MANGOSOFT INC
10QSB, 1999-11-19
JEWELRY STORES
Previous: COMPUTRON SOFTWARE INC, SC 13D/A, 1999-11-19
Next: ALLSTATE LIFE OF NEW YORK SEPARATE ACCOUNT A, N-4/A, 1999-11-19




<PAGE>


                    U. S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   -----------

                                   FORM 10-QSB


                    [x] Quarterly Report Pursuant to Section
                        13 or 15(d) of the Securities Exchange
                        Act of 1934

                        For the Quarterly Period Ended September 30, 1999

                                       or

                    [ ] Transition Report Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934

           For the Transition Period from ____________ to ____________

                        Commission File Number: 33-93994


                                 MANGOSOFT, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


              Nevada                                          87-0543565
  -------------------------------                       ----------------------
  (State or other jurisdiction of                       (IRS Employer ID. No.)
   incorporation or organization)


      1500 West Park Drive, Suite 190
              Westborough, MA                                      01581
 ----------------------------------------                        ---------
 (Address of principal executive offices)                        (Zip code)


Registrant's telephone number, including area code: (508) 871-7397


      First American Clock Co., 953 East South, Salt Lake City, Utah 84106
      --------------------------------------------------------------------
         (Former name and former address, if changed since last report)

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

Yes   x    No
    ----      ----

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:

       Common Stock                              19,883,998 Shares
       ------------                              -----------------
      $.001 Par Value                    (Outstanding on November 19, 1999)


<PAGE>



                        MANGOSOFT, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                              INDEX TO FORM 10-QSB


PART I.   FINANCIAL INFORMATION

<TABLE>
<S>                                                                                                             <C>
ITEM 1--Financial Statements:
Condensed Consolidated Statements of Operations for the three months ended September 30, 1999 and 1998.......    1
Condensed Consolidated Statements of Operations for the nine months ended September 30, 1999 and 1998........    2
Condensed Consolidated Balance Sheets as of September 30, 1999 and December 31, 1998.........................    3
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 1999 and 1998........    4
Notes to Condensed Consolidated Financial Statements.........................................................    5

ITEM 2--Management's Discussion and Analysis of Financial Condition and Results of Operations................   12


PART II.   OTHER INFORMATION

ITEM 1--Legal Proceedings....................................................................................   20

ITEM 2--Changes in Securities and Use of Proceeds............................................................   20

ITEM 3--Defaults Upon Securities.............................................................................   20

ITEM 4--Submission of Matters to a Vote of Security Holders..................................................   20

ITEM 5--Other Information....................................................................................   21

ITEM 6--Exhibits and Reports on Form 8-K.....................................................................   21

Signatures...................................................................................................   22
</TABLE>

                                       i

<PAGE>


                          PART I. FINANCIAL INFORMATION

                        MANGOSOFT, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)


                                                Three Months Ended September 30,
                                                --------------------------------
                                                    1999               1998
                                                 -----------       -----------

Revenues ....................................    $    27,775       $     1,138

Costs and expenses:
  Cost of revenues ..........................             --             4,486
  Research and development ..................      1,280,537         1,618,116
  Selling and marketing .....................        155,326           243,134
  General and administrative ................        438,293           905,586
                                                 -----------       -----------

Loss from operations ........................     (1,846,381)       (2,770,184)

Interest income .............................            625            16,311


Other  expenses:
  Interest expense to related parties .......       (116,186)               --
  Other interest expense ....................         (4,865)          (22,238)
                                                 -----------       -----------
          Total other expenses ..............       (121,051)          (22,238)
                                                 -----------       -----------

Net loss ....................................     (1,966,807)       (2,776,111)
Dividends accrued on preferred stock ........        471,231           658,422
                                                 -----------       -----------

Net loss applicable to common shares ........    $(2,438,038)      $(3,434,533)
                                                 ===========       ===========

Net loss per common share ...................    $     (0.32)      $     (2.18)
                                                 ===========       ===========

Shares used in computing net loss per
Common share ................................      7,678,000         1,575,000
                                                 ===========       ===========


         The accompanying notes are an integral part of these condensed
                       consolidated financial statements.


                                       1

<PAGE>


                        MANGOSOFT, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)


<TABLE>
<CAPTION>
                                               Nine Months Ended September 30,
                                               -------------------------------  Cumulative Since
                                                    1999             1998          Inception
                                                    ----             ----          ---------
<S>                                            <C>             <C>              <C>
Revenues ...................................   $    35,678     $    308,260     $    343,938

Costs and expenses:
  Cost of revenues .........................           275           91,529           91,804
  Research and development .................     3,385,874        5,241,567       21,950,442
  Selling and marketing ....................       198,509        2,586,971        9,285,179
  General and administrative ...............     1,513,025        2,433,533      10,016,,733
  Consulting fee to related parties ........            --          350,000          647,795
                                               -----------     ------------     ------------

Loss from operations .......................    (5,062,005)     (10,395,340)     (41,648,015)

Interest income ............................         3,896          163,478          568,972

Other expenses:
  Interest expense to related parties ......      (359,128)              --         (378,854)
  Other interest expense ...................        (4,865)         (30,175)         (54,372)
                                               -----------     ------------     ------------
          Total other expenses .............      (363,993)         (30,175)        (433,226)
                                               -----------     ------------     ------------
Net loss ...................................    (5,422,102)     (10,262,037)     (41,512,269)

Dividends accrued on preferred stock .......     1,884,923        1,976,063        6,604,024
                                               -----------     ------------     ------------

Net loss applicable to common shares .......   $(7,307,025)    $(12,238,100)    $(48,116,293)
                                               ===========     ============     ============

Net loss per common share ..................   $     (2.02)    $      (7.77)
                                               ===========     ============

Shares used in computing net loss per
   Common share ............................     3,609,333        1,575,000
</TABLE>


         The accompanying notes are an integral part of these condensed
                       consolidated financial statements.


                                       2

<PAGE>


                        MANGOSOFT, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                      CONDENSED CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
                                                               (Unaudited)          (Unaudited)
                                                            September 30, 1999    December 31, 1998
                                                            ------------------    -----------------
<S>                                                         <C>                   <C>
ASSETS

CURRENT ASSETS:
     Cash and cash equivalents ............................     $  2,319,040         $    232,637
     Accounts receivable ..................................           15,821                9,458
     Inventory ............................................               --                  275
     Prepaid insurance ....................................          173,475                   --
     Other current assets .................................            4,650                3,591
                                                                ------------         ------------
          Total current assets ............................        2,512,986              245,961

PROPERTY AND EQUIPMENT--Net ...............................          188,678              206,264
DEPOSITS AND OTHER ASSETS .................................           59,320                5,943
                                                                ------------         ------------
     TOTAL ................................................     $  2,760,984         $    458,168
                                                                ============         ============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
     Short-term debt ......................................     $    157,265         $    750,000
     Short-term debt to related parties ...................               --            2,000,000
     Accrued expenses to related parties ..................          747,795              647,795
     Accounts payable .....................................        1,851,779            1,768,456
     Accrued payroll ......................................          287,584              142,834
     Accrued merger costs .................................          300,000                   --
     Other accrued expenses ...............................          394,086              424,172
     Deferred revenue .....................................           11,401               19,160
                                                                ------------         ------------
          Total current liabilities .......................        3,749,910            5,752,417

COMMITMENTS AND CONTINGENCIES

REDEEMABLE PREFERRED STOCK:
     Redeemable convertible preferred stock, Series C .....               --           10,536,748
     Redeemable convertible preferred stock, Series D .....               --            7,193,384
     Redeemable convertible preferred stock, Series E .....               --           14,233,546
                                                                ------------         ------------
          Total redeemable preferred stock ................               --           31,963,678
                                                                ------------         ------------

STOCKHOLDERS' EQUITY (DEFICIENCY):
     Convertible preferred stock, Series A ................               --               22,500
     Convertible preferred stock, Series B ................               --                7,500
     Common stock .........................................           19,884                  761
     Additional paid-in capital ...........................       43,586,903                   --
     Deficit accumulated during development stage .........      (44,595,713)         (37,288,688)
                                                                ------------         ------------
          Total stockholders' equity (deficiency) .........         (988,926)         (37,257,927)
                                                                ------------         ------------
TOTAL .....................................................     $  2,760,984         $    458,168
                                                                ============         ============
</TABLE>

         The accompanying notes are an integral part of these condensed
                       consolidated financial statements.


                                       3
<PAGE>



                        MANGOSOFT, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (unaudited, in thousands)


<TABLE>
<CAPTION>
                                                                             Nine Months Ended September 30,    Cumulative Since
                                                                                  1999            1998             Inception
                                                                                  ----            ----             ---------
<S>                                                                           <C>             <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss ..................................................................   $ (5,422,102)   $(10,262,037)     $(41,512,269)
Adjustments to reconcile net loss to net cash used in operating
  Activities:
     Depreciation and amortization ........................................         82,662         499,010         2,018,476

     Stock-based compensation .............................................        349,963              --           467,409
     Loss on disposal of equipment .........................................             --              --            71,942
     Change in assets and liabilities:
        Accounts receivable ...............................................         (6,363)        140,063           (15,821)
        Inventory .........................................................            275          62,358                --
        Prepaid insurance and other current assets ........................        (17,269)         68,280           (20,860)
        Deposits and other assets .........................................        (53,377)        172,172           (59,320)
        Accrued expenses to related parties ...............................             --         350,000           647,795
        Accounts payable ..................................................         83,323        (802,379)        1,851,779
        Accrued payroll ...................................................        144,750          76,952           287,584
        Other accrued expenses ............................................         (2,640)         43,023           394,086
        Deferred revenue ..................................................         (7,759)       (130,361)           11,401
                                                                              ------------    ------------      ------------
               Total adjustments ..........................................        573,565         479,118        (5,654,471)
                                                                              ------------    ------------      ------------
               Net cash used in operating activities ......................     (4,848,537)     (9,782,919)      (35,857,798)

CASH FLOWS FROM INVESTING ACTIVITIES:
     Expenditures for property and equipment ..............................        (65,076)       (158,216)       (2,291,845)
     Net cash acquired in merger ..........................................        16              --                16
     Proceeds from sale of fixed assets ...................................                             --            12,749
                                                                              ------------    ------------      ------------
               Net cash used in investing activities ......................        (65,060)       (158,216)       (2,279,080)
                                                                              ------------    ------------      ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Net proceeds from (repayments of) short-term debt ....................       (750,000)        750,000                --
     Proceeds from issuance of short-term-debt to related parties .........      4,000,000              --         6,000,000
     Issuance of common stock in connection with merger ...................      3,750,000              --         3,750,000
     Net proceeds from sale of redeemable convertible Preferred stock .....             --         203,837        27,244,577
     Net proceeds from sale of convertible preferred stock ................             --              --         3,460,591
     Net proceeds from sale of common stock ...............................             --              --               750
                                                                              ------------    ------------      ------------
               Net cash provided from financing activities ................      7,000,000         953,837        40,455,918
                                                                              ------------    ------------      ------------

NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS ...........................      2,086,403      (8,987,298)        2,319,040

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD ............................        232,637       9,366,392                --
                                                                              ------------    ------------      ------------
CASH AND CASH EQUIVALENTS, END OF PERIOD ..................................   $  2,319,040    $    379,094      $  2,319,040
                                                                              ============    ============      ============
</TABLE>

         The accompanying notes are an integral part of these condensed
                       consolidated financial statements.


                                       4
<PAGE>


                        MANGOSOFT, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.   NATURE OF BUSINESS

         MangoSoft, Inc. and subsidiaries (a development stage company) ("the
     Company") develops and markets advanced software technology to simplify,
     expand and integrate networking and pooled use of computer resources. It is
     engaged in a single operating segment of the computer software industry.

          The Company is considered to be a development stage company since it
     has not generated significant revenues from products that have been
     developed to date. The Company is subject to a number of risks similar to
     those of other companies in an early stage of development. Principal among
     these risks are dependencies on key individuals, competition from other
     substitute products and larger companies, the successful development and
     marketing of its products and the need to obtain adequate additional
     financing necessary to fund future operations.

         The Company, without audit, has prepared the accompanying condensed
     consolidated financial statements. In the opinion of management, these
     unaudited interim condensed consolidated financial statements furnished
     herein reflect all adjustments, which in the opinion of management are of a
     normal recurring nature, necessary to fairly state MangoSoft, Inc. and
     subsidiaries' financial position, cash flows and the results of operations
     for the periods presented and have been prepared on a basis substantially
     consistent with the audited financial statements as at December 31, 1998.
     Certain information and footnote disclosures normally included in financial
     statements prepared in accordance with generally accepted accounting
     principles have been condensed or omitted. Accordingly, these unaudited
     interim condensed consolidated financial statements should be read in
     conjunction with the Company's Form 8-K.

         The results of operations for the interim periods are not necessarily
     indicative of the results of operations to be expected for the fiscal year.

2.   MERGER TRANSACTION AND BASIS OF PRESENTATION

         On September 7, 1999, MangoMerger Corp. ("MangoMerger"), a wholly-owned
     subsidiary of First American Clock Co. ("First American"), merged (the
     "Merger") with and into MangoSoft Corporation ("MangoSoft"), pursuant to
     an Agreement and Plan of Merger (the "Merger Agreement") dated August 27,
     1999. Following the Merger, the business to be conducted by First American
     was the business conducted by MangoSoft prior to the Merger. In conjunction
     with the Merger, First American changed its name to MangoSoft, Inc.
     ("MangoSoft, Inc."), which is the legal acquirer and surviving legal
     entity.

         Pursuant to the Merger Agreement, MangoSoft, Inc. issued 6,008,998
     shares of its authorized but unissued common stock to the former MangoSoft
     common and preferred stockholders. In addition, substantially all
     outstanding options and warrants to purchase MangoSoft common stock were
     terminated and new options and warrants to purchase MangoSoft, Inc. common
     stock were issued in their place. Furthermore, promissory notes in the
     aggregate of $6,377,409 (including principal and accrued interest) held by
     creditors of MangoSoft were converted into an aggregate of 9,000,000 shares
     of MangoSoft, Inc. common stock.

         At the time of the Merger, the common shares issued to the former
     MangoSoft stockholders represented approximately 55.21% of the outstanding
     MangoSoft, Inc. common stock, enabling the former MangoSoft stockholders to
     retain voting and operating control of the Company. The merger transaction
     has been accounted for under the purchase method of accounting and was
     treated as a reverse acquisition as the shareholders of MangoSoft received
     the larger portion of the voting interests in the combined enterprise.
     Therefore, for accounting purposes, MangoSoft is deemed to have acquired
     MangoSoft, Inc. Accordingly, the assets and


                                       5
<PAGE>

     liabilities of MangoSoft, Inc. were adjusted to reflect their fair market
     values at the Merger date. Estimated merger costs of $.3 million have been
     accrued at September 30, 1999.

         Since the accounting applied differs from the legal form of the merger,
     the 1998 financial information presented herein represents only the
     financial results of MangoSoft. The 1999 financial information presented in
     the Condensed Consolidated Statements of Operations and the Condensed
     Consolidated Statements of Cash Flows represents the results of MangoSoft
     for the periods stated and includes the financial results of MangoSoft,
     Inc. for only the post-merger period ended September 30, 1999. The
     Condensed Consolidated Balance Sheet as of September 30, 1999 represents
     the combined balance sheet of the merged entity at that date while the
     Condensed Consolidated Balance Sheet as of December 31, 1998 represents
     MangoSoft only.

         Pro Forma Disclosure - The following table represents the unaudited pro
     forma results of operations for the nine months ended September 30, 1999
     and 1998 assuming the Merger had occurred on December 31, 1997, the
     beginning of the earliest period presented in the accompanying condensed
     consolidated financial statements. These pro forma results have been
     prepared for comparative purposes only and are not necessarily indicative
     of what would have occurred had the Merger occurred at that date or of
     results which may occur in the future.

<TABLE>
<CAPTION>
                                                                         Nine Months Ended
                                                                           September 30,
                                                                           -------------
                                                                        1999            1998
                                                                        ----            ----
<S>                                                                 <C>             <C>
              Revenue                                               $    35,678     $    308,260
              Loss from operations                                   (5,062,543)     (10,398,980)
              Net loss                                               (5,063,512)     (10,265,677)
              Net loss applicable to common shares                   (5,063,512)     (10,265,677)
                                                                    -----------     ------------

              Net loss per common share                             $     (0.31)    $      (1.35)
                                                                    ===========     ============

              Shares used in computing net loss per common
                     Share                                           16,550,665        7,610,219
</TABLE>

3.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Principles of Consolidation - As described in Note 2, MangoSoft, Inc.
     completed a merger transaction on September 7, 1999 that has been
     accounted for as a reverse acquisition. Accordingly, the Company's
     consolidated financial statements for periods prior to September 7, 1999
     represent those of its subsidiary, MangoSoft Corporation, which is
     considered to be the acquirer for accounting purposes. The consolidated
     financial statements for periods subsequent to September 7, 1999 include
     the accounts of MangoSoft, Inc. and its wholly owned subsidiaries after
     the elimination of all significant intercompany balances.

