrue  statement) of any
material  fact  contained  in any  registration  statement,  prospectus,  or any
amendment  or  supplement  thereto,  or any  document  filed  pursuant  to state
securities laws (or in any related registration  statement,  notification or the
like) or any omission (or alleged  omission) to state  therein any material fact
required to be stated  therein or necessary to make the  statements  therein not
misleading, or any violation or alleged violation by


                                      -15-


<PAGE>



such Stockholder of any rule or regulation  promulgated under the Securities Act
or the 1934 Act applicable to such Person and relating to any action or inaction
required of such Person in connection with any such registration,  qualification
or compliance, and such Stockholder will reimburse each underwriter, the Company
and each other Person  indemnified  pursuant to this paragraph (b) for any legal
and any other expenses  reasonably  incurred in connection with investigating or
defending any such claim, loss, damage, liability or action; provided,  however,
that this  paragraph  (b) shall apply only if (and only to the extent that) such
statement or omission  (or alleged  untrue  statement  or omission)  was made in
reliance  upon and in  conformity  with  written  information  furnished to such
underwriter  or the Company by any such  Stockholder  or any officer,  director,
partner or controlling  person of such Stockholder and stated to be specifically
for  use  therein,  and  provided  further  that  each  Stockholder's  liability
hereunder  (including,  without  limitation,  Section  9)  with  respect  to any
particular  registration  shall be  limited to an amount  equal to the  proceeds
received  by such  Stockholder  from  the  Registrable  Securities  sold by such
Stockholder  in such  registration.  The Company and the  Stockholders  shall be
entitled  to  receive   indemnities  from  underwriters   participating  in  any
distribution of Registrable Securities to the same extent as provided above with
respect to  information so furnished in writing by such  underwriters  expressly
for use in any prospectus or registration statement.

                               (c)      Indemnification Proceedings.  Each party
entitled to indemnification pursuant to this Section 8 (the "indemnified party")
shall give notice to the party required to provide  indemnification  pursuant to
this Section 8 (the "indemnifying  party") promptly after such indemnified party
acquires actual knowledge of any claim as to which indemnity may be sought,  and
shall  permit the  indemnifying  party (at its expense) to assume the defense of
any claim or any litigation resulting  therefrom;  provided that counsel for the
indemnifying  party,  who shall conduct the defense of such claim or litigation,
shall be reasonably  acceptable to the  indemnified  party,  and the indemnified
party may participate in such defense at the indemnified  party's  expense;  and
provided,  further,  that the failure by any indemnified party to give notice as
provided in this paragraph (c) shall not relieve the  indemnifying  party of its
obligations under this Section 8, except to the extent the indemnifying party is
materially  prejudiced by such failure. No indemnifying party, in the defense of
any such


                                      -16-


<PAGE>


claim or litigation,  shall,  except with the consent of each indemnified party,
consent to entry of any  judgment  or enter into any  settlement  which does not
include as an unconditional term thereof the giving by the claimant or plaintiff
to such  indemnified  party of a release  from all  liability in respect of such
claim or litigation.  The reimbursement required by this Section 8 shall be made
by periodic payments during the course of the  investigation or defense,  as and
when bills are received or expenses incurred.

                      9.       Contribution  in  Lieu  of  Indemnification.   If
the  indemnification  provided for in Section 8 hereof is unavailable to a party
that would have been an  indemnified  party under any such section in respect of
any losses,  claims,  damages,  expenses or  liabilities  (or actions in respect
thereof)  referred  to  therein,  then  each  party  that  would  have  been  an
indemnifying  party thereunder  shall, in lieu of indemnifying  such indemnified
party,  contribute to the amount paid or payable by such indemnified  party as a
result of such losses, claims,  damages,  expenses or liabilities (or actions in
respect  thereof) in such  proportion as is  appropriate to reflect the relative
fault of the indemnifying  party on the one hand and such  indemnified  party on
the other in connection  with the statements or omissions which resulted in such
losses,  claims,  damages,  expenses  or  liabilities  (or  actions  in  respect
thereof).  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 indemnifying  party or such  indemnified  party and the parties'
relative intent, knowledge,  access to information and opportunity to correct or
prevent such statement or omission.  The Company and each Stockholder agree that
it would not be just and  equitable if  contribution  pursuant to this Section 9
were  determined  by pro rata  allocation  or by any other method of  allocation
which does not take into account the equitable  considerations referred to above
in this  Section 9. The amount  paid or  payable  by an  indemnified  party as a
result of the losses,  claims,  damages,  expenses or liabilities (or actions in
respect thereof)  referred to above in this Section 9 shall 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
Securities Act) shall be


                                      -17-

<PAGE>



entitled to  indemnification  or contribution from any Person who was not guilty
of such fraudulent misrepresentation.

                      10.      Rule  144  Requirements.   From  time   to   time
after the earlier to occur of (a) the  ninetieth day following the date on which
there shall first become effective a registration statement filed by the Company
under the Securities Act with respect to its equity securities,  or (b) the date
on which the Company shall register a class of equity  securities  under Section
12 of the 1934 Act,  the Company  will use its best  efforts to file all reports
required  to be filed by it under  the  1934  Act in order  that  there  will be
publicly available current public information  concerning the Company within the
meaning of Rule 144  promulgated  under the  Securities  Act.  The Company  will
furnish to any  Stockholder,  upon request made by such  Stockholder at any time
after the undertaking of the Company in the preceding  sentence shall have first
become effective,  a written statement signed by the Company,  addressed to such
Stockholder,  describing briefly the action the Company has taken or proposes to
take to comply with the current public information requirements of Rule 144. The
Company  will,  at the  request  of any  Stockholder,  upon  receipt  from  such
Stockholder  of an  unqualified  written  opinion  of counsel  knowledgeable  in
securities law matters,  addressed to the Company and  reasonably  acceptable in
form  and  substance  to  the  Company,   remove  from  the  stock  certificates
representing such Registrable  Securities that portion of any restrictive legend
which  relates  to the  registration  provisions  of the  Securities  Act,  and,
thereupon,  such Registrable  Securities will cease to be Registrable Securities
for purposes of this Agreement.

                      11.      Participation   in   Underwritten  Registrations.
No person may  participate  in any  underwritten  registration  pursuant to this
Agreement unless such person (a) agrees to sell such person's  securities on the
basis  provided  in  any  underwriting  arrangements  approved  by  the  persons
entitled,  under the provisions  hereof, to approve such  arrangements,  and (b)
completes  and executes  all  questionnaires,  powers of attorney,  indemnities,
underwriting  agreements and other documents reasonably required by the terms of
such  underwriting   arrangements.   Any  Stockholder  to  be  included  in  any
underwritten  registration  shall  be  entitled  at any  time to  withdraw  such
Registrable  Securities  from such  registration  prior to the  execution of the
related  underwriting  agreement  in  the  event  that  such  Stockholder  shall
disapprove of any of the terms of such agreement.


                                      -18-


<PAGE>


                      12.      Miscellaneous.

                               (a)      No Inconsistent Agreements.  The Company
hereby  represents and warrants that it is not a party to or bound in any manner
under,  and  covenants  that it will not enter  into at any time  after the date
hereof,  any agreement or contract (whether written or oral) with respect to any
of its securities  which prevents the Company from complying in any respect with
the registration rights granted by the Company to the Stockholders hereunder.

                               (b)      Waivers.  No  waiver  of  any  breach or
default  hereunder  shall be  considered  valid  unless in writing and signed by
party  granting  such  waiver,  and no  waiver  shall be  deemed a waiver of any
subsequent breach or default of the same or similar nature.

                               (c)      Term.  The  agreements  of  the  Company
contained in this  Agreement  shall continue in full force and effect so long as
any Stockholder holds any Registrable Securities.

                               (d)      Notices.  Unless otherwise provided, any
notice  required or permitted under this Agreement shall be given in writing and
shall be deemed  effectively given (i) upon personal delivery to the party to be
notified,  (ii) when delivered by overnight courier or (iii) five (5) days after
deposit with the United States Post Office,  by  registered  or certified  mail,
return receipt requested, postage prepaid and addressed:

                               (i)    if to a Stockholder, at such Stockholder's
              address on the signature pages hereto with a copy to:

                               Joel M. Simon, Esq.
                               Paul, Hastings, Janofsky & Walker
                               31st Floor
                               399 Park Avenue
                               New York, New York  10022
                               Fax No.: (212) 319-4090


                               (ii)   if to the Company, at:
                         
                               Narasimhan P. Kannan
                               University Online, Inc.
                               105 West Broad Street
                               Suite 301
                               Falls Church, Virginia  22046
                               Fax No.: (703) 532-3929



                                      -19-

<PAGE>



                               with a copy to:

                               Donald R. Reynolds, Esq.
                               Wyrick, Robbins, Yates & Ponton L.L.P
                               4101 Lake Boone Trail
                               Suite 300
                               Raleigh, North Carolina  27607
                               Fax No.: (919) 781-4865

and  thereafter  at such  other  address,  notice  of which  has  been  given in
accordance with the provisions of this Section 12(d).

                               (e)      Successors  and   Assigns.   Except   as
otherwise provided herein, this Agreement shall be binding upon and inure to the
benefit of each  party  hereto,  including  subsequent  holders  of  Registrable
Securities  agreeing  to be bound by all of the  terms  and  conditions  of this
Agreement  by  executing  an  Instrument  of  Accession in the form set forth in
attached  Exhibit A.  Otherwise,  this  agreement  shall not confer any  rights,
remedies,  obligations  or  liabilities  upon any  third  party,  except  for an
indemnified party under Section 8 and Section 9.

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

                               (g)      Headings.  The  section  and  subsection
headings  contained  herein are for  convenience  only and are not  intended  to
define or limit the contents of said sections and subsections.

                               (h)      Governing Law.  This Agreement  and  all
amendments hereof shall be governed by and construed in accordance with the laws
of the  State of New York,  disregarding  any New York  principles  of choice or
conflict  of laws  that  would  otherwise  provide  for the  application  of the
substantive laws of another jurisdiction.

                               (i)      Severability.  If any provision of  this
Agreement  shall  be  held  to  be  illegal,  invalid  or  unenforceable,   such
illegality,  invalidity or unenforceability  shall attach only to such provision
and shall not in any manner affect or render illegal,  invalid or  unenforceable
any other provision of this  Agreement,  and this Agreement shall be carried out
as if any such illegal,


                                      -20-


<PAGE>



invalid or unenforceable provision were not contained herein.

                               (j)      Specific Performance.  Without  limiting
the rights of each party hereto to pursue all other legal and  equitable  rights
and remedies available to such party to any other party's failure to perform its
obligations under this Agreement,  each such party  acknowledges and agrees that
the  remedy at law for any  failure to perform  obligations  hereunder  would be
inadequate  and all such  parties  shall be entitled  to  specific  performance,
injunctive relief or other equitable remedies in the event of any such failure.

                               (k)      Entire Agreement.   (i)  This  Agreement
constitutes  the entire  agreement  of the parties  with  respect to the subject
matter  hereof and may not be  modified,  amended or  terminated  (other than in
accordance with its terms) except by a written agreement  specifically referring
to this Agreement and signed by the Company and the Investors.

                      (ii)  To  the  extent  any  term  or  other  provision  of
any  agreement,  instrument or oral  understanding  by which any party hereto is
bound conflicts with this  Agreement,  this Agreement shall have precedence over
such conflicting term or provision.


                                      -21-


<PAGE>


                      IN  WITNESS  WHEREOF,   the  parties  have  executed  this
Registration Rights Agreement as of the date first written above.


                                   COMPANY:

                                   UNIVERSITY ONLINE, INC.



                                   By: ________________________________
                                   Title: _____________________________


                                   INVESTORS:

                                   BARRY FINGERHUT


                                   ____________________________________
                                   Address:
                                   c/o GeoCapital Corporation
                                   767 Fifth Avenue
                                   45th Floor
                                   New York, New York  10153


                                   ELI LEVITIN


                                   ____________________________________  
                                   Address:
                                   One State Street Plaza
                                   29th Floor
                                   New York, New York  10004


                                   IRWIN LIEBER


                                   ____________________________________ 
                                   Address:
                                   c/o GeoCapital Corporation
                                   767 Fifth Avenue
                                   45th Floor
                                   New York, New York  10153




<PAGE>



                                   SETH LIEBER


                                   ____________________________________
                                   Address:
                                   c/o GeoCapital Corporation
                                   767 Fifth Avenue
                                   45th Floor
                                   New York, New York  10153


                                   MATTHEW SMITH


                                   ____________________________________
                                   Address:
                                   c/o GeoCapital Corporation
                                   767 Fifth Avenue
                                   45th Floor
                                   New York, New York  10153


                                   WHEATLEY PARTNERS, L.P.


                                   By: ________________________________
                                   Title: _____________________________
                                   Address:
                                   80 Cuttermill Road
                                   Great Neck, New York 11021


                                   AARON WOLFSON


                                   ____________________________________
                                   Address:
                                   One State Street Plaza
                                   29th Floor
                                   New York, New York  10004





<PAGE>



                                   ABRAHAM WOLFSON


                                   ____________________________________ 
                                   Address:
                                   One State Street Plaza
                                   29th Floor
                                   New York, New York  10004


                                   MORRIS WOLFSON


                                   ____________________________________
                                   Address:
                                   One State Street Plaza
                                   29th Floor
                                   New York, New York  10004


                                   WOLFSON EQUITIES


                                   By: ________________________________
                                   Name:
                                   Title:
                                   Address:
                                   35 Carey Street
                                   Lakewood, New Jersey  08701


                                   WOODLAND PARTNERS


                                   ____________________________________  
                                   Address:
                                   80 Cuttermill Road, Suite 311
                                   Great Neck, New York  11021
                                   Attn: Barry Rubenstein



<PAGE>



                                    EXHIBIT A


                             Instrument of Accession


                  Reference  is  made  to  that  certain   Registration   Rights
Agreement  dated as of July __,  1996,  a copy of which is  attached  hereto (as
amended and in effect from time to time, the "Registration  Rights  Agreement"),
among University Online, Inc., a Delaware corporation (the "Company"),  Wheatley
Partners, L.P. and certain other parties signatory thereto.

                  The undersigned,  _____________,  in order to become the owner
or holder of _____ shares (the "Shares") of _____________  Stock,  hereby agrees
that by the undersigned's  execution hereof (a) the undersigned is a Stockholder
party to the Registration  Rights  Agreement  subject to all of the restrictions
and conditions  applicable to Stockholders set forth in the Registration  Rights
Agreement,  and (b) all of the  Shares  (and any and all  shares of stock of the
Company issued in respect thereof) constitute  Registrable Securities subject to
all the restrictions and conditions applicable to Registrable  Securities as set
forth in the Registration  Rights Agreement.  This Instrument of Accession shall
take  effect  and  shall  become a part of said  Registration  Rights  Agreement
immediately upon execution.

                  Executed  as of the date set forth below under the laws of the
State of New York.

                                          Signature:

                                          Address:




                                          Date:


Accepted:

UNIVERSITY ONLINE, INC.

By: _________________________
Title _______________________
Date: _______________________



<PAGE>


            THIS PAGE MUST BE KEPT AS THE LAST PAGE OF THE DOCUMENT.





THE SECURITIES REPRESENTED BY THIS CERTIFICATE MAY NOT BE OFFERED FOR SALE, SOLD
OR OTHERWISE DISPOSED OF EXCEPT PURSUANT TO AN EFFECTIVE  REGISTRATION STATEMENT
FILED UNDER THE SECURITIES ACT OF 1933, AS AMENDED,  OR PURSUANT TO AN EXEMPTION
FROM REGISTRATION UNDER SUCH ACT.

VOID AFTER 5:00 P.M.,  NEW YORK TIME, ON JULY 23, 2001 OR IF NOT A BUSINESS DAY,
AS DEFINED HEREIN,  AT 5:00 P.M., NEW YORK TIME, ON THE NEXT FOLLOWING  BUSINESS
DAY.

                                                  WARRANT TO PURCHASE
                                                  150,000 SHARES OF COMMON STOCK

NO. 1

                               WARRANT TO PURCHASE
                                  COMMON STOCK

                                       OF
                             UNIVERSITY ONLINE, INC.

                     TRANSFER RESTRICTED -- SEE SECTION 5.02

                  This  certifies  that,  for good and  valuable  consideration,
Oppenheimer & Co., Inc., and its registered,  permitted  assigns  (collectively,
the  "Warrantholder"),  is entitled to purchase from University Online,  Inc., a
Delaware  corporation  ("UOL"  or  the  "Company"),  subject  to the  terms  and
conditions hereof, at any time on or after 9:00 A.M., New York time, on July 23,
1996,  and before 5:00 P.M., New York time, on July 23, 2001 (or, if such day is
not a Business Day, at or before 5:00 P.M., New York time, on the next following
Business  Day),  the  number of fully paid and  non-assessable  shares of Common
Stock stated above at the Exercise  Price.  The Exercise Price and the number of
shares  purchasable  hereunder  are subject to  adjustment  from time to time as
provided in Article III hereof.

                                    ARTICLE I


         Section 1.01:     Definition  of Terms.  As used in this  Warrant,  the
following capitalized terms shall have the following respective meanings:

                  (a)      Business Day: A day other than a Saturday,  Sunday or
other  day on which  banks in the  State  of New York are  authorized  by law to
remain closed.

                  (b)      Common Stock: Common Stock, $.01 par value per share,
of the Company.

                  (c)      Common  Stock   Equivalents:   Securities   that  are
convertible into or exercisable for shares of Common Stock.

                  (d)      Exchange Act: The Securities Exchange Act of 1934, as
amended.

                                        1


<PAGE>



                  (e)      Exercise  Price:  $1.80 per  Warrant  Share,  as such
price may be adjusted from time to time pursuant to Article III hereof.

                  (f)      Expiration  Date:  5:00 P.M.,  New York time, on July
23, 2001 or if such day is not a Business Day, the next  succeeding day which is
a Business Day.

                  (g)      Holder:  A Holder of Registrable Securities.

                  (h)      NASD:  National  Association  of Securities  Dealers,
Inc., and NASDAQ: NASD Automatic Quotation System.

                  (i)      Person:  An individual,  partnership,  joint venture,
corporation,  trust, unincorporated organization or government or any department
or agency thereof.

                  (j)      Piggyback Registration:  See Section 6.01.

                  (k)      Prospectus:    Any   prospectus   included   in   any
Registration Statement, as amended or supplemented by any prospectus supplement,
with  respect to the terms of the  offering  of any  portion of the  Registrable
Securities  covered by such Registration  Statement and all other amendments and
supplements  to the  Prospectus,  including  post-effective  amendments  and all
material incorporated by reference in such Prospectus.

                  (l)      Public  Offerings:  A public  offering  of any of the
Company's equity or debt securities  pursuant to a registration  statement under
the Securities Act.

                  (m)      Registration  Expenses: Any and all expenses incurred
in connection  with any  registration  or action  incident to  performance of or
compliance by the Company with Article VI, including,  without  limitation,  (i)
all SEC, national securities exchange and NASD registration and filing fees; all
listing  fees and all  transfer  agent  fees;  (ii) all  fees  and  expenses  of
complying  with  state  securities  or blue  sky  laws  (including  the fees and
disbursements  of  counsel  for the  underwriters  in  connection  with blue sky
qualifications  of the  Registrable  Securities);  (iii) all printing,  mailing,
messenger and delivery  expenses and (iv) all fees and  disbursements of counsel
for the Company and of its  accountants,  including  the expenses of any special
audits and/or "cold comfort" letters required by or incident to such performance
and compliance, but excluding underwriting discounts and commissions,  brokerage
fees and transfer taxes, if any, and fees of counsel or accountants  retained by
the  holders of  Registrable  Securities  to advise  them in their  capacity  as
Holders of Registrable Securities.

                  (n)      Registrable Securities:  Any Warrant Shares issued to
Oppenheimer & Co., Inc.  and/or its designees or transferees as permitted  under
Section  5.02 and/or other  securities  that may be or are issued by the Company
upon exercise of this Warrant, including those which may thereafter be issued by
the  Company  in respect of any such  securities  by means of any stock  splits,
stock  dividends,  recapitalizations,  reclassifications  or  the  like,  and as
adjusted pursuant to Article III hereof.

                  (o)      Registration Statement: Any registration statement of
the  Company  filed  or to be  filed  with  the  SEC  which  covers  any  of the
Registrable  Securities pursuant to the provisions of this Agreement,  including
all amendments  (including  post-effective  amendments) and supplements thereto,
all exhibits thereto and all material incorporated therein by reference.

                                        2


<PAGE>



                  (p)      SEC: The  Securities  and Exchange  Commission or any
other  federal  agency  at the  time  administering  the  Securities  Act or the
Exchange Act.

                  (q)      Securities  Act:  The  Securities  Act  of  1933,  as
amended.

                  (r)      Transfer:  See Section 5.02.

                  (s)      Warrants:  This Warrant, all other warrants issued on
the date hereof and all other  warrants that may be issued in its or their place
(together  evidencing  the right to purchase an aggregate  of 150,000  shares of
Common Stock),  originally  issued as set forth in the definition of Registrable
Securities.

                  (t)      Warrantholder:  The person(s) or  entity(ies) to whom
this Warrant is originally issued, or any successor in interest thereto,  or any
assignee or transferee  thereof,  in whose name this Warrant is registered  upon
the books to be maintained by the Company for that purpose.

                  (u)      Warrant   Shares:    Common   Stock,   Common   Stock
Equivalents and other  securities  purchased or purchasable upon exercise of the
Warrants.

                                   ARTICLE II

                        Duration and Exercise of Warrant
                        --------------------------------

         Section 2.01:     Duration  of  Warrant.  Subject  to  the  limitations
specified in ss.2.02.(a)(ii)  regarding a Cashless  Exercise,  the Warrantholder
may exercise this Warrant at any time and from time to time after 9:00 A.M., New
York time,  on July 23,  1996,  and  before  5:00  P.M.,  New York time,  on the
Expiration  Date. If this Warrant is not exercised on or prior to the Expiration
Date, it shall become void, and all rights hereunder shall thereupon cease.

         Section 2.02.:    Exercise of Warrant.

         (a)      The  Warrantholder  may exercise this Warrant,  in whole or in
part, as follows:

                           (i)   By  presentation  and surrender of this Warrant
                  to the Company at its  principal  executive  offices or at the
                  office  of  its  stock  transfer   agent,  if  any,  with  the
                  Subscription Form annexed hereto duly executed and accompanied
                  by payment of the full  Exercise  Price for each Warrant Share
                  to be purchased; or

                           (ii)  By  presentation  and surrender of this Warrant
                  to the  Company  at its  principal  executive  offices  with a
                  Cashless   Exercise  Form  annexed  hereto  duly  executed  (a
                  "Cashless Exercise"). In the event of a Cashless Exercise, the
                  Warrantholder  shall  exchange  its warrant for that number of
                  shares of Common Stock determined by multiplying the number of
                  Warrant Shares by a fraction,  the numerator of which shall be
                  the amount by which the then current market price per share of
                  Common Stock exceeds the Exercise  Price,  and the denominator
                  of which shall be the then  current  market price per share of
                  Common  Stock.  For  purposes  of any  computation  under this
                  Section  2.02(a)(ii),  the then current market price per share
                  of Common Stock at any date shall be

                                        3


<PAGE>



                  deemed to be the last sale  price of the  Common  Stock on the
                  business day prior to the date of the Cashless Exercise or, in
                  case no such  reported  sales  take  place  on such  day,  the
                  average  of the last  reported  bid and  asked  prices  of the
                  Common  Stock on such  day,  in either  case on the  principal
                  national  securities  exchange  on which the  Common  Stock is
                  admitted to trading or listed, or if not listed or admitted to
                  trading on any such exchange,  the representative  closing bid
                  price of the Common  Stock as  reported  by  NASDAQ,  or other
                  similar  organization  if NASDAQ is no longer  reporting  such
                  information,  or if not so available, the fair market price of
                  the Common Stock as determined by the Board of Directors.

                  (b)     Upon receipt of this  Warrant,  in the case of Section
2.02 (a) (i),  with the  Subscription  Form duly  executed  and  accompanied  by
payment of the aggregate  Exercise  Price for the Warrant  Shares for which this
Warrant is then being exercised,  or, in the case of Section 2.02 (a) (ii), with
the Cashless  Exercise Form duly executed,  the Company shall cause to be issued
certificates for the total number of whole shares of Common Stock for which this
Warrant is being exercised  (adjusted to reflect the effect of the anti-dilution
provisions  contained in Article III hereof,  if any, and as provided in Section
2.04  hereof)  in  such  denominations  as are  requested  for  delivery  to the
Warrantholder,  and the Company shall thereupon deliver such certificates to the
Warrantholder.  The Warrantholder  shall be deemed to be the holder of record of
the shares of Common Stock issuable upon such exercise, notwithstanding that the
stock  transfer  books of the Company shall then be closed or that  certificates
representing such shares of Common Stock shall not then be actually delivered to
the  Warrantholder.  If at the time this Warrant is  exercised,  a  Registration
Statement  is not in effect to  register  under the  Securities  Act the Warrant
Shares  issuable  upon  exercise  of this  Warrant,  the Company may require the
Warrantholder  to make such  representations,  and may  place  such  legends  on
certificates  representing the Warrant Shares, as may be reasonably  required in
the opinion of counsel to the Company to permit the Warrant  Shares to be issued
without such registration.

                  (c)     In case the Warrantholder  shall exercise this Warrant
with respect to less than all of the Warrant Shares that may be purchased  under
this  Warrant,  the  Company  shall  execute a new  warrant  in the form of this
Warrant for the balance of such  Warrant  Shares and deliver such new warrant to
the Warrantholder.

                  (d)     The Company  shall pay any and all stock  transfer and
similar taxes which may be payable in respect of the issue of this Warrant or in
respect of the issue of any Warrant Shares.

         Section 2.03:    Reservation of Shares.  The Company hereby agrees that
at all times there shall be reserved for issuance and delivery  upon exercise of
this  Warrant  such number of shares of Common  Stock or other shares of capital
stock of the Company from time to time  issuable  upon exercise of this Warrant.
All such shares shall be duly  authorized,  and when issued upon such  exercise,
shall be validly  issued,  fully paid and  nonassessable,  free and clear of all
liens,  security  interests,  charges and other  encumbrances or restrictions on
sale and free  and  clear of all  preemptive  rights  (except  the  restrictions
imposed by the legend appearing at the top of Page 1 of this Warrant).

         Section  2.04:   Fractional  Shares.  The Company shall not be required
to issue any  fraction of a share of its capital  stock in  connection  with the
exercise of this Warrant,  and in any case where the Warrantholder would, except
for the  provisions of this Section  2.04,  be entitled  under the terms of this
Warrant to receive a fraction of a share upon the exercise of this Warrant,  the
Company shall, upon the

                                        4


<PAGE>



exercise of this Warrant and tender of the Exercise  Price (as adjusted to cover
the balance of the share),  issue the larger number of whole shares  purchasable
upon  exercise of this  Warrant.  The Company  shall not be required to make any
cash or other  adjustment  in respect of such  fraction  of a share to which the
Warrantholder would otherwise be entitled.

         Section  2.05:   Listing. Prior to the issuance of any shares of Common
Stock upon  exercise of this  Warrant,  the Company  shall secure the listing of
such shares of Common Stock upon each national  securities exchange or automated
quotation  system,  if any,  upon which  shares of Common  Stock are then listed
(subject to official notice of issuance upon exercise of this Warrant) and shall
maintain,  so long as any other shares of Common Stock shall so be listed,  such
listing  of all  shares of Common  Stock  from  time to time  issuable  upon the
exercise  of  this  Warrant;  and the  Company  shall  so list on each  national
securities  exchange or automated  quotation  system,  and shall  maintain  such
listing of, any other shares of capital  stock of the Company  issuable upon the
exercise of this Warrant if and so long as any shares of the same class shall be
listed on such national securities exchange or automated quotation system.

                                   ARTICLE III

                      Adjustment of Shares of Common Stock

                        Purchasable and of Exercise Price
                        ---------------------------------

                  The Exercise  Price and the number and kind of Warrant  Shares
shall be subject to  adjustment  from time to time upon the happening of certain
events as provided in this Article III.

         Section 3.01:     Mechanical Adjustments.

                   (a)    If at any time prior to the  exercise of this  Warrant
in full, the Company shall (i) declare a dividend or make a distribution  on the
Common Stock  payable in shares of its capital stock  (whether  shares of Common
Stock or of capital stock of any other  class);  (ii)  subdivide,  reclassify or
recapitalize  outstanding  Common Stock into a greater  number of shares;  (iii)
combine,  reclassify or recapitalize its outstanding Common Stock into a smaller
number  of  shares;   or  (iv)  issue  any  shares  of  its  capital   stock  by
reclassification  of its Common Stock  (including any such  reclassification  in
connection  with a  consolidation  or a  merger  in  which  the  Company  is the
continuing corporation),  the Exercise Price in effect at the time of the record
date of such dividend, distribution, subdivision, combination,  reclassification
or  recapitalization  shall  be  adjusted  so that  the  Warrantholder  shall be
entitled  to receive  the  aggregate  number and kind of shares  which,  if this
Warrant had been  exercised in full  immediately  prior to such event,  he would
have owned upon such  exercise  and been  entitled  to receive by virtue of such
dividend,   distribution,   subdivision,   combination,    reclassification   or
recapitalization.  Any adjustment  required by this  paragraph  3.01(a) shall be
made  successively  immediately after the record date, in the case of a dividend
or  distribution,  or  the  effective  date,  in  the  case  of  a  subdivision,
combination,  reclassification or recapitalization to allow the purchase of such
aggregate number and kind of shares.

                  (b)     If at any time  after  July 23,  1996 and prior to the
exercise of this Warrant in full, the Company shall (i) issue or sell any Common
Stock or Common Stock Equivalents without consideration or for consideration per
share (in cash, property or other assets) less than the current market price per
share  on the date of such  issuance  or sale as  defined  in  Section  3.01 (f)
(except  for the  issuance  of any  Common  Stock or  Common  Stock  Equivalents
pursuant to any options, warrants, rights or other

                                        5


<PAGE>



agreements  in effect  prior to July 23, 1996) or (ii) fix a record date for the
issuance of  subscription  rights,  options or warrants to all holders of Common
Stock  entitling them to subscribe for or purchase Common Stock (or Common Stock
Equivalents)  at a price (or having an exercise or  conversion  price per share)
less than the current market price of the Common Stock (as  determined  pursuant
to Section 3.01 (f)) on the record date  described  below,  the  Exercise  Price
shall be adjusted so that the Exercise Price shall equal the price determined by
multiplying the Exercise Price in effect  immediately  prior to the date of such
sale or issuance (which date in the event of distribution to stockholders  shall
be deemed to be the record  date set by the  Company to  determine  stockholders
entitled to participate in such  distribution)  by a fraction,  the numerator of
which shall be (i) the number of shares of Common Stock  outstanding on the date
of such sale or issuance,  plus (ii) the number of  additional  shares of Common
Stock  which the  aggregate  consideration  received  by the  Company  upon such
issuance or sale (plus the aggregate of any additional  amount to be received by
the Company upon the exercise of such subscription rights,  options or warrants)
would purchase at such current  market price per share of the Common Stock;  and
the  denominator  of which  shall be (i) the  number of  shares of Common  Stock
outstanding  on the date of such  issuance  or sale,  plus  (ii) the  number  of
additional  shares of Common Stock offered for subscription or purchase (or into
which the Common Stock  Equivalents so offered are exercisable or  convertible).
Any  adjustments  required by this paragraph 3.01 (b) shall be made  immediately
after such issuance or sale or record date, as the case may be. Such adjustments
shall be made  successively  whenever such event shall occur. To the extent that
shares of Common  Stock (or  Common  Stock  Equivalents)  are not  delivered  in
connection  with such  subscription  rights,  options or warrants,  the Exercise
Price shall be  readjusted  to the Exercise  Price which would then be in effect
had the adjustments  made upon the issuance of such rights,  options or warrants
been  made  upon the basis of  delivery  of only the  number of shares of Common
Stock (or Common Stock Equivalents) actually delivered.

                  (c)     If at any time prior to the  exercise of this  Warrant
in full,  the  Company  shall  fix a record  date for the  issuance  or making a
distribution to all holders of Common Stock (including any such  distribution to
be made in connection with a consolidation  or merger in which the Company is to
be the  continuing  corporation)  of  evidences of its  indebtedness,  any other
securities  of the Company or any cash,  property or other  assets  (excluding a
combination,  reclassification or  recapitalization  referred to in Section 3.01
(a)),  regular  cash  dividends  or cash  distributions  paid out of net profits
legally  available   therefor  and  in  the  ordinary  course  of  business  and
subscription  rights,  options  or  warrants  for Common  Stock or Common  Stock
Equivalents  (excluding  those  referred  to in  Section  3.01  (b))  (any  such
nonexcluded  event being herein called a "Special  Dividend"),  (i) the Exercise
Price shall be  decreased  immediately  after the record  date for such  Special
Dividend to a price  determined by multiplying the Exercise Price then in effect
by a fraction,  the numerator of which shall be the then current market price of
the Common  Stock (as defined in Section  3.01 (f)) on such record date less the
fair market value (as  determined  by the  Company's  Board of Directors) of the
evidences of  indebtedness,  securities  or property,  or other assets issued or
distributed in such Special Dividend  applicable to one share of Common Stock or
of such  subscription  rights,  options or warrants  applicable  to one share of
Common  Stock and the  denominator  of which shall be such then  current  market
price per share of Common Stock (as so determined) and (ii) the number of shares
of Common  Stock  subject to purchase  upon  exercise of this  Warrant  shall be
increased to a number  determined by multiplying  the number of shares of Common
Stock  subject  to  purchase  immediately  before  such  Special  Dividend  by a
fraction,  the  numerator  of  which  shall  be the  Exercise  Price  in  effect
immediately  before such Special  Dividend and the denominator of which shall be
the  Exercise  Price in effect  immediately  after such  Special  Dividend.  Any
adjustment  required  by this  paragraph  3.01 (c)  shall  be made  successively
whenever such a record date is fixed and in the event that such  distribution is
not so

                                        6


<PAGE>



made,  the Exercise  Price shall again be adjusted to be the Exercise Price that
was in effect immediately prior to such record date.