         Use of Estimates - The preparation of financial statements in
     conformity with generally accepted accounting principles requires
     management to make estimates and assumptions that affect the reported
     amounts of assets and liabilities and disclosure of contingent assets and
     liabilities at the balance sheet dates. Estimates include such items as
     reserves for estimated product returns and allowances, useful lives of
     other assets, property and equipment, and accrued liabilities. Actual
     results could differ from those estimates.

         Revenue Recognition - Revenue is recognized when earned. The Company
     sells its products primarily through distributors. Revenue from
     off-the-shelf product sales is recognized upon resale by the distributors.
     Revenue from products licensed to original equipment manufacturers ("OEMs")
     is recognized when OEMs ship licensed products. Provisions are recorded for
     estimated product returns and allowances. Of the total products shipped by
     the Company, $11,401 was not resold by the distributors at September 30,
     1999.

         Cash and Equivalents - Cash and equivalents include cash on hand, cash
     deposited with banks and highly liquid debt securities with remaining
     maturities of ninety days or less when purchased.

         Inventory - Inventory is stated at a lower of cost or market using the
     first-in, first-out method. Inventory consists of costs associated and
     packaging of software

                                       6
<PAGE>


         Property and Equipment - Property and equipment are recorded at cost.
     Depreciation and amortization are provided using the straight-line method
     over the estimated useful lives (one to five years) of the related assets.

         Software Development Costs - Costs incurred prior to technological
     feasibility of the Company's software products are expensed as research and
     development costs. Certain costs incurred after technological feasibility
     has been established are capitalized. In 1999 and 1998, no such costs were
     capitalized.

         Income Taxes - The Company accounts for income taxes under Statement of
     Financial Accounting Standards ("SFAS") No. 109, "Accounting for Income
     Taxes." This Statement requires recognition of deferred tax liabilities and
     assets for the expected future tax consequences of events that have been
     included in the Company's consolidated financial statements or tax returns.
     Deferred tax liabilities and assets are determined based on the difference
     between the financial statement carrying amounts and tax bases of existing
     assets and liabilities, using enacted tax rates in effect in the year(s) in
     which the differences are expected to reverse.

         Stock-Based Compensation - As permitted by SFAS No. 123, "Accounting
     for Stock-Based Compensation," the Company accounts for stock-based
     compensation using the intrinsic value method in accordance with Accounting
     Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
     Employees."

         Net Loss Per Common Share - The Company calculates basic and diluted
     earnings (loss) per share in accordance with SFAS No. 128, "Earnings Per
     Share". Basic earnings per common share is computed by dividing net
     earnings available to common stockholders by the weighted average number of
     common shares outstanding during the period. Diluted earnings per common
     share includes the weighted average number of common shares outstanding and
     gives effect to potentially dilutive common shares such as options,
     warrants and convertible debt and preferred stock outstanding.

         Although MangoSoft, Inc. is the surviving legal entity after the
     Merger, for accounting purposes the Merger is treated as a reverse
     acquisition of MangoSoft, Inc. by MangoSoft. Therefore, only the historical
     net loss of MangoSoft is included in the condensed consolidated financial
     statements of the Company for all periods prior to the merger. However, for
     purposes of computing earnings per share, the weighted average number of
     outstanding shares and potentially dilutive securities of MangoSoft, Inc.
     is used for periods prior to the Merger.

         Net loss per common share for the three and nine months ended September
     30, 1999 and 1998 is based only on the weighted average number of shares
     of common stock outstanding. Basic and diluted loss per common share are
     the same for all periods presented as potentially dilutive securities,
     including options, warrants, convertible notes and preferred stock have not
     been included in the calculation of the net loss per common share as their
     effect is antidilutive.

         Comprehensive Income - Comprehensive income (loss) is equal to net
     income (loss) for the three and nine months ended September 30, 1999 and
     1998.

         Future Adoption of Accounting Pronouncements - In June 1998, the
     Financial Accounting Standards Board issued SFAS No. 133, "Accounting for
     Derivative Instruments and Hedging Activities." SFAS No. 133 establishes
     accounting and reporting standards for derivative instruments, including
     certain derivative instruments embedded in other contracts, and for hedging
     activities. The provisions of SFAS No. 133 are effective for periods
     beginning after June 15, 2000. The Company is currently evaluating the
     effect SFAS No. 133 will have on the Company's financial position and
     results of operations. The Company will adopt this accounting standard on
     January 1, 2001, as required.


                                       7
<PAGE>


<TABLE>
<CAPTION>
                                                                          Nine Months Ended
                                                                            September 30,         Cumulative
                                                                      ------------------------       Since
                                                                          1999         1998        Inception
                                                                          ----         ----       ----------
<S>                                                                   <C>           <C>          <C>
Supplemental Cash Flow Information
  Cash paid during the period for interest ........................   $    11,102   $   25,487   $    80,335


 Non Cash Financing Activities
   Merger-related transactions:
      Conversion of redeemable convertible preferred stock to
            Common stock ..........................................   $33,848,617   $       --   $33,848,617
      Conversion of convertible preferred stock to common
            Stock .................................................        30,000           --        30,000

      Conversion of 12% convertible notes to common stock .........     6,000,000           --     6,000,000

      Stock-based compensation ....................................       349,963           --       467,409
      Conversion of related party accrued interest to
            common stock ..........................................        27,462           --            --
      Purchase of treasury stock ..................................       100,000           --       100,000
      Accrued merger costs ........................................  300,000           --       300,000
      Merger costs paid for with common stock .....................       500,000           --       500,000
 Issuance of note to finance prepaid insurance ....................       157,265           --       157,265
 Accretion of redeemable convertible preferred stock ..............     1,884,923    1,976,063     6,604,024
 Conversion of accounts payable to common stock ...................            --       90,000            --
</TABLE>


4.   FUNDING OF OPERATIONS

         The accompanying financial statements have been prepared on a going
     concern basis, which contemplates the realization of assets and the
     satisfaction of liabilities in the normal course of business. As shown in
     the financial statements during the nine months ended September 30, 1999
     and 1998, and cumulative since inception, the Company incurred net losses
     of $5,422,102, $10,262,037 and $41,512,269, respectively, and at September
     30, 1999, a substantial portion of it's accounts payable were past due.
     These factors, among others, raise substantial doubt about the Company's
     ability to continue as a going concern. Based upon the Company's present
     financial position, management believes that the Company has sufficient
     capital to fund operations through January 2000.

         The financial statements do not include any adjustments relating to the
     recoverability and classification of liabilities that might be necessary
     should the Company be unable to continue as a going concern. The Company's
     continuation as a going concern is dependent upon its ability to generate
     sufficient cash flow to meet its obligations on a timely basis, to comply
     with the terms of its financing agreements, to obtain additional financing,
     and ultimately to attain profitability. During 1999, management expects to
     continue to reduce operating expenses, consolidate operations, and seek
     additional equity and debt financing. Management expects to further develop
     markets for the Company's product by establishing license and contractual
     agreements with OEMs (Original Equipment Manufacturers).

5.       SHORT-TERM DEBT

     Short-term debt consisted of the following at:

<TABLE>
<CAPTION>
                                                            September 30,      December 31,
                                                                1999              1998
                                                                ----              ----
<S>                                                         <C>               <C>
               Notes payable to insurance company.....        $ 157,265        $        --
               Equipment term loan due to bank........               --            750,000
               Notes payable to related parties.......               --          2,000,000
                                                              ---------        -----------
                    Total............................         $ 157,265        $ 2,750,000
                                                              =========        ===========
</TABLE>

         On May 28, 1998, the Company entered into a $1,250,000 financing
     agreement with a bank. The financing consisted of a $750,000 equipment term
     loan and a $500,000 revolving loan. Advances against the revolving


                                       8
<PAGE>


     loan were based on a percentage of eligible accounts receivable. Interest
     was charged at the bank's prime rate plus 1/2%. Borrowings outstanding were
     collateralized by substantially all of the Company's assets. The financing
     agreement contained financial and non-financial covenants including a
     prohibition for further indebtedness, and the Company was not in compliance
     with its financial covenants as of December 31, 1998. In connection with
     the February 1999 issuance of 12% Secondary Secured Convertible Notes (the
     "Notes") by the Company, the $750,000 in borrowings, plus accrued interest,
     was paid in full and the financing agreement was terminated.

         In October 1998, the Company entered into financing agreements with two
     stockholders to provide $2,000,000 of financing through the issuance of
     demand notes. Unpaid amounts under the notes bear interest at 8%. The
     amounts outstanding under these financing agreements were converted into
     the Notes in February 1999.

         The Company issued $4,000,000 in Notes in February 1999, including
     $2,000,000 from conversion of the demand notes payable to the two
     stockholders. An additional $2,000,000 in Notes were issued during the
     year. Subject to a 365-day extension at the option of the Company under
     certain conditions, the Notes were due 182 days from their issue date. The
     Notes were secured by substantially all of the Company's assets and were
     convertible into common stock under several options. A portion of the
     proceeds received on the issuance of the Notes was used to repay the
     amounts owing under the term loan. The $6,000,000 in Notes plus the related
     accrued interest was converted into MangoSoft, Inc. common stock in
     connection with the merger transaction described in Note 2.

         In September 1999, the Company executed a note payable to an insurance
     company to finance the payment of its Directors and Officers Liability
     Insurance premium. The note carries interest at 8.5% per annum and is due
     in nine monthly installments, with a final maturity on June 3, 2000.

6.   REDEEMABLE CONVERTIBLE PREFERRED STOCK

     MangoSoft Corporation

         At December 31, 1998, MangoSoft had 1,500,000 authorized, issued
     and outstanding shares of Series C Redeemable Convertible Preferred Stock,
     $.01 par value (the "Series C Preferred Stock") with a liquidation
     preference of $9 million; 1,000,000 authorized, 799,751 issued and
     outstanding shares of Series D Convertible Preferred Stock, $.01 par value
     (the "Series D Preferred Stock") with a liquidation preference of $8
     million; and 1,450,000 authorized, issued and outstanding shares of Series
     E Convertible Preferred Stock, $.01 par value (the "Series E Preferred
     Stock") with a liquidation preference of $13.05 million (collectively, the
     "Redeemable Preferred Stock").

         Holders of the Redeemable Preferred Stock have the right and option to
     convert the preferred shares, at any time, into shares of common stock.
     Each share of Redeemable Preferred Stock will initially convert into one
     share of common stock, subject to  adjustments for stock splits,
     combinations, stock dividends and distributions. The Redeemable Preferred
     Stock has voting rights equal to the number of shares of common stock into
     which it is convertible. Under certain events, including a public offering
     of the common stock or approval by a certain percentage of each class of
     the holders, the Redeemable Preferred Stock will automatically convert
     into common stock.

         In addition, the holders of the redeemable preferred stock are entitled
     to receive preference to the holders of the common stock in the event of
     liquidation. On June 15, 2001, MangoSoft may be required, at the option of
     the holders of a majority of the then outstanding Series C, Series D and
     Series E Preferred Stock, to redeem 33 1/3% of the outstanding shares of
     the Series C, Series D and Series E Preferred Stock, and 50% and 100% of
     all outstanding shares on the first and second anniversaries from June 15,
     2001, respectively.

         In connection with the merger transaction in September 1999, as
     described in Note 2, all shares of MangoSoft Redeemable Preferred Stock
     were converted into common stock of MangoSoft, Inc.

                                       9
<PAGE>


7.   STOCKHOLDERS' EQUITY (DEFICIENCY)

     MangoSoft, Inc.

         Common stock - At September 30, 1999, the Company had authorized
     100,000,000 shares of $.001 common stock, of which 19,883,998 shares were
     issued and outstanding, and 3,500,000 shares are reserved for issuance
     pursuant to the Company's 1999 Incentive Compensation Plan.

         Stock Options - In connection with the Merger, the Company adopted the
     1999 Incentive Compensation Plan. The Plan, as amended, provides for the
     issuance of up to 3,500,000 shares of common stock to employees, officers,
     directors and consultants in the form of nonqualified and incentive stock
     options, restricted stock grants or other stock-based awards, including
     stock appreciation rights. The stock options are exercisable as specified
     at the date of grant and expire no later than ten years from the date of
     grant. The exercise price of the option is not less than the fair market
     value at the date of grant.

         The following table sets forth information regarding the options
     outstanding at September 30, 1999:

<TABLE>
<CAPTION>
                                             Average             Average            Number          Price of
       Exercise          Number of           Exercise           Remaining          Currently        Currently
        Price             Shares              Price               Life            Exercisable      Exercisable
        -----             ------              -----               ----            -----------      -----------
<S>                     <C>                  <C>                <C>               <C>              <C>
        $1.25           2,982,832              $1.25            10 Years          2,492,695          $1.25
</TABLE>

         Pro Forma Disclosure - As discussed in Note 3, the Company uses the
     intrinsic value method to measure compensation expense associated with
     grants of stock options. Had the Company used the fair value method of
     Statement of Financial Accounting Standards No. 123, "Accounting for
     Stock-Based Compensation," to measure compensation, the reported net loss
     for the nine months ended September 30, 1999 would have been $5,776,504.
     For purposes of calculating the pro forma effects on net loss, the fair
     value of options on their grant date was measured using the Black-Scholes
     Model with a risk-free interest rate of 6.0%, an expected option life of
     two years, no dividends and a volatility of 5%. Options granted during the
     nine months ended September 30, 1999 had a weighted average grant date fair
     value of $0.14.

     MangoSoft Corporation

         Convertible Preferred Stock - At December 31, 1998, the MangoSoft had
     2,250,000 authorized, issued and outstanding shares of Series A Convertible
     Preferred Stock, $.01 par value (the "Series A Preferred Stock") and
     750,002 authorized, issued and outstanding shares of Series B Convertible
     Preferred Stock, $.01 par value (the "Series B Preferred Stock")
     (collectively, the "Convertible Preferred Stock").

         Holders of the Convertible Preferred Stock have the right and option to
     convert the preferred shares, at any time, into shares of common stock.
     Each share of Convertible Preferred Stock will initially convert into one
     share of common stock. The conversion rate will be adjusted for stock
     splits, combinations, stock dividends and distributions. The Convertible
     Preferred Stock has voting rights equal to the number of shares of common
     stock into which it is convertible, and a preference over the holders of
     the common stock in the event of liquidation. In the event of a public
     offering of the common stock or upon written notice of at least 51% of all
     the then outstanding shares, the Series A Preferred Stock and Series B
     Preferred Stock will automatically convert into common stock at the
     applicable conversion rate.

         Common Stock - At December 31, 1998, MangoSoft had authorized
     25,000,000 shares of $.001 par value common stock (the "common stock"), of
     which 761,250 shares were issued and outstanding; 2,250,000 shares are
     reserved for issuance upon conversion of the Series A Preferred Stock;
     750,002 shares are reserved for issuance upon conversion of the Series B
     Preferred Stock; 1,500,000 shares are reserved for issuance upon conversion
     of the Series C Preferred Stock; 799,751 shares are reserved for issuance
     upon conversion of the Series D Preferred Stock; 1,450,000 shares are
     reserved for issuance upon conversion of the Series E Preferred


                                       10
<PAGE>


     Stock; 180,000 shares are reserved for issuance upon exercise of
     outstanding common stock warrants; and 2,000,000 shares are reserved for
     issuance pursuant to the Company's 1995 Stock Plan.

         In connection with the merger in September 1999, as described in Note
     2, all shares of MangoSoft common stock and Convertible Preferred Stock
     were converted into common stock of MangoSoft, Inc. In addition,
     substantially all outstanding options and warrants to purchase MangoSoft
     common stock were terminated and new options to purchase MangoSoft, Inc.
     common stock were issued in their place.

8.   COMMITMENTS AND CONTINGENCIES

         The Company has a cancelable operating lease for office space, which
     expires in 2001. The Company also leases various office equipment under
     operating leases. Total rent expense was approximately $ 413,488 and
     $509,820 for the nine months ended September 30, 1999 and 1998,
     respectively. Future minimum rental payments under the cancelable operating
     lease are $252,000 for the year ending December 31, 1999.