                  (d)     If at any time prior to the  exercise of this  Warrant
in full,  the  Company  shall make a  distribution  to all holders of the Common
Stock of stock of a subsidiary or securities convertible into or exercisable for
such stock, then in lieu of an adjustment in the Exercise Price or the number of
Warrant   Shares   purchasable   upon  the  exercise  of  this   warrant,   each
Warrantholder,  upon the  exercise  hereof at any time after such  distribution,
shall be entitled to receive from the Company,  such  subsidiary or both, as the
Company  shall   determine,   the  stock  or  other  securities  to  which  such
Warrantholder  would have been entitled if such Warrantholder had exercised this
Warrant immediately prior thereto, all subject to further adjustment as provided
in this Article III, and the Company shall reserve, for the life of the Warrant,
such securities of such subsidiary or other corporation; provided, however, that
no  adjustment  in  respect  of  dividends  or  interest  on such stock or other
securities shall be made during the term of this Warrant or upon its exercise.

                  (e)     Whenever the Exercise  Price  payable upon exercise of
each Warrant is adjusted  pursuant to one or more of paragraphs (a), (b) and (c)
of this Section 3.01,  the Warrant  Shares shall  simultaneously  be adjusted by
multiplying  the number of Warrant  Shares  initially  issuable upon exercise of
each Warrant by the Exercise Price in effect on the date of such  adjustment and
dividing the product so obtained by the Exercise Price, as adjusted.

                  (f)     For the purpose of any computation  under this Section
3.01,  the current  market  price per share of Common Stock at any date shall be
the last sale price regular way on such day or, in case no such  reported  sales
take place on such day,  the average of the last  reported  bid and asked prices
regular way, in either case on the  principal  national  securities  exchange on
which the Common  Stock is  admitted  to trading or listed,  or if not listed or
admitted to trading on any such exchange,  the representative  closing bid price
as  reported by NASDAQ,  or other  similar  organization  if NASDAQ is no longer
reporting  such  information,  or if not so available,  the fair market price as
determined  by the Board of Directors of the Company.  If the price per share in
any issuance is  determined  by the average last sale price over some  specified
period of time,  then the  current  share  price per share shall be deemed to be
such  average last sale price.  No  adjustment  in the  Exercise  Price shall be
required in the event of the issuance of stock through an underwritten follow-on
public  offering,  if the offering price of such issue is no more than 10% below
the current market price.

                  (g)     No adjustment in the Exercise  Price shall be required
unless  such  adjustment  would  require an increase or decrease of at least ten
cents ($.10) in such price;  provided,  however,  that any adjustments  which by
reason  of this  paragraph  (g) are not  required  to be made  shall be  carried
forward and taken into account in any subsequent  adjustment.  All  calculations
under this  Section  3.01 shall be made to the  nearest  cent or to the  nearest
one-hundredth of a share, as the case may be.  Notwithstanding  anything in this
Section 3.01 to the  contrary,  the Exercise  Price shall not be reduced to less
than  the  then  existing  par  value of the  Common  Stock  as a result  of any
adjustment made hereunder.

                  (h)     In the  event  that at any  time,  as a result  of any
adjustment made pursuant to Section 3.01(a), the Warrantholder  thereafter shall
become  entitled to receive any shares of the Company  other than Common  Stock,
thereafter  the number of such other shares so  receivable  upon exercise of any
Warrant  shall be  subject  to  adjustment  from time to time in a manner and on
terms as nearly  equivalent as practicable to the provisions with respect to the
Common Stock contained in Section 3.01(a).

                                        7


<PAGE>



                  (i)     In the case of an issue of additional  Common Stock or
Common Stock  Equivalents  for cash, the  consideration  received by the Company
therefor,without  deducting  therefrom  any  discount  or  commission  or  other
expenses paid by the Company for any underwriting of, or otherwise in connection
with,  the issuance  thereof,  shall be deemed to be the amount  received by the
Company  therefor.  The term "issue" shall include the sale or other disposition
of shares held by or on account of the Company or in the treasury of the Company
but  until so sold or  otherwise  disposed  of such  shares  shall not be deemed
outstanding.

         Section  3.02:   Notice of  Adjustment.  Whenever the number of Warrant
Shares or the Exercise Price is adjusted as herein  provided,  the Company shall
prepare and deliver forthwith to the  Warrantholder a certificate  signed by its
President, and by any Vice President,  Treasurer or Secretary, setting forth the
adjusted number of shares  purchasable upon the exercise of this Warrant and the
Exercise Price of such shares after such  adjustment,  a brief  statement of the
facts  requiring  such  adjustment and the  computation by which  adjustment was
made.

         Section  3.03:   No  Adjustment  for  Dividends.  Except as provided in
Section 3.01 of this  Agreement,  no adjustment in respect of any cash dividends
paid by the Company  shall be made  during the term of this  Warrant or upon the
exercise of this Warrant.

         Section  3.04:   Preservation    of   Purchase    Rights   in   Certain
Transactions.  In case of any reclassification,  capital reorganization or other
change of  outstanding  shares of Common  Stock (other than a  subdivision  or a
combination of the  outstanding  Common Stock and other than a change in the par
value of the  Common  Stock or in case of any  consolidation  or  merger  of the
Company with or into another  corporation (other than a merger with a subsidiary
in which the  Company is the  continuing  corporation  and said  merger does not
result  in any  reclassification,  capital  reorganization  or other  change  of
outstanding  shares of Common Stock of the class  issuable upon exercise of this
Warrant))  or in case of any sale,  lease,  transfer  or  conveyance  to another
corporation  of the  property  and  assets  of the  Company  as an  entirety  or
substantially  as an entirety,  the Company shall,  as a condition  precedent to
such transaction,  cause such successor or purchasing  corporation,  as the case
may  be,  to  execute  with  the   Warrantholder   an  agreement   granting  the
Warrantholder the right thereafter, upon payment of the Exercise Price in effect
immediately  prior to such action,  to receive upon exercise of this Warrant the
kind and amount of shares and other  securities and property which he would have
owned  or  have  been   entitled  to  receive   after  the   happening  of  such
reclassification,  change,  consolidation,  merger,  sale or conveyance had this
Warrant been exercised  immediately  prior to such action.  Such agreement shall
provide for adjustments in respect of such shares of stock and other  securities
and property,  which shall be as nearly  equivalent as may be practicable to the
adjustments  provided for in this  Article III. In the event that in  connection
with any such reclassification,  capital reorganization,  change, consolidation,
merger, sale or conveyance, additional shares of Common Stock shall be issued in
exchange, conversion,  substitution or payment, in whole or in part, for, or of,
a security  of the  Company  other than  Common  Stock,  any such issue shall be
treated as an issue of Common Stock  covered by the  provisions  of Article III.
The  provisions  of this  Section  3.04  shall  similarly  apply  to  successive
reclassification,  capital  reorganizations,  consolidations,  mergers, sales or
conveyances.

         Section  3.05:   Form of Warrant  After  Adjustments.  The form of this
Warrant need not be changed  because of any adjustments in the Exercise Price or
the number or kind of the Warrant Shares, and Warrants theretofore or thereafter
issued may  continue  to express the same price and number and kind of shares as
are stated in this Warrant, as initially issued.

                                        8


<PAGE>



         Section 3.06:    Treatment of  Warrantholder.  Prior to due presentment
for registration of transfer of this Warrant, the Company may deem and treat the
Warrantholder  as the  absolute  owner  of  this  Warrant  (notwithstanding  any
notation of ownership or other writing hereon) for all purposes and shall not be
affected by any notice to the contrary.

                                   ARTICLE IV

                            Other Provisions Relating

                           to Rights of Warrantholder
                           --------------------------

         Section 4.01:    No Rights as Stockholders;  Notice to  Warrantholders.
Nothing  contained in this Warrant  shall be  construed as  conferring  upon the
Warrantholder  or his  or its  transferees  the  right  to  vote  or to  receive
dividends or to consent to or receive  notice as a stockholder in respect of any
meeting of  stockholders  for the  election of  directors  of the Company or any
other matter, or any other rights whatsoever as stockholders of the Company. The
Company shall give notice to the Warrantholder by registered mail if at any time
prior  to the  expiration  or  exercise  in  full  of the  Warrants,  any of the
following events shall occur:

                  (a)     the  Company  shall   authorize  the  payment  of  any
dividend upon shares of Common Stock payable in any  securities or authorize the
making  of  any  distribution  (other  than  a  cash  dividend  subject  to  the
parenthetical set forth in Section 3.01(c)) to all holders of Common Stock;

                  (b)     the  Company  shall  authorize  the  issuance  to  all
holders of Common Stock of any additional shares of Common Stock or Common Stock
Equivalents  or of rights,  options or  warrants  to  subscribe  for or purchase
Common Stock or Common Stock  Equivalents or of any other  subscription  rights,
options or warrants;

                  (c)     a  dissolution,  liquidation  or  winding  up  of  the
Company  (other than in  connection  with a  consolidation,  merger,  or sale or
conveyance of the property of the Company as an entirety or  substantially as an
entirety); or

                  (d)     a capital  reorganization or  reclassification  of the
Common Stock (other than a subdivision or combination of the outstanding  Common
Stock and  other  than a change  in the par  value of the  Common  Stock) or any
consolidation or merger of the Company with or into another  corporation  (other
than  a  consolidation  or  merger  in  which  the  Company  is  the  continuing
corporation and that does not result in any reclassification or change of Common
Stock  outstanding)  or in the  case  of  any  sale  or  conveyance  to  another
corporation of the property of the Company as an entirety or substantially as an
entirety.

Such giving of notice shall be initiated  (i) at least 10 days prior to the date
fixed as a record date or effective date or the date of closing of the Company's
stock transfer books for the determination of the stockholders  entitled to such
dividend,  distribution or subscription  rights, or for the determination of the
stockholders  entitled to vote on such  proposed  merger,  consolidation,  sale,
conveyance,  dissolution,  liquidation  or winding up. Such notice shall specify
such record date or the date of closing the stock  transfer  books,  as the case
may be.  Failure to provide  such  notice  shall not affect the  validity of any
action taken in connection  with such  dividend,  distribution  or  subscription
rights,  or  proposed  merger,  consolidation,  sale,  conveyance,  dissolution,
liquidation or winding up.

                                        9


<PAGE>



         Section 4.02:    Lost, Stolen, Mutilated or Destroyed Warrants. If this
Warrant is lost, stolen,  mutilated or destroyed, the Company may, on such terms
as to indemnity or otherwise as it may in its discretion impose (which shall, in
the case of a mutilated  Warrant,  include the surrender  thereof),  issue a new
Warrant of like denomination and tenor as and in substitution for this Warrant.

         Section 4.03:    Restrictions  on Public Sale by  Warrantholders.  Each
Warrantholder,  if the  Company  or the  managing  underwriters  so  request  in
connection with any registration, will not, without the prior written consent of
the Company or such  underwriters,  effect any public sale or other distribution
of any equity  securities  of the Company,  including  any sale pursuant to Rule
144, during the period required by the managing underwriters; provided, however,
that such period of time shall not exceed that  applicable  to all the Company's
executive  officers  and  directors.  The  foregoing  shall  in no way  restrict
Oppenheimer's  ability to conduct  transactions in the Company's stock on behalf
of its  customers as a  broker/dealer  or in  connection  with its market making
activities.

                                    ARTICLE V

                              Split-Up, Combination

                        Exchange and Transfer of Warrants
                        ---------------------------------

         Section 5.01:    Split-Up,   Combination,   Exchange  and  Transfer  of
Warrants.  Subject to the provisions of Section 5.02 hereof, this Warrant may be
split up, combined or exchanged for another  Warrant or Warrants  containing the
same  terms to  purchase  a like  aggregate  number of  Warrant  Shares.  If the
Warrantholder  desires to split up, combine or exchange Warrants, he or it shall
make such request in writing delivered to the Company and shall surrender to the
Company any  Warrants to be so split up,  combined or  exchanged.  Upon any such
surrender for a split up, combination or exchange, the Company shall execute and
deliver to the person  entitled  thereto a Warrant or Warrants,  as the case may
be, as so  requested.  The Company shall not be required to effect any split up,
combination or exchange which will result in the issuance of a Warrant entitling
the  Warrantholder  to  purchase  upon  exercise a fraction of a share of Common
Stock or a fractional Warrant. The Company may require such Warrantholder to pay
a sum sufficient to cover any tax or governmental  charge that may be imposed in
connection with any split up, combination or exchange of Warrants.

         Section 5.02:    Restrictions on Transfer. Neither this Warrant nor the
Warrant Shares may be disposed of or encumbered (any such action, a "Transfer"),
except (i) to  Oppenheimer  & Co.,  Inc.,  any successor to the business of such
company,  or any officer or employee of such company, or (ii) to any underwriter
in connection with a Public Offering of the Common Stock,  provided (as to (ii))
that this Warrant is exercised upon such Transfer and the shares of Common Stock
issued upon such  exercise are sold by such  underwriter  as part of such Public
Offering and, as to both (i) and (ii),  only in  accordance  with and subject to
the provisions of the Securities Act and the rules and  regulations  promulgated
thereunder.  If at the time of a Transfer,  a  Registration  Statement is not in
effect to register this Warrant or the Warrant  Shares,  the Company may require
the  Warrantholder to make such  representations,  and may place such legends on
certificates  representing  this Warrant,  as may be reasonably  required in the
opinion  of  counsel  to  the  Company  to  permit  a  Transfer   without   such
registration.

                                       10


<PAGE>



                                   ARTICLE VI

                  Registration Under the Securities Act of 1933
                  ---------------------------------------------

Section 6.01:  Piggyback Registration.

                  (a)     Right to  Include  Registrable  Securities.  If at any
time or from time to time after July 23, 1996 and prior to the Expiration  Date,
the Company  proposes to register any of its securities under the Securities Act
on any form for the  registration of securities  under such Act,  whether or not
for its own account (other than by a registration  statement on Form S-4, S-8 or
other form which does not include substantially the same information as would be
required in a form for the general  registration  of  securities or would not be
available for the Registrable Securities) (a "Piggyback Registration"), it shall
promptly  give  written  notice to all Holders of its  intention to do so and of
such  Holders'  rights  under this  Section  6.01.  Such rights are  referred to
hereinafter as "Piggyback  Registration Rights." Upon the written request of any
such Holder made within 20 days after receipt of any such notice (which  request
shall  specify  the  Registrable  Securities  intended to be disposed of by such
Holder), the Company shall include in the Registration Statement the Registrable
Securities  which the Company has been so  requested  to register by the Holders
thereof and the Company  shall keep such  registration  statement  in effect and
maintain compliance with each Federal and state law or regulation for the period
necessary for such Holder to effect the proposed sale or other  disposition (but
in no event for a period greater than 120 days).

                  (b)     Withdrawal of Piggyback  Registration by Company.  If,
at any time  after  giving  written  notice of its  intention  to  register  any
securities in a Piggyback  Registration  but prior to the effective  date of the
related Registration  Statement,  the Company shall determine for any reason not
to register  such  securities,  the Company  shall give  written  notice of such
determination to each Holder and, thereupon, shall be relieved of its obligation
to  register  any  Registrable  Securities  in  connection  with such  Piggyback
Registration.  All best efforts  obligations of the Company  pursuant to Section
6.03 shall cease if the Company  determines to terminate prior to such effective
date any registration where Registrable Securities are being registered pursuant
to this Section 6.01.

                  (c)     Piggyback    Registration   of   Underwritten   Public
Offerings.  If a  Piggyback  Registration  involves  an  offering  by or through
underwriters,  then,  (i)  all  Holders  requesting  to have  their  Registrable
Securities  included in the  Company's  Registration  Statement  must sell their
Registrable  Securities to the underwriters  selected by the Company on the same
terms and conditions as apply to other selling  stockholders and (ii) any Holder
requesting  to  have  his  or  its  Registrable   Securities  included  in  such
Registration  Statement may elect in writing, not later than three Business Days
prior to the  effectiveness  of the  Registration  Statement filed in connection
with  such  registration,  not to  have  his or its  Registrable  Securities  so
included in connection with such registration.

                  (d)     Payment  of   Registration   Expenses  for   Piggyback
Registration. The Company shall pay all Registration Expenses in connection with
each registration of Registrable  Securities  requested  pursuant to a Piggyback
Registration Right contained in this Section 6.01

                  (e)     Priority  in  Piggyback  Registration.  If a Piggyback
Registration involves an offering by or through underwriters,  the Company shall
not be required to include  Registrable  Shares therein if and to the extent the
underwriter  managing the offering reasonably believes in good faith and advises
each Holder requesting to have Registrable  Securities included in the Company's
Registration

                                       11


<PAGE>



Statement that such inclusion would  materially  adversely affect such offering;
provided that (i) if other selling  stockholders  who are  employees,  officers,
directors or other  affiliates  of the Company have  requested  registration  of
securities in the proposed  offering,  the Company will reduce or eliminate such
other selling  stockholders'  securities  before any reduction or elimination of
Registrable Securities, and (ii) any such reduction or elimination (after taking
into account the effect of clause (i)) shall be pro rata to all other holders of
the securities of the Company exercising "piggyback registration rights" similar
to those set forth herein in proportion to the respective  number of shares they
have requested to be registered.

         Section 6.02:    Buy-out.  In lieu of carrying out its  obligations  to
effect a Piggyback  Registration of any Registrable  Securities pursuant to this
Article VI, the Company  may carry out such  obligation  by offering to purchase
and  purchasing  such  Registrable  Securities  requested to be registered at an
amount in cash equal to the difference between (a) 93% of the last sale price of
the Common  Stock on the day the  request for  registration  is made and (b) the
Exercise Price in effect on such day.

         Section  6.03:   Registration  Procedures.  If and whenever the Company
is  required to use its best  efforts to take action  pursuant to any Federal or
state law or regulation to permit the sale or other  disposition  of any Warrant
Shares that are then held or that may be acquired upon exercise of the Warrants,
in order to effect or cause the registration of any Registrable Securities under
the  Securities  Act as provided  in this  Article  VI, the  Company  shall,  as
expeditiously as practicable:

                  (a)     furnish  to  each   selling   Holder  of   Registrable
Securities and the  underwriters,  if any, without charge, as many copies of the
Registration  Statement,  the  Prospectus or the  Prospectuses  (including  each
preliminary  prospectus)  and any  amendment or  supplement  thereto as they may
reasonably request;

                  (b)     enter into such agreements  (including an underwriting
agreement)  and take all such other  actions  reasonably  required in connection
therewith in order to expedite or facilitate the disposition of such Registrable
Securities and in such connection,  if the registration is in connection with an
underwritten  offering  (i) make  such  representations  and  warranties  to the
underwriters  in such  form,  substance  and  scope as are  customarily  made by
issuers to underwriters  in  underwritten  offerings and confirm the same if and
when  requested;  (ii)  obtain  opinions  of counsel to the  Company and updates
thereof  (which  counsel and  opinions  in form,  scope and  substance  shall be
reasonably  satisfactory to the underwriters)  addressed to the underwriters and
the Holders covering the matters  customarily  covered in opinions  requested in
underwritten  offerings and such other matters as may be reasonably requested by
such underwriters;  (iii) obtain "cold comfort" letters and updates thereof from
the Company's  accountants  addressed to the underwriters  such letters to be in
customary  form and to cover  matters of the type  customarily  covered in "cold
comfort" letters to underwriters and the Holders in connection with underwritten
offerings;  (iv) set forth in full, in any underwriting  agreement entered into,
the  indemnification  provisions  and  procedures  of Section  6.04  hereof with
respect to all  parties to be  indemnified  pursuant  to said  Section;  and (v)
deliver such documents and  certificates  as may be reasonably  requested by the
underwriters to evidence compliance with clause (i) above and with any customary
conditions  contained in the underwriting  agreement or other agreement  entered
into by the  Company;  the  above  shall  be done at  each  closing  under  such
underwriting or similar agreement or as and to the extent required thereunder;

                  (c)     make   available   for   inspection  by  one  or  more
representatives  of the  Holders  of  Registrable  Securities  being  sold,  any
underwriter participating in any disposition pursuant to such

                                       12


<PAGE>



registration,  and any  attorney  or  accountant  retained  by such  Holders  or
underwriter,  all financial and other records, pertinent corporate documents and
properties  of the Company,  and cause the  Company's  officers,  directors  and
employees  to  supply  all   information   reasonably   requested  by  any  such
representatives in connection with such;

                  (d)     otherwise  use its best  efforts  to  comply  with all
applicable Federal and state  regulations;  and take such other action as may be
reasonably  necessary  or  advisable  to enable  each such  Holder and each such
underwriter  to  consummate  the sale or  disposition  in such  jurisdiction  or
jurisdiction,  in which any such Holder or underwriter shall have requested that
the  Registrable  Securities  be sold.  Except  as  otherwise  provided  in this
Agreement,   the  Company  shall  have  sole  control  in  connection  with  the
preparation, filing, withdrawal, amendment or supplementing of each Registration
Statement,   the  selection  of  underwriters,   and  the  distribution  of  any
preliminary prospectus included in the Registration  Statement,  and may include
within  the  coverage  thereof  additional  shares  of  Common  Stock  or  other
securities  for its own  account or for the  account of one or more of its other
security holders;

                  Each  seller  of  Registrable   Securities  as  to  which  any
registration  is being  effected  shall furnish to the Company such  information
regarding the distribution of such securities and such other  information as may
otherwise be required by the Securities Act to be included in such  Registration
Statement.

         Section 6.04:    Indemnification.

                  (a)     Indemnification  by Company.  In connection  with each
Registration  Statement relating to disposition of Registrable  Securities,  the
Company shall  indemnify and hold harmless each Holder and each  underwriter  of
Registrable  Securities  and each Person,  if any,  who controls  such Holder or
underwriter  (within the meaning of Section 15 of the  Securities Act or Section
20 of the  Exchange  Act)  against  any  and all  losses,  claims,  damages  and
liabilities, joint or several (including any reasonable investigation, legal and
other expenses incurred in connection with, and any amount paid in settlement of
any action, suit or proceeding or any claim asserted),  to which they, or any of
them,  may become  subject under the  Securities  Act, the Exchange Act or other
Federal or state law or regulation, at common law or otherwise,  insofar as such
losses, claims, damages or liabilities arise out of or are based upon any untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in any
Registration  Statement,  Prospectus or preliminary  prospectus or any amendment
thereof or supplement thereto, or arise out of or are based upon any omission or
alleged  omission to state therein a material fact required to be stated therein
or necessary to make the statements therein not misleading;  provided,  however,
that such indemnity  shall not inure to the benefit of any Holder or underwriter
(or any Person  controlling  such  Holder or  underwriter  within the meaning of
Section 15 of the  Securities  Act or Section 20 of the Exchange Act) on account
of any  losses,  claims,  damages  or  liabilities  arising  from  the  sale  of
Registrable  Securities if such untrue  statement or omission or alleged  untrue
statement or omission was made in such  Registration  Statement,  Prospectus  or
preliminary prospectus, or such amendment or supplement, in reliance upon and in
conformity with information furnished in writing to the Company by the Holder or
underwriter  specifically  for use  therein  and  provided  further,  that  such
indemnity  shall  not  inure to the  benefit  of any  Stockholder,  underwriter,
director,  partner or controlling person  ("indemnifiable  party") from whom the
person asserting any claim,  loss, damage or expense purchased  securities which
are the subject thereof if such indemnified  party failed to send or give a copy
of the  prospectus  or such other  document as amended or  supplemented  to such
person at or prior to the  confirmation  of the sale of such  securities to such
person in any case where such delivery is required by the Securities Act by such
indemnified  party and the untrue  statement  or  omission  of a  material  fact
contained in a preliminary prospectus was corrected in the prospectus as amended
and  supplemented.  The Company shall also  indemnify  selling  brokers,  dealer
managers and similar  securities  industry  professionals  participating  in the
distribution, their officers and

                                       13


<PAGE>



directors  and each  Person who  controls  such  Persons  (within the meaning of
Section 15 of the  Securities Act or Section 20 of the Exchange Act) to the same
extent as provided above with respect to the  indemnification  of the Holders of
Registrable  Securities,  if requested.  This  indemnity  agreement  shall be in
addition to any liability which the Company may otherwise have.

                  (b)     Indemnification  by Holder.  In  connection  with each
Registration  Statement,  each Holder shall indemnify, to the same extent as the
indemnification  provided by the Company in Section  6.04(a),  the Company,  its
directors and each officer who signs the Registration  Statement and each Person
who controls the Company (within the meaning of Section 15 of the Securities Act
and Section 20 of the Exchange  Act) but only  insofar as such  losses,  claims,
damages and liabilities  arise out of or are based upon any untrue  statement or
omission  or  alleged  untrue  statement  or  omission  which  was  made  in the
Registration  Statement,   the  Prospectus  or  preliminary  prospectus  or  any
amendment thereof or supplement thereto, in reliance upon and in conformity with
information  furnished in writing by such Holder to the Company specifically for
use  therein.  In no  event  shall  the  liability  of  any  selling  Holder  of
Registrable  Securities hereunder be greater in amount than the dollar amount of
the net  proceeds  received  by such  Holder  upon the  sale of the  Registrable
Securities giving rise to such indemnification  obligation. The Company shall be
entitled to receive  indemnities  from  underwriters,  selling  brokers,  dealer
managers and similar  securities  industry  professionals  participating  in the
distribution,  to the same extent as provided above, with respect to information
so  furnished  in writing by such  Persons  specifically  for  inclusion  in any
Prospectus,  Registration  Statement or preliminary  prospectus or any amendment
thereof or supplement thereto.

                  (c)     Conduct of Indemnification  Procedure.  Any party that
proposes to assert the right to be indemnified  hereunder  will,  promptly after
receipt of notice of commencement of any action, suit or proceeding against such
party in respect of which a claim is to be made against an indemnifying party or
parties  under  this  Section,  notify  each  such  indemnifying  party  of  the
commencement of such action, suit or proceeding,  enclosing a copy of all papers
served. No  indemnification  provided for in Section 6.04(a) or 6.04(b) shall be
available to any party who shall fail to give notice as provided in this Section
6.04(c) if the party to whom notice was not given was unaware of the  proceeding
to which such notice would have  related and was  materially  prejudiced  by the
failure to give such  notice,  but the  omission so to notify such  indemnifying
party of any such  action,  suit or  proceeding  shall not  relieve  it from any
liability  that  it may  have  to any  indemnified  party  for  contribution  or
otherwise than under this Section.  In case any such action,  suit or proceeding
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 in, and, to the extent that it shall wish,  jointly with
any other indemnifying party similarly notified,  to assume the defense thereof,
with counsel  satisfactory to such indemnified  party, and after notice from the
indemnifying  party to such  indemnified  party of its election so to assume the
defense thereof and the approval by the  indemnifying  party to such indemnified
party of its  election so to assume the defense  thereof and the approval by the
indemnified party of such counsel, the indemnifying party shall not be liable to
such indemnified party for any legal or other expenses, except as provided below
and except for the reasonable  costs of investigation  subsequently  incurred by
such indemnified  party in connection with the defense thereof.  The indemnified
party  shall have the right to employ its  counsel in any such  action,  but the
fees and  expenses of such counsel  shall be at the expense of such  indemnified
party unless (i) the  employment of counsel by such  indemnified  party has been
authorized in writing by the indemnifying  parties,  (ii) the indemnified  party
shall have reasonably concluded that there may be a conflict of interest between
the indemnifying parties and the indemnified party in the conduct of the defense
of such action (in which case the indemnifying  parties shall not have the right
to direct the  defense  of such  action on behalf of the  indemnified  party) or
(iii) the  indemnifying  parties shall not have  employed  counsel to assume the
defense of such action within a reasonable time after notice of the commencement
thereof, in each of

                                       14


<PAGE>



which  cases the fees and  expenses  of counsel  shall be at the  expense of the
indemnifying  parties.  An  indemnifying  party  shall  not be  liable  for  any
settlement of any action, suit, proceeding or claim effected without its written
consent.

                  (d)     Contribution  in  Lieu  of  Indeminification.  If  the
indemnification  provided for in Section 8 hereof is unavailable to a party that
would have been an  indemnified  party under any such  section in respect of any
losses, claims, damages, expenses or liabilitied (or actions in respect thereof)
referred to therein,  then each party that would have been an indemnifying party
thereunder shall, in lieu of indemnifying such indemnified party,  contribute to
the amount paid or payable by such indemnified party as a result of such losses,
claims, damages, expenses or liabilities (or actions in respect thereof) in such
proportion as is appropriate  to reflect the relative fault of the  indemnifying
party on the one hand and such indemnified party on the other in connection with
the  statements or omissions  which  resulted in such losses,  claims,  damages,
expenses or  liabilities  (or actions in respect  thereof).  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  indemnifying
party or such indemnified  party and the parties'  relative  intent,  knowledge,
access to  information  and  opportunity to correct or prevent such statement or
omission.  The Company and each Stockholder  agree that it would not be just and
equitable if  contribution  pursuant to this section  6.04(d) were determined by
pro rata  allocation  or by any other method of  allocation  which does not take
into account the equitable considerations referred to above in this Section 6.04
(d).  The  amount  paid or payable  by an  indemnified  party as a result of the
losses, claims, damages, expenses or liabilities (or actions in respect thereof)
referred  to above in this  Section  6.04(d)  shall  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)  or the
Securities Act) shall be entitled to  indemnification  or contribution  from any
Person who was not guilty of such fraudulent misrepresentation.

                  (e)     Specific  Performance.  The  Company  and  the  Holder
acknowledge that remedies at law for the enforcement of this Section 6.04 may be
inadequate and intend that this Section 6.04 shall be specifically enforceable.

                                                   
                                   ARTICLE VII

                                  Other Matters
                                  -------------

         Section 7.01:    Amendments   and  Waivers.   The  provisions  of  this
Warrant, including the provisions of this sentence, may not be amended, modified
or supplemented, and waiver or consents to departures from the provisions hereof
may not be given unless the Company has obtained the written  consent of holders
of at least a majority of the outstanding Registrable Securities.  Holders shall
be bound by any consent  authorized by this Section whether or not  certificates
representing  such  Registrable  Securities  have been marked to  indicate  such
consent.

         Section 7.02:    Counterparts.  This  Warrant  may be  executed  in any
number of counterparts and by the parties hereto in separate counterparts,  each
of which so executed  shall be deemed to be an  original  and all of which taken
together shall constitute one and the same agreement.

                                       15


<PAGE>



         Section 7.03:    Governing  Law.  This Warrant shall be governed by and
construed in accordance with the laws of the State of New York.

         Section  7.04:   Severability. In the event that any one or more of the
provisions contained herein, or the application thereof in any circumstances, is
held   invalid,   illegal  or   unenforceable,   the   validity,   legality  and
enforceability  of  any  such  provisions  in  every  other  respect  and of the
remaining provisions contained herein shall not be affected or impaired thereby.

         Section  7.05:   Attorneys'  Fees. In any action or proceeding  brought
to enforce any  provisions of this Warrant,  or where any  provisions  hereof or
thereof is validly asserted as a defense, the successful party shall be entitled
to recover reasonable attorneys' fees and disbursements in addition to its costs
and expenses and any other available remedy.

         Section 7.06:    Computations  of  Consent.  Whenever  the  consent  or
approval of Holders of a  specified  percentage  of  Registrable  Securities  is
required hereunder, Registrable Securities held by the Company or its affiliates
(other than the  Warrantholder  or  subsequent  Holders if they are deemed to be
such  affiliates  solely  by  reason  of  their  holdings  of  such  Registrable
Securities) shall not be counted in determining whether such consent or approval
was given by the Holders of such required percentage.

         Section 7.07:    Notice.  Any notices or certificates by the Company to
the Holder  and by the Holder to the  Company  shall be deemed  delivered  if in
writing and delivered in person or by registered mail (return receipt requested)
to the Holder  addressed to him in care of Oppenheimer & Co., Inc.,  Oppenheimer
Tower,  World Financial Center, New York, New York 10281, and if to the Company,
addressed to it at 105 West Broad  Street,  Suite 301,  Falls  Church,  Virginia
22046.  The Company  may change its address by written  notice to the Holder and
the Holder may change his or its address by written notice to the Company.



         IN WITNESS WHEREOF,  this Warrant has been duly executed by the Company
under its corporate seal as of the   day of         , 1996.
                                  ---      ---------



                                                 University Online, Inc.



                                                  By:
                                                     ---------------------------
                                                     Name:
                                                     Title:

Attest:
        ----------------------------
        Secretary

                                       16


<PAGE>








                                   ASSIGNMENT

(To be executed only upon assignment of Warrant Certificate)

                  For value received, _________________hereby sells, assigns and
transfers unto  ________________ the within Warrant  Certificate,  together with
all right, title and interest therein,  and does hereby  irrevocably  constitute
and appoint  ___________________  attorney, to transfer said Warrant Certificate
on the books of the within-named  Company with respect to the number of Warrants
set forth below, with full power of substitution in the premises:

                  Name (s) of
                  Assignee (s)            Address            No. of Warrants
                  ------------            -------            ---------------
  






And if said number of Warrants shall not be all the Warrants  represented by the
Warrants  Certificate,  a new Warrant Certificate is to be issued in the name of
said undersigned for the balance  remaining of the Warrants  represented by said
Warrant Certificate

Dated:             , 19
      -------------    ----


                                           -------------------------
                                           Note: The above signature should
                                           correspond exactly with the name on
                                           the face of this Warrant Certificate.