         On August 30, 1999, one of the Company's shareholders filed suit in
     Orange County (CA) Superior Court alleging damages for fraud in the sale of
     securities under both Federal and California State law, and seeking a
     rescission of the purchase agreement. The shareholder seeks damages in the
     amount of $50,000, plus interest. On October 22, 1999, the matter was
     removed to Federal Court following a petition by the Company. The Company
     has answered the complaint, denied all material allegations and asserted
     various affirmative defenses. Discovery has not commenced. In the judgement
     of management, this litigation will not have a material adverse effect on
     the Company's business and results of operations, although there can be no
     assurance as to the ultimate outcome of this matter.

9.   TRANSACTIONS WITH STOCKHOLDERS

         Notes Payable - As discussed in Note 5, the Company received $2,000,000
     of financing in 1998 from two stockholders. The demand notes, including
     accrued interest thereon, were converted into 12% Secondary Secured
     Convertible Notes (the "Notes") in February 1999. In connection with the
     Merger, the Notes, including accrued interest, were converted into
     MangoSoft, Inc. common stock.

         Administrative Services - During 1998, a stockholder provided
     administrative assistance to the Company. Amounts expensed and accrued for
     such services approximated $647,795 and are included as an accrued expense
     in the accompanying balance sheets.

         Repurchase of Common Stock - In connection with the Merger, MangoSoft
     agreed to repurchase 200,000 shares of common stock from one of its
     stockholders for $100,000. The shares of common stock have been reacquired
     and the amount owed of $100,000 has been reflected as an accrued liability.

10.  GEOGRAPHIC SALES INFORMATION AND MAJOR CUSTOMERS

         The Company's sales by geographic area were approximately 88% in Japan
     and 12% in North America in both the nine months ended September 30, 1999
     and 1998. One customer accounted for 88% of the 1999 sales and another
     customer accounted for approximately 88% of the sales in 1998.


                                       11
<PAGE>


                          PART I. FINANCIAL INFORMATION


     ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
              RESULTS OF OPERATIONS

     Overview

           The discussion below assumes that the Company can continue to do
     business on a going concern basis, which contemplates the realization of
     assets and the satisfaction of liabilities in the normal course of
     business. As shown in the financial statements, during the nine month ended
     September 30, 1999 and 1998, and cumulative since inception, the Company
     incurred net losses of $5,422,102, $10,262,037 and $41,512,269,
     respectively, and at September 30, 1999, a substantial portion of it's
     accounts payable were past due. These factors, among others, raise
     substantial doubt about the Company's ability to continue as a going
     concern.

           In addition, the financial statements do not include any adjustments
     relating to the recoverability and classification of liabilities that might
     be necessary should the Company be unable to continue as a going concern.
     The Company's continuation as a going concern is dependent upon its ability
     to generate sufficient cash flow to meet its obligations on a timely basis,
     to comply with the terms of its financing agreements, to obtain additional
     financing, and ultimately to attain profitability. During the remainder of
     1999, management expects to continue to reduce operating expenses,
     consolidate operations, and seek additional equity and debt financing.
     Management also seeks to further develop markets for the Company's product
     by establishing license and contractual agreements with OEMs (Original
     Equipment Manufacturers).

           On September 7, 1999, MangoMerger, a wholly-owned subsidiary of
     First American, merged (the "Merger") with and into  MangoSoft, pursuant to
     an Agreement and Plan of Merger (the "Merger Agreement"), dated August 27,
     1999. Following the Merger the business to  be conducted by First American
     was the business conducted by MangoSoft  prior to the Merger. In
     conjunction with the Merger, First American changed its name to MangoSoft,
     Inc. ("MangoSoft, Inc."), which is the legal acquirer and surviving legal
     entity. As a result of the Merger, the Company's Common Stock is included
     for trading on the Over-the-Counter Electronic Bulletin Board (the
     "OTCBB"). The Company does not intend to maintain its listing on the OTCBB,
     which would require it to register its Common Stock under Federal
     Securities laws by mid-December 1999. See "-- Risk Factors-Expected
     Delisting."

           The accounting applied in the Merger differs from the legal form.
     Accordingly, the Company's consolidated financial statements for periods
     prior to September 7, 1999, represent only the operating results and
     financial position of its operating subsidiary, MangoSoft. The consolidated
     financial statements for periods subsequent to September 7, 1999, reflect
     the combined operating results and financial position of MangoSoft, Inc.
     and MangoSoft. See Note 2 to the Unaudited Condensed Consolidated
     Financial Statements.

           The Company develops and markets advanced software technology to
     simplify, expand and integrate networking and pooled use of computer
     resources. The Company is considered to be a development stage company
     since it has not generated significant revenues from the products that have
     been developed-to-date. The Company is subject to a number of risks similar
     to those of other companies in an early stage of development. Principal
     among these risks are dependencies on key individuals, competition from
     other substitute products and larger companies, the successful development
     and marketing of its products and the need to obtain adequate additional
     financing necessary to fund future operations. See "-Risk Factors."

                                       12
<PAGE>


            Management's Discussion and Analysis of Financial Condition and
     Results of Operations contains trend analysis and other forward-looking
     statements. Actual results could differ materially from those set forth in
     the forward-looking statements as a result of factors set forth elsewhere
     herein, including under "--Risk Factors." This discussion should be
     read in conjunction with the accompanying condensed consolidated financial
     statements for the periods specified and the associated notes. Further
     reference should be made to the Company's Form 8-K filed with the
     Securities and Exchange Commission in September 1999.

     Results of Operations - Three Months Ended September 30, 1999 and 1998

           Revenue increased to $27,775 in 1999 from $1,138 in 1998 due to
     increased sales and marketing efforts. Revenue in the same period last year
     suffered due to a product recall in the summer of 1998, and management's
     decision to defer sales and marketing efforts until the product was
     improved.

           Cost of revenues decreased to $0 from $4,486 as the Company's
     software products in 1999 were delivered via e-mail over the Internet.
     Accordingly, the Company incurred no disk replication costs.

           Operating expenses decreased 32.2% to $1,874,156 from $ 2,766,836 due
     to the corporate reorganization discussed in Liquidity and Capital
     Resources. The reorganization included changing the sales distribution
     channel from a retail approach to value added resellers, consolidating
     corporate functions and reducing total personnel.

           A summary of the expense reductions is as follows:

<TABLE>
<CAPTION>
                                              Three Months Ended September 30,         Increase (Decrease)
                                              --------------------------------         -------------------
                                                   1999             1998              $ Amount           %
                                                   ----             ----              --------          ---
<S>                                           <C>               <C>                 <C>                <C>
      Research and development                  $1,280,537       $1,618,116         $(337,579)         (20.9)
      Selling and marketing                        155,326          243,134           (87,808)         (36.1)
      General and administrative                   438,293          905,586          (467,293)         (51.6)
                                                ----------       ----------         ---------          -----
           Total                                $1,874,156       $2,766,836         $(892,680)         (32.2)
                                                ==========       ==========         =========          =====
</TABLE>

         The loss from operations decreased 33.3% due primarily to the corporate
     restructuring in the fourth quarter of 1998 and resulting lower operating
     costs.

         Interest expense increased due to the issuance of $6 million in the 12%
     Secondary Secured Convertible Notes in February 1999, offset by savings
     from repayment of the bank debt.

         The net loss decreased 29.1% to $1,966,807 from $2,776,111 due to the
     lower operating costs, offset by higher interest expense.

     Results of Operations - Nine Months Ended September 30, 1999 and 1998

         Revenue  decreased from $308,260 in the nine months ended September 30,
     1998 to $35,678 in the nine months ended September 30, 1999, due to the
     Company's decision to defer sales and marketing efforts in the latter half
     of 1998 and early 1999, and focus on improving the product. A single
     customer, Hitachi, Ltd., represented 88% of the 1999 revenue, while
     another customer, Nippon Telephone & Telegraph, represented approximately
     88% of the 1998 revenue.

         Cost of revenues decreased to $275 from $91,529 due to the lower level
     of revenue. In addition, the 1999 products sold were delivered via e-mail
     over the Internet and the Company incurred no disk replication costs.

         Operating expenses decreased 52.0% to $5,097,408 from $10,612,071 due
     to the corporate reorganization discussed in "--Liquidity and Capital
     Resources." The reorganization included changing the sales distribution
     channel from a retail approach to value added resellers, consolidating
     corporate functions and reducing total personnel.

                                       13
<PAGE>


         A summary of the expense reductions is as follows:

<TABLE>
<CAPTION>
                                            Nine Months Ended September 30,         Increase (Decrease)
                                            -------------------------------         -------------------
                                                1999              1998              $ Amount           %
                                                ----              ----              --------          ---
<S>                                         <C>               <C>                 <C>                <C>
      Research and development               $3,385,874       $ 5,241,567         $(1,855,693)       (35.4)
      Selling and marketing                     198,509         2,586,971          (2,388,462)       (92.3)
      General and administrative              1,513,025         2,783,533          (1,270,508)       (45.6)
                                             ----------       -----------         -----------        -----
           Total                             $5,097,408       $10,612,071         $(5,514,663)       (52.0)
                                             ==========       ===========         ===========        =====
</TABLE>

         The loss from operations decreased 51.3% due primarily to the corporate
     restructuring in the fourth quarter of 1998 and resulting lower operating
     costs.

         Interest expense increased due to the issuance of $6 million in the 12%
     Convertible Notes in February 1999, offset by savings from repayment of the
     bank debt. Interest income decreased due to the use of the proceeds from
     issuance of the Series E Preferred Stock in 1998.

         The net loss decreased 47.1% to $5,422,102 from $10,262,037 due to the
     lower operating costs and interest income, offset by higher interest
     expense.

     Liquidity and Capital Resources

         MangoSoft was formed in June 1995. Through August 1999, MangoSoft
     has raised approximately $38 million in financing from the placement of
     private debt and equity securities, as follows:

<TABLE>
<CAPTION>
                  Date                  Description                                              $ Millions
                  ----                  -----------                                              ----------
<S>                                     <C>                                                      <C>
                  August 1995           Convertible preferred stock, Series A                       $ 1.5
                  December 1995         Convertible preferred stock, Series B                         2.0
                  June 1996             Redeemable convertible preferred stock, Series C              9.0
                  April 1997            Redeemable convertible preferred stock, Series D              6.4
                  February 1998         Redeemable convertible preferred stock, Series E             13.1
                  February 1999         12% Secondary Secured Convertible Notes                       6.0
                                                                                                    -----
                                                     Total                                          $38.0
                                                                                                    =====
</TABLE>

         In addition to the above, MangoSoft has, at times, depended upon bank
     debt and loans from stockholders and Directors to meet interim financing
     needs. Bank debt of $750,000, incurred to purchase capital equipment,
     was repaid using proceeds received from issuance of the 12% Secondary
     Secured Convertible Notes (the "12% Notes"). Borrowing from stockholders
     and directors has generally been refinanced with new debt instruments or
     converted to additional equity. At September 30, 1999, an additional $3.6
     million in financing was provided through accounts payable, accrued
     expenses and other trade credit, a significant portion of which was past
     due.

         The proceeds raised from these financings have been used in the
     development of the Company's current products with approximately $22
     million invested in research and development. An additional $9 million was
     spent on sales and marketing, principally due to an earlier attempt to
     distribute products through traditional retail software channels. This
     strategy subsequently was discontinued due to the resellers' inability to
     deliver complete peer to peer network installation to end customers. The
     remaining $11 million in proceeds have been used for working capital and
     general corporate purposes.

         To date, product sales have provided a minor source of revenues. From
     inception through September 30, 1999, MangoSoft generated $.4 million in
     sales and incurred cumulative net losses of $41.5 million, including losses
     of $5.4 million and $10.3 million for the nine months ended September 30,
     1999 and 1998, respectively. In the fourth quarter of 1998, MangoSoft
     significantly modified its operations in an effort to reduce its operating


                                       14
<PAGE>


     costs and net losses. The modifications included changing the sales
     distribution channel from a retail approach to value added resellers,
     consolidating corporate functions and reducing total personnel.

         At September 30, 1999, the Company had a cash balance of $2.3 million
     due to a $3.75 million sale of MangoSoft, Inc. common stock just prior to
     the merger. The Company had working capital deficits of $1.2 million at
     September 30, 1999 and $5.5 million at December 31, 1998. The working
     capital deficit at December 31, 1998 included $2 million in stockholder and
     director loans and $.7 million in other financing from related parties. The
     $2 million in loans were converted into a like amount of the 12% Notes in
     February 1999. The 12% Notes, including accrued interest of $377,409, were
     subsequently converted into MangoSoft, Inc. common stock in connection with
     the merger.

          The Company will require additional financing to continue operations
     beyond mid-January 2000. Although the Company has been successful in
     raising past financing, there can be no assurance that any additional
     financing will be available to the Company on commercially reasonable
     terms, or at all. Any inability to obtain additional financing when needed
     will have a material adverse effect on the Company, requiring the Company
     to significantly curtail or possibly cease its operations. In addition, any
     additional equity financing may involve substantial dilution to the
     interests of the Company's then existing shareholders.

     Plan of Operation - Next 12 Months

         During the period immediately preceding the Merger, the Company reached
     agreements with creditors representing approximately $2.0 million in older
     trade payables and accrued expenses, and with the related parties owed $.7
     million. Terms of these agreements range from six (6) to eighteen (18)
     months and some include a reduction of the obligation. These renegotiations
     will allow the Company to continue operations through December 1999 with
     its existing cash of $2.3 million. The Company will require additional
     financing to continue operations beyond mid-January 2000 and has
     undertaken to raise an additional $10.0 million in equity. Management
     believes that, if such funds are raised, they will satisfy cash
     requirements through the year 2000. There can be no assurance that the
     Company will secure this additional financing.

         The Company plans to continue development of new products based upon
     its core, patented technology during the next 12 months. This is expected
     to include enhancements to the Company's existing products as well as
     development of an Internet-based product. The number of employees could
     increase over the next twelve months by as much as 30%. The most
     significant area of increase would be in sales and marketing with lesser
     increases in engineering and administration. Asset purchases are expected
     primarily to equip newer employees as well as update the engineering
     development equipment. It is not anticipated that the purchase of new
     assets will be a significant financial expenditure.

     Risk Factors

     Limited Operating History and History of Substantial Operating Losses

         The Company's current operations substantially commenced in May 1997.
     Accordingly, the Company's prospects must be evaluated in light of the
     problems, expenses, delays and complications normally encountered with any
     early stage business. The Company has a history of substantial operating
     losses since inception (June 1995) and has an accumulated deficit of
     approximately $37.3 million as of December 31, 1998 and $44.6 million as of
     September 30, 1999. For its fiscal years ended December 31, 1998, 1997 and
     1996, the Company's losses from operations were $13.1 million, $15.8
     million and $6.1 million, respectively. Such losses have resulted primarily
     from costs incurred in research and development activities, the
     establishment of an initial sales and marketing force, and general and
     administrative expenses. The Company expects to incur additional operating
     losses over the foreseeable future and expects cumulative losses to
     increase substantially as the Company's



                                       15
<PAGE>


     marketing, sales, and research and development efforts expand. The Company
     is currently experiencing cash flow difficulties primarily because its
     current expenses exceed its current revenues.

     Need for Expanded Market Acceptance of the Company's Products;
     Concentration of Revenue

         The Company's 1998 product revenues, approximately $308,260, had been
     derived primarily from sales of the prior versions of its Medley product
     through the Company's relationship with SVA. The Company expects to derive
     a substantial majority of its revenues in the foreseeable future from the
     sale of CacheLink, its updated Medley product, and MIND, neither of which
     has previously been marketed by the Company. Accordingly, the Company's
     future financial performance will depend on the growth in demand for and
     acceptance of new software products. As is typical in new and evolving
     markets, demand for and market acceptance of products are subject to a high
     level of uncertainty. The Company has limited experience in commercially
     providing software products and services and the Company's MIND product is
     still only a prototype and will not be available for commercial sale until
     at least the second quarter of 2000. In addition, the small business market
     is relatively young and there are few proven products. There can be no
     assurance that the Company will generate business from these products or
     that its market acceptance will increase. If these markets fail to develop,
     develop more slowly than expected or attract new competitors, or if the
     Company's products do not achieve market acceptance, the Company's
     business, financial condition and results of operations will be materially
     and adversely affected. In addition, the loss of SVA as a reseller could
     have a material affect on the Company's business financial condition and
     results of operations.

     Expected Delisting

         The Company does not intend to maintain its listing on the
     OTCBB, which would require it to register its Common Stock under Federal
     Securities laws by mid-December 1999. For the Common Stock to thereafter be
     included for trading on the National Quotation Bureau "Pink Sheets,"
     a market-maker must make certain filings with the National Quotation
     Bureau. There can be no assurance that any such filings will be made or
     that if made, the Common Stock will be accepted for inclusion into the
     "Pink Sheets." Even if included, a trading market may not develop or be
     sustained. Regardless, since there may not be a trading market for the
     Common Stock, investors may not be able to liquidate their investment.

     Uncertain Adoption of Internet as a Medium of Commerce and Communications
     and Dependence on the Internet

         Demand and market acceptance for recently introduced services and
     products like those offered by the Company are subject to a high level of
     uncertainty. The use of the Internet in marketing and advertising and
     otherwise, particularly by those individuals and enterprises that have
     historically relied upon traditional means of marketing and advertising,
     generally requires the acceptance of a new way of conducting business and
     exchanging information. Enterprises that have already invested substantial
     resources in other means of conducting business and exchanging information
     may be particularly reluctant or slow to adopt a new strategy that may make
     their existing resources and infrastructure less useful. There can be no
     assurance that the market for the Company's products will develop and if it
     fails to develop, develops more slowly than expected or becomes saturated
     with competitors, or if the Company's products do not achieve market
     acceptance, the Company's business, operating results and financial
     conditions will be materially adversely affected.

         The Company's ability to derive revenues will also depend upon a robust
     industry and the infrastructure for providing Internet access and carrying
     Internet traffic. The Internet may not prove to be a viable commercial
     marketplace because of inadequate development of the necessary
     infrastructure or timely development of complementary products, such as
     high speed modems. Moreover, other critical issues concerning the
     commercial use of the Internet (including security, reliability, cost,
     ease-of-use, access, and quality of service) remain unresolved and may
     impact the growth of Internet use. Because global commerce and online
     exchange of information on the Internet and other similar open WANs are new
     and evolving, it is difficult to predict with any assurance whether the
     Internet will prove to be and remain a viable commercial marketplace. If
     the infrastructure necessary to support the Internet's commercial viability
     is not developed, or if the Internet does not become a viable marketplace,
     the Company's business, operating results and financial condition would be
     materially and adversely affected.

     Intellectual Property; Changing Technology; Potential Infringement

         The Company owns trademarks on "CacheLink," "Medley," "Mango,"
     "MangoSoft," "Pool" and "Pooling." In addition, the Company has been
     granted two patents and one Notification of Allowance and has applied for
     six other patents. There can be no assurance, however, that the patents
     will be issued, and if issued, there can be no certainty that claims
     allowed in any such patents would provide competitive advantages or
     protection for the Company's products, or that such claims will not be
     successfully challenged by competitors. The Company considers certain
     elements of its software and its Pooling technology to be proprietary. The


                                       16
<PAGE>


     Company relies on a combination of trade secrets, copyright and trademark
     law, contractual provisions, confidentiality agreements and certain
     technology and security measures to protect its proprietary intellectual
     property, technology and know-how.

         The Company's business is subject to rapid changes in technology
     including potential introduction of competing products and services which
     could have a material adverse impact on the Company's business. There are
     existing hardware-based file server and web caching products that could be
     used as the basis for the development of technology that would be directly
     competitive with the technology employed by the Company. In addition, there
     can be no assurance that research and development by others will not render
     the Company's technology obsolete or uncompetitive. Furthermore, in a
     technology-based industry, there can be no assurance that a claim of patent
     or other infringement will not be made against the Company. While the
     Company is not aware of any such claims, no infringement studies have been
     conducted on behalf of the Company.

         Despite the Company's efforts to protect its proprietary rights,
     existing copyright, trademark, patent and trade secret laws afford only
     limited protection. Moreover, effective protection of copyrights, trade
     secrets, trademarks and other proprietary rights may be unavailable or
     limited in certain foreign countries and territories. There can be no
     assurance that these domestic and foreign laws, in combination with the
     steps taken by the Company to guard its proprietary rights, will be
     adequate to prevent misappropriation of its technology or other proprietary
     rights.

     Regulatory Acceptance of the Company's Technology; Government Regulation,
     Legal Uncertainties and Regulatory Policy Risks

         The Company is not currently subject to direct regulation by any
     government agency, other than regulations applicable to businesses
     generally. However, due to the increasing media attention focused on the
     Internet, it is possible that a number of laws and regulations may be
     adopted with respect to the Internet, covering issues such as user privacy,
     and pricing and characteristics and quality of products and services. The
     adoption of any such laws or regulations may decrease the growth of the
     Internet, which could in turn decrease the demand for the Company's
     products and increase the Company's cost of doing business or cause the
     Company to modify its operations, or otherwise have an adverse effect on
     the Company's business, operating results and financial condition.
     Moreover, the applicability to the Internet of existing laws governing
     issues such as property ownership, libel and personal privacy is uncertain.
     The Company cannot predict the impact, if any, that future regulation or
     regulatory changes may have on its business.

     Competition; No Substantial Barriers to Entry into the Company's Business;
     Price Erosion

         The markets for the Company's products are characterized by rapid
     technological change, evolving industry standards, customer demands and
     intense competition. The Company competes with a number of large public and
     private companies, including many large computer and software designers
     which have created technologies and products that perform similar and/or
     competing functions to those of the Company's products. The Company also
     competes with hardware providers that have bundled in a certain level of
     networking functionality on top of the hardware, all-in-one Internet access
     solutions and virtual office workspace offerings.



                                       17
<PAGE>


         Many of the Company's competitors have greater resources, including
     more extensive facilities, larger research and development teams, more
     experienced marketing teams, greater capital resources and equipment, and
     the ability to offer a broader range of services than the Company. As a
     result, the Company's ability to remain competitive will depend in
     significant part upon it being able to successfully and continually develop
     and introduce, in a timely and cost-effective manner, enhancements to
     existing products in response to both evolving demands of the marketplace
     and competitive product offerings. In addition, over a long-term period,
     the Company's ability to remain competitive will depend in significant part
     upon its ability to develop and introduce, in a timely and cost-effective
     manner, new products to expand and diversify the Company's product
     offerings. There can be no assurance that the Company will be successful in
     developing and introducing, in a timely and cost-effective way, any
     enhancements or extension for existing products or any new products. In
     addition, there can be assurance that the competitors of the Company will
     not achieve technological advances that provide a competitive advantage
     over the Company's products or that make such products obsolete.

     Management of Growth; Dependence on Key Personnel and Ability to Attract
     New Personnel

         Even if the Company successfully generates significant revenue growth,
     there can be no assurance that the Company will effectively develop and
     implement systems, procedures or controls adequate to support the Company's
     operations or that management will be able to achieve the rapid execution
     necessary to fully exploit the opportunity for the Company's products. To
     manage its business and any growth, the Company must continue to implement
     and improve its operational and financial systems and continue to expand,
     train and manage its employees. In particular, management believes that the
     Company will need to hire additional employees. If the Company is unable to
     manage growth effectively, the Company's business, operating results and
     financial condition will be materially affected. The success of the Company
     is dependent upon the efforts of Scott H. Davis, the Company's Vice
     President and Chief Technology Officer; Robert E. Parsons, the Company's
     Chief Financial Officer; and James M. Stark, the Company's Vice President
     of Sales and Marketing. The loss of Mr. Davis, Mr. Parsons or Mr. Stark, or
     of any of the Company's senior management, could delay or prevent the
     Company from achieving its objectives. The Company is also highly dependent
     upon its ability to continue to attract and retain additional management
     and technical personnel because of the specialized nature of the Company's
     business. Competition for such qualified personnel is intense, and there
     can be no assurance that the Company will be able to retain existing
     personnel or attract, assimilate or retain additional qualified personnel
     necessary for the development of its business. The inability of the Company
     to attract and retain qualified personnel would have a material adverse
     effect on the Company's business, financial condition and results of
     operations.

     Risk of Errors or Failure in Software Products

         Complex products such as CacheLink and Medley, or any new product which
     may be developed by the Company in the future, may contain errors,
     failures, bugs or defects, particularly when first introduced, and as
     updates, upgrades and new versions are released. The introduction by the
     Company of products with errors, failures, bugs, defects or otherwise with
     reliability, quality or compatibility problems could result in adverse
     publicity, product returns, reduced orders, uncollectible accounts
     receivable, delays in collecting accounts receivable, product redevelopment
     costs, loss of or delay in market acceptance of the Company's products, or
     claims by the customer or others against the Company. Alleviating such
     problems could require significant expenditures of capital and resources by
     the Company's customers. Errors, failures, bugs or defects in the Company's
     products could have a material adverse effect on the Company's business,
     financial condition and results of operations.

     No Dividends

         The Company intends to retain any future earnings to finance its
     operations and does not intend to pay dividends.

                                       18
<PAGE>


     Concentration of Share Ownership

         The Company's directors and officers, together with entities affiliated
     with them, beneficially own approximately 22% of the Company's capital
     stock, including all outstanding options, warrants or other convertible
     securities to purchase shares of the Company's Common Stock. These
     stockholders, acting as a group, may continue to have significant influence
     over the outcome of all matters submitted to the stockholders for approval,
     including the election of a majority of the Company's Board of Directors
     and the determination of all corporate actions after this Offering. The
     voting power of these stockholders could also have the effect of delaying
     or preventing a change in control of the Company. Such influence by
     management could have the effect of discouraging others from attempting to
     take-over the Company thereby increasing the likelihood that the market
     price of the Common Stock will not reflect a premium for control.

     Year 2000 Compliance

         Many existing computer programs use only two digits, rather than four,
     to represent a year. The Year 2000 ("Y2K") problem arises because
     date-sensitive software or hardware written or developed in this fashion
     may not be able to distinguish between 1900 and 2000, and programs written
     in this manner that perform arithmetic operations, comparisons or sorting
     of date fields may yield incorrect results when processing a Y2K date. The
     Y2K problem could potentially cause system failures or miscalculations that
     could disrupt operations.

         The Company recently completed a review, which included testing, of the
     Company's computer systems. This review of internal financial and
     information technology systems was completed in the fourth quarter of 1998.
     The Company has evaluated and prioritized the problems, which are not
     considered significant.

         The Company intends to continuously identify and prioritize critical
     vendors and suppliers and communicate with them about their plans and
     progress in addressing their Y2K problems. The Company has implemented a
     policy to exclude the use of any vendors which are not Y2K compliant.


         Based on the efforts described above, the Company currently believes
     that its systems are Y2K compliant. However, there can be no assurance that
     all Y2K problems have been successfully identified, or that the necessary
     corrective actions were taken. Failure to successfully identify and
     remediate such Y2K problems in a timely manner could have material adverse
     effect on the Company's results of operations, financial position or cash
     flow.


         As of September 30, 1999, the Company had not incurred significant
     costs related to the Y2K problem, and does not expect to do so in the
     future. Overall, the Company anticipates that incremental costs to the
     Company related to the Y2K problem will not exceed $50,000, but there
     can be no assurance that such costs will not be greater than anticipated.

     Registration Rights of Other Securityholders-Potential Costs to the
     Company; Adverse Effects on Future Financing and Stock Price

         Pursuant to the merger agreement by and among the Company and First
     American, the Company is obligated to use reasonable efforts to file a
     registration statement relating to the resale of up to 33% of the shares
     of the Company's Common Stock sold in a Rule 506 Offering completed in
     August of 1999 and 300,000 shares of the Company's Common Stock held by
     the Placement Agent from that offering. The Company is obligated to use its
     best efforts to have such registration statement declared effective as soon
     as practicable after filing with the Securities Exchange Commission and
     shall keep such registration statement effective for a period of at least
     one year. These registration rights could result in substantial future
     expense to the Company and could adversely affect any future equity or debt
     financing. Furthermore, the sale of Common Stock held by or issuable to the
     holders of registration rights, or even the potential of such sales, could
     have an adverse effect on the market price of the Common Stock.


                                       19
<PAGE>


                           PART II. OTHER INFORMATION


     ITEM 1. LEGAL PROCEEDINGS

         On August 30, 1999, one of the Company's shareholders filed suit in
     Orange County (CA) Superior Court alleging damages for fraud in the sale of
     securities under both federal and California state law seeking a rescission
     of the purchase agreement governing such sale of securities. The
     shareholder seeks damages in the amount of $50,000, plus interest. On
     October 22, 1999, the matter was removed to Federal Court, following a
     petition by the Company.

     ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

         In conjunction with the merger (the "Merger") of MangoMerger, a
     wholly-owned subsidiary of First American, with and into MangoSoft,
     pursuant to an Agreement and Plan of Merger, dated August 27, 1999, on
     September 7, 1999, the Company issued 9,000,000 shares of Common Stock to
     former noteholders of MangoSoft in exchange for the termination of
     promissory notes in the aggregate amount of $6,000,000, plus accrued
     interest. In connection with the issuance of such stock, the Company
     relied on the statutory exemption provided by Section 4(2) of the
     Securities Act of 1933, as amended (the "Act"), because the issuances did
     not involve public offering.

         In conjunction with the Merger, on September 7, 1999 the Company issued
     options to purchase an aggregate of 120,000 shares of Common Stock at an
     exercise price of $1.25 per share to former warrantholders of MangoSoft in
     exchange for the termination of existing warrants. In addition, on
     September 7, 1999, the Company issued options to purchase an aggregate of
     1,397,268 shares of Common Stock at an exercise price of $1.25 per share to
     former optionees of MangoSoft in exchange for the termination of existing
     options. In connection with the issuances of such options, the Company
     relied on the statutory exemption provided by Section 4(2) of the Act
     because the issuances did not involve public offerings.

         In conjunction with the Merger, on September 7, 1999 the Company issued
     an aggregate of 6,008,998 shares of Common Stock to former holders of
     capital stock of MangoSoft in exchange for capital stock of the MangoSoft.
     In connection with the issuance of such stock, the Company relied on the
     statutory exemption provided by Section 4(2) of the Act because the
     issuance did not involve public offerings.

         In conjunction with the Merger, on September 7, 1999 the Company issued
     an aggregate of 4,875,000 shares of Common Stock to accredited investors
     pursuant to Rule 506 of Regulation D, promulgated under the Act, because
     the issuances did not involve public offerings.

     ITEM 3. DEFAULTS UPON SECURITIES

         Not applicable.

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

         On August 2, 1999, MangoSoft provided to its stockholders an
     information statement and merger consent solicitation in order to obtain
     the consent of at least a majority of its stockholders to enter into the
     Merger. On August 26, 1999, MangoSoft provided to its stockholders a
     supplemental information statement and merger consent solicitation in order
     to obtain the consent of at least a majority of its stockholders to enter
     into the Merger. On August 30, 1999, MangoSoft obtained the consent of a
     majority of its stockholders to enter into the Merger.

         On September 1, 1999, MangoSoft provided a supplemental information
     statement and merger consent solicitation to holders of debt of MangoSoft
     in connection with the exchange of notes of MangoSoft for shares of Common
     Stock of the Company. The Company obtained the unanimous consent of all
     debt holders of MangoSoft on September 7, 1999.

                                       20
<PAGE>


         On August 13, 1999, First American obtained the unanimous written
     consent of its shareholders, authorizing a forward stock split, the
     Merger, the name change of the Company, the adoption of the Company's 1999
     Incentive Compensation Plan, and the election of Dale Vincent, Craig D.
     Goldman, Dr. Ira Goldstein, Paul C. O'Brien, Selig Zises and Ravi Singh to
     serve as directors of the Company following the Merger.

     ITEM 5. OTHER INFORMATION

         Not applicable.

     ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits:

         2.1*     Agreement and Plan of Merger by and among First American,
                  MangoSoft and MangoMerger, dated as of August 27, 1999 (filed
                  without exhibits or schedules) (filed as Exhibit 2.1 to Form
                  8-K filed September 21, 1999)
         3.1*     Certificate of Amendment to the Articles of Incorporation of
                  First American, as filed with the Secretary of State of the
                  State of Nevada on September 7, 1999 (filed as Exhibit 4.2 to
                  Form 8-K filed September 21, 1999)
         3.2      By-laws of the Company (formerly by-laws of MangoMerger).**
        10        Lease of Westborough Office Park Building Five, dated November
       10, 1995.**
        11        Statement regarding computation of net loss per common
                  share.**
        20.1      Merger Consent Solicitation and Information Statement, dated
                  August 2 1999.**
        20.2      Supplement to Merger Consent Solicitation and Information
                  Statement, dated August 26, 1999.**
        20.3      Supplement to Merger Consent Solicitation and Information
                  Statement, dated September 1, 1999.**
        27        Financial Data Schedule


- ----------
          *       Exhibits designated with an asterisk (*) have previously been
                  filed with the Commission and are incorporated by reference to
                  the document referenced in parentheticals following the
                  description of such exhibits.