                                       17


<PAGE>



                                SUBSCRIPTION FORM
                    (TO BE EXECUTED UPON EXERCISE OF WARRANT
                        PURSUANT TO SECTION 2.02 (A) (I))

                  The  undersigned  hereby  irrevocably  elects to exercise  the
right of purchase  represented  by the within  Warrant  Certificate  for, and to
purchase thereunder  __________________  shares of Common Stock, as provided for
therein,  and tenders herewith payment of the purchase price in full in the form
of cash or a certified or official bank check in the amount of $ ____________ .

                  Please issue a  certificate  or  certificates  for such Common
Stock in the name of:

                                Name                 (Please Print Name, Address
                                    -----------------                          
                                and Social Security Number)

                                Signature 
                                         ------------------------

NOTE: The above signature should respond exactly with the name on the first page
of this Warrant  Certificate  or with the name of the assignee  appearing in the
assignment form below.

         And if said  number of shares  shall not be all the shares  purchasable
under the within Warrant Certificate,  a new Warrant Certificate is to be issued
in the  name of  said  undersigned  for  the  balance  remaining  of the  shares
purchasable thereunder rounded up to the next higher number of shares.


                                       18


<PAGE>



                             CASHLESS EXERCISE FORM

                    (TO BE EXECUTED UPON EXERCISE OF WARRANT
                       PURSUANT TO SECTION 2.02 (A) (II))

                  The  undersigned  hereby  irrevocably  elects to Exchange  its
Warrant  for such  shares of Common  Stock  pursuant  to the  Cashless  Exercise
provisions of the within  Warrant  Certificate,  as provided for in Section 2.02
(a) (ii) of such Warrant Certificate.

                  Please issue a  certificate  for such Common Stock in the name
of:

                             Name                    (Please Print Name, Address
                                 --------------------                      
                             and Social Security Number)

                             Signature
                                      -----------------------------

NOTE: The above signature should  correspond  exactly with the name on the first
page of this Warrant  Certificate or with the name of the assignee  appearing in
the assignment form below.

         And if said number of shares  shall not be all the shares  exchangeable
or purchasable under the within Warrant  Certificate,  a new Warrant Certificate
is to be issued in the name of the undersigned for the balance  remaining of the
shares purchasable rounded up to the next higher number of shares.


                                       19




                                                              September 12, 1996





University Online, Inc.
105 West Broad Street, Suite 301
Falls Church, Virginia  22046


Attention:        Narasimhan P. Kannan, Chief Executive Officer


Ladies and Gentlemen:

         Reference is made to (i) the  Subscription  Agreement dated October 31,
1994 (the "Subscription  Agreement") between University Online, Inc. ("UOL") and
Austin  O.  Furst,  Jr.  ("Furst"),  individually  and as the  trustee  of three
separate trusts for the benefit of his daughters (the "Trusts"), (ii) the letter
agreement  dated March 4, 1996 (the "Letter  Agreement")  between UOL and Furst,
(iii)  the  Amended  Warrant  Certificates  dated  as  of  March  4,  1996  (the
"Warrants") to purchase an aggregate of 2,400,000  shares of UOL's common stock,
$.01 par value (the "Common Stock"), issued to the Trustees, and (iv) the Senior
Convertible  Promissory  Note  dated  March 4, 1996 in the  principal  amount of
$300,000  (the  "Convertible  Note")  issued by UOL to Frogtown  Holdings,  Inc.
("FHI").  Capitalized terms used herein and not otherwise defined shall have the
respective meanings assigned thereto in the Letter Agreement or the Warrants, as
the case may be. The  exercise  prices  and share  amounts  referred  to in this
letter  agreement  do not take into  account  any  reverse  stock split or other
change in the  outstanding  shares of Common Stock and are subject to adjustment
as provided in the above-referenced documents if any such reverse stock split or
other change occurs.

         In connection  with the proposed  initial public offering of the Common
stock,  UOL and its  underwriter  have  requested  that Furst cause a portion of
those  Warrants  with a current  exercise  price of $0.75 per share (the  "First
Tranche  Warrants") to be exercised.  The following sets forth UOL's and Furst's
agreement as to the terms and conditions of such exercise.






<PAGE>


         1.  Subject  to the  conditions  set forth  below,  the  First  Tranche
Warrants  will be  exercised  to the extent of 800,000  shares for an  aggregate
exercise price of $600,000.00  simultaneously  with  consummation  of an initial
underwritten  public  offering of shares of Common Stock at a price to public to
public (the "IPO  Price") of at least  $1.10 per share  resulting  in  aggregate
gross proceeds,  before expenses and underwriting discounts and commissions,  of
at  least   $20,000,000.00   pursuant  to  an  underwriting   agreement  in  the
underwriter's  customary form (the "IPO"). The time and date on which the IPO is
consummated is hereafter referred to as the "Exercise Date".

         2. On the Exercise Date:

                  (a) the  principal  amount  of the  Convertible  Note  and all
accrued interest thereon through the Exercise Date will be paid to FHI or offset
against the exercise price of the First Tranche Warrants, at FHI option;

                  (b)  Furst's  rights to appoint  one or more  members of UOL's
Board of Directors, will automatically be eliminated;

                  (c) the per share  exercise  price of those  Warrants with per
share exercise prices in excess of the IPO Price (the "Second Tranche Warrants")
will be automatically reduced to the IPO Price; and

                  (d) all price-based anti-dilution provisions in or relating to
the Second Tranche Warrants will automatically be eliminated for issuances at or
above $0.75 per share, but only to the extent that such anti-dilution rights are
similarly eliminated from all other warrants, rights, options,  convertible debt
or other securities  outstanding prior to the Exercise Date or issued,  directly
or indirectly, in exchange for or in respect thereof;

         3. The exercise of the First Tranche  Warrants and the matters provided
for in paragraph 2 above shall be conditioned upon the following:

                  (a) No security holder of UOL shall have their price per share
of the Common Stock  payable upon the exercise or  conversion of their equity or
debt securities  reduced to below $0.75, and UOL shall not have entered into any
contract, agreement or commitment to make any such adjustment;

                  (b) the IPO shall be consummated at or above the minimum price
and proceeds set forth in Section 1 hereof;

                  (c) each of UOL's  officers and directors and holders of 5% or
more of its outstanding  Common Stock  (calculated in accordance with rule 13d-3
promulgated  under the  Securities  Exchange  Act of 1934,  as amended,  without
taking into account the shares to be issued in the IPO but assuming the exercise
of all  options,  warrants  and other  rights to purchase  Common  Stock and the
conversion of all preferred  stock and  convertible  debt) shall have executed a
lock-up  agreement  in the form  attached  hereto  as  Exhibit  A (the  "Lock-up
Agreement");


<PAGE>





                  (d) the UOL Series B Preferred Stock shall convert into shares
of  Common  Stock  upon  the  Exercise  Date  at a  ratio  of  no  greater  than
$1.60/$0.775;

                  (e) UOL shall not have entered into any agreement,  commitment
or understanding with any person with respect to the direct or indirect purchase
of,  or  the  making  of  any  distribution  on or in  respect  of,  any  of its
outstanding  shares of capital stock or convertible debt,  options,  warrants or
other  rights to  purchase  shares of such  capital  stock or other  securities,
except pursuant to the existing exercise,  conversion or dividend rights of such
capital  stock  or  other  securities  or  amendments  thereto  permitted  under
paragraph (f) below.

                  (f) UOL shall not have: (i) issued any shares of Common Stock,
any  options,  warrants  or  other  rights  to  purchase  Common  Stock,  or any
convertible debt since August 1, 1996, except (x) as described under the heading
"Certain  Transactions"  attached  hereto as Exhibit B and (y) grants of options
under UOL's  Amended and Restated  Stock Option Plan or 1996 Stock Plan at a per
share  exercise price of not less than $1.25;  or (ii) amended,  or entered into
any  contract,  agreement  or  commitment  to  amend,  any of the  terms  of any
outstanding option,  warrant,  convertible debt or other right to acquire shares
of Common  Stock,  except  (x) as  provided  in this  letter  agreement,  (y) as
described in Exhibit B under the heading  "Certain  Transactions" or (z) for the
re-pricing of options under the Company's 1996 Option Plan to per share exercise
prices not less than $1.25:

                  (g) UOL shall have caused the  underwriters to have covenanted
to Furst in  writing:  (i) that in the event such  underwriters'  consent to the
sale or other transfer or  distribution of any portion of the securities held by
any person subject to a lock-up  agreement,  the underwriters shall be deemed to
have consented to the sale or other transfer or  distribution  of a proportional
amount of the Furst  Securities,  and (ii) to the registration and sale of Furst
Securities in accordance with paragraph 4 hereof.

         4. Furst and the Trusts  hereby  agree to execute and  deliver  Lock-up
Agreements on or before the Exercise Date. UOL agrees that if any person subject
to a  lock-up  agreement  shall be  allowed  by UOL to  exercise  any  demand or
piggyback  registration  rights prior to the first  anniversary  of the Exercise
Date, then the demand and piggyback  registration rights granted with respect to
the Furst  Securities  may be exercised  with respect to all or a portion of the
shares of Common Stock  received  pursuant to the exercise of the First  Tranche
Warrants without regard to any otherwise  applicable  lock-up  agreements or the
one-year  waiting period  provided in the Warrants for giving notice of exercise
of demand registration rights.

         5. On the Exercise Date,  UOL shall grant to Furst a five-year  warrant
to purchase an additional 184,615 shares of Common Stock at a per share exercise
price equal to the IPO Price and  otherwise,  in all material  respects,  on the
same terms as the Second Tranche Warrants,  as amended hereby on and through the
Exercise Date.






<PAGE>


         6. UOL hereby  represents  and warrants  that to date there has been no
event that has caused any adjustment to the exercise price of the Warrants.

         7. This letter  agreement shall terminate and be of no further force or
effect if the Exercise Date does not occur by December 31, 1996.

         If the  foregoing  accurately  sets  forth  our  understanding,  kindly
indicate our agreement by executing this letter  agreement where indicated below
and returning it to the undersigned.




                                                --------------------------------
                                                Austin O. Furst, Jr.
                                                (Individually and as Trustee of
                                                the Trust and President of FHI)




Agreed and Accepted:


University Online, Inc.

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

Title:
      ----------------------------






                             UNIVERSITY ONLINE, INC.

                              AMENDED AND RESTATED

                                STOCK OPTION PLAN

                                    ARTICLE I

                              PURPOSES OF THE PLAN
                              --------------------

         1.01. Purposes.  The purposes of the University OnLine, Inc. (formerly,
IMSATT  Corporation  and referred to hereinafter as the "Company")  Stock Option
Plan  (the  "Plan")  are to  advance  the  interests  of  the  Company  and  its
subsidiaries  by  providing  incentives  to  selected  employees  and  other who
contribute  and who are expected to contribute  materially to the success of the
Company  and its  subsidiaries,  to  provide  a means of  rewarding  outstanding
performance  and to enable  the  Company  and its  subsidiaries  to  maintain  a
competitive  position in attracting  and  retaining the personnel  necessary for
continued growth and profitability.

                                   ARTICLE II

                           ADMINISTRATION OF THE PLAN
                           --------------------------

         2.01. The  Committee.  The Plan shall be  administered  by the Board of
Directors of the Company (the "Board")  unless a committee (the  "Committee") of
two or more  persons,  all of whom shall be directors  of the Company,  shall be
appointed  by the Board to  administer  the Plan.  The members of the  Committee
shall serve at the pleasure of the Board.  The  Committee  shall have all of the
authority and  responsibility of the Board hereunder,  except for such authority
as is granted to the Board pursuant to

                                      1

<PAGE>



Articles  IX and  X.  If a  Committee  is  appointed,  subject  to  the  express
provisions  and  limitations  of the Plan,  the  Committee may adopt such rules,
regulations  and procedures as it deems  advisable in the conduct of its affairs
and may  appoint one of its members  chairman  and any person,  whether or not a
member, to be its secretary or agent.

         2.02.  Authority.  The Board  shall  have full and final  authority  to
interpret  the  Plan  and  the  instruments  evidencing  the  grant  of  options
("Options") thereunder,  to prescribe,  amend and rescind rules and regulations,
if any,  relating  to the  Plan  and to make  all  determinations  necessary  or
advisable for the administration of the Plan.

                  The Board  shall  have full  authority  to direct  the  proper
officers  of the  Company to issue or transfer  shares of the  Company's  common
stock  pursuant to the Plan. No member of the Board shall be liable for anything
done or  omitted  to be done  by him or by any  other  member  of the  Board  in
connection with the Plan, except for his or her own willful  misconduct or gross
negligence.
                                   ARTICLE III
                                     OPTIONS
                                     -------

         3.01. Options Exercisable for Common Stock. Shares of stock issued upon
exercise of an Option  granted under the Plan,  shall be shares of common stock,
par value $.01 per share,  of the Company  (the  "Common  Stock"),  which shares
shall be subject to


                                       -2-

<PAGE>



the  terms,  conditions  and  restrictions  described  in  the  Plan  and in the
instruments evidencing the grant of the Options. 

         3.02.  Maximum Number of Shares. The maximum number of shares of Common
Stock  issuable  pursuant  to  Options  under  the Plan  shall be not more  than
3,400,000  shares of Common Stock.  Shares of Common Stock acquired  pursuant to
the exercise of Options  under the Plan shall be treasury  shares or  authorized
but unissued  shares.  If, on or before  November 11, 1996, any shares of Common
Stock  subject  to an Option  granted  under the Plan shall be  returned  to the
Company pursuant to the termination provisions described in Section 5.01 or 5.03
hereof or in the instruments  evidencing the grant of the Option, or because the
Option  expired or  terminated or was cancelled  without being  exercised,  such
shares may again be subject to  Options  under the Plan  (unless  the Plan shall
have been theretofore terminated).

         3.03.  Rights With Respect to Shares.  An individual  who has exercised
his Option  shall have,  after  delivery to him of, or after  notification  that
there is being held in custody for him, a certificate  or  certificates  for the
number of shares of Common Stock  acquired,  absolute  ownership of such shares,
including the right to vote the same and to receive dividends thereon,  subject,
however, to the terms,  conditions and restrictions described in the Plan and in
the instrument evidencing the grant of the Option to such individual.

         3.04. Exercise Price. The exercise price for each share of Common Stock
subject to an Option shall be at least the fair


                                       -3-

<PAGE>



market value,  as  determined  by the Board of  Directors,  of a share of Common
Stock at the time of grant.
      
         3.05.  Exercise Term.  Notwithstanding  any other provision of the Plan
(specifically  including Article V hereof) to the contrary,  whenever any Option
may be exercised  only after a specified  date,  the Company may  accelerate the
exercisability  of such  Option  by  written  notice to the  individual  who was
granted the Option (the "Optionee") specifically referencing this Section. 

         3.06. Maximum Option Term. No Option granted under this Plan shall vest
or be exercised in whole or in part more than ten years after its date of grant.


         3.07.  Plan  Duration.  Options may not be granted under this Plan more
than ten  years  after the date of the  adoption  of the  Plan. 

         3.08.  Payment.  Payment  for Common  Stock  purchased  under an Option
granted  under  this Plan  shall be made in full in cash  concurrently  with the
exercise of the Option. 

                                   ARTICLE IV
                                  PARTICIPATION
                                  -------------

         4.01.  Recipients.  Options may be granted only to individuals  who are
determined  by the  Board  to be  capable  of  materially  contributing  over an
extended  period of time to the success of the Company or of a subsidiary of the
Company on the date the Option is granted and who are  employees of the Company,
other persons required by written contract to dedicate at least


                                       -4-

<PAGE>



sixteen  hours per month to rendering  services to the Company,  or directors of
the  Company.   For  purposes  of  the  Plan,  the  term  "subsidiary"  means  a
corporation,  a majority of whose outstanding stock entitled to elect a majority
of its  board  of  directors  is at the  time  owned  by the  Company  and/or  a
subsidiary or subsidiaries of the Company. Any individual may elect,  revocably,
not to be eligible, either for a period of time or during the entire term of the
Plan,  for grant of Options  under the Plan by delivering to the Board a written
notice to such effect. Upon receipt of such notice by the Board, such individual
shall  thereupon be ineligible to receive Options under the Plan for such period
of time or for the entire term of the Plan, as the case may be.
         
         4.02.  Grant  of  Options.   Subject  to  the  terms,   conditions  and
restrictions of the Plan, the Board shall, in its sole  discretion,  select from
among the eligible individuals those individuals, if any, to whom Options are to
Optionsincluding, but not limited to, the power (i) to determine whether Options
are to be  granted,  (ii) to  determine  the  number of  shares of Common  Stock
covered by each Option,  (iii) to determine  the time or times when Options will
be  granted,  (iv) to  determine,  in  accordance  with  Article V  hereof,  the
restrictions  related to the  exercise  of the  Options and the shares of Common
Stock  issuable  pursuant to such  exercise and (v) to prescribe the form of the
instruments evidencing the grant of the Options under the Plan.


                                       -5-

<PAGE>



Subject  to the  provisions  of Section  5.01,  the Board  shall  have  absolute
discretion  to  establish  the vesting  schedule for the  exercisability  of the
Options,  including,  but not limited to, a vesting schedule  providing for full
vesting  after a specified  number of years or for gradual or some other vesting
over a period of one year,  which schedule may be  accelerated  or  decelerated,
dependent on the satisfaction of performance  criteria established by the Board.
The vesting  schedule may be different  for  different  individuals,  and may be
accelerated   or   decelerated   based  on  different   criteria  for  different
individuals.  Options may be granted, with the same or different provisions,  to
the same person on more than one occasion or on the same occasion.
                  
         The  Board's  decision  to  approve  the  granting  of an  Option to an
eligible  individual  in any year shall not  require  the Board to  approve  the
granting of an Option  (either  with the same or different  provisions)  to that
individual  in any  other  year. 

         Furthermore,  the grant of an Option to any individual shall not affect
the Company's (or any of its subsidiaries') right to terminate the employment of
any individual who is employed by the Company (or any of its subsidiaries) or to
terminate  the  acceptance  of any services  provided by any  individual  to the
Company  (or any of its  subsidiaries)  or to  remove  or fail to  nominate  for
reelection any individual to the


                                       -6-

<PAGE>



Board of Directors of the Company,  for any reason whatsoever,  or for no reason
whatsoever.
                                                   

                                    ARTICLE V
                         TERMS AND CONDITIONS OF OPTIONS
                         -------------------------------
                  Each Option  issued and each share of Common Stock issued upon
the  exercise of an Option  under the Plan shall  contain the  following  terms,
conditions  and   restrictions  and  such  additional   terms,   conditions  and
restrictions  as may be  determined  by the  Board in its  absolute  discretion;
provided,   however,  that  none  of  these  additional  terms,  conditions  and
restrictions may be more favorable to an individual awarded an Option for shares
of Common Stock under the Plan than the terms,  conditions and  restrictions set
forth in this Plan:

         5.01.     Vesting; Option Termination.
                   ----------------------------

                  (a)  Vesting.  The right to exercise an Option shall be vested
in the  Optionee  in  accordance  with the terms of a schedule  attached  to the
agreement setting forth the option (the "Option  Agreement").  Such schedule may
provide that all or a portion of the Option may become vested at a time or times
or upon the occurrence of certain  conditions.  (In all events,  an Option which
has a vesting  schedule  based  solely on the passage of time  without any other
factors  or  conditions,   will,  unless  earlier  terminated,   be  vested  and
exercisable  in full on the tenth  anniversary  of the date of grant.  An Option
which has a vesting  schedule based on the satisfaction of conditions other than
the passage of time, shall terminate when the conditions are no


                                       -7-

<PAGE>



longer  capable of being  satisfied.) An Option,  once vested,  may be forfeited
pursuant to the terms of this Article V.

                  (b)      Termination of Employment or Consulting Services.
                           -------------------------------------------------

                           (i)      A "Terminating Event" (as used herein) shall
be deemed to occur if (a) the Optionee was employed by the Company or any of its
subsidiaries at the time of grant of the Option and such  Optionee's  continuous
employment with the Company or any of its  subsidiaries  shall terminate for any
reason or no reason,  (b) the  Optionee was  providing  services to the Company,
other than as an employee,  and the Company  ceased to continue  accepting  such
services  for any reason or no reason,  unless such  cessation is intended to be
temporary and the Company states such in writing at the time of such  cessation,
or (c) the  Optionee  was a director  of the Company at the time of the grant of
the  Option and such  Optionee  ceased to serve as a  director  for any  reason.
Except as provided in Section 5.01(b)(ii), Section 5.04 or the Option Agreement,
upon the occurrence of a Termination Event:

                           (a) An  Option  (or  portion  thereof)  which has not
         vested prior to the Terminating  Event shall terminate and no longer be
         exercisable;  provided,  however,  that the Board of  Directors  of the
         Company may accelerate the date of vesting of the Option;

                           (b) An Option (or portion  thereof)  which has vested
         and is exercisable immediately prior to the Terminating Event, shall be
         exercisable until the three


                                       -8-

<PAGE>



         month anniversary of the Terminating  Event, but in no event later than
         the expiration date of the Option.
                           (ii)     In all events, an Option shall terminate in
full and no longer be exercisable  after the tenth  anniversary from the date of
grant of such Option,  or at such  earlier time as may be specified  above or in
the Option Agreement.

         5.02.  Non-transferability  of Options.  Options granted under the Plan
are  nontransferable  and  may  not be  sold,  assigned,  transferred,  pledged,
hypothecated,  given (with or without consideration) or otherwise disposed of in
any manner whatsoever.  Options are exercisable during the Optionee's  lifetime,
except as set forth in Section  5.04,  only by him or by his  guardian  or legal
representative.

         5.03.  Non-compete  Restrictions.  Except as set forth in Section 5.04,
until the second  anniversary  of the date an Option is first  exercisable  (the
"Second  Anniversary  Date"),  at the election and in the sole discretion of the
Company,  Options  (or  portions  thereof)  that have vested or shares of Common
Stock  acquired  pursuant  to the  exercise  of an Option  shall be  immediately
forfeited  and all the  rights of the  individual  to such  Common  Stock  shall
immediately terminate without any payment of consideration by the Company except
for a return  of the cash  consideration  paid by the  Optionee  to the  Company
(without  interest)  pursuant to the exercise of the Option, if at any time from
and after the date of grant of the Option with respect to such  shares,  (A) the
individual was an employee at the time of


                                       -9-

<PAGE>



grant of the Option,  and such employee  engages,  at any time (including  after
such person is no longer an employee),  in conduct that is competitive  with the
Company or its subsidiaries or otherwise  adversely affects the interests of the
Company or its  subsidiaries,  (B) the individual  was providing  services other
than as an  employee,  the  written  contract  pursuant to which such person was
providing  such  services  provided  for a  noncompetition  covenant,  and  such
individual engaged in activities that would violate such covenant, regardless of
whether such covenant is specifically  enforceable,  or (C) the individual was a
director of the Company at the time of grant of the Option,  and such individual
breaches his fiduciary  duties to the Company in connection with his obligations
as director.
                  If the shares of Common Stock acquired pursuant to an exercise
of an Option shall be forfeited  by an Optionee  pursuant to this Section  5.03,
the Optionee shall forthwith deliver to the Secretary or any Assistant Secretary
of the Company any  instrument of transfer that may be required by the Secretary
or any Assistant Secretary of the Company.
         5.04.  Termination of Employment by Reason of Death or  Disability.  If
(a) an employee who has been in the continuous employment of the Company (or any
subsidiary) since the date as of which an Option was granted to him shall, while
in such  employment,  die or terminate  employment  by reason of  disability  as
defined in this Section 5.04, (b) a person was providing services to the Company
(or any subsidiary) other than as an


                                      -10-

<PAGE>



employee,  and such person shall die during the period such  services were to be
rendered to the Company  (or any  subsidiary),  or (c) the person was serving as
director of the Company and such person shall die during the period he served on
the Board of Directors and in addition, any of such events under (a), (b) or (c)
above  shall  occur  more than one year  after the date  that the  Options  were
granted,  then,  unless the  agreement  providing  for the Option shall  specify
otherwise,  the  restrictions set forth in Section 5.03 hereof shall lapse as to
all  shares of  Common  Stock  that  have  been or may be issued to such  person
pursuant to the exercise of the Option (or portion  thereof)  that was vested as
of the date of the  event  under  (a),  (b) or (c)  above,  and any  unexercised
portion of the vested Option (or portion thereof) may be exercised (in the event
of death, by such person's  executor) until the first anniversary of the date of
the death or disability of the Grantee.

                  Unless  the Board of  Directors,  in its  absolute  discretion
determines  otherwise,  all or any portion of the Option not then  vested  shall
terminate and no longer be exercisable.

                  As used in this Section 5.04, the term "disability" shall mean
a condition that the Board  determines  has rendered an employee  completely and
permanently unable to perform the duties of his regular occupation

         5.05.  Right of First  Refusal.  (a) Except as provided in Section 5.06
below, for so long as the Common Stock is not listed for trading on any national
securities exchange or the Nasdaq


                                      -11-

<PAGE>



Stock Market or reported by the National  Quotation  Bureau,  the Company  shall
have a right to advance  written  notice of,  and an  assignable  right of first
refusal  with respect to, any bona fide  proposed  transfer of any or all of the
shares of Common Stock acquired  pursuant to the exercise of an Option including
any proposed transfer to one or more shareholders of the Company. Any individual
proposing to effect such  transfer (the  "Selling  Grantee")  shall give advance
written notice of such transfer to the Company. Such notice shall

                           (i)     identify the transferee, the number of shares
         to be transferred and the consideration for such transfer
         offered by the transferee, if any,
                           (ii)    include a copy of any agreement pertaining to
         such transfer, and
                           (iii) be  deemed  to be an  irrevocable  offer to the
         Company, subject to the terms and conditions of this Section.

The Company shall,  within ten business days after receipt of such notice,  have
the right to elect to purchase or assign its right to purchase any or all of the
shares  subject to this Section 5.05 proposed to be sold by the Selling  Grantee
at the  lowest of (1) the same  price and the same terms as are set forth in the
Selling  Grantee's  notice to the Company,  (2) the most recent selling price of
shares of Common Stock by the Company to an independent third party increased by
a compound  interest  rate of 10% per year from the time of such sale, or (3) an
appraised fair market


                                      -12-

<PAGE>



value,  determined as of a date within the twelve  months  preceding the Selling
Grantee's notice by an appraiser chosen by the Board in its absolute discretion.
The Company shall not,  however,  be required to obtain an appraised fair market
value for use as a purchase price and may elect to purchase the shares  pursuant
to clause 1 or 2 without  obtaining an appraisal.  If the Company does not elect
to  purchase or assign its right to  purchase  any or all the shares  subject to
this Section  5.05  proposed to be sold by the Selling  Grantee  within such ten
business  day period,  then the  Secretary  of the  Company  shall so notify the
Selling Grantee,  the Selling  Grantee's  irrevocable offer to the Company shall
automatically  lapse,  and the Selling  Grantee  may, for a period of forty (40)
business  days from the date on which the  Secretary  so  notifies  the  Selling
Grantee,  effect the  transfer on terms and  conditions  identical  to those set
forth in the Selling  Grantee's  notice,  subject always to the restrictions set
forth in this Plan.  In the event the  Selling  Grantee  does not effect  such a
transfer within such period,  the provisions of this Section 5.05 shall again be
applicable with respect to any proposed transfer.
             
                  (b) The transferee of any shares pursuant to this Section 5.05
shall assume all of the Selling Grantee's rights, obligations and liabilities as
a shareholder,  and the shares so  transferred  shall be subject to the right of
first refusal restrictions contained in this Section 5.05 with respect to future
transfers.  As a  condition  to  any  transfer  under  this  Section  5.05,  the
transferee shall be required to assume such


                                      -13-

<PAGE>



obligations  and liabilities by appropriate  and valid written  instruments.  No
transfer  shall relieve the Selling  Grantee (or any  transferee)  of any of its
obligations  and liabilities  hereunder;  provided,  however,  that such Selling
Grantee (or transferee)  shall have no further liability under this Plan for the
acts,  or  failures  to act,  of the  transferee  of such  Selling  Grantee  (or
transferee) on and after the effective date of such transfer.

         5.06. Exception. The notice and first refusal requirements set forth in

Section  5.05 above shall not apply to any  transfer  of shares of Common  Stock
acquired  pursuant to the  exercise  of an Option to  immediate  family  members
(spouse and children) of the Selling Grantee or Optionee or to estates or trusts
the  beneficiaries  of which are immediate family members of the Selling Grantee
or Optionee, but any such transferee shall be bound by the provisions hereof.

         5.07.  Agreement  by  Individual  Regarding   Withholding  Taxes.  Each
individual  awarded  shares of Common Stock under the Plan shall agree that:

                           (i) he will pay to the Company,  or make arrangements
         satisfactory to the Board regarding  payment of, any Federal,  State or
         local taxes of any kind  required by law to be withheld with respect to
         the shares of Common Stock  acquired  under the Plan, no later than the
         date such taxes are first incurred, and


                                      -14-

<PAGE>



                           (ii) the Company and its  subsidiaries  shall, to the
         extent  permitted by law, have the right to deduct from any payments of
         any kind otherwise due to the  individual  any Federal,  State or local
         taxes of any kind  required by law to be withheld  with  respect to the
         shares of Common Stock acquired under the Plan.

         5.08.  Deferral  of Receipt  of  Dividends.  The Board may adopt  rules
whereby any individual may elect to defer,  or be required to defer,  receipt of
the  dividends  that may  otherwise  be payable  on any  shares of Common  Stock
acquired by him pursuant to exercise of Options  under the Plan.  In such event,
he shall be credited,  during the period of deferral,  with interest on any such
dividends  at a  reasonable  rate of  interest  to be  determined  by the Board.

                                   ARTICLE VI

                    COMPLIANCE WITH LAW AND OTHER CONDITIONS
                    ----------------------------------------

         6.01.  Restrictions  Upon  Grant  of  Options.  The  listing  upon  any
securities  exchange or the registration or  qualification  under any Federal or
State law of any shares of Common Stock to be issued pursuant to the exercise of
an Option  (whether  to permit the  granting of an Option or the resale or other
disposition  of any such shares) may be necessary or desirable as a condition of
or in  connection  with such Option and, in any such event,  if the Board in its
sole discretion so determines,  delivery of the  certificates for such shares of
Common Stock shall not be made until such listing, registration or


                                      -15-

<PAGE>



qualification  shall have been completed;  provided,  however,  that the Company
shall be required in such  circumstances  where it has refused to grant delivery
of the  certificates  only to use its best  efforts to effect any such  listing,
registration or qualification, provided further, however, that in no event shall
the  Company be required  to use its best  efforts to effect  such  registration
under the Securities Act of 1933 other than on Form S-8, as presently in effect,
or  such  other  forms  as may be in  effect  from  time  to  time  calling  for
information  comparable to that  presently  required to be furnished  under Form
S-8.
        
         6.02.  Restrictions  Upon Resale of  Unregistered  Common Stock. If the
shares of Common  Stock that have been  acquired  pursuant to the exercise of an
Option are not registered under the Securities Act of 1933, as amended, pursuant
to an effective registration statement, such individual, if the Board shall deem
it  advisable,  may be required to  represent  and agree in writing (i) that any
shares of Common Stock so acquired by such individual  pursuant to the Plan will
not be sold except  pursuant to an effective  registration  statement  under the
Securities  Act  of  1933,  as  amended,   or  pursuant  to  an  exemption  from
registration  under said Act and (ii) that such  individual  is  acquiring  such
shares  of  Common  Stock  for  his  own  account  and  not  with a view  to the
distribution  thereof. 

         6.03.  Legends.  The  certificates  evidencing  shares of Common  Stock
issuable  pursuant  to the Plan may  contain  such  legends  as the Board  deems
appropriate to reflect the transfer


                                      -16-

<PAGE>



and  other  restrictions  imposed  on  such  shares  under  the  Plan  or in the
instruments evidencing the grant of the Option, or under applicable law, rule or
regulation.
                  Any attempt to dispose of any such  shares of Common  Stock in
contravention of the terms, conditions and restrictions described in the Plan or
in the instruments evidencing the grant of the Options shall be ineffective.

                                   ARTICLE VII

                                   ADJUSTMENTS
                                   -----------


         7.01.  Adjustment  of Shares  Reserved  Because of Common Stock Splits,
etc.  The  number of shares of Common  Stock of the  Company  (i)  reserved  for
issuance pursuant to Options that may be granted under the Plan and (ii) subject
to Options then outstanding, shall be subject to adjustment by the Board, in its
sole discretion,  to reflect any stock split, stock dividend,  recapitalization,
merger,  consolidation,  reorganization,  combination  or  exchange of shares or
other  similar  event.  All  determinations  made by the Board  with  respect to
adjustments  under this  Section  7.01 shall be  conclusive  and binding for all
purposes of the Plan.  

                                  ARTICLE VIII

                            MISCELLANEOUS PROVISIONS
                            ------------------------

         8.01.  No  Right  to  Receive  Option.  Nothing  in the  Plan  shall be
construed  to give any person  any right to  receive  an Option  under the Plan.


                                       -17-
<PAGE>

         8.02.  Expenses of Plan. The expenses of the Plan shall be borne by the
Company.

         8.03.  Governing  Law.  The Plan shall be  governed  by the laws of the
State of Delaware.

                                   ARTICLE IX

                                   AMENDMENTS
                                   ----------

         9.01. Amendments.  The Plan may be amended at any time and from time to
time by the Board,  provided,  however,  that if the Company then has a class of
equity securities that are registered under the Securities Exchange Act of 1934,
no amendment that increases the aggregate number of shares of Common Stock which
may be granted  under the Plan,  extends the period  during which Options may be
granted under the Plan,  changes the class of persons eligible to participate in
the Plan, or otherwise materially increases the benefits accruing to individuals
under  the  Plan  or  materially  modifies  the  requirements  with  respect  to
eligibility for  participation  in the Plan shall be effective  unless and until
the same is approved by the affirmative vote of the holders of a majority of the
shares of the Company entitled to vote. No amendment of the Plan shall adversely
affect any right of any  individual,  except  with the  written  consent of such
individual, with respect to any Option theretofore granted to such individual.