         **       Filed herewith.

     (b) Reports on Form 8-K

         The Registrant filed a report on Form 8-K on September 21, 1999, which
         reported that MangoMerger, merged with and into MangoSoft, as provided
         for in that certain Agreement and Plan of Merger, dated August 27, 1999
         between First American, MangoMerger and MangoSoft, effective as of
         September 7, 1999, pursuant to a Certificate of Merger filed with the
         Secretary of State of Delaware on that date. In conjunction with the
         Merger, First American changed its name to "MangoSoft, Inc."


                                       21
<PAGE>


                                   SIGNATURES


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

November 19, 1999                       MANGOSOFT, INC.


                                        /s/ Robert Parsons
                                        ----------------------------------------
                                        Robert Parsons, Chief Financial Officer
                                           (Principal Financial and Accounting
                                           Officer)

                                       22




<PAGE>

                                                                     Exhibit 3.2




                                    SCHEDULE


                            By-Laws of Mangomerger:

                                    ATTACHED
<PAGE>

                                    BY-LAWS
                                       OF
                               MANGOMERGER CORP.


                               ARTICLE I - OFFICES

         Section 1. AGENT: The registered office of the corporation in the State
of Delaware shall be at 1013 Centre Road, Wilmington, Delaware 19805-1297.

         The registered agent in charge thereof shall be CSC Networks.

         Section 2. OTHER OFFICES: The corporation may also have offices at such
other places as the Board of Directors may from time to time appoint or the
business of the corporation may require.


                                ARTICLE II - SEAL

         Section 1. DESCRIPTION: A corporate seal, if adopted by the Board of
Directors, shall have inscribed thereon the name of the corporation, the year of
its organization and the words "Corporate Seal, Delaware".


                      ARTICLE III - STOCKHOLDERS' MEETINGS

         Section 1. LOCATION: Meetings of stockholders shall be held at the
registered office of the corporation in this state or at such place, either
within or without this state, as may be selected from time to time by the Board
of Directors.

         Section 2. ANNUAL MEETINGS: The annual meeting of the stockholders
shall be held on such date as is determined by the Board of Directors for the
purpose of electing directors and for the transaction of such other business as
may properly be brought before the meeting.

         Section 3. ELECTION OF DIRECTORS: Elections of the directors of the
corporation shall be by written ballot.

         Section 4. SPECIAL MEETINGS: Special meetings of the stockholders may
be called at any time by the President, or the Board of Directors, or
stockholders entitled to cast at least one-fifth of the votes which all
stockholders are entitled to cast at the particular meeting. At any time, upon
written request of any person or persons who have duly called a special meeting,
it shall be the duty of the Secretary to fix the date of the meeting, to be held
not more than sixty days after receipt of the request, and to give due

<PAGE>

notice thereof. If the Secretary shall neglect or refuse to fix the date of the
meeting and give notice thereof, the person or persons calling the meeting may
do so.

         Business transacted at all special meetings shall be confined to the
objects stated in the call and matters germane thereto, unless all stockholders
entitled to vote are present and consent.

         Written notice of a special meeting of stockholders stating the time
and place and object thereof, shall be given to each stockholder entitled to
vote thereat at least ten days before such meeting, unless a greater period of
notice is required by statute in a particular case.

         Section 5. QUORUM: A majority of the outstanding shares of the
corporation entitled to vote, represented in person or by proxy, shall
constitute a quorum at a meeting of stockholders. If a majority of the
outstanding shares entitled to vote is represented at a meeting, a majority of
the shares so represented may adjourn the meeting from time to time without
further notice. At such adjourned meeting at which a quorum shall be present or
represented, any business may be transacted which might have been transacted at
the meeting as originally noticed. The stockholders present at a duly organized
meeting may continue to transact business until adjournment, notwithstanding the
withdrawal of enough stockholders to leave less than a quorum.

         Section 6. 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
proxy, but no such proxy shall be voted or acted upon after three years from its
date, unless the proxy provides for a longer period.

         A duly executed proxy shall be irrevocable if it states that it is
irrevocable and if, and only as long as, it is coupled with an interest
sufficient in law to support an irrevocable power. A proxy may be made
irrevocable regardless of whether the interest with which it is coupled is an
interest in the stock itself or an interest in the corporation generally. All
proxies shall be filed with the Secretary of the meeting before being voted
upon.

         Section 7. NOTICE OF MEETINGS: Whenever stockholders are required or
permitted to take any action at a meeting, a written notice of the meeting shall
be given which shall state 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.

         Unless otherwise provided by law, written notice of any meeting shall
be given not less than ten nor more than sixty days before the date of the
meeting to each stockholder entitled to vote at such meeting.


                                       2

<PAGE>

         Section 8. CONSENT IN LIEU OF MEETINGS: Any action required to be taken
at any annual or special meeting of stockholders of a corporation, or any action
which 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, shall be 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. 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.

         Section 9. LIST OF STOCKHOLDERS: The officer who has charge of the
stock ledger of the corporation shall prepare and make, at least ten 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. No share of stock upon which any installment is due and unpaid
shall be voted at any meeting. The 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 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, any may be inspected by any
stockholder who is present.


                             ARTICLE IV - DIRECTORS

         Section 1. NUMBER: The business and affairs of this corporation shall
be managed by its Board of Directors, no less than one in number or such other
minimum number as is required by law. The directors need not be residents of
this state or stockholders in the corporation. They shall be elected by the
stockholders of the corporation or in the case of a vacancy by remaining
directors, and each director shall be elected for the term of one year, and
until his successor shall be elected and shall qualify or until his earlier
resignation or removal.

         Section 2. REGULAR MEETINGS: Regular meetings of the Board shall be
held without notice other than this by-law immediately after, and at the same
place as, the annual meeting of stockholders. The directors may provide, by
resolution, the time and place for the holding of additional regular meetings
without other notice than such resolution.


                                       3

<PAGE>

         Section 3. SPECIAL MEETINGS: Special Meetings of the Board may be
called by the President or any director upon two day notice. The person or
persons authorized to call special meetings of the directors may fix the place
for holding any special meeting of the directors called by them.

         Section 4. QUORUM: A majority of the total number of directors shall
constitute a quorum for the transaction of business.

         Section 5. CONSENT IN LIEU OF MEETING: 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.
The Board of Directors may hold its meetings, and have an office or offices,
outside of this state.

         Section 6. CONFERENCE TELEPHONE: One or more directors may participate
in a meeting of the Board, of a committee of the Board or of the stockholders,
by means of conference telephone or similar communications equipment by means of
which all persons participating in the meeting can hear each other;
participation in this manner shall constitute presence in person at such
meeting.

         Section 7. COMPENSATION: Directors as such, shall not receive any
stated salary for their services, but by resolution of the Board, a fixed sum
and expenses of attendance, if any, may be allowed for attendance at each
regular or special meeting of the Board PROVIDED, that nothing herein contained
shall be construed to preclude any director from serving the corporation in any
other capacity and receiving compensation therefor.

         Section 8. REMOVAL: Any director or the entire Board of Directors may
be removed, with or without cause, by the holders of a majority of the shared
then entitled to vote at an election of directors, except that when cumulative
voting is permitted, if less than the entire Board is to be removed, no director
may be removed without cause if the votes cast against his removal would be
sufficient to elect him if then cumulatively voted at an election of the entire
Board of Directors, or, if there be classes of directors, at an election of the
class of directors of which he is a part.


                              ARTICLE V - OFFICERS

         Section 1. NUMBER: The executive officers of the corporation shall be
chosen by the directors and shall be a President, Secretary and Treasurer. The
Board of Directors may also choose a Chairman, one or more Vice Presidents and
such other officers as it shall deem necessary. Any number of offices may be
held by the same person.


                                       4

<PAGE>

         Section 2. SALARIES: Salaries of all officers and agents of the
corporation shall be fixed by the Board of Directors.

         Section 3. TERM OF OFFICE: The officers of the corporation shall hold
office for one year and until their successors are chosen and have qualified.
Any officer or agent elected or appointed by the Board may be removed by the
Board of Directors whenever in its judgment the best interest of the corporation
will be served thereby.

         Section 4. PRESIDENT: The President shall be the chief executive
officer of the corporation; he shall preside at all meetings of the stockholders
and directors; he shall have general and active management of the business of
the corporation, shall see that all orders and resolutions of the Board are
carried into effect, subject, however, to the right of the directors to delegate
any specific powers, except such as may be by statute exclusively conferred on
the President, to any other officer or officers of the corporation. He shall
execute bonds, mortgages and other contracts requiring a seal, under the seal of
the corporation. He shall be EX-OFFICIO a member of all committees, and shall
have the general power and duties of supervision and management usually vested
in the office of President of a corporation.

         Section 5. SECRETARY: The Secretary shall attend all sessions of the
Board and all meetings of the stockholders and act as clerk thereof, and record
all the votes of the corporation and the minutes of all its transactions in a
book to be kept for that purpose, and shall perform like duties for all
committees of the Board of Directors when required. He shall give, or cause to
be given, notice of all meetings of the stockholders and of the Board of
Directors, and shall perform such other duties as may be prescribed by the Board
of Directors or President, and under whose supervision he shall be. He shall
keep in safe custody the corporate seal of the corporation, and when authorized
by the Board, affix the same to any instrument requiring it.

         Section 6. TREASURER: The Treasurer shall have custody of the corporate
funds and securities and shall keep full and accurate accounts of receipts and
disbursements in books belonging to the corporation, and shall keep the moneys
of the corporation in a separate account to the credit of the corporation. He
shall disburse the funds of the corporation as may be ordered by the Board,
taking proper vouchers for such disbursements, and shall render to the President
and directors, at the regular meetings of the Board, or whenever they may
require it, an account of all his transactions as Treasures and of the financial
condition of the corporation.


                             ARTICLE VI - VACANCIES

         Section 1. NEW APPOINTMENTS: Any vacancy occurring in any office of the
corporation by death, resignation, removal or otherwise, shall be filled by the
Board of Directors. Vacancies and newly created directorships resulting from any
increase in the


                                       5
<PAGE>

authorized number of directors may be filled by a majority of the directors then
in office, although less than a quorum, or by a sole remaining director. 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 these By-Laws.

         Section 2. RESIGNATIONS EFFECTIVE AT FUTURE DATE: When one or more
directors shall resign from the Board, effective at a future date, a majority of
the directors then in office, including those who have so resigned, shall have
power to fill such vacancy or vacancies, the vote thereon to take effect when
such resignation or resignations shall become effective,


                        ARTICLE VII - CORPORATE RECORDS

         Section 1. CERTIFICATES: 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 shall be the person who seeks the right to inspection, the demand under
oath shall be accompanied by a power of attorney or such other writing which
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 this state or at its principal place of business.


               ARTICLE VIII - STOCK CERTIFICATES, DIVIDENDS, ETC.

         Section 1. CERTIFICATES: The stock certificates of the corporation
shall be numbered and registered in the share ledger and transfer books of the
corporation as they are issued. They shall bear the corporate seal and shall be
signed by the President or Vice-President and Secretary, Assistant Secretary or
Treasurer.

         Section 2. TRANSFERS: Transfers of shares shall be made on the books of
the corporation upon surrender of the certificates therefor, endorsed by the
person named in the certificate or by attorney, lawfully constituted in writing.
No transfer shall be made which is inconsistent with law.

         Section 3. LOST CERTIFICATE: The corporation may issue a new
certificate of stock in the place of any certificate theretofore signed 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


                                       6

<PAGE>

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.

         Section 4. RECORD DATE: 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 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,
which shall not be more than sixty nor less than ten days before the date of
such meeting, nor more than sixty days prior to any other action. If no record
date is fixed:

         (a) 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.

         (b) 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.

         (c) 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.

         (d) 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.

         Section 5. DIVIDENDS: The Board of Directors may declare and pay
dividends upon the outstanding shares of the corporation, from time to time and
to such extent as they deem advisable, in the manner and upon the terms and
conditions provided by statute and the Certificate of Incorporation.

         Section 6. RESERVES: Before payment of any dividends there may be set
aside out of the net profits of the corporation such sum or sums as the
directors, from time to time, in their absolute discretion, think proper as a
reserve fund to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or for such other
purposes as the directors shall think conducive to the interests of the
corporation, and the directors may abolish any such reserve in the manner in
which it was created.



                                       7

<PAGE>

                     ARTICLE IX - MISCELLANEOUS PROVISIONS


         Section 1. CHECKS: All checks or demands for money and notes of the
corporation shall be signed by such officer or officers as the Board of
Directors may from time to time designate.

         Section 2. FISCAL YEAR: The fiscal year shall begin on the first day of
January or as otherwise determined by the Board of Directors.

         Section 3. NOTICE: Whenever written notice is required to be given to
any person, it may be given to such person, either personally or by sending a
copy thereof through the mail, or by telegram, charges prepaid, to his address
appearing on the books of the corporation, or supplied by him to the corporation
for the purpose of notice. If the notice is sent by mail or by telegraph, it
shall be deemed to have been given to the person entitled thereto when deposited
in the United States mail or with a telegraph office for transmission to such
person. Such notice shall specify the place, day and hour of the meeting and, in
the case of a special meeting of stockholders, the general nature of the
business to be transacted.

         Section 4. WAIVER OF NOTICE: Whenever any written notice is required by
statute, or by the Certificate or the By-Laws of this corporation a waiver
thereof in writing, signed by the person or persons entitled to such notice,
whether before or after the time stated therein, shall be deemed equivalent to
the giving of such notice. Except in the case of a special meeting of
stockholders, neither the business to be transacted at nor the purpose of the
meeting need be specified in the waiver of notice of such meeting. Attendance of
a person either in person or by proxy, at any meeting shall constitute a waiver
of notice of such meeting, except where a person attends a meeting for the
express purpose of objecting to the transaction of any business because the
meeting was not lawfully called or convened.

         Section 5. DISALLOWED COMPENSATION: Any payments made to an officer of
employee of the corporation such as salary, commission, bonus, interest, rent,
travel or entertainment expense incurred by him, which shall be disallowed in
whole or in part as a deductible expense by the Internal Revenue Service, shall
be reimbursed by such officer or employee to the corporation to the full extent
of such disallowance. It shall be the duty of the directors, as a Board, to
enforce payment of each such amount disallowed. In lieu of payment by the
officer or employee, subject to the determination of the directors,
proportionate amounts may be withheld from his future compensation payments
until the amount owed to the corporation has been recovered.

         Section 6. RESIGNATIONS: Any director or other officer may resign at
any time, such resignation to be in writing and to take effect from the time of
its receipt by the corporation, unless some time be fixed in the resignation and
then from that date. The acceptance of a resignation shall not be required to
make it effective.


                                       8

<PAGE>


                          ARTICLE X - ANNUAL STATEMENT

         Section 1. PRESENTATION: The President and the Board of Directors shall
present at each annual meeting a full and complete statement of the business and
affairs of the corporation for the preceding year. Such statement shall be
prepared and presented in whatever manner the Board of Directors shall deem
advisable and need not be verified by a Certified Public Accountant.

                  ARTICLE XI - INDEMNIFICATION AND INSURANCE:

         Section 1. (a) RIGHT TO INDEMNIFICATION. Each person who was or is made
a party or is threatened to be made a party or is involved in any action, suit
or proceeding, whether civil, criminal, administrative or investigative
(hereinafter a "proceeding"), by reason of the fact that he or she, or a person
of whom he or she is the legal representative, is or was a director or officer,
of the Corporation or is or was serving at the request of the Corporation as a
director, officer, employee or agent of another corporation or of a partnership,
joint venture, trust or other enterprise, including service with respect to
employee benefit plans, whether the basis of such proceeding is alleged action
in an official capacity as a director, officer, employee or agent or in any
other capacity while serving as a director, officer, employee or agent, shall be
indemnified and held harmless by the Corporation to the fullest extent
authorized by the Delaware General Corporation Law, as the same exists or may
hereafter be amended (but, in the case of any such amendment, only to the extent
that such amendment permits the Corporation to provide broader indemnification
rights than said law permitted the Corporation to provide prior to such
amendment), against all expense, liability and loss (including attorneys' fees,
judgments, fines, ERISA excise taxes or penalties and amounts paid or to be paid
in settlement) reasonably incurred or suffered by such person in connection
therewith and such indemnification shall continue as to a person who has ceased
to be a director, officer, employee or agent and shall inure to the benefit of
his or her heirs, executors and administrators; provided, however, that, except
as provided in paragraph (b) hereof, the Corporation shall indemnify any such
person seeking indemnification in connection with a proceeding (or part thereof)
initiated by such person only if such proceeding (or part thereof) was
authorized by the Board of Directors of the Corporation. The right to
indemnification conferred in this Section shall be a contract right and shall
include the right to be paid by the Corporation the expenses incurred in
defending any such proceeding in advance of its final disposition; provided,
however, that, if the Delaware General Corporation Law requires, the payment of
such expenses incurred by a director or officer in his or her capacity as a
director or officer (and not in any other capacity in which service was or is
rendered by such person while a director or officer, including, without
limitation, service to an employee benefit plan) in advance


                                       9
<PAGE>

of the final disposition of a proceeding, shall be made only upon delivery to
the corporation of an undertaking, by or on behalf of such director or officer,
to repay all amounts so advanced if it shall ultimately be determined that such
director or officer is not entitled to be indemnified under this Section or
otherwise. The Corporation may, by action of its Board of Directors, provide
indemnification to employees and agents of the Corporation with the same scope
and effect as the foregoing indemnification of directors and officers.