                                      -18-

<PAGE>



                                    ARTICLE X
                            TERMINATION OR SUSPENSION
                            -------------------------


         10.01. Right of Board to Terminate or Suspend Plan.


                  (a)  The  Board  of  Directors  may at  any  time  suspend  or
terminate the Plan. No Options may be granted  during any suspension of the Plan
or after the Plan has been terminated.
           
                  (b) In the event of  adverse  accounting  consequences  to the
Company due to any change in accounting  practices subsequent to the date of the
adoption of the Plan,  the Board of Directors  shall have the right to terminate
the Plan and cancel any then  outstanding  Options.  The Board shall  attempt to
establish a substitute  compensation plan that in the good faith judgment of the
Board  provides,  to the  extent  practicable  in light of  accounting  changes,
similar  compensation to employees.  

         10.02.  Termination of Plan. The Plan shall  terminate upon the earlier
of the following date:

                  (i) the date of  termination  specified in a resolution of the
Board of Directors,  or

                  (ii)  November  11,  1996.  After  the  Plan  terminates,  the
function  of the  Board  will  be  limited  to  the  administration  of  Options
previously granted.



                                      -19-

<PAGE>


                                   ARTICLE XI
                            APPROVAL BY STOCKHOLDERS
                            ------------------------


         11.01.  Approval by Stockholders.  The Plan shall become effective upon
approval  thereof by the  affirmative  vote of the  holders of a majority of the
shares of the  Company  entitled to vote.

Dated:    November  11,  1986  
Amended:  January 27, 1988 
Amended:  April 23, 1990 
Amended:  November 15, 1994


                                      -20-



                             UNIVERSITY ONLINE, INC.

                                 1996 STOCK PLAN

         1.  Purposes of the Plan.  The  purposes of this 1996 Stock Plan are to
attract and retain the best  available  personnel for  positions of  substantial
responsibility,  to provide additional incentive to Employees and Consultants of
the Company and its  Subsidiaries,  and to promote the success of the  Company's
business.  Options  granted  under the Plan may be incentive  stock  options (as
defined  under  Section  422 of the Code) or  non-statutory  stock  options,  as
determined by the Administrator at the time of grant of an option and subject to
the  applicable  provisions  of Section  422 of the Code,  as  amended,  and the
regulations  promulgated  thereunder.  Stock purchase rights may also be granted
under the Plan.

         2. Definitions. As used herein, the following definitions shall apply:

                  (a)  "Administrator"  means the Board or any of its Committees
appointed pursuant to Section 4 of the Plan.

                  (b)  "Board" means the Board of Directors of the Company.

                  (c)  "Code"  means  the  Internal  Revenue  Code of  1986,  as
amended.

                  (d) "Committee" means the Committee  appointed by the Board of
Directors in accordance with Section 4(a) of the Plan.

                  (e) "Common Stock" means the Common Stock of the Company.

                  (f)  "Company"  means  University  Online,  Inc.,  a  Delaware
corporation.

                  (g) "Consultant" means any person,  including an advisor,  who
is engaged by the Company or any Parent or  Subsidiary  of the Company to render
services and is compensated  for such services,  and any director of the Company
whether  compensated for such services or not, provided that if and in the event
the Company  registers any class of any equity security pursuant to the Exchange
Act, the term  Consultant  shall  thereafter  not include  directors who are not
compensated for their services or are paid only a director's fee by the Company.

                  (h) "Continuous Status as an Employee or Consultant" means the
absence  of any  interruption  or  termination  of  service  as an  Employee  or
Consultant.  Continuous  Status  as an  Employee  or  Consultant  shall  not  be
considered  interrupted  in the case of: (i) sick leave;  (ii)  military  leave;
(iii) any other leave of absence  approved by the  Administrator,  provided that
such  leave  is  for a  period  of  not  more  than  ninety  (90)  days,  unless
reemployment  upon the  expiration  of such leave is  guaranteed  by contract or
statute,  or unless provided  otherwise  pursuant to Company policy adopted from
time to time; or (iv) transfers  between locations of the Company or between the
Company, its Subsidiaries or





<PAGE>



their respective successors.  For purposes of this Plan, a change in status from
an  Employee  to a  consultant  or from a  consultant  to an  Employee  will not
constitute a termination of employment or consulting relationship; provided that
a change from an Employee to a consultant may cause an Incentive Stock Option to
become a Nonstatutory Stock Option under the Code.

                  (i)  "Employee"  means  any  person,  including  officers  and
directors,  employed by the Company or any Parent or  Subsidiary of the Company,
with the status of employment determined based upon such minimum number of hours
or periods worked as shall be determined by the Administrator in its discretion,
subject to any  requirements of the Code. The payment of a director's fee by the
Company shall not be sufficient to constitute "employment" by the Company.

                  (j) "Exchange Act" means the Securities  Exchange Act of 1934,
as amended.                     ------------ .

                  (k) "Fair Market Value" means, as of any date, the fair market
value of Common Stock determined as follows:

                          (i) If the Common  Stock is listed on any  established
stock exchange or a national market system, including,  without limitation,  the
National Market System of the National  Association of Securities Dealers,  Inc.
Automated  Quotation  ("NASDAQ")  System,  its Fair  Market  Value  shall be the
closing  sales  price  for such  stock (or the  closing  bid,  if no sales  were
reported),  as  quoted on such  system or  exchange,  or the  exchange  with the
greatest volume of trading in Common Stock for the last market trading day prior
to the time of  determination,  as reported  in The Wall Street  Journal or such
other source as the Administrator deems reliable;

                          (ii) If the  Common  Stock  is  quoted  on the  NASDAQ
System (but not on the National Market System thereof) or regularly  quoted by a
recognized  securities  dealer but  selling  prices are not  reported,  its Fair
Market Value shall be the mean between the high bid and low asked prices for the
Common Stock for the last market trading day prior to the time of determination,
as reported in The Wall Street Journal or such other source as the Administrator
deems reliable; or

                          (iii) In the absence of an established  market for the
Common Stock, the Fair Market Value thereof shall be determined in good faith by
the Administrator.

                  (l)  "Incentive  Stock  Option"  means an Option  intended  to
qualify as an incentive  stock  option  within the meaning of Section 422 of the
Code, or any successor provision.

                  (m)  "Nonstatutory  Stock Option" means an Option not intended
to qualify as an Incentive Stock Option.







<PAGE>



                  (n)  "Option"  means a stock  option  granted  pursuant to the
Plan.  

                  (o)  "Optioned  Stock"  means the Common  Stock  subject to an
Option or a Stock Purchase Right.

                  (p) "Optionee" means an Employee or Consultant who receives an
Option or a Stock Purchase Right.

                  (q)  "Parent"  means a "parent  corporation",  whether  now or
hereafter  existing,  as defined in Section 424(e) of the Code, or any successor
provision.

                  (r) "Plan" means this 1996 Stock Plan.

                  (s) "Reporting Person" means an officer,  director, or greater
than ten percent  stockholder  of the  Company  within the meaning of Rule 16a-2
under the Exchange  Act, who is required to file reports  pursuant to Rule 16a-3
under the Exchange Act, or any successor provision.

                  (t)  "Restricted  Stock" means shares of Common Stock acquired
pursuant to a grant of a Stock Purchase Right under Section 10 below.

                  (u)  "Rule  16b-3"  means  Rule  16b-3  promulgated  under the
Exchange  Act, as the same may be amended  from time to time,  or any  successor
provision.

                  (v) "Share" means a share of the Common Stock,  as adjusted in
accordance with Section 12 of the Plan.

                  (w) "Stock  Exchange" means any stock exchange or consolidated
stock price reporting  system on which prices for the Common Stock are quoted at
any given time.

                  (x) "Stock  Purchase Right" means the right to purchase Common
Stock pursuant to Section 10 below.

                  (y) "Subsidiary" means a "subsidiary corporation," whether now
or  hereafter  existing,  as  defined  in  Section  424(f) of the  Code,  or any
successor provision.

         3. Stock Subject to the Plan.  Subject to the  provisions of Section 12
of the Plan,  the maximum  aggregate  number of shares that may be optioned  and
sold  under the Plan is  1,600,000  shares of Common  Stock.  The  shares may be
authorized, but unissued, or reacquired Common Stock. If an Option should expire
or become  unexercisable  for any reason  without having been exercised in full,
the unpurchased  Shares that were subject  thereto shall,  unless the Plan shall
have been  terminated,  become available for future grant under the Plan. If the
Company shall repurchase  unvested shares of Restricted  Stock, such repurchased
Shares  that  were  subject  thereto  shall,  unless  the Plan  shall  have been
terminated,  become available for future grant under the Plan. In addition,  any
shares of






<PAGE>



Common  Stock which are  retained by the Company  upon  exercise of an Option or
Stock Purchase Right in order to satisfy the exercise or purchase price for such
Option or Stock Purchase Right or any withholding taxes due with respect to such
exercise shall be treated as not issued and shall continue to be available under
the Plan.

         4.       Administration of the Plan.

                  (a) Procedure. The Plan shall be administered by (A) the Board
or (B) a committee designated by the Board, which committee shall be constituted
in  such  a  manner  as to  satisfy  the  legal  requirements  relating  to  the
administration  of incentive stock option plans, if any, of applicable state and
federal  corporate and securities  laws, of the Code and of any applicable Stock
Exchange (collectively,  the "Applicable Laws"). Once appointed,  such Committee
shall continue to serve in its designated  capacity until otherwise  directed by
the Board.  From time to time the Board may increase  the size of the  Committee
and appoint additional  members thereof,  remove members (with or without cause)
and  appoint new  members in  substitution  therefor,  fill  vacancies,  however
caused,  and  remove  all  members  of the  Committee  and  thereafter  directly
administer the Plan, all to the extent permitted by the Applicable Laws.

                  (b) Powers of the Administrator.  Subject to the provisions of
the Plan and in the case of a Committee,  the specific  duties  delegated by the
Board  to  such  Committee,   and  subject  to  the  approval  of  any  relevant
authorities,  including the approval,  if required,  of any Stock Exchange,  the
Administrator shall have the authority, in its discretion:

                          (i) to  determine  the Fair Market Value of the Common
Stock, in accordance with Section 2(k) of the Plan;

                          (ii) to select the  Consultants  and Employees to whom
Options and Stock Purchase Rights may from time to time be granted hereunder;

                          (iii) to determine  whether and to what extent Options
and Stock Purchase Rights or any combination thereof are granted hereunder;

                          (iv) to determine the number of shares of Common Stock
to be covered by each such award granted hereunder;

                          (v) to approve  forms of  agreement  for use under the
Plan;

                          (vi)  to  determine  the  terms  and  conditions,  not
inconsistent with the terms of the Plan, of any award granted hereunder;

                          (vii)   to   determine    whether   and   under   what
circumstances  an Option may be settled in cash under  Section  9(f)  instead of
Common Stock;

                          (viii) to accelerate the  exercisability of any Option
or Stock Purchase






<PAGE>



Right;

                          (ix)  to   determine   the  terms   and   restrictions
applicable  to Stock  Purchase  Rights and the  Restricted  Stock  purchased  by
exercising such Stock Purchase Rights;

                          (x) in order to fulfill  the  purposes of the Plan and
without  amending the Plan, to modify grants of Options or Stock Purchase Rights
to  participants  who are foreign  nationals  or employed  outside of the United
States in order to recognize differences in local law, tax policies or customs;

                          (xi) to accelerate  the vesting of any Option or Stock
Purchase Right or waive forfeiture restrictions with respect thereto; and

                          (xii)   to  make   all   other   determinations,   not
inconsistent  with the terms of the Plan,  deemed  necessary  or  advisable  for
administering the Plan.

                  (c)  Effect  of  Administrator's   Decision.   All  decisions,
determinations  and  interpretations  of the  Administrator  shall be final  and
binding on all holders of Options or Stock Purchase Rights.

         5.       Eligibility.

                  (a)  Nonstatutory  Stock Options and Stock Purchase Rights may
be granted to Employees and Consultants.  Incentive Stock Options may be granted
only to Employees.  An Employee or Consultant  who has been granted an Option or
Stock  Purchase  Right  may,  if he or she is  otherwise  eligible,  be  granted
additional Options or Stock Purchase Rights.

                  (b) Each Option  shall be  designated  in the  written  option
agreement as either an Incentive  Stock Option or a  Nonstatutory  Stock Option.
However,  notwithstanding  such  designations,  to the extent that the aggregate
Fair Market  Value of the Shares with  respect to which  Options  designated  as
Incentive  Stock  Options  are  exercisable  for the first time by any  Optionee
during  any  calendar  year  (under  all plans of the  Company  or any Parent or
Subsidiary)   exceeds  $100,000,   such  excess  Options  shall  be  treated  as
Nonstatutory Stock Options.

                  (c) For  purposes of Section  5(b),  Incentive  Stock  Options
shall be taken into  account in the order in which  they were  granted,  and the
Fair Market Value of the Shares  subject to an  Incentive  Stock Option shall be
determined as of the date of the grant of such Option.

                  (d) The Plan shall not confer upon any Optionee any right with
respect to  continuation  of  employment  or  consulting  relationship  with the
Company,  nor shall it  interfere in any way with such  Optionee's  right or the
Company's right to terminate his or her employment or consulting relationship at
any time, with or without cause.






<PAGE>




         6. Term of Plan.  The Plan shall become  effective  upon the earlier to
occur  of its  adoption  by the  Board  of  Directors  or  its  approval  by the
stockholders  of the Company as  described  in Section 19 of the Plan.  It shall
continue in effect for a term of ten (10) years unless sooner  terminated  under
Section 15 of the Plan.

         7. Term of Option.  The term of each Option shall be the term stated in
the Option Agreement; provided, however, that the term shall be no more than ten
(10)  years  from the  date of  grant  thereof  or such  shorter  term as may be
provided in the Option Agreement.  However,  in the case of an Option granted to
an Optionee who, at the time the Option is granted, owns stock representing more
than ten  percent  (10%) of the  voting  power  of all  classes  of stock of the
Company or any Parent or  Subsidiary,  the term of the Option  shall be five (5)
years from the date of grant  thereof or such shorter term as may be provided in
the Option Agreement.

         8.       Option Exercise Price and Consideration.

                  (a) The per share  exercise  price for the Shares to be issued
pursuant to exercise of an Option  shall be such price as is  determined  by the
Board, but shall be subject to the following:

                          (i)  In the case of an Incentive Stock Option that is:

                               (A)  granted to an  Employee  who, at the time of
the grant of such Incentive Stock Option,  owns stock representing more than ten
percent  (10%) of the voting power of all classes of stock of the Company or any
Parent or Subsidiary, the per Share exercise price shall be no less than 110% of
the Fair Market Value per Share on the date of grant.

                               (B) granted to any other Employee,  the per Share
exercise  price shall be no less than 100% of the Fair Market Value per Share on
the date of grant.

                          (ii) In the case of a  Nonstatutory  Stock Option that
                               is:

                               (A)  granted to a person  who, at the time of the
grant of such Option, owns stock representing more than ten percent (10%) of the
voting power of all classes of stock of the Company or any Parent or Subsidiary,
the per Share exercise price shall be no less than 110% of the Fair Market Value
per Share on the date of the grant.

                               (B)  granted to any other  person,  the per Share
exercise  price shall be no less than 85% of the Fair Market  Value per Share on
the date of grant.

                  (b) The  consideration  to be paid for the Shares to be issued
upon exercise of an Option, including the method of payment, shall be determined
by the  Administrator  (and, in the case of an Incentive Stock Option,  shall be
determined  at the time of grant)  and may  consist  entirely  of (1) cash,  (2)
check, (3) promissory note, (4) other Shares that (x) in






<PAGE>



the case of Shares  acquired upon exercise of an Option,  have been owned by the
Optionee  for more than six months on the date of surrender or such other period
as may be required to avoid a charge to the Company's  earnings,  and (y) have a
Fair Market Value on the date of surrender equal to the aggregate exercise price
of the Shares as to which such Option shall be exercised,  (5) authorization for
the Company to retain from the total  number of Shares as to which the Option is
exercised  that  number  of  Shares  having a Fair  Market  Value on the date of
exercise  equal to the exercise price for the total number of Shares as to which
the Option is exercised,  (6) delivery of a properly  executed  exercise  notice
together with such other  documentation as the  Administrator and the broker, if
applicable,  shall  require to effect an exercise of the Option and  delivery to
the Company of the sale or loan proceeds  required to pay the exercise price and
any  applicable  income or  employment  taxes,  (7)  delivery of an  irrevocable
subscription  agreement  for the Shares that  irrevocably  obligates  the option
holder to take and pay for the Shares not more than twelve months after the date
of delivery of the subscription agreement,  (8) any combination of the foregoing
methods of payment,  or (9) such other  consideration  and method of payment for
the issuance of Shares to the extent  permitted under Applicable Laws. In making
its  determination as to the type of consideration to accept,  the Administrator
shall consider if acceptance of such consideration may be reasonably expected to
benefit the Company.

         9.       Exercise of Option.

                  (a)  Procedure  for  Exercise;  Rights as a  Stockholder.  Any
Option  granted  hereunder  shall be  exercisable  at such  times and under such
conditions as determined by the Administrator,  including  performance  criteria
with respect to the Company  and/or the  Optionee,  and as shall be  permissible
under the terms of the Plan.  An Option may not be exercised for a fraction of a
Share.  An Option  shall be deemed to be exercised  when written  notice of such
exercise  has been  given to the  Company  in  accordance  with the terms of the
Option by the  person  entitled  to  exercise  the Option  and the  Company  has
received  full  payment  for the  Shares  with  respect  to which the  Option is
exercised.  Full  payment  may,  as  authorized  by the  Board,  consist  of any
consideration  and method of payment  allowable  under Section 8(b) of the Plan.
Until the issuance (as  evidenced by the  appropriate  entry on the books of the
Company or of a duly  authorized  transfer  agent of the  Company)  of the stock
certificate evidencing such Shares, no right to vote or receive dividends or any
other rights as a  stockholder  shall exist with respect to the Optioned  Stock,
notwithstanding the exercise of the Option. The Company shall issue (or cause to
be issued)  such stock  certificate  promptly  upon  exercise of the Option.  No
adjustment  will be made for a dividend or other right for which the record date
is prior to the date the stock  certificate  is issued,  except as  provided  in
Section 12 of the Plan.

                  Exercise of an Option in any manner shall result in a decrease
in the number of Shares that  thereafter may be available,  both for purposes of
the Plan and for sale under the Option,  by the number of Shares as to which the
Option is exercised.

                  (b)  Termination  of Employment  or  Consulting  Relationship.
Subject to Section 9(c), in the event of termination of an Optionee's consulting
relationship or






<PAGE>



Continuous  Status as an Employee with the Company,  such Optionee may, but only
within  three (3) months (or such other period of time not less than thirty (30)
days as is determined by the Administrator,  with such determination in the case
of an  Incentive  Stock Option being made at the time of grant of the Option and
not exceeding  three (3) months) after the date of such  termination  (but in no
event later than the expiration  date of the term of such Option as set forth in
the  Option  Agreement),  exercise  his or her  Option  to the  extent  that the
Optionee  was  entitled to exercise it at the date of such  termination.  To the
extent that Optionee was not entitled to exercise the Option at the date of such
termination,  or if  Optionee  does not  exercise  such  Option to the extent so
entitled  within the time  specified  herein,  the Option  shall  terminate.  No
termination  shall be deemed to occur and this  Section  9(b) shall not apply if
(i) the  Optionee  is a  Consultant  who  becomes  an  Employee  within the time
specified  herein;  or (ii) the Optionee is an Employee who becomes a Consultant
within the time specified herein.

                  (c) Disability of Optionee.  Notwithstanding the provisions of
Section 9(b) above,  in the event of  termination  of an  Optionee's  consulting
relationship or Continuous Status as an Employee as a result of his or her total
and  permanent  disability  (as defined in Section  22(e)(3) of the Code, or any
successor provision),  the Optionee may, but only within six (6) months (or such
other period of time not  exceeding  twelve (12) months as is  determined by the
Board,  with such  determination  in the case of an Incentive Stock Option being
made at the time of the grant of the option)  from the date of such  termination
(but in no event  later than the  expiration  date of the term of such Option as
set forth in the Option Agreement),  exercise the Option to the extent otherwise
entitled  to  exercise  it at the date of such  termination.  To the extent that
Optionee was not entitled to exercise the Option at the date of termination,  or
if Optionee does not exercise  such Option to the extent so entitled  within the
time specified herein, the Option shall terminate.

                  (d)  Death  of  Optionee.  In the  event  of the  death  of an
Optionee  (i) during  the  period of  Continuous  Status as an  Employee  or any
consulting   relationship   or  (ii)  within  thirty  (30)  days  following  the
termination  of the  Optionee's  Continuous  Status as an Employee or consulting
relationship, the Option may be exercised, at any time within six (6) months (or
such other period of time not  exceeding  twelve (12) months as is determined by
the Board,  with such  determination  in the case of an  Incentive  Stock Option
being made at the time of the grant of the option)  following  the date of death
(but in no event  later than the  expiration  date of the term of such Option as
set forth in the Option Agreement),  by the Optionee's estate or by a person who
acquired the right to exercise the Option by bequest or inheritance, but only to
the extent the Optionee was entitled to exercise the Option at the date of death
or, if  earlier,  the date of  termination  of the  consulting  relationship  or
Continuous  Status as an Employee.  To the extent that Optionee was not entitled
to exercise the Option at the date of death or termination,  as the case may be,
or if Optionee  does not exercise  such Option to the extent so entitled  within
the time specified herein, the Option shall terminate.

                  (e) Rule 16b-3.  Options  granted to Reporting  Persons  shall
comply  with  Rule  16b-3  and  shall  contain  such  additional  conditions  or
restrictions as may be required  thereunder to qualify for the maximum exemption
for Plan transactions.






<PAGE>




                  (f) Buyout Provisions. The Administrator may at any time offer
to buy out for a payment in cash or Shares, an Option previously granted,  based
on  such  terms  and  conditions  as  the  Administrator   shall  establish  and
communicate to the Optionee at the time that such offer is made.

         10.      Stock Purchase Rights.

                  (a) Rights to Purchase.  Stock  Purchase  Rights may be issued
either alone,  in addition to, or in tandem with other awards  granted under the
Plan  and/or  cash  awards  made  outside of the Plan.  After the  Administrator
determines  that it will offer Stock  Purchase  Rights under the Plan,  it shall
advise the offeree in writing of the terms,  conditions and restrictions related
to the offer,  including the number of Shares that such person shall be entitled
to purchase, the price to be paid (which price shall not be less than 85% of the
Fair  Market  Value of the  Shares  as of the date of the  offer),  and the time
within which such person must accept such offer,  which shall in no event exceed
thirty  (30)  days  from  the  date  upon  which  the  Administrator   made  the
determination  to grant the Stock Purchase Right. The offer shall be accepted by
execution of a Restricted Stock purchase agreement in the form determined by the
Administrator.

                  (b) Repurchase  Option.  Unless the  Administrator  determines
otherwise,  the Restricted  Stock purchase  agreement  shall grant the Company a
repurchase option  exercisable upon the voluntary or involuntary  termination of
the purchaser's  employment or consulting  relationship with the Company for any
reason   (including  death  or  disability).   The  purchase  price  for  Shares
repurchased  pursuant to the Restricted  Stock purchase  agreement  shall be the
original purchase price paid by the purchaser and may be paid by cancellation of
any indebtedness of the purchaser to the Company.

                  (c) Other Provisions.  The Restricted Stock purchase agreement
shall contain such other terms,  provisions and conditions not inconsistent with
the Plan as may be determined by the  Administrator in its sole  discretion.  In
addition, the provisions of Restricted Stock purchase agreements need not be the
same with respect to each purchaser.

                  (d) Rights as a Stockholder.  Once the Stock Purchase Right is
exercised,  the  purchaser  shall  have  the  rights  equivalent  to  those of a
stockholder, and shall be a stockholder when his or her purchase is entered upon
the records of the duly authorized  transfer agent of the Company. No adjustment
will be made for a dividend or other right for which the record date is prior to
the date the Stock Purchase Right is exercised, except as provided in Section 12
of the Plan.

         11. Stock  Withholding to Satisfy  Withholding Tax Obligations.  At the
discretion of the Administrator,  Optionees may satisfy withholding  obligations
as  provided  in this  paragraph.  When an  Optionee  incurs  tax  liability  in
connection  with an Option or Stock  Purchase  Right,  which  tax  liability  is
subject to tax  withholding  under  applicable  tax laws,  and the  Optionee  is
obligated to pay the Company an amount required to be withheld under  applicable
tax laws, the Optionee may satisfy the withholding tax obligation by one or some






<PAGE>



combination  of the  following  methods:  (a) by  cash  payment,  or (b)  out of
Optionee's current compensation,  (c) if permitted by the Administrator,  in its
discretion, by surrendering to the Company Shares that (i) in the case of Shares
previously  acquired from the Company,  have been owned by the Optionee for more
than six months on the date of  surrender,  and (ii) have a fair market value on
the date of  surrender  equal to or greater  than  Optionee's  marginal tax rate
times the  ordinary  income  recognized,  or (d) by electing to have the Company
withhold from the Shares to be issued upon exercise of the Option, or the Shares
to be issued in connection with the Stock Purchase Right, if any, that number of
Shares  having a fair market value equal to the amount  required to be withheld.
For this  purpose,  the fair market value of the Shares to be withheld  shall be
determined on the date that the amount of tax to be withheld is to be determined
(the "Tax Date").

                  Any surrender by a Reporting Person of previously owned Shares
to satisfy tax withholding obligations arising upon exercise of this Option must
comply with the applicable provisions of Rule 16b-3 and shall be subject to such
additional  conditions or restrictions as may be required  thereunder to qualify
for the maximum  exemption  from  Section 16 of the Exchange Act with respect to
Plan transactions.

                  All  elections  by an  Optionee  to have  Shares  withheld  to
satisfy  tax  withholding  obligations  shall  be  made  in  writing  in a  form
acceptable  to  the   Administrator  and  shall  be  subject  to  the  following
restrictions:

                  (a) the  election  must be made on or prior to the  applicable
Tax Date;

                  (b) once made,  the election  shall be  irrevocable  as to the
particular Shares of the Option or Stock Purchase Right as to which the election
is made;

                  (c)  all  elections   shall  be  subject  to  the  consent  or
disapproval of the
Administrator; and

                  (d) if the Optionee is a Reporting  Person,  the election must
comply with the applicable provisions of Rule 16b-3 and shall be subject to such
additional  conditions or restrictions as may be required  thereunder to qualify
for the maximum  exemption  from  Section 16 of the Exchange Act with respect to
Plan transactions.

                  In the event the  election to have Shares  withheld is made by
an Optionee and the Tax Date is deferred under Section 83 of the Code because no
election is filed under  Section 83(b) of the Code,  the Optionee  shall receive
the full  number of Shares  with  respect to which the Option or Stock  Purchase
Right is  exercised  but such  Optionee  shall be  unconditionally  obligated to
tender back to the Company the proper number of Shares on the Tax Date.







<PAGE>



         12. Adjustments Upon Changes in Capitalization, Merger or Certain Other
Transactions.

                  (a) Changes in Capitalization.  Subject to any required action
by the stockholders of the Company, the number of shares of Common Stock covered
by each outstanding  Option or Stock Purchase Right, and the number of shares of
Common Stock that have been  authorized  for  issuance  under the Plan but as to
which no Options or Stock  Purchase  Rights  have yet been  granted or that have
been returned to the Plan upon  cancellation or expiration of an Option or Stock
Purchase  Right,  as well as the price per share of Common Stock covered by each
such  outstanding  Option  or Stock  Purchase  Right,  shall be  proportionately
adjusted for any  increase or decrease in the number of issued  shares of Common
Stock  resulting  from a stock  split,  reverse  stock  split,  stock  dividend,
combination,  recapitalization  or  reclassification of the Common Stock, or any
other  increase  or  decrease  in the  number of issued  shares of Common  Stock
effected  without receipt of consideration  by the Company;  provided,  however,
that conversion of any convertible securities of the Company shall not be deemed
to have been "effected without receipt of consideration."  Such adjustment shall
be made by the  Board,  whose  determination  in that  respect  shall be  final,
binding and conclusive.  Except as expressly provided herein, no issuance by the
Company of shares of stock of any class, or securities  convertible  into shares
of stock of any class,  shall affect,  and no adjustment by reason thereof shall
be made with respect to, the number or price of shares of Common  Stock  subject
to an Option or Stock Purchase Right.

                  (b) Dissolution or  Liquidation.  In the event of the proposed
dissolution or  liquidation of the Company,  the Board shall notify the Optionee
at least fifteen (15) days prior to such proposed  action.  To the extent it has
not been previously exercised, the Option or Stock Purchase Right will terminate
immediately prior to the consummation of such proposed action.

                  (c) Merger or Sale of Assets.  In the event of a proposed sale
of all or  substantially  all of the Company's assets or a merger of the Company
with or into another  corporation  where the  successor  corporation  issues its
securities to the  Company's  stockholders  (excluding  any  transaction  with a
majority-owned  or wholly-owned  subsidiary),  each outstanding  Option or Stock
Purchase  Right  shall be  assumed  or an  equivalent  option or right  shall be
substituted  by such  successor  corporation  or a parent or  subsidiary of such
successor  corporation (and such assumed or substituted Option or Stock Purchase
Right shall provide that such Option or Stock  Purchase  Right shall vest in its
entirety in the event that the  Consultant  or Employee  holding  such Option or
Stock Purchaser  Right is terminated  without cause within the twelve (12) month
period  following  the  consummation  of the merger or sale of  assets).  If the
successor  corporation  does not agree to so assume an Option or Stock  Purchase
Right or to so substitute an  equivalent  option or right,  such Option or Stock
Purchase  Right shall vest in its entirety and become  exercisable  prior to the
consummation  of the  merger  or sale of  assets.  If an  Option  becomes  fully
exercisable  in lieu of assumption or  substitution  in the event of a merger or
sale of assets as  provided  in the  preceding  two  sentences,  the Board shall
notify the Optionee within a reasonable time prior to the






<PAGE>



consummation of such transaction,  and the Option shall be fully exercisable for
a period of ten (10) days from the date of such notice,  and will terminate upon
the expiration of such period.

                  (d) Certain Distributions. In the event of any distribution to
the  Company's  stockholders  of  securities of any other entity or other assets
(other than dividends  payable in cash or stock of the Company)  without receipt
of  consideration  by the Company,  the  Administrator  may, in its  discretion,
appropriately  adjust  the  price  per share of  Common  Stock  covered  by each
outstanding  Option  or Stock  Purchase  Right to  reflect  the  effect  of such
distribution.

         13.   Non-Transferability   of  Options,   Stock  Purchase  Rights  and
Restricted  Stock.  To the extent  required by any Applicable  Law,  Options and
Stock  Purchase  Rights  may  not  be  sold,  pledged,  assigned,  hypothecated,
transferred,  or disposed of in any manner  other than by will or by the laws of
descent or distribution and may be exercised or purchased during the lifetime of
the Optionee only by the Optionee.

         14. Time of Granting  Options and Stock  Purchase  Rights.  The date of
grant of an Option or Stock Purchase Right shall, for all purposes,  be the date
on which the Administrator makes the determination granting such Option or Stock
Purchase Right, or such other date as is determined by the Board.  Notice of the
determination shall be given to each Employee or Consultant to whom an Option or
Stock Purchase  Right is so granted  within a reasonable  time after the date of
such grant.

         15.      Amendment and Termination of the Plan.

                  (a)  Amendment  and  Termination.  The  Board  may at any time
amend,  alter,  suspend or discontinue  the Plan, but no amendment,  alteration,
suspension or discontinuation  shall be made that would impair the rights of any
Optionee  under any grant  theretofore  made,  without  his or her  consent.  In
addition,  to the extent  necessary  and  desirable to comply with Rule 16b-3 or
with  Section  422 of the  Code,  or  any  successor  provision  (or  any  other
applicable law or regulation, including the requirements of any Stock Exchange),
the Company shall obtain  stockholder  approval of any Plan  amendment in such a
manner and to such a degree as required.

                  (b)  Effect of  Amendment  or  Termination.  No  amendment  or
termination of the Plan shall adversely  affect Options or Stock Purchase Rights
already granted,  unless mutually agreed otherwise  between the Optionee and the
Board,  which  agreement  must be in writing and signed by the  Optionee and the
Company.

         16.  Conditions  Upon  Issuance of Shares.  Shares  shall not be issued
pursuant  to the  exercise  of an  Option or Stock  Purchase  Right  unless  the
exercise of such Option or Stock Purchase Right and the issuance and delivery of
such Shares pursuant  thereto shall comply with all relevant  provisions of law,
including,  without  limitation,  the  Securities  Act of 1933, as amended,  the
Exchange Act, the rules and regulations promulgated thereunder,






<PAGE>


and the requirements of any Stock Exchange. As a condition to the exercise of an
Option,  the Company may require the person  exercising such Option to represent
and warrant at the time of any such exercise that the Shares are being purchased
only for investment and without any present intention to sell or distribute such
Shares if, in the opinion of counsel for the Company,  such a representation  is
required by law.

         17. Reservation of Shares.  The Company,  during the term of this Plan,
will at all times reserve and keep  available  such number of Shares as shall be
sufficient to satisfy the requirements of the Plan. The inability of the Company
to  obtain  authority  from  any  regulatory  body  having  jurisdiction,  which
authority  is deemed by the  Company's  counsel  to be  necessary  to the lawful
issuance  and sale of any Shares  hereunder,  shall  relieve  the Company of any
liability  in  respect of the  failure to issue or sell such  Shares as to which
such requisite authority shall not have been obtained.

         18. Agreements. Options and Stock Purchase Rights shall be evidenced by
written agreements in such form as the Administrator  shall approve from time to
time.

         19. Stockholder  Approval.  Continuance of the Plan shall be subject to
approval by the  stockholders of the Company within twelve (12) months before or
after the date the Plan is adopted.  Such stockholder approval shall be obtained
in the degree and manner required under applicable state and federal law and the
rules of any Stock Exchange.  All Options and Stock Purchase Rights issued under
the Plan shall become void in the event such approval is not obtained.




                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT is made as of July 1, 1996,  between  UNIVERSITY ONLINE,
INC.,  a  corporation  organized  and  existing  under  the laws of the State of
Delaware ("UOL") and NARASIMHAN P. KANNAN ("Kannan").

         WHEREAS, UOL desires to employ Kannan and Kannan desires to accept such
employment on the terms and conditions hereinafter set forth; and

         WHEREAS,  the parties hereby  acknowledge that the goodwill,  continued
patronage,  names, addresses and specific business requirements of UOL's clients
and  customers,  and the  designs,  procedures,  systems,  strategies,  business
methods and know-how of UOL, having been acquired  through UOL's efforts and the
expenditure of considerable  time and money,  are among the principal  assets of
UOL; and

         WHEREAS,  the  parties  hereby  acknowledge  that  as a  result  of the
position(s)  in which Kannan is and will be employed,  Kannan has  developed and
will  continue  to  develop  special  skills  and  knowledge  peculiar  to UOL's
business,  whereby he has  become  and will  continue  to  become,  through  his
employment with UOL, acquainted with the identities of the clients and customers
of UOL, and has acquired and will continue to acquire  access to the  techniques
of UOL  in  carrying  on  its  business,  as  well  as  other  confidential  and
proprietary information; and

         WHEREAS, the parties hereto acknowledge that the Covenants set forth in
Section  8 of this  Agreement  are  necessary  for  the  reasonable  and  proper
protection  of  UOL's  confidential  and  proprietary  information  (as  defined
herein),  customer  relationships,  and the goodwill of UOL's business, and that
such Covenants  constitute a material portion of the  consideration for Kannan's
employment hereunder.

         NOW,  THEREFORE,  in  consideration of the premises and mutual promises
and covenants  contained herein, and for other good and valuable  consideration,
the receipt and legal sufficiency of which are hereby acknowledged,  the parties
agree as follows:

         1. Term. UOL agrees to employ Kannan, and Kannan agrees to be employed,
as Chairman of the Board of Directors and Chief Executive  Officer of UOL, or in
such other  management  position as the Board of Directors may from time to time
assign,  for a term of two (2) years commencing July 1, 1996 and ending June 30,
1998 (the  "Initial  Term"),  unless such  employment  is sooner  terminated  as
provided herein.

         2. Renewal Terms.  Unless either party  provides  written notice to the
other of its/his  intention not to renew this Agreement at least sixty (60) days
prior to the expiration of the



<PAGE>


Initial Term (or  then-current  renewal term hereof),  this  Agreement  shall be
automatically  renewed for  consecutive  additional  one (1) year renewal terms,
subject to the termination provisions set forth in Section 7 hereof.

         3.  Compensation.  In  consideration  of  Kannan's  services  as  Chief
Executive  Officer  and  Chairman  of the Board (or any other  capacity in which
Kannan  may be  employed  by UOL),  UOL shall pay Kannan a minimum  annual  base
salary of One Hundred Sixty Thousand and 00/100 Dollars ($160,000.00) per annum,
payable in equal monthly  installments  in accordance  with UOL's normal payroll
practices,  plus an annual  performance  bonus of up to fifty  percent  (50%) of
Kannan's  base salary in an amount to be determined by the Board of Directors of
UOL in its sole discretion,  based upon the growth rate in revenues and earnings
of UOL  during  the term  hereof.  Kannan's  total  compensation  shall  also be
reviewed by the Board of  Directors  of UOL on an annual  basis  during the term
hereof and may be increased as UOL deems appropriate in its sole discretion.  In
the event that UOL  completes an Initial  Public  Offering  ("IPO") of UOL stock
during the term hereof, Kannan's base salary shall be automatically increased to
One  Hundred  Eighty  Thousand  and  00/100  Dollars  ($180,000.00)  per  annum,
beginning as of the effective date of such IPO.

         4.  Employee  Benefits;  Vacation.  During the term of this  Agreement,
Kannan shall be eligible to receive and/or  participate in all employee benefits
that  are  offered  by  UOL  to  its  executive  employees,  including,  without
limitation,  major medical,  dental, and long term disability insurance coverage
for Kannan.  During the term  hereof,  Kannan shall be entitled to receive up to
four (4) weeks (i.e.,  twenty (20) days) of paid vacation per calendar  year. Up
to five (5) days of accrued but unused  vacation  may be carried  over by Kannan
from one calendar year to the next.

         5. Reimbursement of Expenses.  Kannan is authorized to incur reasonable
expenses in connection  with the business of UOL  including  expenses for travel
and similar items.  UOL will reimburse  Kannan for all such reasonable  expenses
upon itemized account of expenditures.

         6. Illness or Disability.  Kannan shall receive full  compensation  for
any period of illness or disability during the term of this Agreement until such
time as he receives benefits under the long term disability  insurance  coverage
referred to in paragraph 4, supra. Notwithstanding the foregoing, UOL shall have
the right to terminate this Agreement  without  further  obligation to Kannan if
such  illness or  disability  shall be of such a character as totally to disable
Kannan  from  rendering  any  services  to UOL for a period of more than six (6)
consecutive  months on giving  at least  thirty  (30)  days'  written  notice of
intention to do so.

                                        2

<PAGE>



         7.  Termination  of  Employment.   Kannan's  employment   hereunder  is
employment at will,  and either UOL or Kannan may terminate  this  Agreement and
Kannan's  employment at any time,  with or without  cause.  For purposes of this
Agreement,  notice of intent not to renew this Agreement  given by UOL to Kannan
shall not be deemed a termination hereof.

                  a.  Severance  Benefit  Payable.  If  Kannan  terminates  this
Agreement for Good Reason (as defined below), or if UOL terminates the Agreement
other than (i) for Cause (defined  below) or (ii) due to Kannan's  Disability as
described  in Section 6 hereof,  Kannan  shall be entitled  to  receive,  as his
exclusive  remedy  for such  termination,  the  severance  benefit  set forth in
subsection 7d hereof (the "Severance Benefit").  Such Severance Benefit shall be
payable to Kannan in equal monthly installments,  consistent with UOL's standard
payroll  practices,  the first of such installments to be due within thirty (30)
days after termination  hereof.  In order,  however,  to invoke  termination for
"Good Reason" hereunder, Kannan must communicate such termination in advance and
by  written  notice  UOL,  which  written  notice  (i)  indicates  the  specific
termination  provision  in this  Agreement  relied  upon,  (ii)  sets  forth  in
reasonable  detail  the facts and  circumstances  claimed to provide a basis for
termination  of Kannan's  employment  under the provision so indicated and (iii)
specifies  the  termination  date (which date shall not be more than thirty (30)
days after the giving of such notice).

                  b. Good Reason. For purposes of this Agreement,  "Good Reason"
shall mean (i) any  material  change in Kannan's  duties,  titles,  authority or
position with UOL,  excluding any isolated,  unsubstantial or inadvertent action
not taken in bad faith and which is remedied by UOL  promptly  after  receipt of
notice  thereof  given by Kannan,  (ii) any material  reduction in Kannan's base
salary below the amount in effect as of the date hereof,  or (iii) any purported
termination  by UOL of  Kannan's  employment  other  than for  Cause;  provided,
however,  that no  severance  benefit  shall be payable  to Kannan  based upon a
termination  of this  Agreement  for Good  Reason  unless  such  termination  is
properly  noticed and takes effect within thirty (30) days after the  occurrence
of such Good Reason.

                  c. Cause.  For purposes of this Agreement,  "Cause" shall mean
mismanagement,  drug or alcohol abuse, conviction of a felony or crime involving
moral turpitude, a material breach of this Agreement,  or any willful or grossly
negligent act or omission by Kannan having a material  adverse effect on UOL, as
determined by no less than a majority of the Board of Directors.

                  d. Amount of Severance  Benefit.  The amount of the  Severance
Benefit  shall equal nine (9) months of Kannan's  Base Salary,  less  applicable
withholdings for taxes.

                  e.  Optional  Consulting  Arrangement.   In  the  event  of  a
termination hereof by Kannan due to a material change in


                                        3

<PAGE>


Kannan's duties, titles, authority or position with UOL, excluding any isolated,
unsubstantial or inadvertent action not taken in bad faith and which is remedied
by UOL promptly after receipt of notice thereof given by Kannan,  Kannan may, at
his  option  and in lieu of the  Severance  Benefit  described  above,  accept a
consulting  arrangement  with UOL for a period of one (1) year  (renewable on an
annual  basis by the Board of  Directors  in its sole  discretion).  Under  such
arrangement,  Kannan shall devote substantially all of his time and best efforts
on behalf  of UOL and  perform  such  duties  as may be  assigned  to him by the
President or Chief Executive Officer of UOL. As compensation for such consulting
services,  Kannan shall receive $750.00 per day. All  pre-approved out of pocket
expenses  incurred  by  Kannan  in the  course  of his  performance  under  such
consulting  arrangement  shall be reimbursed by UOL upon the provision by Kannan
of appropriate  receipts.  Kannan shall also be eligible for performance bonuses
as recommended by the Chief  Executive  Officer or President of UOL and approved
by UOL's Board of Directors.

                  f. Deferred  Compensation.  In the event of a  termination  or
nonrenewal  of this  Agreement  and  Kannan's  employment  hereunder,  UOL shall
provide  for  the  payment  to  Kannan  of  all  previously  earned  but  unpaid
compensation  due and owing to Kannan  on an  installment  basis and in a manner
consistent with UOL's then current cash position. Notwithstanding the foregoing,
full payment of all earned but unpaid compensation due and owing to Kannan shall
be made  by UOL not  later  than  one (1)  year  following  the  termination  or
nonrenewal hereof. Notwithstanding the foregoing, if UOL completes an IPO during
the term of this Agreement (including any renewals hereof), the entire amount of
the earned but unpaid  compensation owed to Kannan by UOL, less all amounts owed
by Kannan to UOL (the "Net Deferred Compensation"), shall become immediately due
and payable to Kannan;  provided,  however,  that the Net Deferred  Compensation
payable to Kannan after applicable tax withholding  shall in no event exceed One
Hundred Thousand and 00/100 Dollars ($100,000.00).  Kannan hereby authorizes UOL
to retain  earned but unpaid  compensation  owed to Kannan by UOL and apply such
compensation towards repayment of any amounts owed by Kannan to UOL.

         8.       Restrictive Covenants.

                  a. Noncompetition. Kannan agrees that during, and for a period
of two (2) years after,  termination  or  expiration  of this  Agreement and his
employment with UOL, he will not,  directly or indirectly,  on his own behalf or
on behalf of any other individual or entity:

                  (1)      become  an  officer,   employee,   director,   agent,
                           representative,  member, associate or consultant of a
                           corporation, partnership, firm or other entity, or

                  (2)      have, directly or indirectly,  a proprietary interest
                           in any business, firm, partnership,  or other entity,
                           or act as contractor thereto, or



                                        4

<PAGE>




                  (3)      own,   directly  or   indirectly,   any  stock  in  a
                           corporation that engages in any business which is the
                           same as or similar to that in which UOL is engaged or
                           shall be engaged  upon the  termination  of  Kannan's
                           employment with UOL, or renders any services that are
                           the same as or  similar to those  services  currently
                           provided by UOL, or which UOL is  providing as of the
                           date of termination of Kannan's  employment with UOL,
                           and  shall  not  in any  other  manner,  directly  or
                           indirectly,  compete to any extent with such business
                           of UOL.  Notwithstanding the foregoing,  Kannan shall
                           not be bound by the  terms of this  subsection  8a if
                           the   Agreement  is   terminated   by  UOL  and  such
                           termination is without Cause as defined herein.

                  b.  Nonsolicitation.  During Kannan's employment with UOL, and
for the two (2) year  period of time  described  in Section  8a  hereof,  Kannan
agrees not to solicit or conduct  business  with any client or  customer  of UOL
(past or present),  whether or not UOL is doing work for such client or customer
as of the date of  termination of Kannan's  employment  with UOL, as well as any
prospective client or customer of UOL, or to contact, solicit, interfere with or
attempt to entice in any form,  fashion or manner  any  employee  of UOL for the
purpose of inducing that employee to terminate  his/her  employment  with UOL or
act in any way that would be contrary to the best interests of UOL.

                  c.  Nondisclosure.  During and after Kannan's  employment with
UOL, Kannan agrees not to disclose,  or to knowingly allow any other employee to
disclose,  to any other person or business entity, or use for personal profit or
gain, any confidential or proprietary  information of UOL, regardless of whether
the same shall be or may have been originated,  discovered or invented by Kannan
or by Kannan in conjunction  with others.  For purposes of this  Agreement,  the
term   "confidential  or  proprietary   information"   shall  include,   without
limitation:  the names,  addresses  and telephone  numbers of past,  present and
prospective clients or customers of UOL, as well as products,  designs, business
plans,   proposed  business   development,   marketing   strategies,   customers
requirements,  contractual provisions, employee capabilities, proposed marketing
initiatives,  pricing methods, company earnings, computer software and reporting
systems; and the procedures, systems and business methods of UOL.

                  d. Geographic Scope of Restrictive  Covenants.  The geographic
area in which Kannan shall not engage in any of the prohibited activities listed
in subsections 8a and 8b hereof shall be limited to: (a) the continental  United
States;  (b) the State of California;  (c) the State of Texas;  (d) the State of
Virginia;  (e) all other states in which UOL has customers or otherwise conducts
business;  (f) the area  within a 50 mile  radius of UOL's  place of business in
Falls Church,  Virginia; and (g) the area within a 50 mile radius of Waxahachie,
Texas.



                                        5

<PAGE>



                  e. Additional  Consideration.  As additional consideration for
Kannan's  agreement  to be bound by the terms of this  Section 8,  Kannan  shall
receive  from UOL a lump sum  payment of Two  Thousand  Five  Hundred and 00/100
Dollars ($2,500.00) (the "Additional Consideration"). Kannan hereby acknowledges
that he would not be entitled to receive the  Additional  Consideration  but for
his agreement to be bound by the provisions of this Section 8.

         9. Remedies for Breach.  Kannan hereby  acknowledges  and agrees that a
violation  of  any  of  the  covenants  set  forth  in  Section  8  hereof  (the
"Covenants")  would result in immediate  and  irreparable  harm to UOL, and that
UOL's  remedies  at law,  including,  without  limitation,  the  award  of money
damages,  would be inadequate  relief to UOL for any such violation.  Therefore,
any violation or threatened  violation by Kannan of the Covenants shall give UOL
the right to enforce such  Covenants  through  specific  performance,  temporary
restraining  order,  preliminary or permanent  injunction,  and other  equitable
relief.  Such remedies shall be cumulative and in addition to any other remedies
UOL may have, at law or in equity.

         10. Notice of Subsequent Employment;  Etc. Kannan agrees that he shall,
during the two (2) year period  following the termination of his employment with
UOL, give  reasonable  written  notice to UOL of the names and addresses of each
person, firm,  corporation or other entity by whom he is employed or for whom he
acts as director,  agent,  representative,  member,  associate,  or  consultant.
Kannan  further  agrees  that if at any time  during such two (2) year period he
conducts business on his own account,  or through a proprietary  interest in any
business, firm, partnership or other entity, or as contractor, or owns any stock
in a corporation,  Kannan shall give written notice to UOL of the name,  address
and nature of any such business.

         11.      Return of UOL Property; Assignment of Inventions.

                  a.  Return  of  Property.  Upon the  termination  of  Kannan's
employment with UOL for any reason, Kannan shall leave with or return to UOL all
personal  property  belonging  to  UOL  ("UOL  Property")  that  is in  Kannan's
possession  or  control  as of the  date  of  such  termination  of  employment,
including,  without  limitation,  all  records,  papers,  drawings,   notebooks,
specifications, marketing materials, software, reports, proposals, equipment, or
any other device, document or possession,  however obtained, whether or not such
UOL  Property  contains  confidential  or  proprietary  information  of  UOL  as
described in Section 8c hereof.

                  b.  Assignment of  Inventions.  If at any time or times during
Kannan's employment,  Kannan shall (either alone or with others) make, conceive,
discover or reduce to practice any invention,  modification,  discovery, design,
development, improvement, process, software program, work of authorship,


                                        6

<PAGE>



documentation,  formula,  data,  technique,  know-how,  secret  or  intellectual
property right  whatsoever or any interest therein (whether or not patentable or
registrable  under  copyright  or  similar  statutes  or  subject  to  analogous
protection) (herein called  "Developments")  that (a) relates to the business of
UOL or any of the products or services being developed,  manufactured or sold by
UOL or that may be used in relation  therewith,  (b) results from tasks assigned
him by UOL or (c) results from the use of premises or personal property (whether
tangible  or  intangible)   owned,   leased  or  contracted  for  by  UOL,  such
Developments  and the benefits  thereof  shall  immediately  become the sole and
absolute property of UOL and its assigns,  and Kannan shall promptly disclose to
UOL (or any persons  designated by it) each such  Development and hereby assigns
any rights Kannan may have or acquire in the  Developments  and benefits  and/or
rights resulting  therefrom to UOL and its assigns without further  compensation
and shall  communicate,  without cost or delay, and without publishing the same,
all available information relating thereto (with all necessary plans and models)
to UOL.

                  Upon  disclosure  of each  Development  to UOL,  Kannan  will,
during his employment and at any time thereafter,  at the request and expense of
UOL, sign, execute,  make and do all such deeds,  documents,  acts and things as
UOL and its duly authorized agents may reasonably require:

                           (i) to apply for,  obtain and vest in the name of UOL
                           alone (unless UOL otherwise  directs) letters patent,
                           copyrights  or  other  analogous  protection  in  any
                           country  throughout the world and when so obtained or
                           vested to renew and restore the same; and

                           (ii) to defend any opposition  proceedings in respect
                           of such  applications and any opposition  proceedings
                           or petitions or  applications  for revocation of such
                           letters   patent,   copyright   or  other   analogous
                           protection.

                  In the event UOL is unable, after reasonable effort, to secure
Kannan's  signature  on  any  letters  patent,   copyright  or  other  analogous
protection  relating to a Development,  whether because of Kannan's  physical or
mental incapacity or for any other reason, Kannan hereby irrevocably  designates
and appoints UOL and its duly authorized  officers and agents as Kannan's agents
and  attorneys-in-fact,  to act for and in behalf of Kannan and stead to execute
and file any such  application  or  applications  and to do all  other  lawfully
permitted  acts to further  the  prosecution  and  issuance  of letters  patent,
copyright or other  analogous  protection  thereon with the same legal force and
effect as if executed by Kannan.



                                        7

<PAGE>



                  12.  Survival.  The  provisions  of  Sections  8, 9, 10 and 11
hereof shall survive the termination of this Agreement, regardless of the manner
or cause of such termination.

                  13. Effect of Agreement.  This  Agreement sets forth the final
and complete  Agreement  of the parties.  It shall not be assigned by Kannan and
may not be modified except by way of a writing executed by both parties. All the
terms and  provisions of this  Agreement  shall be binding upon and inure to the
benefit of and be  enforceable  by the parties  hereto and their  successors and
assigns.

                  14.  Governing  Law. The  provisions of this Agreement and any
disputes arising hereunder shall be governed by and construed in accordance with
the laws of the State of Virginia.

                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed and their seals  affixed  hereto as of the day and
year first above written.

                                           UNIVERSITY ONLINE, INC.



                                           By: ______________________________
Corporate Seal                             Name:_____________________________
                                           Title:____________________________

Attest: ____________________
                  Secretary


                                           _____________________________(SEAL)
                                           Narasimhan P. Kannan


                                        8







                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT is made as of July 1, 1996,  between  UNIVERSITY ONLINE,
INC.,  a  corporation  organized  and  existing  under  the laws of the State of
Delaware ("UOL") and CARL N. TYSON ("Tyson").

         WHEREAS,  UOL desires to employ Tyson and Tyson  desires to accept such
employment on the terms and conditions hereinafter set forth; and

         WHEREAS,  the parties hereby  acknowledge that the goodwill,  continued
patronage,  names, addresses and specific business requirements of UOL's clients
and  customers,  and the  designs,  procedures,  systems,  strategies,  business
methods and know-how of UOL, having been acquired  through UOL's efforts and the
expenditure of considerable  time and money,  are among the principal  assets of
UOL; and

         WHEREAS,  the  parties  hereby  acknowledge  that  as a  result  of the
position(s) in which Tyson is and will be employed, Tyson has developed and will
continue to develop  special  skills and knowledge  peculiar to UOL's  business,
whereby he has become and will continue to become,  through his employment  with
UOL, acquainted with the identities of the clients and customers of UOL, and has
acquired  and will  continue  to  acquire  access  to the  techniques  of UOL in
carrying  on its  business,  as  well  as  other  confidential  and  proprietary
information; and

         WHEREAS, the parties hereto acknowledge that the Covenants set forth in
Section  8 of this  Agreement  are  necessary  for  the  reasonable  and  proper
protection  of  UOL's  confidential  and  proprietary  information  (as  defined
herein),  customer  relationships,  and the goodwill of UOL's business, and that
such Covenants  constitute a material portion of the  consideration  for Tyson's
employment hereunder.

         NOW,  THEREFORE,  in  consideration of the premises and mutual promises
and covenants  contained herein, and for other good and valuable  consideration,
the receipt and legal sufficiency of which are hereby acknowledged,  the parties
agree as follows:

         1. Term.  UOL agrees to employ Tyson,  and Tyson agrees to be employed,
as President  and Chief  Operating  Officer of UOL, or in such other  management
position as the Board of Directors  may from time to time assign,  for a term of
two (2) years  commencing  July 1, 1996 and ending June 30,  1998 (the  "Initial
Term"), unless such employment is sooner terminated as provided herein.

         2. Renewal Terms.  Unless either party  provides  written notice to the
other of its/his  intention not to renew this Agreement at least sixty (60) days
prior to the  expiration  of the  Initial  Term (or  then-current  renewal  term
hereof), this






<PAGE>



Agreement shall be automatically renewed for consecutive additional one (1) year
renewal  terms,  subject to the  termination  provisions  set forth in Section 7
hereof.

         3. Compensation.  In consideration of Tyson's services as President and
Chief Operating Officer (or any other capacity in which Tyson may be employed by
UOL),  UOL shall  pay Tyson a minimum  annual  base  salary of Two  Hundred  Ten
Thousand Dollars  ($210,000.00) per annum, payable in equal monthly installments
in accordance with UOL's normal payroll  practices,  plus an annual  performance
bonus of up to fifty  percent  (50%) of Tyson's  base  salary in an amount to be
determined by the Board of Directors of UOL in its sole  discretion,  based upon
the growth rate in revenues and earnings of UOL during the term hereof.  Tyson's
total  compensation  shall be  reviewed by the Board of  Directors  of UOL on an
annual  basis  during  the term  hereof  (including  renewal  terms)  and may be
increased as UOL deems appropriate in its sole discretion.

         4.  Employee  Benefits;  Vacation.  During the term of this  Agreement,
Tyson shall be eligible to receive and/or  participate in all employee  benefits
that  are  offered  by  UOL  to  its  executive  employees,  including,  without
limitation,  major medical,  dental, and long term disability insurance coverage
for Tyson.  During the term  hereof,  Tyson  shall be  entitled to receive up to
three (3) weeks (i.e., fifteen (15) days) of paid vacation per calendar year. Up
to five (5) days of accrued  but unused  vacation  may be carried  over by Tyson
from one calendar year to the next.

         5.  Reimbursement of Expenses.  Tyson is authorized to incur reasonable
expenses in connection  with the business of UOL  including  expenses for travel
and similar items.  UOL will reimburse  Tyson for all such  reasonable  expenses
upon itemized account of expenditures.

         6. Illness or Disability. Tyson shall receive full compensation for any
period of illness or  disability  during the term of this  Agreement  until such
time as he receives benefits under the long term disability  insurance  coverage
referred to in paragraph 4, supra. Notwithstanding the foregoing, UOL shall have
the right to terminate this  Agreement  without  further  obligation to Tyson if
such  illness or  disability  shall be of such a character as totally to disable
Tyson  from  rendering  any  services  to UOL for a period  of more than six (6)
consecutive  months on giving  at least  thirty  (30)  days'  written  notice of
intention to do so.

         7.  Termination  of  Employment.   Tyson's   employment   hereunder  is
employment  at will,  and either UOL or Tyson may terminate  this  Agreement and
Tyson's  employment  at any time,  with or without  cause.  For purposes of this
Agreement,  notice of intent not to renew this  Agreement  given by UOL to Tyson
shall not be deemed a termination hereof.






                                        2

<PAGE>



                  a.  Severance  Benefit  Payable.   If  Tyson  terminates  this
Agreement for Good Reason (as defined below), or if UOL terminates the Agreement
other than (i) for Cause  (defined  below) or (ii) due to Tyson's  Disability as
described  in Section 6 hereof,  Tyson  shall be  entitled  to  receive,  as his
exclusive  remedy  for such  termination,  the  severance  benefit  set forth in
subsection 7d hereof (the "Severance Benefit").  Such Severance Benefit shall be
payable to Tyson in equal monthly  installments  consistent  with UOL's standard
payroll  practices,  the first of such installments to be due within thirty (30)
days after termination  hereof.  In order,  however,  to invoke  termination for
"Good Reason" hereunder,  Tyson must communicate such termination in advance and
by  written  notice  UOL,  which  written  notice  (i)  indicates  the  specific
termination  provision  in this  Agreement  relied  upon,  (ii)  sets  forth  in
reasonable  detail  the facts and  circumstances  claimed to provide a basis for
termination  of Tyson's  employment  under the  provision so indicated and (iii)
specifies  the  termination  date (which date shall not be more than thirty (30)
days after the giving of such notice).

                  b. Good Reason. For purposes of this Agreement,  "Good Reason"
shall mean (i) any  material  change in Tyson's  duties,  titles,  authority  or
position with UOL,  excluding any isolated,  unsubstantial or inadvertent action
not taken in bad faith and which is remedied by UOL  promptly  after  receipt of
notice  thereof  given by Tyson,  (ii) any  material  reduction  in Tyson's base
salary below the amount in effect as of the date hereof,  or (iii) any purported
termination  by UOL of  Tyson's  employment  other  than  for  Cause;  provided,
however,  that no  severance  benefit  shall be  payable  to Tyson  based upon a
termination  of this  Agreement  for Good  Reason  unless  such  termination  is
properly  noticed and takes effect within thirty (30) days after the  occurrence
of such Good Reason.

                  c. Cause.  For purposes of this Agreement,  "Cause" shall mean
mismanagement,  drug or alcohol abuse, conviction of a felony or crime involving
moral turpitude, a material breach of this Agreement,  or any willful or grossly
negligent act or omission by Tyson having a material  adverse  effect on UOL, as
determined by no less than a majority of the Board of Directors.

                  d. Amount of Severance  Benefit.  The amount of the  Severance
Benefit  shall equal nine (9) months of Tyson's  Base  Salary,  less  applicable
withholdings for taxes.

         8.       Restrictive Covenants.

                  a. Noncompetition.  Tyson agrees that during, and for a period
of two (2) years after, the later of termination or expiration of this Agreement
and his employment  with UOL, he will not,  directly or  indirectly,  on his own
behalf or on behalf of any other individual or entity:






                                        3

<PAGE>



                  (1)      become  an  officer,   employee,   director,   agent,
                           representative,  member, associate or consultant of a
                           corporation, partnership, firm or other entity, or

                  (2)      have, directly or indirectly,  a proprietary interest
                           in any business, firm, partnership,  or other entity,
                           or act as contractor, or

                  (3)      own,   directly  or   indirectly,   any  stock  in  a
                           corporation

that  engages in any  business  which is the same as or similar to that in which
UOL is engaged or shall be engaged upon the  termination  of Tyson's  employment
with UOL,  or  renders  any  services  that are the same as or  similar to those
services  currently provided by UOL, or which UOL is providing as of the date of
termination of Tyson's  employment  with UOL, and shall not in any other manner,
directly  or  indirectly,  compete  to any  extent  with such  business  of UOL.
Notwithstanding  the  foregoing,  Tyson  shall not be bound by the terms of this
subsection  8a if the Agreement is  terminated  by UOL and such  termination  is
without Cause as defined herein.

                  b.  Nonsolicitation.  During Tyson's  employment with UOL, and
for the two (2) year period of time described in Section 8a hereof, Tyson agrees
not to solicit or conduct  business  with any client or customer of UOL (past or
present), whether or not UOL is doing work for such client or customer as of the
date of termination of Tyson's  employment  with UOL, as well as any prospective
client or customer of UOL, or to contact, solicit,  interfere with or attempt to
entice in any form,  fashion or manner any  employee  of UOL for the  purpose of
inducing that employee to terminate  his/her  employment  with UOL or act in any
way that would be contrary to the best interests of UOL.

                  c.  Nondisclosure.  During and after Tyson's  employment  with
UOL, Tyson agrees not to disclose,  or to knowingly  allow any other employee to
disclose,  to any other person or business entity, or use for personal profit or
gain, any confidential or proprietary  information of UOL, regardless of whether
the same shall be or may have been  originated,  discovered or invented by Tyson
or by Tyson in conjunction with others. For purposes of this Agreement, the term
"confidential or proprietary information" shall include, without limitation: the
names,  addresses and telephone numbers of past, present and prospective clients
or customers  of UOL, as well as products,  designs,  business  plans,  proposed
business development, marketing strategies, customers requirements,  contractual
provisions,  employee  capabilities,  proposed  marketing  initiatives,  pricing
methods,  company  earnings,  computer software and reporting  systems;  and the
procedures, systems and business methods of UOL.






                                        4

<PAGE>



                  d. Geographic Scope of Restrictive  Covenants.  The geographic
area in which Tyson shall not engage in any of the prohibited  activities listed
in subsections 8a and 8b hereof shall be limited to: (a) the continental  United
States;  (b) the State of California;  (c) the State of Texas;  (d) the State of
Virginia;  (e) all other states in which UOL has customers or otherwise conducts
business;  (f) the area  within a 50 mile  radius of UOL's  place of business in
Falls Church,  Virginia; and (g) the area within a 50 mile radius of Waxahachie,
Texas.

                  e. Additional  Consideration.  As additional consideration for
Tyson's  agreement  to be bound by the  terms of this  Section  8,  Tyson  shall
receive  from UOL a lump sum  payment of Two  Thousand  Five  Hundred and 00/100
Dollars ($2,500.00) (the "Additional Consideration").  Tyson hereby acknowledges
that he would not be entitled to receive the  Additional  Consideration  but for
his agreement to be bound by the provisions of this Section 8.

         9.  Remedies for Breach.  Tyson hereby  acknowledges  and agrees that a
violation  of  any  of  the  covenants  set  forth  in  Section  8  hereof  (the
"Covenants")  would result in immediate  and  irreparable  harm to UOL, and that
UOL's  remedies  at law,  including,  without  limitation,  the  award  of money
damages,  would be inadequate  relief to UOL for any such violation.  Therefore,
any violation or threatened  violation by Tyson of the Covenants  shall give UOL
the right to enforce such  Covenants  through  specific  performance,  temporary
restraining  order,  preliminary or permanent  injunction,  and other  equitable
relief.  Such remedies shall be cumulative and in addition to any other remedies
UOL may have, at law or in equity.

         10. Notice of Subsequent  Employment;  Etc. Tyson agrees that he shall,
during the two (2) year period  following the termination of his employment with
UOL, give  reasonable  written  notice to UOL of the names and addresses of each
person, firm,  corporation or other entity by whom he is employed or for whom he
acts as director, agent, representative,  member, associate or consultant. Tyson
further  agrees  that if at any time during such two (2) year period he conducts
business on his own account, or through a proprietary  interest in any business,
firm,  partnership  or other entity,  or as  contractor,  or owns any stock in a
corporation,  Tyson shall give  written  notice to UOL of the name,  address and
nature of any such business.

         11.      Return of UOL Property; Assignment of Inventions.

                  a.  Return  of  Property.  Upon  the  termination  of  Tyson's
employment with UOL for any reason,  Tyson shall leave with or return to UOL all
personal  property  belonging  to  UOL  ("UOL  Property")  that  is  in  Tyson's
possession  or  control  as of the  date  of  such  termination  of  employment,
including,  without  limitation,  all  records,  papers,  drawings,   notebooks,
specifications, marketing materials, software, reports,




                                        5

<PAGE>



proposals,  equipment,  or any other  device,  document or  possession,  however
obtained,  whether or not such UOL Property contains confidential or proprietary
information of UOL as described in Section 8c hereof.

                  b.  Assignment of  Inventions.  If at any time or times during
Tyson's  employment,  Tyson shall (either alone or with others) make,  conceive,
discover or reduce to practice any invention,  modification,  discovery, design,
development,   improvement,  process,  software  program,  work  of  authorship,
documentation,  formula,  data,  technique,  know-how,  secret  or  intellectual
property right  whatsoever or any interest therein (whether or not patentable or
registrable  under  copyright  or  similar  statutes  or  subject  to  analogous
protection) (herein called  "Developments")  that (a) relates to the business of
UOL or any of the products or services being developed,  manufactured or sold by
UOL or that may be used in relation  therewith,  (b) results from tasks assigned
him by UOL or (c) results from the use of premises or personal property (whether
tangible  or  intangible)   owned,   leased  or  contracted  for  by  UOL,  such
Developments  and the benefits  thereof  shall  immediately  become the sole and
absolute  property of UOL and its assigns,  and Tyson shall promptly disclose to
UOL (or any persons  designated by it) each such  Development and hereby assigns
any rights Tyson may have or acquire in the  Developments  and  benefits  and/or
rights resulting  therefrom to UOL and its assigns without further  compensation
and shall  communicate,  without cost or delay, and without publishing the same,
all available information relating thereto (with all necessary plans and models)
to UOL.