(b) RIGHT OF CLAIMANT TO BRING SUIT:

         If a claim under paragraph (a) of this Section is not paid in full by
the Corporation within thirty days after a written claim has been received by
the Corporation, the claimant may at any time thereafter bring suit against the
Corporation to recover the unpaid amount of the claim and, if successful in
whole or in part, the claimant shall be entitled to be paid also the expense of
prosecuting such claim. It shall be a defense to any such action (other than an
action brought to enforce a claim for expenses incurred in defending any
proceeding in advance of its final disposition where the required undertaking,
if any is required, has been tendered to the Corporation) that the claimant has
not met the standards of conduct which make it permissible under the Delaware
General Corporation law for the Corporation to indemnify the claimant for the
amount claimed, but the burden of proving such defense shall be on the
Corporation. Neither the failure of the Corporation (including its Board of
Directors, independent legal counsel, or its stockholders) to have made a
determination prior to the commencement of such action that indemnification of
the claimant is proper in the circumstances because he or she has met the
applicable standard of conduct set forth in the Delaware General Corporation
Law, nor an actual determination by the Corporation (including its Board of
Directors, independent legal counsel, or its stockholders) that the claimant has
not met such applicable standard or conduct, shall be a defense to the action or
create a presumption that the claimant has not met the applicable standard or
conduct.

         (c) Notwithstanding any limitation to the contrary contained in
sub-paragraphs (a) and 8(b) of this section, the corporation shall, to the
fullest extent permitted by Section 145 of the General Corporation Law of the
State of Delaware, as the same may be amended and supplemented, indemnify any
and all persons whom it shall have power to indemnify under said section from
and against any and all of the expenses, liabilities or other matters referred
to in or covered by said section, and the indemnification provided for herein
shall not be deemed exclusive of any other rights to which those indemnified may
be entitled under any By-law, agreement, vote of stockholders or disinterested
Directors or otherwise, both as to action in his official capacity and as to
action in another capacity while holding such office, and shall continue as to a
person who has ceased to be director, officer, employee or agent and shall inure
to the benefit of the heirs, executors and administrators of such a person.


                                       10
<PAGE>

(d) INSURANCE:

         The Corporation may maintain insurance, at its expense, to protect
itself and any director, officer, employee or agent of the Corporation or
another corporation, partnership, joint venture, trust or other enterprise
against any such expense, liability or loss, whether or not the Corporation
would have the power to indemnify such person against such expense, liability or
loss under the Delaware General Corporation Law.

                            ARTICLE XII - AMENDMENTS

         Section 1. VOTE: These By-Laws may be amended or repealed by the vote
of directors.


                                            /s/ Mick Jardine
                                            ------------------------------------
                                            Mick Jardine, Secretary
                                            Dated: August 18, 1999






                                       11


<PAGE>

Revised 12/14/95

                           TENANT: CacheLink Corp.

                                   LEASE OF

                           WESTBOROUGH OFFICE PARK

                                BUILDING FIVE

                             1500 West Park Drive
                          Westborough, Massachusetts


                              TABLE OF CONTENTS

ARTICLE
NUMBER                              TITLE                                  PAGE

I.        DEFINITIONS                                                        1
II.       PREMISES AND APPURTENANT RIGHTS                                    3
III.      BASIC RENT                                                         5
IV.       COMMENCEMENT AND CONDITION                                         7
V.        USE OF PREMISES                                                   10
VI.       ASSIGNMENT AND SUBLETTING                                         12
VII.      RESPONSIBILITY FOR REPAIRS AND CONDITION OF
          PREMISES; SERVICES TO BE FURNISHED BY LANDLORD                    14
VIII.     REAL ESTATE TAXES                                                 16
IX.       OPERATING EXPENSES                                                18
X.        INDEMNITY AND PUBLIC LIABILITY INSURANCE                          19
XI.       LANDLORD'S ACCESS TO PREMISES                                     22
XII.      FIRE, EMINENT DOMAIN, ETC.                                        22
XIII.     DEFAULT                                                           24
XIV.      MISCELLANEOUS PROVISIONS                                          27
          14.1    Extra Hazardous Use                                       27
          14.2    Waiver                                                    27
          14.3    Covenant of Quiet Enjoyment                               28
          14.4    Landlord's Liability                                      28
          14.5    Transfer of Title                                         29

<PAGE>

          14.6    Rules and Regulations                                     29
          14.7    Additional Charges                                        30
          14.8    Invalidity of Particular Provisions                       30
          14.9    Provisions Binding, Etc.                                  30
          14.10   Notices                                                   30
          14.11   When Lease Becomes Binding                                31
          14.12   Paragraph Headings                                        31
          14.13   Rights of Mortgagee or Ground Lessor                      31
          14.14   Status Report                                             33
          14.15   Remedying Defaults                                        33
          14.16   Holding Over                                              33
          14.17   Waiver of Subrogation                                     33
          14.18   Surrender of Premises                                     34
          14.19   Brokerage                                                 34
          14.20   Governing Law                                             34

EXHIBIT OC    (Operating Costs)
EXHIBIT FP    (Floor Plan)
EXHIBIT LP    (Tenant's Layout Plan)
EXHIBIT LC    (Letter of Credit)
EXHIBIT DC    (Landlord's Draft and Certificate)
EXHIBIT B     (Building Interior Finish Standards)
EXHIBIT C     (Building Services)
EXHIBIT A     (Description of Land Parcel)
EXHIBIT GL    (Ground Lease)
EXHIBIT I     (Payment Schedule for $173,500 Loan -
              3-Year Term @ 10% Interest)




<PAGE>

                                    LEASE



      THIS INSTRUMENT IS A LEASE, dated as of November 10, 1995 in which
the Landlord and the Tenant are the parties hereinafter named, and which
relates to space in the building (the "Building") known as Building Five
in the Westborough Office Park located at 1500 West Park Drive, Westborough,
Massachusetts. The parties to this instrument hereby agree with each other as
follows:

                                  ARTICLE I

                                 DEFINITIONS



1.1      INTRODUCTION. The capitalized terms used in this Lease and listed in
         this Article I shall have the definitions set forth in Section 1.2 and
         1.3 below.

1.2      BASIC DATA.

                  Landlord: Westborough Associates Building Five Limited
         Partnership, a Massachusetts limited partnership

                  Landlord's Original Address: c/o Robert Elder Associates, 50
         Milk Street, Boston, MA 02109

                  Tenant: CacheLink Corp.

                  Tenant's Original Address: 1500 West Park Drive, Suite 360,
         Westborough, Massachusetts 01581

                  Basic Rent: $209,745.00 ($15.33 per square foot of Premises
         Rentable Area per annum) plus $42,551 ($3.11/s.f./yr) for amortization
         of special leasehold improvements. Both of the above rates may be
         adjusted and/or abated pursuant to Section 2.1.

                  Premises Rentable Area: Agreed to be 13,682 square feet.

                  Permitted Uses: General Office

                  Escalation Factor: 18.02%, as computed in accordance with the
         Escalation Factor Computation.

                  Construction Completion Date: January 31, 1996

                  Tenant's Layout Plan: A plan dated November 27, 1995 and
         attached to this Lease as Exhibit LP.




<PAGE>



         Intial Term: Three (3) years commencing on the Commencement Date and
expiring at the close of the day immediately preceding the third anniversary of
the Commencement Date, except that if the Commencement Date shall be other than
the first day of the calendar month, the expiration of the Initial Term shall be
at the close of the day on the last day of the calendar month in which such
anniversary shall fall.

         Base Operating Expenses: Actual Operating Expenses
                                  for calendar year 1995

         Base Taxes: $81,000

         Broker: Leggat McCall/Grubb & Ellis, Inc.
                 The Codman Company, Inc.


1.3      ADDITIONAL DEFINITIONS.

         Agent: Leggat McCall Properties Management, Inc.
                1700 West Park Drive
                Westborough, MA 01581

         Building Rentable Area: Agreed to be 79,912 s.f.

         Business Days: All days except Saturday, Sunday, New Year's Day,
President's Birthday, Patriot's Day, Memorial Day, Independence Day, Labor Day,
Columbus Day, Veterans Day, Thanksgiving Day, Christmas Day (and the following
day when any such day occurs on Sunday) and such other days that Tenant
presently or in the future recognizes as holidays for Tenant's general office
staff.

         Commencement Date: As defined in Section 4.1.

         Default of Tenant: As defined in Section 13.1.

         Escalation Charges: The amounts payable by Tenant under Section 8.1 and
9.2 on account of Taxes and Operating Expenses.

         Escalation Factor Computation: Premises Rentable Area divided by 95% of
Building Rentable Area.

         Force Majeure: Collectively and individually, strike or other labor
trouble, fire and other casualty, governmental pre-emption of priorities or
other controls in connection with a national or other public emergency or
shortages of fuel, supplies of labor resulting therefrom, or any other cause,
whether similar or dissimilar, beyond Landlord's reasonable control.

         Initial Public Liability Insurance: $1,000,000 per occurrence (combined
single limit) for property damage, bodily injury or death.

                                     -2-

<PAGE>

         Land Parcel: The parcel of land in Westborough, Massachusetts, upon
which the Building is situated, shown as Lot 6 and Lot 6.1 on a certain plan
entitled "Compiled Plan of Land in Westborough, Massachusetts, (Worcester
County), Scale 1" = 50', dated April 19, 1988, by The BSC Group - Worcester,
Inc., 33 Waldo Street, Worcester, Massachusetts," which parcel is more
particularly described on Exhibit A attached to this Lease.

         Landlord's Work: As defined in Section 4.2.

         Office Park: The entire development known as Westborough Office Park in
which the Building is located and situated on approximately 137.9 acres of land
located at West Park Drive and Streets, Westborough, Massachusetts.

         Operating Expenses: As defined in Section 9.1 and Exhibit OC.

         Operating Year: As defined in Section 9.1.

         Premises: A portion of the first floor of the Building as shown on
Exhibit FP annexed hereto.

         Premises Useable Area: The carpetable area within the Premises.

         Property: The Building and the Land Parcel (including all driveways,
parking areas and sidewalks).

         Substantial Completion Date: As defined in Section 4.2(b).

         Tax Year: As defined in Section 8.1.

         Taxes: As defined in Section 8.1.

         Tenant's Delay: As defined in Section 4.4.

         Tenant's Removable Property: As defined in Section 5.2.

         Term of this Lease: The Initial Term and any extension thereof in
accordance with the provisions hereof.


                                  ARTICLE II

                       PREMISES AND APPURTENANT RIGHTS

2.1      LEASE OF PREMISES. Landlord hereby demises and leases to Tenant, and
         Tenant hereby accepts from Landlord, the Premises for the Term of this
         Lease and upon the terms and conditions set forth in this Lease.


                                     -3-


<PAGE>

2.2      APPURTENANT RIGHTS AND RESERVATIONS. (a) Tenant shall have, as
         appurtenant to the Premises, the non-exclusive right to use, and permit
         its employees, agents, contractors and invitees to use in common with
         others entitled thereto; the entrances, exits, roads and walkways of
         the Office Park necessary for access to the Building, the parking areas
         and walkways on the Land Parcel, the loading facilities serving the
         Building, the lobbies, hallways, stairways, elevators and walkways
         necessary for access to the Premises, and if the portion of the
         Premises on any floor includes less than the entire floor, the common
         toilets, corridors and elevator lobby of such floor (collectively, the
         "Common Areas"); but such rights shall always be subject to reasonable
         rules and regulations from time to time established by Landlord
         pursuant to Section 14.6 and to the right of Landlord to designate and
         change from time to time areas and facilities so to be used; provided,
         however, Landlord shall not (i) reduce the number of parking spaces on
         the Property below the number existing as of the date of this Lease,
         (ii) eliminate any common restroom located on the same floor as any
         portion of the Premises, or (iii) materially interfere with access to
         such parking areas, the Building or the Premises. Tenant and its
         employees, agents, contractors and invitees shall have the right to use
         (on a non-exclusive basis) parking spaces in the parking areas
         immediately adjacent to the Building totaling at least four parking
         spaces per 1,000 square feet of Premises Rentable Area.

         (b) Excepted and excluded from the Premises are the ceiling, floor,
         perimeter walls and exterior windows, except the inner sufaces of each
         thereof, and any space in the Premises used (as of the date of this
         Lease) for shafts, stacks, conduits, fan rooms, ducts, electric or
         other utilities, but the entry doors (and related glass and finish
         work) to the Premises are a part thereof. Tenant agrees that Landlord
         shall have the right to place in the Premises (but in such location and
         manner as to avoid interference with Tenant's use of the Premises)
         interior storm windows, sub control devices, utility lines, equipment,
         stacks, pipes, conduits, ducts and the like.  Tenant shall install and
         maintain, as Landlord may require, proper access panels in any hung
         ceilings or walls as may be installed by Tenant in the Premises to
         afford access to any facilities above the ceiling or within or behind
         the walls.

2.3      EXPANSION RIGHT. If at any time during the term of this Lease, rental
         space in the Building becomes available for lease, Landlord covenants
         to first offer such space to Tenant at the then prevailing market
         rental rate in Westborough Office Park. Before offering such available
         space to any other tenant, Landlord shall give to Tenant a written
         offer stating the date on which such space will become available for
         lease by Tenant and the


                                          -4-



<PAGE>

         Landlord's calculation of the then prevailing market rental rate.
         Tenant shall have ten (10) days from receipt of such offer to respond
         to Landlord's notice. If Tenant fails to respond within the ten (10)
         day period, the right of Tenant to take such space becomes void.

2.4      LETTER OF CREDIT. Tenant agrees to provide to Landlord at the time of
         execution of this Lease a Letter of Credit from a bank acceptable to
         Landlord (Landlord hereby acknowledging that Fleet Bank is acceptable)
         in the initial amount of $173,500 in a form substantially similar to
         the form attached to this Lease as Exhibit LC. The Landlord shall be
         the sole beneficiary of the Letter of Credit. The amount of the Letter
         of Credit will be reduced to $120,319 on the first anniversary of the
         Commencement Date and to $63,152 on the second anniversary of the
         Commencement Date.

         Landlord shall be permitted to draw on the Letter of Credit in the
         amounts hereinafter provided if (i) there shall occur a Default of
         Tenant relating to the failure of Tenant to pay Basic Rent due under
         this Lease and such Default of Tenant shall continue uncured after the
         giving of any applicable notice and the expiration of any applicable
         grace period and (ii) Landlord shall deliver to the bank issuing the
         Letter of Credit a certificate, in the form attached to this Lease as
         Exhibit DC (or a substantially similar form used by the issuing bank),
         certifying to the occurrence of a Default of Tenant relating to the
         failure of Tenant to pay Basic Rent due under this Lease, which Default
         of Tenant continued uncured after the giving of any applicable notice
         and the expiration of any applicable grace period.

         If there shall occur a Default of Tenant relating to the failure of
         Tenant to pay basic rent due under this Lease and such Default of
         Tenant shall continue uncured after the giving of notice and the
         expiration of any applicable grace period, and Landlord does not act to
         terminate the Lease, Landlord shall have the right to apply all or any
         portion of the Security Deposit as necessary to cure such Default of
         Tenant. Landlord shall also be permitted to draw the entire amount
         payable under the Letter of Credit if Tenant fails to provide to
         Landlord a substitute Letter of Credit, satisfying the conditions of
         this Section 2.4, within 30 days after receiving from Fleet Bank of
         Massachusetts, N.A. notice of its intention not to renew the Letter
         of Credit issued by Fleet Bank of Massachusetts, N.A. in connection
         with this Lease. If Landlord so draws the amount payable under the
         Letter of Credit on account of such non-renewal, Landlord shall
         deposit the amount so drawn (the "Security Deposit") in a segregated
         interest-bearing escrow account. On the first anniversary of the
         Commencement Date, Landlord shall return to Tenant any balance of the
         Security

                                     -5-

<PAGE>

         Deposit in excess of $120,319; on the second anniversary of the
         Commencement Date, Landlord shall return to Tenant any balance of the
         Security Deposit in excess of $63,152. If any balance of the Security
         Deposit remains at the end of the Term of this Lease, Landlord shall
         return such balance to Tenant within 30 days after the end of the Term
         of this Lease.