                  Upon disclosure of each Development to UOL, Tyson will, during
his  employment and at any time  thereafter,  at the request and expense of UOL,
sign, execute, make and do all such deeds, documents, acts and things as UOL and
its duly authorized agents may reasonably require:

                           (i) to apply for,  obtain and vest in the name of UOL
                           alone (unless UOL otherwise  directs) letters patent,
                           copyrights  or  other  analogous  protection  in  any
                           country  throughout the world and when so obtained or
                           vested to renew and restore the same; and

                           (ii) to defend any opposition  proceedings in respect
                           of such  applications and any opposition  proceedings
                           or petitions or  applications  for revocation of such
                           letters   patent,   copyright   or  other   analogous
                           protection.

               In the event UOL is unable,  after reasonable  effort,  to secure
Tyson's signature on any letters patent, copyright or other analogous protection
relating  to a  Development,  whether  because  of  Tyson's  physical  or mental
incapacity  or for any other reason,  Tyson hereby  irrevocably  designates  and
appoints UOL and





                                        6

<PAGE>


its duly authorized officers and agents as Tyson's agents and attorneys-in-fact,
to act for and in  behalf  of  Tyson  and  stead  to  execute  and file any such
application  or  applications  and to do all other  lawfully  permitted  acts to
further the  prosecution  and  issuance of letters  patent,  copyright  or other
analogous protection thereon with the same legal force and effect as if executed
by Tyson.

                  12.  Survival.  The  provisions  of  Sections  8, 9, 10 and 11
hereof shall survive the termination of this Agreement, regardless of the manner
or cause of such termination.

                  13. Effect of Agreement.  This  Agreement sets forth the final
and complete Agreement of the parties. It shall not be assigned by Tyson and may
not be modified  except by way of a writing  executed by both  parties.  All the
terms and  provisions of this  Agreement  shall be binding upon and inure to the
benefit of and be  enforceable  by the parties  hereto and their  successors and
assigns.

                  14.  Governing  Law. The  provisions of this Agreement and any
disputes arising hereunder shall be governed by and construed in accordance with
the laws of the State of Virginia.

                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed and their seals  affixed  hereto as of the day and
year first above written.

                                             UNIVERSITY ONLINE, INC.


                                             By: ______________________________
Corporate Seal                               Name:_____________________________
                                             Title:____________________________

Attest: ____________________
           Secretary




                                             ____________________________(SEAL)
                                             Carl N. Tyson






                                        7





                                                              

                     EMPLOYMENT AND NONCOMPETITION AGREEMENT


         THIS  AGREEMENT  is made and  entered  into as of this 31st day of July
1996 by and between University Online, Inc. ("University Online") and Michael L.
Brown ("Employee").

                                    RECITALS

         A.  Pursuant to an Agreement and Plan of  Merger dated as of July, 1996
by and among University Online, Cognitive Training Associates,  Inc. ("Cognitive
Training"),  CTA Acquisition  Corporation ("CTA Acquisition"),  and the Employee
who also is the sole shareholder of Cognitive Training (the "Merger Agreement"),
Cognitive  Training and University  Online combined their  operations  through a
merger of CTA Acquisition,  a wholly owned subsidiary of University Online, into
Cognitive  Training  (the  "Merger")  after  which  Cognitive  Training  was the
surviving corporation.  Cognitive Training now continues to operate its business
based in  Waxahachie,  Texas (the  "Business")  as a wholly owned  subsidiary of
University Online.

         B.       Prior to  the  Merger,  Employee  was actively involved in the
operation of the Business as an executive officer.

         C.       In  order  to  ensure  a  smooth   transition  of  operational
         responsibility  for the  Business,  University  Online is  desirous  of
         retaining the services of Employee.

         D.       Employee is desirous of continuing  to be associated  with the
         Business and has agreed to accept employment with University Online.

         E.       University Online and Employee are desirous of documenting the
         terms and conditions of said employment relationship.

         NOW,  THEREFORE,  in  consideration  of the foregoing  premises and the
mutual  covenants  of the  parties  set forth  herein,  IT IS  HEREBY  AGREED AS
FOLLOWS:

                                    AGREEMENT


         1.       Employee  Responsibilities.  During  the Term (as  defined  in
Section 3), Employee shall serve as Executive Vice President, Corporate Training
of  University  Online and  President  of  Cognitive  Training,  and shall be an
"affiliate" of University  Online for federal  securities  law purposes.  In the
performance  of  his  responsibilities,  Employee  shall  be  subject  to all of
University Online's policies, rules and regulations applicable to





<PAGE>



its  employees of  comparable  status.  During the Term,  Employee  shall report
directly  to and be subject to the  direction  of the  President  of  University
Online.  Employee  shall  be an  executive  officer  of the  Cognitive  Training
subsidiary of University  Online.  Employee shall perform the duties  consistent
with Employee's prior knowledge, experience and position with Cognitive Training
and the duties of University  Online  employees of comparable  status.  Employee
shall have such other duties and  responsibilities  consistent with his position
as the  President  of  University  Online  (or his  successor)  or the  Board of
Directors of University  Online shall from time to time reasonably assign to him
consistent  with past  practice.  In performing  such duties,  Employee shall be
subject  to and  shall  substantially  abide  by  all  policies  and  procedures
developed by University Online.

         During  the Term,  Employee  shall  devote his  entire  business  time,
energies,  skills and  attention  to the affairs and  activities  of  University
Online  and/or   Cognitive   Training  and  the  discharge  of  his  duties  and
responsibilities.   University  Online   acknowledges  that  Employee  works  in
Waxahachie,  Texas and that the  performance of his duties  hereunder  shall not
require  Employee to relocate to another  company or University  Online facility
more  than 20 miles  from the  Waxahachie,  Texas  facility  without  Employee's
consent.

         2.       Compensation.  In  consideration  for  the  services  provided
hereunder, University Online shall pay to Employee the following:

                  a. Base Salary.  During the Term of this Agreement (as defined
below)  Employee  shall  receive an annual base salary as set forth on Exhibit A
(the  "Base  Salary").  The Base  Salary  shall be payable  in  conformity  with
University  Online's customary  practices as established from time to time (less
any applicable  local,  state and federal taxes  including,  but not limited to,
unemployment  taxes and the employer portion of FICA taxes, for which University
Online  shall be  responsible).  Employee  will  receive  annual  cost of living
adjustments (if any) to the Base Salary.  The Base Salary may be renegotiated in
six months and increased at the discretion of University Online.

                  b. Bonus.  During the Term of this  Agreement,  in addition to
the Base Salary,  Employee shall be eligible to receive an annual bonus of up to
50% of the Base Salary, based on Employee's performance of his designated duties
and  responsibilities.  University Online in its sole discretion shall determine
whether to award Employee such bonus, and if so, in what amount.

         In  addition,  University  Online  shall pay to Employee an  additional
bonus of  $150,000  upon the  earliest  of:  (i)  successful  completion  of the
acquisition of Cognitive  Training by University  Online  pursuant to the Merger
Agreement  and  transition  of control of  Cognitive  Training's  operations  to
University

                                        2





<PAGE>



Online;  (ii) the closing of  University  Online's  initial  public  offering of
Common Stock registered with the Securities and Exchange  Commission;  and (iii)
December 31, 1996.

                  c. Additional Compensation.  In  addition  to  his Base Salary
and bonus (if any),  Employee  shall be  entitled  to the  following  additional
compensation:

                  i. Employee, at University Online's expense, shall be eligible
to participate in qualified retirement,  pension, profit sharing,  401(k), group
medical,  accident,  disability and health insurance of University Online as may
be  provided  by  University  Online  from  time to time  to  University  Online
executives of comparable  status on the same basis as such  executives,  subject
to, and to the extent that,  Employee is eligible  under such  benefit  plans in
accordance with their respective terms.  Employee's eligibility for continuation
of health  insurance  benefits  under  COBRA  after  termination  of  Employee's
employment  shall begin at the time  University  Online is no longer required to
provide health insurance benefits hereunder.

                  ii. Employee shall receive a stock option to purchase  200,000
shares of University  Online Common Stock,  in  substantially  the form attached
hereto as Exhibit B, and shall be  eligible  to  participate  in any other stock
option,  purchase  or other  equity  compensation  plans  on the  same  basis as
University Online executives of comparable  status.  Employee  acknowledges that
grants of stock options under University Online's existing stock option programs
are discretionary and are generally made during the fourth quarter of each year.

                  iii. Employee shall be entitled to reasonable  periods of paid
vacation,  personal and sick leave during the Term in accordance with University
Online's  policies  regarding  vacation and leaves for  executives of comparable
status.

                  iv. University Online shall pay or reimburse  Employee for all
of his out of pocket expenses  reasonably incurred in performing the services on
behalf of University Online or Cognitive  Training,  including,  but not limited
to, overnight  delivery charges,  long distance  telephone and facsimile charges
and travel expenses (including airfare,  hotels, car rental expenses and meals),
all in accordance with University Online's expense reimbursement policy. Payment
shall be due after University  Online's receipt of Employee's invoice or expense
report therefor and in accordance with University Online's expense reimbursement
policies.

                  v.  During  the Term,  University  Online  shall  provide  the
Employee with long-term  disability  insurance,  accidental death and disability
insurance,  health and term life  insurance,  with the Employee or his spouse as
the  designated  beneficiary  under  the life  insurance  policy,  in scope  and
coverage equivalent

                                        3





<PAGE>

to that provided to other University Online executives of comparable status.

         With  respect to each of the items of benefit  listed in this Section 2
and any vesting or other criteria for eligibility  applicable thereto,  Employee
shall be credited with length of service beginning as of the initial date of his
employment by Cognitive Training, except as otherwise required by law.

         3. Term. The term of this  Agreement  shall commence and this Agreement
shall be  effective  upon the  Effective  time of the  Merger  (as that  term is
defined in the Merger  Agreement (the "Effective  Time")) and shall terminate on
the earlier to occur of (i) the two year anniversary of the Effective Time, (ii)
Employee's death,  (iii) a determination  that Employee has become disabled,  as
defined in Section 4(d),  (iv)  termination  "for cause" under the provisions of
Section 4(a), (v) termination without cause as provided in Section 4(b), or (vi)
voluntary termination by Employee as provided in Section 4(c).

         4.       Termination.

                       a.       For Cause By University Online. During the Term,
University  Online may terminate  Employee's  employment under this Agreement at
any time for  "Cause".  For  purposes of this  Section  4(a) and  Section  4(b),
"Cause" means:

                       i.       Employee's  conviction  of any crime (whether or
not involving  University Online) which constitutes a felony in the jurisdiction
involved (other than unintentional motor vehicle felonies);

                       ii.      Any   intentional   act   of   theft,  fraud  or
embezzlement by Employee in connection  with his work with University  Online or
Cognitive  Training or engage in his capacity as an officer of University Online
in any willful misconduct or dishonest behavior;

                       iii.     Employee's  continuing,  repeated,  and  willful
failure  or  refusal  to  perform  his  reasonable  assigned  duties  under this
Agreement in accordance  with Section 1 (other than due to his incapacity due to
illness or injury),  provided that such failure or refusal continues uncorrected
for a period of forty-five (45) days after Employee shall have received  written
notice stating with specificity the nature of such failure or refusal; or

                       iv.      Employee's repeated and willful violation of any
of his material obligations contained in this Agreement.

         No action on the  Employee's  part shall be considered  willful  unless
taken,  or omitted by the  Employee  without  reasonable  belief that the act or
omission was in the best interest of the company or when the act or omission was
not in good faith. After

                                        4


<PAGE>

notice of termination for Cause has been delivered to the Employee, the Employee
shall be entitled to have the grounds for termination of employment  reviewed by
the Board of Directors of University  Online provided such entitlement to review
shall not serve to extend  the date upon  which his  termination  of  employment
shall become effective. In the event of any such termination,  Employee shall be
entitled to (X) accrued and unpaid salary and vacation  through the  termination
date,  (Y) COBRA  benefits  for up to 18  months,  provided  Employee  makes the
appropriate  conversion  and  payments,  and (Z) no further  severance  or other
compensation benefits.

                       b.       Without  Cause  by  University   Online.  During
the Term,  University  Online may  terminate  Employee's  employment  under this
Agreement at any time and for any reason  without  Cause.  If University  Online
terminates Employee's employment pursuant to the provisions of this Section 4(b)
during the Term,  Employee  shall continue to receive the Base Salary being paid
to him immediately  prior to such  termination and the benefits  provided for in
Section 2(c)(i) (except pension,  profit-sharing,  disability and 401(k) plans),
(iv) and (v) plus accrued but unpaid  vacation pay as of the date of termination
(collectively,  the  "Termination  Payment")  for the  applicable  severance pay
period  provided under  University  Online's  standard  severance plan (which is
currently six months),  giving Employee full credit for his period of employment
by Cognitive  Training (the "Standard  Severance  Period").  In the event of any
such termination,  Employee shall be entitled to (i) the applicable  Termination
Payment  set forth  above,  (ii) COBRA  benefits  for up to 18 months,  provided
Employee makes the appropriate  conversion and payments,  (iii) vesting of stock
options  pursuant to the terms of the relevant stock option  agreement and plan,
and (iv) no further severance or other compensation benefits.

                       c.       Without  Cause  by  Employee.  During  the Term,
Employee may voluntarily  terminate his employment by giving  University  Online
written  notice no less than 30 days in  advance of the  effective  date of such
termination.  If Employee voluntarily  terminates his employment pursuant to the
provisions  of this  Section  4(c) or dies,  Employee  shall not be  entitled to
receive any  Compensation or Benefits  following the date of such termination or
death other than the  proceeds of, or payment of any  benefits  under,  any life
insurance or pension plans or other similar plans in effect on the date thereof.
In the event of any such termination,  Employee shall be entitled to (i) accrued
and unpaid salary and vacation through the termination  date, (ii) any insurance
proceeds  available  to  Employee's  estate  under any life  insurance  programs
maintained by University Online or Cognitive  Training  providing for payment of
such benefits to Employee's  estate,  (iii) vesting of stock options pursuant to
the terms of the relevant stock option  agreement and plan,  (iv) COBRA benefits
for up to 18 months,  provided  Employee  makes the  appropriate  conversion and
payments, and (v) no further severance or other compensation benefits.

                                        5



<PAGE>




                       d.       Termination  for  Disability.  During  the Term,
Employee's  employment  may be terminated by either party in the event  Employee
suffers a  physical  or mental  disability  which in the  reasonable  opinion of
University Online renders him  substantially  unable to perform his duties under
this Agreement. Employee shall be deemed to be permanently disabled in the event
he is deemed  to be  permanently  disabled  within  the  meaning  of  University
Online's long-term  disability insurance policy under which coverage is provided
to Employee,  provided that if Employee shall become  permanently  disabled,  he
shall receive the termination  benefits available to University Online employees
of comparable status under University  Online's long-term  disability  insurance
policy.

         For this purpose, "disability" shall be deemed to exist if the Employee
has been  unable for a period of ninety (90) days,  whether or not  consecutive,
during any  360-day  period to perform  the  services  contemplated  hereby as a
result of incapacity because of a physical or mental illness or injury.

         5.  Non-Disclosure.  In connection  with his  employment by the Company
pursuant to the terms of this  Agreement,  Employee shall execute,  prior to the
execution hereof by the Company,  the Confidentiality  and Inventions  Agreement
attached hereto as Exhibit C, the terms and conditions of which are incorporated
herein by reference.

         6. Possession. Employee agrees that upon termination of this Agreement,
or upon request by  University  Online,  Employee  shall turn over to University
Online all  documents,  files,  office  supplies and any other  material or work
product in his  possession or control which were created  pursuant to or derived
from Employee's services to University Online.

         7. Non-Competition.  (a) Employee recognizes and agrees that University
Online has many substantial, legitimate business interests that can be protected
only by Employee  agreeing not to compete with  University  Online under certain
circumstances.  These interests include, without limitation, University Online's
contacts and relationships with its customers,  University  Online's  reputation
and  goodwill in the  industry,  the  financial  and other  support  afforded by
University   Online,   and  University   Online's  rights  in  its  confidential
information.  Employee  therefore  agrees  that he will not  during the Term and
until the later of (X) the expiration of one (1) year following such termination
or (Y) July 1, 2001, directly or indirectly without the prior written consent of
University Online, engage in any of the following activities within the State of
Texas (the "Protected Zones"),  relating to the Protected Businesses (as defined
below):

                       i.       own, operate  or  manage in any of the Protected
Zones, a business providing products or services similar to those

                                        6



<PAGE>

currently  provided  by  University  Online or Cognitive Training as of the date
hereof (the "Protected Businesses");

                       ii.      work  as  an  employee,   employer,  independent
contractor  or  consultant  for or with,  or provide  services  as an  employee,
independent  contractor  or  consultant  under the terms of a verbal or  written
agreement  to,  any  entity  engaged  in  any  of the  Protected  Businesses  in
competition with University Online or Cognitive Training in the Protected Zones;

                       iii.     solicit,   acquire  or  conduct  any   Protected
Business from or with any of University Online's customers (as defined below) in
the Protected Zones;

                       iv.      solicit  any  of  the  employees  or independent
contractors  of  University  Online or  Cognitive  Training  or induce  any such
persons to terminate their employment or contractual relationships with any such
entities; or

                       v.       serve  as  an officer or director of, or hold an
equity interest in, any entity engaged in any of the Protected Businesses in the
Protected Zones.

For purposes of this Section 7,  University  Online's  customers  shall  include
those  customers to whom University  Online or Cognitive  Training was providing
products  or  services  at the  termination  of  Employee's  employment,  or had
proposals  outstanding  for  the  provision  of  services,  at the  time of such
termination.

         Notwithstanding  the  foregoing,  (A) nothing  herein shall prevent the
ownership by Employee of a equity interest in any business entity, provided that
such  ownership  does not contravene  University  Online's  conflict of interest
policies in effect from time to time and (B) Employee shall be entitled to serve
on the board of  directors of a  corporation  that is not  competitive  with the
business of  University  Online or  Cognitive  Training to the extent  permitted
under University Online's policies in effect from time to time and to the extent
authorized by the Board of Directors of University Online.

                       (b)      The parties understand  and agree that the  non-
competition agreement set forth in this Section 7 shall be construed as a series
of separate covenants not to compete:  one covenant for each country,  state and
province  within the Protected  Zone,  one for each separate line of business of
Cognitive  Training  and  University  Online,  and one  for  each  month  of the
non-competition  period.  If any restriction set forth in this Section 7 is held
by a court of competent  jurisdiction to be unenforceable with respect to one or
more  geographic  areas,  lines of  business  and/or  months of  duration,  then
Employee  agrees,  and hereby  submits,  to the reduction and limitation of such
restriction  to the minimal  effect  necessary  so that the  provisions  of this
Section 7 shall be enforceable.

                                        7



<PAGE>


         8. Saving Provision. University Online and Employee agree and stipulate
that the  agreements  set out in Sections 5 and 7 above are fair and  reasonably
necessary  for  the   protection  of  the   business,   goodwill,   confidential
information,  and other  protectable  interests of University Online in light of
all of the facts and  circumstances  of the  relationship  between  Employee and
University Online. In the event a court of competent jurisdiction should decline
to enforce  those  provisions,  they shall be deemed to be  modified to restrict
Employee to the maximum extent which the court shall find enforceable;  however,
in no event  shall the above  provisions  be  deemed to be more  restrictive  to
Employee than those contained herein.

         9.  Injunctive  Relief.   Employee  acknowledges  that  the  breach  or
threatened  breach of any of the  non-disclosure  or  non-competition  covenants
contained  herein would give rise to  irreparable  injury to  University  Online
which injury would be  inadequately  compensable in money damages.  Accordingly,
University  Online may seek and obtain a  restraining  order  and/or  injunction
prohibiting  the breach or threatened  breach of any  provision,  requirement or
covenant of this  Agreement,  in addition to and not in  limitation of any other
legal remedies which may be available.  Employee further acknowledges and agrees
that the agreements set out above are necessary for the protection of University
Online's  legitimate goodwill and business interests and are reasonable in scope
and content.

         10.      Enforcement.  The  provisions  of  this  Agreement  shall   be
enforceable  notwithstanding  the  existence  of any  claim or  cause of  action
against  University Online by Employee or against Employee by University Online,
whether predicated on this Agreement or otherwise.

         11.  Governing  Law.  This  Agreement,   the  employment   relationship
contemplated herein and any claim arising from such relationship, whether or not
arising under this  Agreement,  shall be governed by and construed in accordance
with the internal laws of the State of Delaware,  without  regard to conflict of
law principles.

         12.      Waiver of Breach.  The waiver of any breach of  any  provision
of this  Agreement or failure to enforce any provision  hereof shall not operate
or be construed as a waiver of any subsequent breach by any party.

         13.  Modification.  This  Agreement  may be  modified,  and the rights,
remedies and obligations  contained in any provision hereof may be waived,  only
in accordance with this Section.  No waiver by either party or any breach by the
other or any  provision  hereof  shall be  deemed to be a waiver of any later or
other breach  thereof or as a waiver of any other  provision of this  Agreement.
This Agreement may not be waived, changed, discharged or terminated orally or by
any course of dealing between the parties,  but only by an instrument in writing
signed

                                        8


<PAGE>



by the party  against  whom any waiver,  change,  discharge  or  termination  is
sought.  No  modification  or waiver by  University  Online  shall be  effective
without the consent of the President of University Online or at least a majority
of the  members  of the  Board of  Directors  then in office at the time of such
modification or waiver.

         14. Entirety. This Agreement,  including any exhibits hereto, as it may
be amended  pursuant to the terms  hereof,  represents  the  complete  and final
agreement  of  the  parties  and  shall   control  over  any  other   statement,
representation  or  agreement  by  University  Online  (e.g.,  as may  appear in
employment or policy manuals).  This Agreement supersedes any prior negotiations
or discussions between the parties.

         15.      Survival.   The  provisions  of  this  Agreement  relating  to
confidentiality  and  non-competition  shall  survive  the  termination  of this
Agreement.

         16. Severability. Without in any way limiting the provisions of Section
7(b), in case any one or more of the  provisions  contained in this Agreement or
the other agreements  executed in connection with the transactions  contemplated
hereby for any reason shall be held to be invalid,  illegal or  unenforceable in
any respect,  such invalidity,  illegality or unenforceability  shall not affect
any  other  provision  of this  Agreement  or such  other  agreements,  but this
Agreement or such other  agreements,  as the case may be, shall be construed and
reformed to the maximum extent permitted by law.

         17.  Binding  Effect.  This  Agreement  shall  inure to the  benefit of
Employee  and his  heirs,  successors,  personal  representatives  and  assigns.
Employee  acknowledges  that the services to be rendered by him  thereunder  are
unique and personal in nature.  Accordingly,  Employee may not assign any of his
rights or  delegate  any of his  duties or  obligations  under  this  Agreement.
University Online shall have the right to assign this Agreement to any successor
of all of its business or assets,  and any such successor  shall be bound by all
of the provisions hereof.

         18.  Indemnification.  Each of University Online and Employee agrees to
indemnify,  defend  and hold the other  harmless  from and  against  any and all
costs,  expenses  and  liability,  including,  but not  limited  to,  reasonable
attorneys'  fees, which it or he may incur in the event of a breach by the other
party of its obligations  hereunder or arising from the acts or omissions of the
other party in performing its obligations hereunder.

         19.      Authority.    University  Online  does  hereby  represent  and
warrant that it has full power and authority to enter into this Agreement and to
carry out the terms  hereof  and that the same has been duly  authorized  by the
Board of Directors of University  Online and that the person  executing the same
on behalf of

                                        9


<PAGE>



University  Online has been duly  authorized to act in the name and on behalf of
University Online.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]






















                                       10






<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned  have executed  this  Employment
Agreement,  intending to be bound under their respective seals,  effective as of
the day and year first set forth above.

                                            UNIVERSITY ONLINE, INC.



                                           By:__________________________[SEAL]

                                           Its:_________________________



                                            _____________________________[SEAL]
                                            Michael L. Brown










                                       11







<PAGE>



                                    EXHIBIT A
                                    ---------


Base Salary:  $150,000.00/year







<PAGE>



                                    EXHIBIT B
                                    ---------


                                  STOCK OPTION










<PAGE>


                                    EXHIBIT C
                                    ---------


                    CONFIDENTIALITY AND INVENTIONS AGREEMENT





                              EMPLOYMENT AGREEMENT


         THIS  AGREEMENT  is made as of  August  15,  1996,  between  UNIVERSITY
ONLINE,  INC., a corporation  organized and existing under the laws of the State
of Delaware ("UOL") and LEONARD P. KURTZMAN ("Kurtzman").

         WHEREAS,  UOL desires to employ Kurtzman and Kurtzman desires to accept
such employment on the terms and conditions hereinafter set forth; and

         WHEREAS,  the parties hereby  acknowledge that the goodwill,  continued
patronage,  names, addresses and specific business requirements of UOL's clients
and  customers,  and the  designs,  procedures,  systems,  strategies,  business
methods and know-how of UOL, having been acquired  through UOL's efforts and the
expenditure of considerable  time and money,  are among the principal  assets of
UOL; and

         WHEREAS,  the  parties  hereby  acknowledge  that  as a  result  of the
position(s)  in which  Kurtzman is and will be employed,  Kurtzman has developed
and will  continue to develop  special  skills and  knowledge  peculiar to UOL's
business,  whereby he has  become  and will  continue  to  become,  through  his
employment with UOL, acquainted with the identities of the clients and customers
of UOL, and has acquired and will continue to acquire  access to the  techniques
of UOL  in  carrying  on  its  business,  as  well  as  other  confidential  and
proprietary information; and

         WHEREAS, the parties hereto acknowledge that the Covenants set forth in
Section  8 of this  Agreement  are  necessary  for  the  reasonable  and  proper
protection  of  UOL's  confidential  and  proprietary  information  (as  defined
herein),  customer  relationships,  and the goodwill of UOL's business, and that
such Covenants constitute a material portion of the consideration for Kurtzman's
employment hereunder.

         NOW,  THEREFORE,  in  consideration of the premises and mutual promises
and covenants  contained herein, and for other good and valuable  consideration,
the receipt and legal sufficiency of which are hereby acknowledged,  the parties
agree as follows:

         1.  Term.  UOL agrees to employ  Kurtzman,  and  Kurtzman  agrees to be
employed, as Vice President and Chief Financial Officer of UOL, or in such other
management  position as the Board of Directors may from time to time assign, for
a term of  approximately  two (2) years  commencing  August 15,  1996 and ending
August  31,  1998  (the  "Initial  Term"),  unless  such  employment  is  sooner
terminated as provided herein.

         2. Renewal Terms.  Unless either party  provides  written notice to the
other of its/his  intention not to renew this Agreement at least sixty (60) days
prior to the expiration of the






<PAGE>



Initial Term (or  then-current  renewal term hereof),  this  Agreement  shall be
automatically  renewed for  consecutive  additional  one (1) year renewal terms,
subject to the termination provisions set forth in Section 7 hereof.

         3.  Compensation.  In  consideration  of  Kurtzman's  services  as Vice
President and Chief  Financial  Officer (or any other capacity in which Kurtzman
may be employed by UOL),  UOL shall,  beginning  with the pay period  commencing
September  1, 1996,  pay  Kurtzman a minimum  annual  base salary of One Hundred
Fifty  Thousand  Dollars  ($150,000.00)  per  annum,  payable  in equal  monthly
installments in accordance with UOL's normal payroll  practices,  plus an annual
performance  bonus of up to fifty percent (50%) of Kurtzman's  base salary in an
amount to be determined by the Board of Directors of UOL in its sole discretion,
based upon the  achievement  of specified  goals to be  established by the Board
during the term hereof.  Kurtzman's total  compensation shall be reviewed by the
Board of Directors  of UOL on an annual basis during the term hereof  (including
renewal  terms)  and may be  increased  as UOL  deems  appropriate  in its  sole
discretion.  In addition,  Kurtzman shall receive an allowance of up to Eighteen
Thousand  Dollars  ($18,000.00)  to cover  moving  expenses  and other  costs of
transition to his new position with UOL and shall be paid ___________________ ($
) for his  performance  hereunder on a part-time  basis during the period August
15-31, 1996.

         4.  Employee  Benefits;  Vacation.  During the term of this  Agreement,
Kurtzman  shall be  eligible  to  receive  and/or  participate  in all  employee
benefits that are offered by UOL to its executive employees,  including, without
limitation,  UOL's contributory (80% paid by UOL and 20% paid by employee) major
medical,  dental and life  insurance  plan,  and coverage  under UOL's long term
disability plan (100% paid by employee).  During the term hereof, Kurtzman shall
be entitled to receive  thirteen  (13) hours of paid  vacation for each month of
completed  service (i.e.,  four weeks per calendar year) during the term hereof.
No more than forty hours  (i.e.,  five (5) days) of accrued but unused  vacation
may be carried over by Kurtzman  from one  calendar  year to the next during the
term  hereof  without  prior  written  approval of UOL.  Kurtzman  shall also be
eligible  for a maximum  of ten (10) days of paid sick leave per  calendar  year
during the term of this Agreement.

         5.   Reimbursement  of  Expenses.   Kurtzman  is  authorized  to  incur
reasonable  expenses in connection  with the business of UOL including  expenses
for  travel  and  similar  items.  UOL  will  reimburse  Kurtzman  for all  such
reasonable expenses upon itemized account of expenditures.

         6. Illness or Disability.  Kurtzman shall receive full compensation for
any period of illness or disability during the term of this Agreement until such
time as he receives benefits under the long term disability  insurance  coverage
referred to in





                                        2

<PAGE>



paragraph 4, supra; provided,  however, that such interim period of compensation
for  illness  or  disability   shall  not  exceed   _____________  (  )  months.
Notwithstanding  the  foregoing,  UOL  shall  have the right to  terminate  this
Agreement  without further  obligation to Kurtzman if such illness or disability
shall be of such a character as totally to disable  Kurtzman from  rendering any
services to UOL for a period of more than six (6)  consecutive  months on giving
at least thirty (30) days' written notice of intention to do so.

         7.  Termination  of  Employment.  Kurtzman's  employment  hereunder  is
employment at will,  and either UOL or Kurtzman may terminate this Agreement and
Kurtzman's  employment at any time, with or without cause.  For purposes of this
Agreement, notice of intent not to renew this Agreement given by UOL to Kurtzman
shall not be deemed a termination hereof.

                  a. Severance  Benefit  Payable.  If Kurtzman  terminates  this
Agreement for Good Reason (as defined below), or if UOL terminates the Agreement
other than (i) for Cause (defined below) or (ii) due to Kurtzman's Disability as
described  in Section 6 hereof,  Kurtzman  shall be entitled to receive,  as his
exclusive  remedy  for such  termination,  the  severance  benefit  set forth in
subsection 7d hereof (the "Severance Benefit").  Such Severance Benefit shall be
payable to Kurtzman in equal monthly installments consistent with UOL's standard
payroll  practices,  the first of such installments to be due within thirty (30)
days after termination  hereof.  In order,  however,  to invoke  termination for
"Good Reason"  hereunder,  Kurtzman must communicate such termination in advance
and by written  notice UOL,  which  written  notice (i)  indicates  the specific
termination  provision  in this  Agreement  relied  upon,  (ii)  sets  forth  in
reasonable  detail  the facts and  circumstances  claimed to provide a basis for
termination of Kurtzman's  employment under the provision so indicated and (iii)
specifies  the  termination  date (which date shall not be more than thirty (30)
days after the giving of such notice).

                  b. Good Reason. For purposes of this Agreement,  "Good Reason"
shall mean any  material  change in  Kurtzman's  duties,  titles,  authority  or
position with UOL as a result of a Change of Control of UOL (as defined  below),
excluding any isolated,  unsubstantial  or  inadvertent  action not taken in bad
faith and which is  remedied by UOL  promptly  after  receipt of notice  thereof
given by Kurtzman; provided, however, that no severance benefit shall be payable
to Kurtzman  based upon a termination  of this  Agreement for Good Reason unless
such  termination  is properly  noticed and takes effect within thirty (30) days
after the occurrence of such Good Reason.  As used in this  Agreement,  the term
"Change of Control" shall mean:

                  The  acquisition  by  any  individual,   entity  or  group  of
         individuals  or entities of direct or indirect  ownership  of more than
         fifty percent (50%) of either (i) the then





                                        3

<PAGE>



         outstanding  shares of common stock of UOL or (ii) the combined  voting
         power of the then outstanding voting securities of UOL entitled to vote
         generally in the election of  directors;  provided,  however,  that the
         following  acquisitions  shall not constitute a Change of Control:  (i)
         any  acquisition  by  UOL,  (ii)  any  acquisition  by any  corporation
         controlled by UOL or (iii) any acquisition by any corporation  pursuant
         to a  reorganization,  merger  or  consolidation,  if,  following  such
         reorganization,  merger or consolidation,  the conditions  described in
         clauses (i) or (ii) of subsection  (c) of this Section 7 are satisfied;
         or

                  Approval  by the  shareholders  of  UOL  of a  reorganization,
         merger  or  consolidation,   in  each  case,  unless,   following  such
         reorganization,  merger or  consolidation,  (i) more than fifty percent
         (50%) of, respectively,  the then outstanding shares of common stock of
         the  corporation   resulting  from  such   reorganization,   merger  or
         consolidation  and the combined  voting  power of the then  outstanding
         voting securities of such corporation entitled to vote generally in the
         election  of  directors  is  then  beneficially   owned,   directly  or
         indirectly, by all or substantially all of the individuals and entities
         who were the beneficial owners, respectively, of the outstanding shares
         of common  stock of UOL or the  outstanding  voting  securities  of UOL
         prior to such reorganization,  merger or consolidation in substantially
         the same  proportions  as their  ownership,  immediately  prior to such
         reorganization,  merger or consolidation,  of the outstanding shares of
         common stock of UOL or the outstanding voting securities of UOL, as the
         case may be, and (ii) no individual,  entity or group of individuals or
         entities  (excluding  UOL  or  such  corporation  resulting  from  such
         reorganization,  merger or consolidation and any individual,  entity or
         group of individuals or entities beneficially owning, immediately prior
         to  such   reorganization,   merger  or   consolidation,   directly  or
         indirectly, more than thirty percent (30%) of the outstanding shares of
         common stock or outstanding  voting  securities of UOL, as the case may
         be) beneficially owns, directly or indirectly, more than thirty percent
         (30%) of, respectively,  the then outstanding shares of common stock of
         the  corporation   resulting  from  such   reorganization,   merger  or
         consolidation  or the  combined  voting  power of the then  outstanding
         voting securities of such corporation entitled to vote generally in the
         election of directors; or

                  Approval  by  the  shareholders  of  UOL  of  (i)  a  complete
         liquidation or dissolution of UOL or (ii) the sale or other disposition
         of all or  substantially  all of the  assets  of UOL  other  than  to a
         corporation,  with  respect  to  which  following  such  sale or  other
         disposition,  (A) more than fifty percent (50%) of,  respectively,  the
         then  outstanding  shares of common stock of such  corporation  and the
         combined voting power of the then outstanding voting securities of such




                                        4

<PAGE>



         corporation  entitled to vote generally in the election of directors is
         then   beneficially   owned,   directed  or   indirectly,   by  all  or
         substantially  all  of  the  individuals  and  entities  who  were  the
         beneficial  owners,  respectively,  of the outstanding shares of common
         stock and outstanding  voting  securities of UOL  immediately  prior to
         such sale or other  disposition in substantially the same proportion as
         their ownership,  immediately prior to such sale or other  disposition,
         of the  outstanding  shares of  common  stock  and  outstanding  voting
         securities of UOL, as the case may be, and (B) no individual, entity or
         group of individuals or entities (excluding UOL or such corporation and
         any individual, entity or group of individuals or entities beneficially
         owning,  immediately prior to such sale or other disposition,  directly
         or indirectly, more than thirty percent (30%) of the outstanding shares
         of common stock or  outstanding  voting  securities of UOL, as the case
         may be)  beneficially  owns,  directly or indirectly,  more than thirty
         percent (30%) of,  respectively,  the then outstanding shares of common
         stock of such  corporation  and the  combined  voting power of the then
         outstanding  voting  securities  of such  corporation  entitled to vote
         generally in the election of directors.

                  c. Cause.  For purposes of this Agreement,  "Cause" shall mean
mismanagement,  drug or alcohol abuse, conviction of a felony or crime involving
moral turpitude, a material breach of this Agreement,  or any willful or grossly
negligent act or omission by Kurtzman  having a material  adverse effect on UOL,
as determined by no less than a majority of the Board of Directors.

                  d. Amount of Severance  Benefit.  The amount of the  Severance
Benefit shall equal six (6) months of Kurtzman's  Base Salary,  less  applicable
withholdings for taxes.

         8.       Restrictive Covenants.

                  a.  Noncompetition.  Kurtzman  agrees that  during,  and for a
period of two (2) years after,  the later of  termination  or expiration of this
Agreement and his employment with UOL, he will not,  directly or indirectly,  on
his own behalf or on behalf of any other individual or entity:

                  (1)      become  an  officer,   employee,   director,   agent,
                           representative,  member, associate or consultant of a
                           corporation, partnership, firm or other entity, or

                  (2)      have, directly or indirectly,  a proprietary interest
                           in any business, firm, partnership,  or other entity,
                           or act as contractor, or

                  (3)      own,   directly  or   indirectly,   any  stock  in  a
                           corporation





                                        5

<PAGE>




                           that engages in any business  which is the same as or
                           similar  to that in which UOL is  engaged or shall be
                           engaged upon the termination of Kurtzman's employment
                           with UOL, or renders any  services  that are the same
                           as or similar to those services currently provided by
                           UOL,  or  which  UOL is  providing  as of the date of
                           termination  of Kurtzman's  employment  with UOL, and
                           shall  not  in  any   other   manner,   directly   or
                           indirectly,  compete to any extent with such business
                           of UOL. Notwithstanding the foregoing, Kurtzman shall
                           not be bound by the  terms of this  subsection  8a if
                           the   Agreement  is   terminated   by  UOL  and  such
                           termination is without Cause as defined herein.

                  b. Nonsolicitation. During Kurtzman's employment with UOL, and
for the two (2) year  period of time  described  in Section 8a hereof,  Kurtzman
agrees not to solicit or conduct  business  with any client or  customer  of UOL
(past or present),  whether or not UOL is doing work for such client or customer
as of the date of termination of Kurtzman's  employment with UOL, as well as any
prospective client or customer of UOL, or to contact, solicit, interfere with or
attempt to entice in any form,  fashion or manner  any  employee  of UOL for the
purpose of inducing that employee to terminate  his/her  employment  with UOL or
act in any way that would be contrary to the best interests of UOL.

                  c. Nondisclosure.  During and after Kurtzman's employment with
UOL,  Kurtzman agrees not to disclose,  or to knowingly allow any other employee
to disclose,  to any other person or business entity, or use for personal profit
or gain,  any  confidential  or proprietary  information  of UOL,  regardless of
whether the same shall be or may have been originated, discovered or invented by
Kurtzman  or by  Kurtzman  in  conjunction  with  others.  For  purposes of this
Agreement,  the term  "confidential or proprietary  information"  shall include,
without limitation:  the names, addresses and telephone numbers of past, present
and  prospective  clients or  customers  of UOL, as well as  products,  designs,
business plans, proposed business development,  marketing strategies,  customers
requirements,  contractual provisions, employee capabilities, proposed marketing
initiatives,  pricing methods, company earnings, computer software and reporting
systems; and the procedures, systems and business methods of UOL.

                  d.       Geographic  Scope  of  Restrictive   Covenants.   The
geographic  area in which  Kurtzman  shall not  engage in any of the  prohibited
activities  listed in  subsections 8a and 8b hereof shall be limited to: (a) the
continental United States; (b) the State of California;  (c) the State of Texas;
(d) the State of Virginia;  (e) all other  states in which UOL has  customers or
otherwise conducts business; (f) the area within a 50 mile radius of UOL's place
of business in Falls Church,  Virginia; and (g) the area within a 50 mile radius
of Waxahachie, Texas.

                  e. Additional  Consideration.  As additional consideration for
Kurtzman's  agreement to be bound by the terms of this Section 8, Kurtzman shall
receive from UOL a lump sum





                                        6

<PAGE>



payment of Two  Thousand  Five  Hundred  and  00/100  Dollars  ($2,500.00)  (the
"Additional  Consideration").  Kurtzman hereby acknowledges that he would not be
entitled to receive the  Additional  Consideration  but for his  agreement to be
bound by the provisions of this Section 8.

         9. Remedies for Breach.  Kurtzman hereby acknowledges and agrees that a
violation  of  any  of  the  covenants  set  forth  in  Section  8  hereof  (the
"Covenants")  would result in immediate  and  irreparable  harm to UOL, and that
UOL's  remedies  at law,  including,  without  limitation,  the  award  of money
damages,  would be inadequate  relief to UOL for any such violation.  Therefore,
any  violation or threatened  violation by Kurtzman of the Covenants  shall give
UOL the right to enforce such Covenants through specific performance,  temporary
restraining  order,  preliminary or permanent  injunction,  and other  equitable
relief.  Such remedies shall be cumulative and in addition to any other remedies
UOL may have, at law or in equity.

         10.  Notice of  Subsequent  Employment;  Etc.  Kurtzman  agrees that he
shall,  during  the  two  (2)  year  period  following  the  termination  of his
employment  with UOL,  give  reasonable  written  notice to UOL of the names and
addresses  of each  person,  firm,  corporation  or other  entity  by whom he is
employed  or for  whom he  acts  as  director,  agent,  representative,  member,
associate or consultant. Kurtzman further agrees that if at any time during such
two (2) year  period he  conducts  business  on his own  account,  or  through a
proprietary interest in any business,  firm,  partnership or other entity, or as
contractor,  or owns any stock in a  corporation,  Kurtzman  shall give  written
notice to UOL of the name, address and nature of any such business.

         11.      Return of UOL Property; Assignment of Inventions.

                  a. Return of  Property.  Upon the  termination  of  Kurtzman's
employment  with UOL for any reason,  Kurtzman shall leave with or return to UOL
all personal  property  belonging to UOL ("UOL  Property") that is in Kurtzman's
possession  or  control  as of the  date  of  such  termination  of  employment,
including,  without  limitation,  all  records,  papers,  drawings,   notebooks,
specifications, marketing materials, software, reports, proposals, equipment, or
any other device, document or possession,  however obtained, whether or not such
UOL  Property  contains  confidential  or  proprietary  information  of  UOL  as
described in Section 8c hereof.

                  b.  Assignment of  Inventions.  If at any time or times during
Kurtzman's  employment,  Kurtzman  shall  (either  alone or with  others)  make,
conceive, discover or reduce to practice any invention, modification, discovery,
design, development, improvement, process, software program, work of authorship,
documentation,  formula,  data,  technique,  know-how,  secret  or  intellectual
property right  whatsoever or any interest therein (whether or not patentable or
registrable under copyright or





                                        7

<PAGE>



similar   statutes  or  subject  to   analogous   protection)   (herein   called
"Developments")  that (a) relates to the  business of UOL or any of the products
or services being developed,  manufactured or sold by UOL or that may be used in
relation  therewith,  (b) results from tasks  assigned him by UOL or (c) results
from the use of premises or personal  property  (whether tangible or intangible)
owned,  leased or  contracted  for by UOL,  such  Developments  and the benefits
thereof shall  immediately  become the sole and absolute property of UOL and its
assigns,  and Kurtzman shall promptly disclose to UOL (or any persons designated
by it) each such  Development and hereby assigns any rights Kurtzman may have or
acquire in the Developments  and benefits and/or rights  resulting  therefrom to
UOL and its assigns without further compensation and shall communicate,  without
cost or delay,  and  without  publishing  the same,  all  available  information
relating thereto (with all necessary plans and models) to UOL.

                  Upon  disclosure of each  Development  to UOL,  Kurtzman will,
during his employment and at any time thereafter,  at the request and expense of
UOL, sign, execute,  make and do all such deeds,  documents,  acts and things as
UOL and its duly authorized agents may reasonably require:

                           (i) to apply for,  obtain and vest in the name of UOL
                           alone (unless UOL otherwise  directs) letters patent,
                           copyrights  or  other  analogous  protection  in  any
                           country  throughout the world and when so obtained or
                           vested to renew and restore the same; and

                           (ii) to defend any opposition  proceedings in respect
                           of such  applications and any opposition  proceedings
                           or petitions or  applications  for revocation of such
                           letters   patent,   copyright   or  other   analogous
                           protection.

               In the event UOL is unable,  after reasonable  effort,  to secure
Kurtzman's  signature  on any  letters  patent,  copyright  or  other  analogous
protection relating to a Development,  whether because of Kurtzman's physical or
mental  incapacity  or  for  any  other  reason,   Kurtzman  hereby  irrevocably
designates  and  appoints  UOL and its duly  authorized  officers  and agents as
Kurtzman's  agents and  attorneys-in-fact,  to act for and in behalf of Kurtzman
and stead to execute and file any such application or applications and to do all
other lawfully permitted acts to further the prosecution and issuance of letters
patent,  copyright  or other  analogous  protection  thereon with the same legal
force and effect as if executed by Kurtzman.

                  12.  Survival.  The  provisions  of  Sections  8, 9, 10 and 11
hereof shall survive the termination of this Agreement, regardless of the manner
or cause of such termination.






                                        8

<PAGE>


               13. Effect of Agreement.  This Agreement sets forth the final and
complete Agreement of the parties.  It shall not be assigned by Kurtzman and may
not be modified  except by way of a writing  executed by both  parties.  All the
terms and  provisions of this  Agreement  shall be binding upon and inure to the
benefit of and be  enforceable  by the parties  hereto and their  successors and
assigns.

                  14.  Governing  Law. The  provisions of this Agreement and any
disputes arising hereunder shall be governed by and construed in accordance with
the laws of the State of Virginia.


                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be duly executed and their seals  affixed  hereto as of the day and
year first above written.

                                              UNIVERSITY ONLINE, INC.


                                              By: ______________________________
Corporate Seal                                Name:_____________________________
                                              Title:____________________________

Attest: ____________________
                  Secretary




                                              ____________________________(SEAL)
                                                Leonard P. Kurtzman






                                        9




                                    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:
 





                                    FORM OF
                           ONLINE EDUCATIONAL SERVICES
                             DISTRIBUTION AGREEMENT


                  This Agreement is made as of the _____ day of _____,  ____, by
and between University Online,  Inc., a Delaware  corporation with its principal
place of business located at 105 W. Broad Street, Falls Church, Virginia ("UOL")
and _________________________, a ____________________,  with its principal place
of  business  at _______________________________________________________________
("Distributor").

                                    Recitals

A.       UOL is in the  business  of  developing,  publishing  and  distributing
         multimedia educational software for continuing education, including but
         not limited to courses  such as  business  writing,  managing  business
         priorities and financial management (the "Online Products").

B.       Distributor  is a  company  engaged  in  providing  information  to  an
         established  clientele  and  market  to whom  Distributor  markets  its
         products.

C.       UOL and Distributor desire to enter into an agreement pursuant to which
         UOL will grant to  Distributor  non-exclusive  rights to distribute the
         Online Products to Distributor's clients, all as set forth herein.


NOW, THEREFORE, the parties hereto agree as follows:

1.       Online Products

         1.1      UOL hereby grants to Distributor  for the term of and pursuant
                  to this Agreement a non-exclusive  right to provide to clients
                  of Distributor access to the Online Products electronically in
                  an online format through online  time-sharing access equipment
                  or  by  direct   downloading   via  online  access  to  remote
                  processors.

         1.2      UOL shall coordinate and assume primary responsibility for the
                  delivery of necessary text  components for the Online Products
                  licensed to Distributor's client end users.


<PAGE>


2.       Marketing and Distribution

         2.1      Distributor  shall license and distribute the Online  Products
                  pursuant to this Agreement. Distributor shall permit each user
                  to store,  manipulate,  analyze,  reformat,  print and display
                  material  contained  in the Online  Products  only on a single
                  personal   computer   under  such   user's   direct   control.
                  Distributor   shall  not  permit   users  to   distribute   or
                  redistribute   the  Online   Products  or  any  such   derived
                  materials, in whole or in part, in any form or medium.

         2.2      Distributor  agrees  to use its best  efforts  to  market  and
                  promote the Online  Products as part of its course  offerings,
                  build market awareness of the Online Products and maximize use
                  of the Online Products,  all at its sole cost and expense.  In
                  addition, Distributor will use its best efforts to provide UOL
                  with  qualified   leads  for  prospective   customers   beyond
                  Distributor's client base and focused marketing activity.

         2.3      Distributor agrees to use the tradename and trade dress of UOL
                  as UOL may direct in connection with  Distributor's  promotion
                  and  sale  of the  Online  Products.  UOL  agrees  to  provide
                  Distributor with adequate marketing supplies.  UOL agrees that
                  it  shall  not  publish  or  distribute  any   advertising  or
                  promotional  material using Distributor's name,  trademark(s),
                  service  mark(s)  or trade  names  without  the prior  written
                  consent of  Distributor,  which  consent  may be  withheld  by
                  Distributor in its sole discretion.  In the event  Distributor
                  determines that a permitted use by UOL of Distributor's  name,
                  trademarks,  service  marks  or trade  names is or has  become
                  adverse to the business or reputation of  Distributor,  any or
                  all of the then  existing  permitted  uses may be withdrawn by
                  written notice to UOL, and UOL shall take all reasonable steps
                  to cease use of such materials as provided in such notice.


3.       Relationship of the Parties

         This  Agreement does not create and shall not be deemed to constitute a
         partnership or joint venture  between the parties and neither party nor
         any of its directors,  officers, employees or agents shall by virtue of
         the performance of their obligations under this Agreement, be deemed to
         be an employee of the other party.  Distributor hereby acknowledges and
         agrees that it is an independent  contractor and not the agent or legal
         representative  of UOL, and that any  representation  made or agreement
         executed by Distributor shall be Distributor's sole responsibility. The
         appointment  of  Distributor   contained   herein  as  a  promoter  and
         distributor  of the Online  Products does not constitute a grant of any
         specified  territory or geographic  area.  UOL  expressly  reserves the
         right to market and solicit licensees or buyers directly, through other

                                        2

<PAGE>



         distributors  and through any other channel of distribution at any time
         and from time to time, in its sole judgment,  and Distributor  will not
         be entitled to any commission or other  compensation with respect to or
         on account of such transactions.


4.       Reports; Accounting, Billing and Collection; Royalties

         4.1      UOL shall prepare monthly reports to Distributor detailing the
                  website activity of Distributor's client end users in a format
                  that   can  be   transferred   to   Distributor's   individual
                  development plan tracking mechanism or accessed online.

         4.2      UOL  shall  perform  all  necessary  accounting,  billing  and
                  collection  with  regard  to  all  revenues  from  the  Online
                  Products distributed by Distributor.

         4.3      UOL  shall pay  Distributor  a royalty  on all  revenues  from
                  Online Products  through  Distributor.  The royalty amount and
                  payment terms other than net ten days for each Online  Product
                  shall be as agreed between the parties  pursuant to good faith
                  negotiations  and set forth in an addendum to this  Agreement;
                  in no event shall such  royalties  exceed ____  percent of the
                  gross sales price of the Online Product.

         4.4      UOL shall maintain  complete and accurate books and records of
                  account   regarding  all  matters  under  this   Agreement  in
                  accordance  with  generally  accepted  accounting   principles
                  consistently applied. Distributor shall have the right, itself
                  or through  its  authorized  representative,  to inspect  such
                  records  on an annual  basis to  conduct  an audit of  matters
                  covered by this  Agreement.  In the event such audit reveals a
                  material understatement of revenues or a material underpayment
                  to Distributor (such underpayment being presumptively material
                  if a  deviance  of  greater  than  10%  of  the  amount  which
                  Distributor  should have been  paid),  then UOL shall have the
                  right to  confirm  such  audit  results  with its  independent
                  certified public  accountants.  If such an  understatement  is
                  thereby  confirmed,  UOL  shall  immediately  pay  such sum to
                  Distributor  with interest  thereon at the then prime rate and
                  shall  reimburse  Distributor  for the costs of such audit. If
                  UOL's  independent  certified public  accountants  dispute the
                  results of Distributor's audit, such dispute shall be referred
                  to arbitration as provided in Section 7.3 below.


                                        3

<PAGE>


5.       Term and Termination

         5.1      This  Agreement will be in effect from the date hereof through
                  the  third  anniversary  thereof,   unless  sooner  terminated
                  pursuant  to  Section  5.2  or  Section  5.3  below.   At  the
                  expiration  of the  initial  term,  this  Agreement  shall  be
                  renewed automatically for one year terms.

         5.2      This  Agreement may be terminated  upon the  occurrence of the
                  breach of a material  provision  of this  Agreement  by either
                  party  which is not cured  within  thirty (30) days of written
                  notice of such breach given to the  breaching  party;  in such
                  event the non-breaching  party may terminate this Agreement on
                  thirty (30) days written notice.

         5.3      Either  party may  terminate  this  Agreement at any time upon
                  thirty (30) days prior written notice.


6.       Effect of Termination

         6.1      Upon the  termination  of this  Agreement  for any  reason (at
                  expiration  of its term or  pursuant to Section 5.2 or Section
                  5.3),  Distributor's  rights in respect of the Online Products
                  shall forever terminate.

         6.2      The  termination of this Agreement  shall in no way affect the
                  continued   applicability  of  the  provisions  set  forth  in
                  Sections 7.1, 7.2 and 7.3.

7.       Other

         7.1      Indemnification.

                  (a)      Each party shall defend,  indemnify and hold harmless
                           the other party and its officers,  directors,  owners
                           and  employees  from and  against  any and all  loss,
                           liability, claims, damage, cost or expense (including
                           attorneys' fees and costs) relating to or arising out
                           of a breach  of this  Agreement  by the  indemnifying
                           party, or any claims which, if true, would contradict
                           any covenants,  warranties or  representations by the
                           indemnifying   party   herein,   provided   that  the
                           indemnified  party must give the  indemnifying  party
                           prompt notice of any claims  alleged to


                                        4

<PAGE>


                           be covered  by this  indemnity  and the  indemnifying
                           party shall  control  defense and  settlement  of all
                           third party claims hereunder.


                  (b)      Each  party  ("Indemnifying   Party")  shall  defend,
                           indemnify   and  hold   harmless   the  other   party
                           ("Indemnified   Party")   from  any  and  all  costs,
                           liabilities   or   expenses,   including   reasonable
                           attorneys'  fees,  arising  out of or  caused  by any
                           claims  against  the  Indemnified  Party by any third
                           party in connection with the breach or alleged breach
                           by   the   Indemnifying   Party   of   any   of   its
                           representations,  warranties or agreements  contained
                           herein.

         7.2      Warranty  Disclaimer  and  Liability  Limitation.  EACH  PARTY
                  HEREBY  DISCLAIMS ANY AND ALL WARRANTIES,  EXPRESS OR IMPLIED,
                  IN REGARD TO ANY INFORMATION,  PRODUCT OR SERVICE FURNISHED BY
                  IT HEREUNDER, INCLUDING WITHOUT LIMITATION ANY AND ALL IMPLIED
                  WARRANTIES  OF  MERCHANTABILITY  OR FITNESS  FOR A  PARTICULAR
                  PURPOSE. NEITHER PARTY SHALL BE LIABLE UNDER ANY CIRCUMSTANCES
                  FOR LOSS OF PROFITS  OR ANY  INCIDENTAL,  SPECIAL,  EXEMPLARY,
                  PUNITIVE OR CONSEQUENTIAL DAMAGES, EVEN IF IT HAS BEEN ADVISED
                  OF THE POSSIBILITY OF SUCH DAMAGES.

         7.3      Patent and Copyright.  Except with respect to Online  Products
                  which  originate  from  Distributor  or  its  affiliates,  UOL
                  warrants that it owns or has acquired the rights to the Online
                  Products which will be offered through  Distributor  pursusant
                  to this  Agreement.  UOL agrees to defend,  hold  harmless and
                  indemnify  Distributor from and against any liability,  claim,
                  suit or proceeding brought against Distributor on the issue of
                  infringement  of any U.S.  patent or copyright  with regard to
                  such Online Products provided by UOL.

         7.4      Assignability. This Agreement may not be assigned, sublicensed
                  or  transferred  by either  party  without  the prior  written
                  consent of the other party.

         7.5      Notices.  All notices  hereunder  shall be given in writing at
                  the  addresses  set forth above.  The parties  shall  promptly
                  notify each other in writing of any change in address.  Notice
                  given by express  courier  requiring  signature  upon delivery
                  shall  be  deemed  delivered  on  the  day of  receipt  by the


                                        5

<PAGE>



                  notified  party or someone  who  purports to sign on behalf of
                  the notified party.

         7.6      Governing law. This Agreement shall be interpreted,  construed
                  and  enforced  in  accordance  with the  laws of the  State of
                  ______,  without  regard  to the  choice  of law rules of that
                  State.

         7.7      Entire  Agreement.   This  Agreement  sets  forth  the  entire
                  understanding  of the  parties  with  respect  to the  subject
                  matter hereof. It may be amended only with a writing signed by
                  both parties.


                  IN WITNESS WHEREOF,  the parties hereto have caused their duly
authorized  representatives  to execute  this  Agreement  as of the day and year
first above written.

University Online, Inc.                 ______________________



By:___________________                  By:_____________________



                                        6







                           UNIVERSITY MASTER AGREEMENT
                                       for
                           ONLINE EDUCATIONAL SERVICES

             UNIVERSITY ONLINE, INC. and __________________________


         This Agreement is made as of the ____ day of ____, ____, by and between
University  Online,  Inc., a Delaware  corporation  with its principal  place of
business  located at 105 W. Broad  Street,  Falls Church,  Virginia  ("UOL") and
__________________________,  a _________________________________________________
__________________   ("Provider")  with  its  principal  place  of  business  at
__________________________________________.

                                    Recitals

A.       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.

B.       ______________________________  is  a  _______________________ offering
         ____________________ to its target audience of students.

C.       Provider is interested in developing,  coordinating  and maximizing its
         online educational  capabilities with respect to its programs including
         offering  specific  courses and possibly entire degree or certification
         programs in a distance learning format with online components.

D.       Provider has developed  extensive course materials  (collectively,  the
         "Courses"),  which it desires to publish  electronically and distribute
         in an online format in connection with the provision of courses online.

E.       UOL and Provider desire to enter into this Agreement  pursuant to which
         the parties will align to select,  plan, and develop distance  learning
         courses and programs with online components for the academic centers of
         the Provider  System (the  "Online  Courses").  UOL and  Provider  will
         jointly develop and distribute the distance  learning  programs through
         the marketing efforts of both UOL and Provider and allocate the sharing
         of  revenues  and  profits  from the  commercialization  of such Online
         Courses.


<PAGE>



NOW, THEREFORE, the parties hereto agree as follows:

 1.   Provider Representations and Warranties

         1.1      Provider  hereby  represents and warrants that the undersigned
                  it is a duly authorized  representative of Provider, with full
                  power and  authority  to enter  into this  Agreement,  binding
                  Provider to the terms hereof.

         1.2      Provider hereby represents and warrants that all rights to the
                  Courses are legally and equitably  owned solely by Provider or
                  that Provider has the exclusive  rights to the exploitation of
                  the Courses as contemplated hereby.

         1.3      Provider  hereby  represents and warrants that it is not bound
                  by any other  agreement,  restriction or obligation that could
                  in any way  interfere or be  inconsistent  with the rights and
                  obligations set forth herein.

         1.4      Provider  hereby  represents  and warrants that the Courses do
                  not infringe  any patent  known to  Provider,  nor infringe or
                  violate any copyright,  trade secret or any other  proprietary
                  or other right of any third party.

2.       Online Course Development

         2.1      Attached  is the course  development  plan that will set forth
                  sufficient  detail of all of the milestones  (with  applicable
                  target completion  dates),  generally  identified on Exhibit A
                  hereto, which may be necessary or desirable for the successful
                  development and distribution of the Online Courses.

         2.2      UOL  shall  provide  the  online  technology,   software,  and
                  hardware required for the creation, operation, and maintenance
                  of  the  Online   Courses,   including  data  and  information
                  management for enrollment, and student management.

         2.3      Subject to the terms and conditions of this Agreement, as this
                  Agreement may be amended with a "Course  Addendum" in the form
                  attached  hereto  as  Exhibit  B,  the  parties  will  jointly
                  identify those  educational  programs from the Provider System
                  for conversion to Online Courses.

         2.4      UOL  shall  use its  best  efforts  to  design,  develop,  and
                  otherwise  create the Online  Courses  for each of the Courses
                  which is the  subject  of a Course  Addendum.  The  costs  and
                  responsibilities  in respect of such design,  development  and
                  creation  shall be allocated  pursuant to the agreement of the
                  parties on a  course-by-course  basis as provided in Exhibit B
                  or in the Course Addendum for that product. The

<PAGE>


                  Online  Courses  shall  conform as nearly as  possible  to the
                  product   descriptions   set  forth  in  the  relevant  Course
                  Addendum.

         2.5      Provider   shall   provide   access   to   Provider   faculty,
                  administrators, and other academic support to facilitate UOL's
                  conversion of the Provider  Courses and shall  provide  course
                  administration  with respect to each of the Courses identified
                  for  online  conversion;  Provider  shall  take all  necessary
                  action to ensure  that the  Online  Courses  receive  Provider
                  accreditation and, where appropriate, certification.

         2.6      As  between  UOL  and  Provider,   all  copyrights  and  other
                  interests in the Courses are and shall be exclusively owned by
                  Provider;  all  copyrights  and other  interests in the Online
                  Courses shall be owned  jointly by UOL and  Provider;  and all
                  online  distribution  rights of the  Online  Courses  shall be
                  owned  exclusively by UOL, it being  expressly  understood and
                  agreed that  exploitation  of the Online Courses shall be only
                  as set forth in this  Agreement  (as  amended  pursuant to the
                  Course Addenda).

         2.7      The parties expressly  acknowledge and agree that UOL may seek
                  copyright    and/or   trade   secret    protection   for   the
                  computer-based  portions  and code of the Online  Courses  and
                  UOL's student  management and courseware  development  systems
                  unrelated to the content matter of the Courses.

         2.8      While UOL will  develop  and  establish  an online  enrollment
                  system for Provider that can be centrally  administered by the
                  home campus  registrar office to enroll students in the Online
                  Courses worldwide, Provider will handle all enrollment per its
                  normal course of business until that time.  This future system
                  will conform to Provider's existing systems and procedures for
                  enrollment  and UOL will consult with Provider  administrators
                  to ensure  the  system is  efficient,  easy to use,  and meets
                  their needs.

         2.9      Provider  will  select  faculty to author the Online  Courses.
                  Provider  and UOL will have final  approval  authority  on the
                  faculty members and  subject-matter  experts that are selected
                  as an Online Course Author.

3.       Marketing and Distribution

         3.1      UOL and Provider  shall use their  reasonable  best efforts to
                  market and promote the Online Courses,  build market awareness
                  of the Online Courses,  and maximize use of the Online Courses
                  by Provider's students and by users of UOL's services in their
                  capacity as end users. UOL agrees to provide a __% cooperative
                  royalty of UOL's  revenues  derived from the Online  Course to
                  Provider  for  use on  approved  marketing  campaigns  for the
                  Online Course.

         3.2      UOL shall have the  exclusive  worldwide  online rights to the
                  sale,  license,  and



<PAGE>


                  distribution of the Online Courses. UOL will market the Online
                  Courses  to  user's  of its  services  in  their  capacity  as
                  end-users  and  corporate   external   distribution   channels
                  ("Marketing  Partners").  Marketing  Partners  are  defined as
                  corporations  that  act  solely  as a  selling  agent,  not an
                  accrediting  institution,  that  attracts  students to classes
                  given by the Provider. However, UOL shall not sell, license or
                  distribute  the  Online  Courses  to its  Marketing  Partners,
                  resellers,  remarketers, brokers or other entities without the
                  prior  written  consent of Provider as expressed in Exhibit C.
                  Provided, however, that the parties expressly contemplate that
                  UOL  will  offer  the  Online   Courses   pursuant   to  UOL's
                  distribution  agreements  with its  Marketing  Partners,  each
                  Marketing   Partner  will  be  added  to  this   Agreement  as
                  appropriate  with the joint  approval  of UOL and  Provider in
                  Exhibit C.

         3.3      Provider  agrees that the tradename and trade dress of UOL may
                  be used in connection  with  promotion of the Online  Courses.
                  Upon the written  approval of Provider,  UOL may use marketing
                  and  promotional  materials  for  the  Online  Courses  making
                  reference to the Provider name, trademarks, and service marks.

4.       Pricing and Revenue Sharing

         4.1      UOL and Provider  will jointly  determine  the prices at which
                  the  Online  Courses  will  be  offered,  but not  lower  than
                  Provider's   typical   tuition.   Provider   agrees   to  bill
                  subscribers  according  to the price  schedule so agreed upon.
                  For the purposes of this Agreement,  typical  Provider tuition
                  charges  for its  Courses  will  apply to the  Online  Courses
                  unless indicated otherwise in Exhibit B in the Course Addenda.

         4.2      UOL and  Provider  shall share the "Gross  Revenues"  (defined
                  below) based on the relative rights and responsibilities  with
                  respect to each Online Course,  as more particularly set forth
                  in Exhibit B or a separate  Course  Addendum  for that  Online
                  Course.

         4.3      Provider  shall be solely  responsible  for payment of any and
                  all royalties  attributable  to the Courses and Online Courses
                  (e.g., to content providers)  provided by Provider pursuant to
                  the appropriate Course Addendum.

         4.4      UOL shall bill  Provider  for its share of the Gross  Revenues
                  derived  from the  Online  Courses  30 days  after  each class
                  begins and the roster is  confirmed  (pursuant to the relevant
                  Course Addendum).

5.       Term and Termination

         5.1      This  Agreement will be in effect from the date hereof through
                  the fifth anniversary thereof, unless sooner terminated at the
                  convenience  of Provider or pursuant to Section 5.2 below.  At
                  the expiration of the initial term,  this  Agreement  shall be
                  renewed automatically for one year terms unless a party hereto

<PAGE>



                  gives sixty (60) days notice of intent to terminate at the end
                  of the then term.