                                 ARTICLE III

                                  BASIC RENT

 3.1    PAYMENT.  (a) Tenant agrees to pay to Landlord, or as directed by
        Landlord, commencing on the Commencement Date without offset, abatement
        (except as provided in Section 12.1), deduction or demand, except as
        otherwise specified in this Lease, rent at an annual rate equal to the
        Basic Rent. Such Basic Rent shall be payable in equal monthly
        installments, in advance, on the first day of each and every calendar
        month during the Term of this Lease, at Landlord's Original Address, or
        at such other place as Landlord shall from time to time designate by
        notice, in lawful money of the United States. Until notice of some other
        designation is given, Basic Rent and all other charges for which
        provision is herein made shall be paid by remittance payable to the
        Landlord, and all remittance so received as aforesaid, or by any
        susequently designated recipient, shall be treated as a payment to
        Landlord. In the event that any installment of Basic Rent is not paid
        when due, and such failure shall continue for five Business Days afer
        written notice to Tenant from Landlord, Tenant shall pay, in addition to
        any Escalation Charges or other additional charges due under this Lease,
        at Landlord's request an administrative fee equal to 1% of the overdue
        payment.

        (b) The monthly installment of Basic Rent for any partial month shall be
        prorated on a daily basis. If the Commencement Date shall be other than
        the first day of a calendar month, the first payment which Tenant shall
        make to Landlord shall be equal to such prorated amount of the monthly
        installment of Basic Rent for the partial month from the first day on
        which Tenant must pay Basic Rent to the last day of the month in which
        such date occurs plus the installment of Basic Rent for the succeeding
        calendar month. If the last day of the Term of this Lease shall be other
        than the last day of a calendar month, the last monthly payment of Basic
        Rent shall be equal to such prorated amount of the monthly installment
        of Basic Rent for such partial calendar month at the end of the Term of
        this Lease.

                                     -6-





<PAGE>

                                  ARTICLE IV

                          COMMENCEMENT AND CONDITION

4.1      COMMENCEMENT DATE. The Commencement Date shall be the last to occur of:

         (a)      the Construction Completion Date without giving effect to any
                  extension of same arising solely out of a Tenant's Delay, or

         (b)      the day following the Substantial Completion Date.

4.2      PREPARATION OF THE PREMISES. (a) Landlord shall exercise all reasonable
         effort to complete Landlord's Work (as hereinafter defined) before the
         Construction Completion Date. "Landlord's Work" shall include the
         construction, installations and other work necessary to prepare the
         Premises for Tenant's occupancy according to Tenant's Layout Plan
         attached to this Lease as Exhibit LP, and the Building Interior Finish
         Standards attached to this Lease as Exhibit B, including without
         limitation the installation of building standard carpeting chosen by
         Tenant in the area delineated on the Floor Plan attached to this Lease
         as Exhibit FP and the installation of thirty-three new office doors and
         sidelights. Landlord shall perform Landlord's Work in a good and
         workmanlike manner and in compliance with all laws. Landlord represents
         and warrants to Tenant that, as of the Substantial Completion Date, the
         Premises and the Building shall comply with all applicable laws,
         including without limitation the Americans with Disabilities Act of
         1990, as amended, and that Tenant may lawfully occupy the Premises for
         the conduct of its business. Tenant shall have no claim against
         Landlord for failure so to complete Landlord's Work except the right to
         terminate this Lease in accordance with Section 4.2(c).

         (b) The Premises shall be deemed ready for occupancy on the first day
         (the "Substantial Completion Date") as of which (i) a final Certificate
         of Occupancy has been issued with respect to the Premises and (ii)
         Landlord's Work has been completed except for Punch List Items. "Punch
         List Items" shall include only those items of work (and, if applicable,
         adjustment of equipment and fixtures) which (x) can be completed after
         Tenant's occupancy of the Premises without causing material
         interference with Tenant's use of the Premises or the conduct of
         Tenant's business in the Premises, and (y) are capable of being
         completed within 30 days after the Substantial Completion Date.
         Landlord shall complete all Punch List Items within 30 days after the
         Substantial Completion Date. Tenant shall give Landlord reasonable
         access to the Premises at reasonable times for the purpose of
         completing the Punch List Items;

                                        -7-

<PAGE>

         provided, however, Landlord shall not cause or permit a material
         interference with Tenant's use of the Premises or the conduct of
         Tenant's business on the Premises.

         (c) If the Substantial Completion Date has not occurred by February 15,
         1996, (as it may be extended pursuant to Section 4.4), Tenant shall
         have the right to terminate this Lease by giving notice to Landlord of
         Tenant's desire so to do; and this Lease shall cease and come to an end
         without further liability or obligation on the part of either party
         thirty (30) days after the giving of such notice, unless, within such
         30-day period, the Substantial Completion Date shall occur in which
         case Tenant's election to terminate shall be void; and such right of
         termination shall be Tenant's sole and exclusive remedy at law or in
         equity for Landlord's failure so to complete such Work within such
         time.


4.3      CONCLUSIVENESS OF LANDLORD'S PERFORMANCE. Except for latent defects in
         Landlord's Work and any defects of which Tenant shall have given
         Landlord notice, not later than the end of the second full calendar
         month next beginning after the Commencement Date, Tenant shall have no
         claim that Landlord has failed to perform any of Landlord's Work.
         Except for Landlord's Work and except as otherwise set forth in this
         Lease, the Premises are being leased in their condition "as-is" without
         representation or warranty by Landlord. Tenant acknowledges that it has
         inspected the Premises and Common Areas of the Building and, except for
         Landlord's Work and except as otherwise set forth in this Lease, has
         found the same satisfactory.

4.4      TENANT'S DELAYS. (a) If a delay shall occur in the Substantial
         Completion Date solely as the result of:

                  (i) any request by Tenant that Landlord delay in the
                  commencement or completion of Landlord's Work for any reason;

                  (ii) any material change by Tenant in any of Tenant's Layout
                  Plan; or

                  (iii) any other act or omission of Tenant or its officers,
                  agents, servants or contractors outside of the ordinary scope
                  of Tenant's performance of its obligations under this Lease;
                  then the Substantial Completion Date shall be deemed to occur
                  on the date it would otherwise have occurred but for such
                  delay.

         (b) The delays referred to in paragraph (a) are herein referred to
         collectively and individually as "Tenant's Delay".

         (c) The Construction Completion Date shall automatically be extended
         for the period of any delays


                                        -8-


<PAGE>

         caused by Tenant's Delay(s) or Force Majeure.

4.5      RENEWAL OPTION. Provided, that Tenant is not then in default of any of
         the Tenant's obligations stated in this Lease, Tenant may renew the
         Lease for one (1) additional period of three (3) years (the "Renewal
         Term") by giving written notice to Landlord not later than six (6)
         months prior to the end of the Initial Term. During the Renewal Term,
         the terms and conditions of this Lease shall remain in effect, except
         that the Basic Rent will be at 95% of the then fair market rental rate
         prevailing in Westborough Office Park at the time that Tenant gives
         notice to Landlord. Upon written request by Tenant not more than twelve
         months before the end of the Initial Term, Landlord shall, within ten
         days of such request, give Tenant a written statement of the Basic Rent
         for the renewal term, as calculated by Landlord. The deadline for
         Tenant to exercise its renewal rights under this Section 4.5 shall be
         extended by one day for each day after such ten-day period that
         Landlord shall fail to deliver such statement of the Basic Rent to
         Tenant.

4.6      EARLY TERMINATION RIGHT. In the event that Tenant requires expansion
         space and Landlord cannot provide such space in the Building, Tenant
         may terminate the Lease at the end of the 18th calendar month of the
         Initial Term by giving written notice to Landlord not later than the
         end of the 12th calendar month of the Initial Term along with a payment
         of $131,750. The payment shall accompany Tenant's notice of
         termination. If Tenant exercises its right to terminate this Lease, all
         payments of Basic Rent, additional rent and other charges due under
         this Lease shall be prorated as of the effective date of such
         termination, and all other obligations of Landlord and Tenant shall
         cease as though the Termination date were the date of the ordinary
         expiration of the Term of this Lease.

4.7      EARLY OCCUPANCY. Notwithstanding any contrary provision of this Lease,
         on December 15, 1995, Landlord shall deliver to Tenant possession of
         those portions of the Premises shown as the cross-hatched area of
         "Existing carpet" on the floor plan attached to this Lease as Exhibit
         FP, and Tenant shall have the right to use and occupy such
         cross-hatched area for all Permitted Uses. If Tenant chooses to occupy
         all or any protion of such space on December 15, 1995 or any date
         thereafter up until the Substantial Completion Date, Tenant shall pay
         rent at a rate of $1.50/s.f. of rentable area in those portions of such
         cross-hatched space actually occupied by Tenant per month of occupancy
         prior to substantial Completion Date. In the event that a partial month
         is involved, the rental rate of $1.50/s.f./month shall be prorated.
         Landlord shall permit Tenant and its employees, agents and contractors
         to enter the Premises before the Commencement Date to install Tenant's

                                        -9-

<PAGE>

         electrical, wiring and telecommunications systems and other trade
         fixtures and equipment in the Premises in preparation of Tenant's use
         and occupancy of the Premises under this Lease.


                                  ARTICLE V

                               USE OF PREMISES

5.1      PERMITTED USE. (a) Tenant agrees that the Premises shall be used and
         occupied by Tenant only for Permitted Uses.

         (b) Tenant agrees to conform to the following provisions during the
         Term of this Lease:


                  (i) Tenant shall cause all freight to be delivered to or
                  removed from the Building and the premises in accordance with
                  reasonable rules and regulations established by Landlord under
                  Section 14.6 of this Lease;

                  (ii) Tenant will not place on the exterior of the Premises
                  (including both interior and exterior surfaces of doors and
                  interior surfaces of windows) or on any part of the Building
                  outside the Premises or at any location in the Office Park,
                  any signs, symbol, advertisement or the like visible to public
                  view outside of the Premises. Landlord will not unreasonably
                  withhold consent for signs or lettering on the entry doors to
                  the Premises provided such signs conform to building standards
                  adopted by Landlord and Tenant has submitted to Landlord a
                  plan or sketch of the sign to be placed on such entry doors.
                  Landlord agrees, however, to maintain a tenant directory in
                  the lobby of the Building in which Tenant shall be entitled to
                  have one (1) insertion identifying Tenant's name and the
                  location of the Premises in the Building. If space is
                  available on the tenant directory, Tenant may request that
                  Landlord place additional insertions naming Tenant's personnel
                  on such tenant directory, provided that Tenant shall pay a fee
                  assessed by Landlord for each such additional insertion.

                  (iii) Tenant shall not perform any act or carry on any
                  practice which may injure the Premises, or any other part of
                  the Building or Office Park, or cause any offensive odors or
                  loud noises or constitute a nuisance or a menace to any other
                  tenant or tenants or other persons in the Building or Office
                  Park;

                  (iv) Tenant shall, in its use of the Premises, comply with the
                  requirements of all applicable governmental laws, rules and
                  regulations;

                                     -10-


<PAGE>

                  (V) Tenant shall continuously throughout the Term of this
                  Lease occupy the Premises for Permitted Uses.

5.2      INSTALLATIONS AND ALTERATIONS BY TENANT. (a) Tenant may make
         non-structural alterations, additions or improvements in or to the
         Premises provided that, with respect to any alterations, additions or
         improvements costing more than $5,000 in any one instance ("Significant
         Alterations"), Tenant has first obtained Landlord's prior written
         consent, which shall not be unreasonably withheld, delayed or
         conditioned. Any such alterations, additions or improvements shall (i)
         with respect to Significant Alterations, be in accordance with complete
         plans and specifications approved by Landlord, which approval shall not
         be unreasonably withheld, delayed or conditioned, (ii) be performed in
         a good and workmanlike manner and in compliance with all applicable
         laws, (iii) with respect to Significant Alterations, be made only by
         contractors or mechanics approved by Landlord, which approval shall not
         be unreasonably withheld, delayed or conditioned, (iv) be at Tenant's
         sole expense, and (v) except for Tenant's Removable Property (as
         hereinafter defined) and as otherwise agreed by Landlord and Tenant,
         become part of the Premises and the property of Landlord.

         Tenant may request the agreement of Landlord if at any time during the
         Term Tenant wishes to make an alteration that Tenant believes to be a
         part of Tenant's Removable Property, Landlord shall respond within five
         (5) business days to Tenant's request.

         Under no circumstances shall Tenant make any structural alterations to
         the Premises.

         (b) All articles of personal property and all trade and business
         fixtures, machinery and equipment and furniture owned or installed by
         Tenant in the Premises ("Tenant's Removable Property") shall remain the
         Property of Tenant and may be removed by Tenant at any time prior to
         the expiration of this Lease, provided that Tenant, at its expense,
         shall repair any damage to the Building caused by such removal.

         (c) Notice is hereby given that Landlord shall not be liable for any
         labor or materials furnished or to be furnished to Tenant upon credit,
         and that no mechanic's or other lien for any such labor or materials
         shall attach to or affect the reversion or other estate or interest of
         Landlord in and to the Premises. Whenever and as often as any
         mechanic's lien shall have been filed against the Property or the
         Office Park based upon any act or interest of Tenant or of anyone
         claiming through Tenant, Tenant shall take such action by bonding,
         deposit or payment as will remove or satisfy the lien within ten days
         after Tenant receives notice of such lien.


                                     -11-



<PAGE>


                                  ARTICLE VI

                          ASSIGNMENT AND SUBLETTING

6.1      PROHIBITION. (a) Tenant covenants and agrees that whether voluntarily,
         involuntarily, by operation of law or otherwise, except as expressly
         permitted by paragraphs (b) and (c) of this Section, neither this Lease
         nor the term and estate hereby granted, nor any interest herein or
         therein, will be assigned, mortgaged, pledged, encumbered or otherwise
         transferred and that neither the Premises nor any part thereof will be
         encumbered in any manner by reason of any act or omission on the part
         of Tenant, or use or occupied or permitted to be used or occupied, by
         anyone other than Tenant, or for any use or purpose other than a
         Permitted Use, or the subject (which term, without limitation, shall
         include granting of concessions, licenses and the like) in whole or in
         part, or be offered or advertised for assignment or subletting.

         (b) Tenant shall be allowed to sublet during the Term of this Lease any
         portion of the Premises provided Landlord consents in writing in
         advance to such subletting. Landlord agrees not to withhold its consent
         to any subletting during the Term, provided that Tenant requests such
         consent in a writing which shall include the particular terms of the
         proposed sublet, and provided that (i) during the term of the sublet
         Tenant shall continue to occupy a portion of the Premises; (ii) at the
         time of Tenant's request Tenant is not in default under this Lease;
         (iii) Landlord, in its reasonable discretion, determines that the
         reputation, business, proposed use of the Premises by, and financial
         responsibility of, the proposed sublessee is satisfactory to
         Landlord; (iv) such sublease shall be in writing and its form shall be
         subject to the reasonable approval of the Landlord; (v) such sublease
         shall be subject and subordinate to this Lease, any ground lease of the
         Land Parcel or Building or both, and any first mortgage of the Land
         Parcel or Building or both; (vi) anything contained in the foregoing
         provisions of this section to the contrary notwithstanding, neither
         Tenant nor any other person having an interest in the possession, use
         occupancy or utilization of the Premises shall enter into any lease,
         sublease, license, concession or other agreement for use, occupancy or
         utilization of space in the Premises which provides for rental or other
         payment for such use, occupancy or utilization based, in whole or in
         part, on the net income or profits derived by any person from the
         premises leased, used, occupied, or utilized (other than an amount
         based on a fixed percentage or percentages of receipts or sales), and
         any such purported lease, sublease, license, concession or other
         agreement shall be absolutely void and ineffective as a conveyance of

                                     -12-

<PAGE>

         any right or interest in the possession, use occupancy or utilization
         of any part of the Premises; (vii) no right shall exist on the part of
         the sublessee to sublet further the sublet premises; (viii) such
         sublessee shall expressly assume all the obligations of this Lease on
         Tenant's part to be performed as to the sublet space; (ix) such
         consent, if given, shall not release Tenant of any of its obligations
         (including, without limitation, its obligations to pay rent) under this
         Lease and Tenant's liability after any such subletting shall be as to
         the subject space joint and several with the sublessee; and (x) Tenant
         shall reimburse Landlord promptly as additional rent for reasonable
         legal and other expenses incurred by Landlord in connection with any
         request by Tenant for consent to any such sublet. A consent to one
         subletting to any person or entity shall not be deemed to be a consent
         to any subsequent subletting.