         5.2      This Agreement may be terminated,  upon written  notice,  upon
                  the occurrence of any of the following events:

                  (a)      The breach of a material  provision of this Agreement
                           by either party which is not cured within ninety (90)
                           days of written  notice of such  breach  given to the
                           breaching   party,   then  this   Agreement   may  be
                           terminated by the non-breaching party;

                  (b)      In the event  that  either  party  shall be  adjudged
                           insolvent or bankrupt, or upon the institution of any
                           proceedings  by  seeking  relief,  reorganization  or
                           arrangement under any laws relating to insolvency, or
                           if any  involuntary  petition in  bankruptcy is filed
                           against   such  party  and  said   petition   is  not
                           discharged  within sixty (60) days after such filing,
                           or  upon  any  assignment  for  the  benefit  of  its
                           creditors,  or upon the  appointment  of a  receiver,
                           liquidator  or trustee of any of its assets,  or upon
                           the  liquidation,  dissolution  or  winding up of its
                           business  (each of which shall be deemed an "Event of
                           Bankruptcy"),  then the  party  affected  by any such
                           Event of  Bankruptcy  shall  immediately  give notice
                           thereof to the other party and the other party may at
                           its option  terminate  this  Agreement  upon  written
                           notice; or

                  (c)      The mutual agreement of the parties hereto, expressed
                           in a written document signed by both parties.

6.       Effect of Termination

         6.1.     In the event of  termination  of this Agreement for any reason
                  (at expiration of its term or earlier termination),  UOL shall
                  be  entitled  to retain  its  exclusive  worldwide  license to
                  distribute  the Online  Courses,  electronically  in an online
                  format,  for the duration of the copyright term(s)  applicable
                  to the Online Course(s).

                   6.2.  Termination  of this  Agreement  shall not affect UOL's
                  obligation  to  pay  to  Provider  a  royalty  in  respect  of
                  post-termination  sales of Online Courses, as set forth in the
                  relevant Course  Addenda.  Provider shall retain its ownership
                  of the Courses.

         6.2.     The  termination of this Agreement  shall in no way effect the
                  continued   applicability  of  the  provisions  set  forth  in
                  Sections 2.6, 4.3, 6.1, 7.1, 7.2 and 7.3.

7.       Other

         7.1.     Indemnification.  Each party shall defend,  indemnify and hold
                  harmless the other


<PAGE>


                  party and its officers,  directors,  owners and employees from
                  and against any and all loss, liability,  claims, damage, cost
                  or expense  (including  attorneys' fees and costs) relating to
                  breach   of  any   warranties   or   representations   by  the
                  indemnifying party herein, or any claims which, if true, would
                  contradict   any   warranties   or   representations   by  the
                  indemnifying party herein, provided that the indemnified party
                  must give the  indemnifying  party prompt notice of any claims
                  covered by this  indemnity  and the  indemnifying  party shall
                  control  defense  and  settlement  of all third  party  claims
                  hereunder.

         7.2.     Warranty  Disclaimer  and  Liability  Limitation.  EACH  PARTY
                  HEREBY  DISCLAIMS ANY AND ALL WARRANTIES,  EXPRESS OR IMPLIED,
                  IN REGARD TO ANY INFORMATION,  PRODUCT OR SERVICE FURNISHED BY
                  IT HEREUNDER, INCLUDING WITHOUT LIMITATION ANY AND ALL IMPLIED
                  WARRANTIES  OF  MERCHANTABILITY  OR FITNESS  FOR A  PARTICULAR
                  PURPOSE. NEITHER PARTY SHALL BE LIABLE UNDER ANY CIRCUMSTANCES
                  FOR LOSS OF PROFITS  OR ANY  INCIDENTAL,  SPECIAL,  EXEMPLARY,
                  PUNITIVE OR CONSEQUENTIAL DAMAGES, EVEN IF IT HAS BEEN ADVISED
                  OF THE  POSSIBILITY  OF SUCH  DAMAGES,  EXCEPT FOR ANY EXPRESS
                  INDEMNITY OBLIGATIONS HEREUNDER.

         7.3.     Arbitration.  Any claim, dispute or controversy arising out of
                  or in  connection  with or relating to this  Agreement  or the
                  breach or alleged breach thereof,  shall 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")  shall govern any  arbitration  contemplated  by this
                  Section 8.3.  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 shall be conducted by one arbitrator who shall
                  be  selected  in  accordance  with the Rules.  Nothing  herein
                  contained  shall  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 shall 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.

         7.4.     Assignability. This Agreement may not be assigned, sublicensed
                  or  transferred  by either  party  without  the prior  written
                  consent of the other party.

         7.5.     Notices.  All notices  hereunder  shall be given in writing at
                  the  addresses  set forth above.  The parties  shall  promptly
                  notify each other in writing of any change in address.  Notice
                  given by express  courier  requiring  signature  upon delivery
                  shall



<PAGE>


                  be deemed  delivered  on the day of  receipt  by the  notified
                  party  or  someone  who  purports  to  sign on  behalf  of the
                  notified party.

         7.6.     Governing law. This Agreement shall be interpreted,  construed
                  and  enforced  in  accordance  with the  laws of the  State of
                  Virginia,  without  regard to the  choice of law rules of that
                  State.

         7.7.     Entire  Agreement.   This  Agreement  sets  forth  the  entire
                  understanding  of the  parties  with  respect  to the  subject
                  matter hereof. It may be amended only with a writing signed by
                  both parties.

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

University Online, Inc.                     ________________________



By: _______________________                 By:  _______________________________


Carl Tyson, President & COO                



Date: _____________________                 Date:  _____________________________





                                    FORM OF
                      ONLINE EDUCATIONAL SERVICES AGREEMENT


This  Agreement  is  made as of the ___  day of  ________,  ____ by and  between
University Online, Inc. ("UOL"), with its principal place of business located at
105 W. Broad  Street,  Suite  301,  Falls  Church,  Virginia  and  _____________
________________________________________________________________________________
with its principal place of business at _______________________________________.


                                    Recitals
                                    --------

     A.  UOL, a Delaware  Company,  specializes  in the business of  developing,
         publishing,   and  distributing  multimedia  educational  software  for
         distance  learning.  UOL offers an on-line  educational  service called
         "the UOL  Network".  The service is  designed to provide an  electronic
         link between educational institutions and their students in their homes
         or other remote locations. The service also offers a library of courses
         as well as the  software  and  methods  of  creating  and  distributing
         interactive  computer-based  courseware  for use by  students  in their
         homes or other remote locations.

     B.  _________________________  is a  public  higher  education  institution
         offering  undergraduate  and graduate  degree programs to its students,
         including graduate business courses and degrees.

     C.  UOL and ___ desire to enter into an agreement to develop and distribute
         online   courses  to  __________________________   students  and  other
         prospective students worldwide.

1.       Definitions
         -----------

         Whenever used in this  Agreement,  the following  terms  shall have the
         meanings set forth below:

         1.1.     "Agreement"  means this  Agreement  and all attached  exhibits
                  which are incorporated by reference.

         1.2.     "Courseware"  means the  provision  and  management of all the
                  lessons, games, simulations,  and the authoring and management
                  tools for learning and  communicating  for distance  education
                  through "the UOL Network".

         1.3.     "the UOL Network" means UOL's online educational service which
                  includes  e-mail,  bulletin  boards,  asynchronous  electronic
                  classes, enrollment,  distribution of software and courseware,
                  testing  and  grading,   interactive  information,   real-time
                  classes, and general  administration,  as specified and on the
                  terms set forth herein.

         1.4.     "Students"  means those  individuals will be taking the Online
                  Course.

<PAGE>


         1.5.     "Staff"   means   those   individuals   who   hold   full-time
                  non-teaching positions at the University.

         1.6.     "Faculty"  means  those  individuals  who  hold  part-time  or
                  full-time teaching positions at University.

         1.7.     "Online  Course"  means a  specific  course  (i.e.,  Financial
                  Accounting  600)  selected  from the  University  Catalog from
                  which  curriculum  content  will  be used  to  develop  online
                  lessons and tests as a supplement  for  traditional  classroom
                  instruction   and  used  for   evaluating  the  competence  in
                  financial accounting of incoming students.

         1.8.     "Courseware Development Fund" is an interest bearing set-aside
                  account to be used for financing future courseware development
                  projects of the partnership formed under this Agreement.

2.       Conditions
         ----------

         As a part of this Agreement, ___ agrees that it will:

         2.1.     Use the UOL Network and  specifically  the Online Course as an
                  alternative  method of delivery to students for its  _________
                  ______________ class offering and related activities.

                  Provide  information   to  its  prospective  Students  at  the
         2.2.     University on the UOL Network and list  information  on online
                  programs in its catalogs,  and other promotional literature as
                  appropriate.

         2.3.     Ensure  that each  student and  faculty  participating  in the
                  online   programs  will  have  access  to  IBM  PC  compatible
                  computers with Windows and Internet,  PPP/SLIP, and WWW access
                  at the university.

         2.4.     Provide  information  to UOL for inclusion in the ____________
                  University,  _________________________________________________
                  _______ home page.  Any  information  documents over a page in
                  length should be provided in an electronic  format (MS Word or
                  text/ASCII files).

         2.5.     Provide a primary business and technical  contact  responsible
                  for management of this  initiative and  coordination  with UOL
                  representatives.

         2.6.     Provide  support to Students  that are using the Online Course
                  materials.

         As a part of this Agreement, UOL agrees that it will:

         2.7.     Set up a custom menu category and home page on the UOL Network
                  for use by Students and Faculty at ___. The menu will be named
                  and  approved  by  ___  and  will  provide  online  access  to
                  interactive lessons and courseware to faculty and students for
                  use of the Online Course.

<PAGE>


         2.8.     Hire a curriculum  "Subject Matter Expert" that is approved by
                  ___ to  provide  content  for  the  Online  Course.  UOL  will
                  contract with this individual directly.

         2.9.     Design, develop, distribute, and maintain an Online Course for
                  the _________________________ class in the University  Catalog
                  for   which    content   will   be   approved   by   ___   and
                  Institute-approved  Subject Matter Expert retained by UOL. The
                  Online  Course as completed in this initial phase will provide
                  an  alternative to the __________________________  traditional
                  classroom-based   course,   evaluate  competency  of  incoming
                  students,  and  provide a basis upon which  additional  Online
                  Course  materials  can be  developed  in the  same  and  other
                  subject areas offered and selected by ___.

         2.10.    Make  or  maintain  the   arrangements   with   communications
                  carriers,  computer software and hardware suppliers, and other
                  resources required to develop, market, distribute, administer,
                  and  maintain  the  Courses,  the  UOL  software,  and the UOL
                  Network.

         2.11.    Provide online  technology and distance  learning  training in
                  the form of a 1-day (4-6 hours)  workshop for up to 20 faculty
                  members that will be using the Online  Course  materials.  The
                  training will include an introduction  into distance  learning
                  and online  technology,  instruction  in the set-up and use of
                  online software,  conceptual discussions on communications and
                  online technology, and applications for higher education. This
                  training will be conducted by a professional distance educator
                  that is  currently  active  in using  online  technologies  to
                  deliver    higher    education    courses    to   degree-   or
                  credential-seeking students.

         2.12.    Provide  support to the faculty members that will be using the
                  Online Course  materials.  UOL will always provide  support to
                  the faculty using its course materials.

         2.13.    Utilize its best efforts to provide the UOL Network service to
                  all the  Students and Faculty  that are  participating  in the
                  Online Course seven days a week and 24 hours a day;  provided,
                  however,  that  the UOL  Network  system  will  be  shut  down
                  occasionally for routine  maintenance.  Any shut downs will be
                  scheduled  with every attempt to cause  minimal  disruption to
                  all the parties.

         2.14.    Provide access to the UOL Network for all  participants of the
                  Online Course.  Each participating  faculty and student member
                  will have an online account with an assigned user name, group,
                  and  password  after the  written  request  to  establish  the
                  accounts from ___ is received. Each account will be active for
                  the duration of the Online Course.

         2.15.    UOL will provide  access to its 800 number  technical  support
                  hot-line  for the Faculty and Staff  involved  with the Online
                  Course.  (UOL  will not be  required  to  provide  any  direct
                  technical support to the Students.)

         2.16.    UOL will provide  survey  questionnaires  for students so that
                  ___ may, if it wishes,  poll its student  populations  to help
                  determine the interest level and demand for online courses.

<PAGE>


3.       Marketing
         ---------

         3.1.     UOL will promote, as appropriate for particular projects,  the
                  Online  Course to its  distribution,  academic  partners,  and
                  client  base.   The  Courses  will  be  published   under  the
                  partnership  using the names of UOL and ___ to achieve maximum
                  recognition.

         3.2.     ___ promotes and markets the availability of the Online Course
                  in connection with its  traditional  offerings and through its
                  normal  channels,  as  appropriate  given  the  nature  of the
                  specific project. In addition to its normal channels,  ___ can
                  market,  in  conjunction  with UOL,  over the UOL  Network  to
                  corporations and other universities.

4.       Pricing
         -------

         4.1.     Given  that it is not  certain  at  this  time  exactly  which
                  portions  of the  Online  Course  will  be  applicable  to the
                  traditional  classroom  and which to  incoming  students,  the
                  exact pricing  schedule will be determined  jointly at a later
                  date when such  factors  are known.  UOL and ___ will  jointly
                  determine the final  pricing for the Online  Course  materials
                  later in the  project as more facts are known with  respect to
                  content amount and distribution.

         4.2.     Pricing for the online course will consist of two  components:
                  (1)  tuition  which is paid by the  student  to ___ and (2) an
                  Online  Course  fee  payable  to  UOL  for   distribution  and
                  maintenance  of the Online  Course  which is defined as "Gross
                  Revenues to UOL." As stated in Section  4.1.,  these  specific
                  amounts will be determined later.

5.       Courseware Development Fund
         ---------------------------

         5.1.     The "Gross Margin" equals Gross Revenues to UOL from providing
                  online  access to the Online  Course less any mutually  agreed
                  upon   deductions   for   direct   costs  of  sales   such  as
                  communications  and  support  and  costs  of  development  for
                  content,  instructional design, and programming.  These direct
                  costs,  are to be netted  against Gross  Revenues to calculate
                  Gross Margin.

         5.2.     UOL will set  aside  __  percent  of the  Gross  Margin  in an
                  interest  bearing  account,   to  be  called  the  "Courseware
                  Development  Fund".  The  Courseware  Development  Fund  is  a
                  set-aside account to be used for the development of additional
                  online  courses  for  the  partnership.  The  intent  of  this
                  Courseware  Development  Fund  is  to  create  a  self-funding
                  mechanism  from which UOL can draw cash  resources to continue
                  to  develop  online  courses  for  the   partnership   without
                  requiring capital  investment from ___ for development  costs.
                  If, at some  point in the  future,  the  parties  agree not to
                  develop  additional  courseware,  the remaining balance in the
                  Courseware  Development Fund will be dispersed equally between
                  UOL and ___.


<PAGE>



6.       ___'s Approval Rights
         ---------------------

         6.1.     ___ has the right to  participate in the final decision of how
                  its  curriculum  and  content  are used in the  Online  Course
                  (i.e., editorial, design, graphics, and creative input).

7.       Intellectual Property Rights
         ----------------------------

         7.1.     UOL will have exclusive, royalty bearing, license to worldwide
                  online   distribution   rights  to  any   derivative   online,
                  electronic,  or  interactive  versions  of the  Online  Course
                  developed  under the  partnership  as UOL will  underwrite the
                  costs of development. The terms of the royalty bearing license
                  will be  negotiated  in good  faith at a later date as part of
                  the license agreement.

         7.2.     ___ will have  copyrights and hold title to the Online Course.
                  Revenue streams and royalties derived from the distribution of
                  the Online  Course and payable to UOL will be  distributed  as
                  outlined  in  Section  5 above  and  determined  later  in the
                  license agreement.

8.       Term of Agreement
         -----------------

         8.1.     This  Agreement  will be in  effect  for a period  of five (5)
                  years from the date of its execution by both  parties,  unless
                  terminated  earlier as set forth in Section 10. The  Agreement
                  may be renewed for additional  periods by the mutual agreement
                  of both parties.

9.       Termination
         -----------

         9.1.     This Agreement may be terminated  upon written notice given by
                  either party as follows:

                  a)  upon the breach of a material  provision of this Agreement
                      by  either  party  which is not  cured  within  30 days of
                      written  notice  of such  breach  given  to the  breaching
                      party,   the   non-breaching   party  may  terminate  this
                      Agreement; and

                  b)  upon  mutual  agreement  of the  parties,  expressed  in a
                      written  document  signed by both parties,  this Agreement
                      may be terminated.

         9.2.     ___ may terminate  this  Agreement by providing 60 days notice
                  in writing to UOL.

10.      Relationship of Parties
         -----------------------

         10.1.    Nothing in this  Agreement  shall be  construed  so as to make
                  either  party the agent of the  other,  or make  either  party
                  liable to third parties for debts or  intentional or negligent
                  acts of the other party.  Neither party shall represent itself
                  as having any  authority  or power to bind,  create  liability
                  for,  otherwise  act on behalf of the other  party,  except as
                  agreed to in writing by both parties.

<PAGE>




11.      Confidentiality
         ---------------

         11.1.    Both  parties will treat the terms of this  Agreement  and any
                  other written  information  exchanged between the parties that
                  is marked "Confidential" as confidential information and agree
                  not to  disclose it to the public or any other  party,  or use
                  such information other than as contemplated in this Agreement.

12.       Governing Law
          -------------

         12.1.    This Agreement shall be interpreted and enforced in accordance
                  with the laws of the State of Virginia.

13.      Notices
         -------

         13.1.    All notices  required and permitted under this Agreement shall
                  be in writing and shall be deemed duly given when delivered by
                  first class  registered or certified  mail,  addressed to each
                  party at the address set forth below or at such other  address
                  as may be hereafter designated in writing by a party.


If to UOL:                 John Birdsong
- ---------                  Chief Financial Officer
                           University Online, Inc.
                           105 W. Broad Street, Suite 301
                           Falls Church, VA  22046


If  to ___:               
- ---------                  
                           
                           
                           
Agreed To:

Date:                                           Date:
     ----------------------------                    --------------------------


By:                                             By:
   ------------------------------                  -----------------------------
         Nat Kannan                              
         President and Chairman                  
         University Online, Inc.                 
                                                 

                                                
                                                 
                                                 
                                                 
                                                 
                                                 






                           INNER CIRCLE DVLP/DIST FORM



                           ONLINE EDUCATIONAL SERVICES
                     DEVELOPMENT AND DISTRIBUTION AGREEMENT

                  
                  This Agreement is made as of the    day of             ,     ,
                                                   --       -------------  ----
by  and  between  University  Online,  Inc.,  a  Delaware  corporation  with its
principal   place  of  business  located  at  105 W. Broad Street, Falls Church,
Virginia ("UOL") and                               , a         
                      -----------------------------    -------------------------
corporation, with its principal place of business at                
                                                    ----------------------------
("Provider").
                                    Recitals

A.       UOL is in the  business  of  developing,  publishing  and  distributing
         multimedia  educational  software for distance learning and has entered
         into an  agreement  with  _______________
 .  pursuant  to which UOL will
         develop a virtual campus and market that campus under the ________ name
         and logo (the "_________ Virtual Campus".

B.       Provider  has  developed   certain  course   materials,   described  in
         particular  on  Exhibit A hereto  (collectively,  the  "Works"),  which
         Provider  desires  to publish  electronically  and  distribute  online,
         particularly  through the _________  Virtual  Campus being developed by
         UOL.

C.       UOL and Provider  desire to enter into an  agreement  pursuant to which
         Provider  will  grant to UOL all  rights  necessary  to vest in UOL the
         right to develop the Works into interactive  computer-based  courseware
         for  distribution  online  through  the  _________  Virtual Campus (the
         "Online  Products") and to grant to UOL non-exclusive  worldwide rights
         to distribute the Online Products, all as set forth herein.

NOW, THEREFORE, the parties hereto agree as follows:

1.       Provider Representations and Warranties

         1.1      Provider hereby represents and warrants that all rights to the
                  Works are legally and equitably  owned solely by Provider,  or
                  that Provider has the exclusive  rights to the exploitation of
                  the Works as contemplated hereby.

         1.2      Provider  hereby  represents and warrants that it is not 
                                   

                                        1

<PAGE>


                  bound by any other  agreement,  restriction or obligation that
                  could in any way interfere or be inconsistent  with the rights
                  and obligations set forth herein.
 

         1.3      Provider hereby  represents and warrants that the Works do not
                  infringe any patent known to Provider, nor infringe or violate
                  any copyright,  trade secret or any other proprietary or other
                  right of any third party.

2.       License

         2.1      Subject  to  the  terms  and  conditions  of  this  Agreement,
                  Provider  hereby grants to UOL the exclusive right and license
                  to copy,  modify,  format and otherwise design and develop the
                  Works for the creation of the Online Products.

         2.2      Provider  further grants to UOL for the term of this Agreement
                  a  non-exclusive  worldwide  license to distribute  the Online
                  Products  electronically  in an online  format  through  UOL's
                  online distribution channels, it being specifically understood
                  and agreed  that  Provider  shall  offer the  Online  Products
                  through the  _________  Virtual Campus  pursuant to a separate
                  agreement.

3.       The Online Products

         3.1      UOL  shall  use  its  best  efforts  to  design,  develop  and
                  otherwise  create  the  Online  Products  at its sole cost and
                  expense.

         3.2      As  between  UOL  and  Provider,   all  copyrights  and  other
                  interests  in the Works are  exclusively  owned by Owner;  all
                  copyrights and other interests in the Online Products shall be
                  owned by Provider,  it being  expressly  understood and agreed
                  that  UOL  may  offer  the   Online   Products   through   its
                  distribution channels other than the _________  Virtual Campus
                  as herein provided.

4.       Marketing and Distribution

         4.1      For the term of this Agreement, UOL shall have a non-exclusive
                  worldwide right to the sale,  license and  distribution of the
                  Online Products, it being expressly understood and agreed that
                  Provider will offer the Online Products  through the _________
                  Virtual Campus.

                                       2
<PAGE>


        4.2       Neither UOL nor Provider  shall permit users to  distribute or
                  redistribute   the  Online   Products  or  any  such   derived
                  materials, in whole or in part, in any form or medium.

        4.3       Provider  shall  sell,   license  and  distribute  the  Online
                  Products  through the ________  Virtual Campus and to users of
                  Provider's services,  in their capacity as end users. Provider
                  and UOL shall permit each user to store, manipulate,  analyze,
                  reformat,  print and display material  contained in the Online
                  Products only on a single personal  computer under such user's
                  direct  control.  Provider  and UOL  shall  prepare  quarterly
                  reports in the form attached hereto as Exhibit C detailing all
                  sales of the Online Products during that quarter and providing
                  to the other  party all  payments  in respect of such sales to
                  which that party is entitled  under  Section  5.2 below.  Said
                  quarterly  reports and related payments shall be due within 30
                  days of the end of the quarter to which the report relates.

5.       Pricing and Royalties

         5.1      Provider  will   determine  the  prices  at  which  the Online
                  Products will be offered.

         5.2      Provider  shall pay to UOL a royalty equal to __% of the gross
                  revenues derived from sales of the Online Products through the
                  _________  Virtual  Campus and otherwise  and __% of the gross
                  revenues  derived  from sales of the Online  Products  through
                  UOL's other distribution channels.

         5.3      Provider  shall be solely  responsible  for payment of any and
                  all  royalties  attributable  to the Works (e.g.,  to content,
                  accreditation and certification providers).

         5.4      Accounting of revenues attributable  to  the  Online  Products
                  shall be as provided in Exhibit C hereto.

6.       Term and Termination

         6.1      This  Agreement  will be in effect  from the date hereof for a
                  period of one years,  unless  sooner  terminated  pursuant  to
                  Section 6.2 below. At the expiration of the initial term, this
                  Agreement  shall be renewed  automatically  for one year terms
                  unless a party  hereto

                                       3

<PAGE>


                  gives sixty (60) days notice of intent to terminate at the end
                  of the then term.

         6.2      This Agreement may be terminated, upon written notice given by
                  either  party,  upon the  occurrence  of any of the  following
                  events:

                  (a)  The  breach of  a material provision of this Agreement by
                  either  party  which is not cured  within  sixty  (60) days of
                  written notice of such breach given to the breaching party; or

                  (b)  The mutual  agreement  of the  parties hereto,  expressed
                  in a written document signed by both parties.

7.       Effect of Termination

         7.1      Upon the  termination  of this  Agreement  for any  reason (at
                  expiration  of its term or pursuant to Section  6.2),  (a) UOL
                  shall be  entitled  to  royalties  from  sales  of the  Online
                  Products for the duration of the copyright term(s)  applicable
                  to the Online  Product(s);  and (b) Provider  shall retain its
                  ownership of the Works.

         7.2      The  termination of this Agreement  shall in no way effect the
                  continued   applicability  of  the  provisions  set  forth  in
                  Sections 7.1, 8.1 and 8.2.

8.       Other

         8.1      Indemnification.  Each party shall defend,  indemnify and hold
                  harmless the other party and its officers,  directors,  owners
                  and  employees  from and against any and all loss,  liability,
                  claims, damage, cost or expense (including attorneys' fees and
                  costs) relating to breach of any warranties or representations
                  by the  indemnifying  party herein,  or any claims  which,  if
                  true,  would contradict any warranties or  representations  by
                  the indemnifying  party herein,  provided that the indemnified
                  party must give the  indemnifying  party prompt  notice of any
                  claims  covered by this indemnity and the  indemnifying  party
                  shall control defense and settlement of all third party claims
                  hereunder.

         8.2      Warranty  Disclaimer  and  Liability  Limitation.  EACH  PARTY
                  HEREBY  DISCLAIMS ANY AND ALL WARRANTIES,  EXPRESS OR IMPLIED,
                  IN REGARD TO ANY INFORMATION,  PRODUCT OR 


                                       4

<PAGE>

                  SERVICE   FURNISHED  BY  IT   HEREUNDER,   INCLUDING   WITHOUT
                  LIMITATION ANY AND ALL IMPLIED  WARRANTIES OF  MERCHANTABILITY
                  OR FITNESS FOR A PARTICULAR  PURPOSE.  NEITHER  PARTY SHALL BE
                  LIABLE  UNDER ANY  CIRCUMSTANCES  FOR LOSS OF  PROFITS  OR ANY
                  INCIDENTAL,  SPECIAL,  EXEMPLARY,  PUNITIVE  OR  CONSEQUENTIAL
                  DAMAGES,  EVEN IF IT HAS BEEN  ADVISED OF THE  POSSIBILITY  OF
                  SUCH  DAMAGES,  EXCEPT FOR ANY EXPRESS  INDEMNITY  OBLIGATIONS
                  HEREUNDER.

         8.3      Arbitration.  Any claim, dispute or controversy arising out of
                  or in  connection  with or relating to this  Agreement  or the
                  breach or alleged breach thereof,  shall 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")  shall govern any  arbitration  contemplated  by this
                  Section 8.3.  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 shall be conducted by one arbitrator who shall
                  be  selected  in  accordance  with the Rules.  Nothing  herein
                  contained  shall  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 shall 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.

         8.4      Assignability. This Agreement may not be assigned, sublicensed
                  or  transferred  by  either  party  without  the prior written
                  consent of the other party.

         8.5      Notices.  All notices  hereunder  shall be given in writing at
                  the  addresses  set forth above.  The parties  shall  promptly
                  notify each other in writing of any change in address.  Notice
                  given by express  courier  requiring  signature  upon delivery
                  shall  be  deemed  delivered  on  the  day of  receipt  by the
                  notified  party or someone  who  purports to sign on behalf of
                  the notified party.

                                       5

<PAGE>


         8.6      Governing law. This Agreement shall be interpreted,  construed
                  and  enforced  in  accordance  with the  laws of the  State of
                  Virginia,  without  regard to the  choice of law rules of that
                  State.

         8.7       Entire  Agreement.  This  Agreement  sets  forth  the  entire
                   understanding  of the  parties  with  respect to the  subject
                   matter  hereof.  It may be amended only with a writing signed
                   by both parties.


University Online, Inc.                     Provider



By: ________________________                 By: ___________________________




                                        6

                                                          
                                                                   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 [     ] years and [    ]  months unless  terminated
earlier in accordance with the terms of this Agreement.* Autodesk shall have the
option to renew the term for an additional [   ] [ ] 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.

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

                                       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
                                                           
        $[        ]
</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 $[       ] 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  $[       ]  within which to pay the
difference  between  the full  milestone  payment and such  [$       ]  (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 $[       ] 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  $[       ] 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 

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

                                       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
$[       ] 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.


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

                                       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



                                                                  EXHIBIT 11.1

                             UOL PUBLISHING, INC.
                 STATEMENT RE: COMPUTATION OF PER SHARE LOSS

<TABLE>
<CAPTION>

                                                       Year ended December 31,                    Six months ended
                                                       1993         1994           1995          1995          1996
                                                  ---------     ---------   -----------    ----------   ----------- 
<S>                                               <C>          <C>          <C>            <C>          <C>         
Net loss per share:
Weighted average shares of common stock
outstanding.....................................    384,370      420,143        776,882       764,213       791,507
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).........................................    191,646      191,646        191,646       191,646       191,646
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)...........     84,055       84,055         84,055        84,055        84,055
                                                  ---------     ---------   -----------    ----------   ----------- 
Total...........................................    663,540      699,313      1,056,052     1,043,383     1,070,677
                                                  =========     =========   ===========    ==========   =========== 
Net loss .......................................  $(413,503)   $(687,258)   $(2,239,641)   $ (682,011)  $(1,144,075)

Accrued dividends to preferred stockholders ....         --           --       (174,830)      (55,940)     (127,710)
                                                  ---------     ---------   -----------    ----------   ----------- 
Net loss attributable to common stockholders  ..  $(413,503)    $(687,258   $(2,414,471)   $ (737,951)  $(1,271,785)
                                                  ---------     ---------   -----------    ----------   ----------- 

Net loss per share..............................  $   (0.62)    $   (0.98)  $     (2.29)   $    (0.71)  $     (1.19)
                                                  =========     =========   ===========    ==========   =========== 
Pro forma net loss per share:
Weighted average shares of common stock
outstanding:....................................         --            --       776,882            --       791,508
Shares of Series A and Series B Preferred  Stock
and Preferred  Stock  Dividend issued  during the
twelve month  period prior the the initial filing
of the S-1 (using the treasury stock method).....        --            --       191,646            --       191,646
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)...........         --            --        84,055            --       84,055
Common equivalent shares from preferred stock
converted upon completion of offering...........         --            --       286,536            --       398,751
                                                  ---------     ---------   -----------    ----------   ----------- 
Total...........................................         --            --     1,342,588            --     1,469,429
                                                  =========     =========   ===========    ==========   =========== 
Net loss........................................         --            --   $(2,239,641)           --   $(1,144,075)
Accrued dividends to preferred stockholders ....         --            --      (174,830)           --      (127,710)
                                                  ---------     ---------   -----------    ----------   ----------- 
Net loss attributable to common stockholders ...         --            --   $(2,414,471)           --   $(1,271,785)
                                                  =========     =========   ===========    ==========   =========== 
Net loss per share..............................         --            --   $     (1.80)           --   $     (0.87)
                                                  =========     =========   ===========    ==========   =========== 
</TABLE>



                                                                  EXHIBIT 21.1

                             LIST OF SUBSIDIARIES

            Cognitive Training Associates, Inc., a Texas corporation.



                       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 13, as to which the date is September
__, 1996), in the Registration Statement (Form S-1 No. 333________ ) 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 13 to the financial statements.

Vienna, Virginia
September 16, 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 (Form S-1 No. 333________ ) 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 13 to UOL Publishing, Inc.'s financial statements.

Vienna, Virginia
September 16, 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 CYBIS (a division of Control Data Systems, Inc.) 
dated August 23, 1996, in UOL Publishing, Inc.'s Registration Statement (Form 
S-1 No. 333________) and related Prospectus of UOL Publishing, Inc. for the 
registration of 1,334,000 shares of its common stock. 

Vienna, Virginia 
September 16, 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                       JUN-30-1996
<EXCHANGE-RATE>                                      1                                1    
<CASH>                                         104,178                          190,951    
<SECURITIES>                                         0                                0   
<RECEIVABLES>                                  374,262                          375,157    
<ALLOWANCES>                                    19,950                           30,500    
<INVENTORY>                                          0                                0    
<CURRENT-ASSETS>                               484,540                          560,896    
<PP&E>                                         197,093                          205,905    
<DEPRECIATION>                                  68,960                           87,394    
<TOTAL-ASSETS>                                 612,673                          679,407    
<CURRENT-LIABILITIES>                        1,887,002                        2,562,813    
<BONDS>                                              0                                0    
                                0                                0    
                                      3,842                            4,048    
<COMMON>                                         7,890                            7,942    
<OTHER-SE>                                  (1,286,061)                      (1,895,396)   
<TOTAL-LIABILITY-AND-EQUITY>                   612,673                          679,407   
<SALES>                                        547,679                          231,747    
<TOTAL-REVENUES>                               547,679                          231,747    
<CGS>                                           93,630                           45,976    
<TOTAL-COSTS>                                   93,630                           45,976    
<OTHER-EXPENSES>                                     0                                0  
<LOSS-PROVISION>                                     0                                0    
<INTEREST-EXPENSE>                             (75,570)                         (33,388)   
<INCOME-PRETAX>                             (2,239,641)                      (1,144,075)  
<INCOME-TAX>                                         0                                0    
<INCOME-CONTINUING>                         (2,239,641)                      (1,144,075)   
<DISCONTINUED>                                       0                                0    
<EXTRAORDINARY>                                      0                                0    
<CHANGES>                                            0                                0   
<NET-INCOME>                                (2,239,641)                      (1,144,075)  
<EPS-PRIMARY>                                    (2.29)                           (1.19)   
<EPS-DILUTED>                                        0                                0  
                                                                 


</TABLE>


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