         In the event that Tenant shall during the Term desire to sublet all or
         any portion of the Premises such that after the commencement of such
         sublet Tenant or any Affiliate (as hereinafter defined) shall no longer
         be occupying any portion of the Premises, Tenant shall by advance
         notice to Landlord disclose all of the material terms of such proposed
         sublet and in such notice also offer the entire Premises back to
         Landlord, subject to any sublets previously in effect and approved by
         Landlord as provided in this paragraph (b). If Landlord elects to
         accept such offer, Landlord shall so notify Tenant within fifteen (15)
         days of the date of the aforesaid notice by Tenant, and this Lease
         shall end on that date selected by Landlord which shall be not less
         than thirty (30) nor more than ninety (90) days after the date of said
         notice by Landlord to Tenant. On or prior to such termination date
         Tenant shall pay to Landlord the Basic Rent and all other charges
         accrued under this Lease through such termination date. In the event
         that Landlord does not exercise such election within the time period
         above provided for, Tenant shall be permitted to enter into the
         proposed sublease provided that Tenant is not then in default under
         this Lease and provided that the conditions set forth in clauses (iii)
         through (x) of the next preceding paragraph are satisfied.


         (c) Notwithstanding any contrary provision of this Article VI, Tenant
         shall have the right, without prior notice to Landlord and without
         Landlord's consent or approval, to assign this Lease or sublet any
         portion of the Premises to any corporation, partnership or other
         business organization controlling, controlled by, or under common
         control with, Tenant, or in connection with the merger or consolidation
         of Tenant or the sale of all or substantially all of Tenant's assets
         (any such assignee or sublessee being an "Affiliate"); provided that
         (i) after the consummation of any such assignment

                                     -13-


<PAGE>

         or Sublease, the Affiliate agrees directly with Landlord, by written
         instrument in form reasonably satisfactory to Landlord, to be bound by
         all the obligations of Tenant hereunder including, without limitation,
         the covenant against further assignment and subletting except as
         expressly permitted hereunder, and (ii) no such transfer shall relieve
         Tenant or in the event of a transfer of partnership interests, any of
         the transferring partners from its or their obligations hereunder and
         Tenant shall remain fully and primarily liable to Landlord therefor.

         (d) If this Lease be assigned, or if the Premises or any part thereof
         be sublet or occupied by anyone other than Tenant or an Affiliate,
         Landlord may, at any time after a Default of Tenant, collect rent and
         other charges from the assignee, subtenant, or occupant, and apply the
         net amount collected to the rent and other charges due under this
         Lease, but no such assignment, subletting, occupancy or collection
         shall be deemed the acceptance of the assignee, subtenant or occupant
         as a tenant or a release of the original named Tenant from the further
         performance by the original named Tenant hereunder.  No assignment or
         subletting, or occupancy shall affect Permitted Uses.  No assignment or
         subletting hereunder shall relieve Tenant from its obligations
         hereunder and Tenant shall remain fully and primarily liable therefor.


                                 ARTICLE VII

            RESPONSIBILITY FOR REPAIRS AND CONDITION OF PREMISES;
                     SERVICES TO BE FURNISHED BY LANDLORD

7.1      LANDLORD REPAIRS.  (a) Except as otherwise provided in this Lease,
         Landlord agrees to keep in good order, condition and repair and in
         compliance with all laws the roof, public areas, Common Areas, exterior
         walls (including interior glass) and structure and systems of the
         Building (including all plumbing, mechanical and electrical systems
         installed by Landlord), except that Landlord shall in no event be
         responsible to Tenant for the repair of glass in the Premises, the
         doors (or related glass and finish work) leading to the Premises, or
         any condition in the Premises or the Building caused by any act or
         neglect of Tenant, its invitees or contractors.  The fact that Landlord
         is repsonsible for the foregoing repairs shall not be construed so as
         to prohibit the cost thereof from being included in Operating Expenses
         to the extent provided on Exhibit OC. Landlord shall not be responsible
         to make any improvements or repairs to the Building other than as
         expressed in this Section 7.1 provided, unless expressly provided
         otherwise in this Lease.

                                       -14-


<PAGE>


         (b) Landlord shall never be liable for any failure to make repairs
         which Landlord has undertaken to make under the provisions of this
         Section 7.1 or elsewhere in this Lease, unless Tenant has given notice
         to Landlord of the need to make such repairs, and Landlord has failed
         to commence to make such repairs within a reasonable time after receipt
         of such notice, or fails to proceed with reasonable diligence to
         complete such repairs.


7.2      TENANT'S AGREEMENT. (a) Tenant will keep neat and clean and maintain
         the Premises in as good order, condition and repair as exists as of the
         Commencement Date, excepting only those repairs for which Landlord is
         responsible under the terms of this Lease, reasonable wear and tear of
         the Premises, and damage by fire or other casualty and as a consequence
         of the exercise of the power of eminent domain. Without limitation,
         Tenant shall continually during the Term of this Lease maintain the
         Premises in accordance with all laws, codes and ordinances from time to
         time in effect and all directives, rules and regulations of the proper
         officers of governmental agencies having jurisdiction, and of the
         applicable board of fire underwriters, to the extent such laws, codes,
         ordinances, rules and regulations relate to Tenant's use and occupancy
         of the Premises, and shall, at Tenant's own expense, obtain all
         permits, licenses and the like required by applicable law in connection
         with Tenant's use of the Premises. Subject to the waiver of subrogation
         under Section 14.18, Tenant shall be responsible for the cost of
         repairs which may be made necessary by reason of damage to the Property
         or the Office Park caused by any act or negligence of Tenant, or its
         contractors or invitees (including any damage by fire or any other
         casualty arising therefrom).


         (b) If repairs are required to be made by Tenant pursuant to the terms
         hereof, Landlord may give Tenant written notice of such repairs, and if
         Tenant refuses or neglects to commence such repairs and complete the
         same within 30 days of receiving such notice, Landlord may (but shall
         not be required to do so) make or cause such repairs to be made (the
         provisions of Section 14.19 being applicable to the costs thereof).


7.3      FLOOR LOAD - HEAVY MACHINERY. (a) Tenant shall not place a load upon
         any floor in the Premises exceeding a live load of 100 pounds per
         square foot of floor area. Business machines and mechanical equipment
         shall be placed and maintained by Tenant at Tenant's expense in
         settings sufficient, in Landlord's reasonable judgment, to absorb and
         prevent vibration, noise and annoyance. Tenant shall not move any safe,
         heavy machinery, heavy

                                     -15-



<PAGE>

         equipment, freight, bulky matter or fixtures into or out of the
         Building without Landlord's prior consent, which consent may include a
         requirement to provide insurance, naming Landlord as an insured, in
         such amounts as Landlord may deem reasonable.

         (b) If any such safe, machinery, equipment, freight, bulky matter or
         fixtures requires special handling, Tenant agrees to employ only
         persons holding a Master Rigger's License to do such work, and that all
         work in connection therewith shall comply with applicable laws and
         regulations. Any such moving shall be at the sole risk and hazard of
         Tenant, and Tenant will exonerate, indemnify and save Landlord harmless
         against and from any liability, loss, injury, claim or suit resulting
         directly or indirectly from such moving.

7.4      BUILDING SERVICES. Landlord shall provide the building services set
         forth in Exhibit C.


                                 ARTICLE VIII

                              REAL ESTATE TAXES

8.1      PAYMENTS ON ACCOUNT OF REAL ESTATE TAXES. (a) For the purposes of this
         Article, the term "Tax Year" shall mean the twelve-month period
         commencing on the July 1 immediately preceding the Commencement Date
         and each twelve-month period thereafter commencing during the Term of
         this Lease; and the term "Taxes" shall mean real estate taxes assessed
         with respect to the Property for any Tax Year.

         (b) In the event that for any reason, Taxes during any Tax Year shall
         exceed Base Taxes, Tenant shall pay to Landlord, as an Escalation
         Charge, an amount equal to (i) the excess of Taxes over Base Taxes for
         such year, multiplied by (ii) the Escalation Factor; provided, however,
         with respect to any Tax Year in which the Commencement Date falls or
         the Term of this Lease ends, Taxes shall be prorated on a daily basis
         for the number of days in such Tax Year within the Term of this Lease.

         (c) Estimated payments by Tenant on account of Taxes shall be made
         monthly and at the time and in the fashion provided in Article III for
         the payment of Basic Rent. The monthly amount so to be paid to Landlord
         shall be sufficient to provide Landlord by the time real estate tax
         payments are due a sum equal to Tenant's required payments, as
         reasonably estimated by Landlord from time to time based on the then
         most current tax bills, on account of Taxes for the then current Tax
         Year. Promptly after receipt by Landlord of bills for such Taxes,
         Landlord shall advise Tenant of the amount of the current Taxes and the
         computation of Tenant's payment on account thereof.

                                     -16-




<PAGE>

         If estimated payments theretofor made by Tenant for the Tax Year
         covered by such bills exceed the required payments on account thereof
         for such Year, Landlord shall credit the amount of overpayment against
         subsequent obligations of Tenant on account of Taxes (or refund such
         overpayment if the Term of this Lease has ended and Tenant has no
         further obligation to Landlord); but if the required payments on
         account thereof for such Year are greater than estimated payments
         theretofor made on account thereof for such Year, Tenant shall make
         payment to Landlord within thirty (30) days after being so advised by
         Landlord.


8.2      ABATEMENT. If Landlord shall receive any tax refund or reimbursement of
         Taxes or sum in lieu thereof with respect to any Tax Year, then out of
         any balance remaining thereof after deducting Landlord's expenses
         reasonably incurred in obtaining such refund, Landlord shall pay to
         Tenant, an amount equal to such refund or reimbursement or sum in lieu
         thereof (exclusive of any interest) multiplied by the Escalation
         Factor; provided, that in no event, shall Tenant be entitled to receive
         more than the payments made by Tenant on account of Taxes for such Tax
         Year pursuant to paragraph (b) of Section 8.1 or to receive any
         payments or abatement of Basic Rent if Taxes for any year are less than
         Base Taxes or Base Taxes are abated.

8.3      ALTERNATE TAXES. (a) If some method or type of taxation shall replace
         the current method of assessment of real estate taxes in whole or part,
         or the type thereof, or if additional types of taxes are imposed upon
         the Property, or Landlord's interest in the Property to supplement real
         estate taxes due to legal limits imposed thereon, Tenant agrees that
         Tenant shall pay its proportionate share of the same as an additional
         charge computed in a fashion consistent with the method of computation
         herein provided, to the end that Tenant's share thereof shall be, to
         the maximum extent practicable, comparable to that which Tenant would
         bear under the foregoing provisions.

         (b) If a tax (other than a Federal or State net income tax) is assessed
         on account of the rents or other charges payable by Tenant to Landlord
         under this Lease, Tenant agrees to pay the same as an additional charge
         within ten (10) days after the billing therefor, unless applicable law
         prohibits the payment of such tax by Tenant.

                                     -17-


<PAGE>


                                 ARTICLE  IX

                              OPERATING EXPENSES

9.1      DEFINITIONS. For the purpose of this Article, the following terms shall
         have the following respective meanings:

         Operating Year: Each calendar year in which any part of the Term of
         this Lease shall fall.

         Operating Expenses: The aggregate costs or expenses reasonably incurred
         by Landlord with respect to the operation, administration, cleaning,
         repair, maintenance and management of the Property (including a
         proportionate share of any common area expenses of the Office Park)
         including, without limitation, those items enumerated in Exhibit OC
         annexed hereto, and subject to the exclusions and limitation set forth
         in Exhibit OC, provided that, if during any portion of the Operating
         Year for which Operating Expenses are being computed, the Building was
         not operated, or less than all of Building Rentable Area was occupied
         by tenants or if Landlord is not supplying all tenants with the
         services being supplied hereunder, actual Operating Expenses incurred
         shall be reasonably extrapolated by Landlord on an item by item basis
         to the estimated Operating Expenses that would have been incurred if
         the Building were 95% occupied for such Year and such services were
         being supplied to all tenants, and such extrapolated amount shall, for
         the purposes hereof, be deemed to be the Operating Expenses for such
         Year.

9.2      TENANT'S PAYMENTS. (a) In the event that Operating Expenses for any
         Operating Year shall exceed Base Operating Expenses, Tenant shall pay
         to Landlord, as an Escalation Charge, an amount equal to (i) the excess
         of the Operating Expenses for such Operating Year over and above Base
         Operating Expenses, multiplied by (ii) the Escalation Factor; provided,
         however, with respect to any Operating Year in which the Commencement
         Date falls or the Term of this Lease ends, such amount shall be
         prorated on a daily basis for the number of days in such Operating Year
         within the Term of this Lease.

         (b) Estimated payments by Tenant on account of Operating Expenses shall
         be made monthly and at the time and in the fashion provided in Article
         III for the payment of Basic Rent. The monthly amount so to be paid to
         Landlord shall be sufficient to provide Landlord by the end of each
         Operating Year a sum equal to Tenant's required payments, as reasonably
         estimated by Landlord from time to time during each Operating Year, on
         account of Operating Expenses for such Operating Year. Within ninety
         (90) days after the end of each Operating Year, Landlord shall submit
         to Tenant a reasonably detailed accounting of Operating Expenses for
         such Year and an

                                     -18-


<PAGE>
         updated estimate for the current Operating Year, together with
         reasonable supporting documentation, and Landlord shall certify to the
         accuracy thereof. If estimated payments theretofor made for such Year
         by Tenant exceed Tenant's required payment on account thereof for such
         Year, according to such statement, Landlord shall credit the amount of
         overpayment against subsequent obligations of Tenant with respect to
         Operating Expenses (or refund such overpayment if the Term of this
         Lease has ended and Tenant has no further obligation to Landlord); but,
         if the required payments on account thereof for such Year are greater
         than the estimated payments (if any) theretofor made on account thereof
         for such Year, Tenant shall make payment to Landlord within thirty (30)
         days after being so advised by Landlord.

         (c) Tenant and its employees, attorneys, accountants and consultants
         shall have the right, from time to time, to review and investigate
         Landlord's books and records concerning Taxes and Operating Expenses.
         Any such accounting by Landlord shall be binding and conclusive upon
         Tenant unless within ninety (90) days after the giving by Landlord of
         such accounting Tenant shall notify Landlord that Tenant disputes the
         correctness of such accounting, specifying the particular respects in
         which the accounting is claimed to be incorrect. If such dispute has
         not been settled by agreement, either party may submit the dispute to
         arbitration in accordance with the commercial arbitration rules of the
         American Arbitration Association within one-hundred eighty (180) days
         after giving of such accounting. The decision of the arbitrators shall
         be final and binding on Landlord and Tenant and judgment thereon may be
         entered in any court of competent jurisdiction. Pending resolution by
         agreement or arbitrators, Tenant shall make any payment shown to be due
         by such accounting without prejudice to Tenant's position. If the
         dispute shall be resolved in Tenant's favor, Landlord shall forthwith
         pay to Tenant the amount of Tenant's overpayment.

                                     ARTICLE X

                     INDEMNITY AND PUBLIC LIABILITY INSURANCE

10.1     TENANT'S INDEMNITY. To the maximum extent this agreement may be made
         effective according to law, Tenant agrees to indemnify and save
         harmless Landlord from and against all claims of whatever nature
         arising: (i) from any accident, injury or damage whatsoever caused to
         any person, or to the property of any person, in the Premises; or (ii)
         from any accident, injury or damage occurring outside of the Premises
         but in the Office Park, where such accident, damage or injury results
         from

                                       -19-

<PAGE>

         the negligence or willful misconduct of Tenant or Tenant's agents or
         employees or independent contractors and, in either case, occurring
         after the date of this Lease, until the end of the Term of this Lease,
         and for so long thereafter as Tenant may occupy the Premises or any
         part thereof. This indemnity and hold harmless agreement shall include
         indemnity against all costs, expenses and liabilities incurred in, or
         in connection with, any such claim or proceeding brought thereon, and
         the defense thereof, including, without limitation, reasonable
         attorneys' fees, at both the trial and appellate levels.

10.2     PUBLIC LIABILITY INSURANCE. Tenant agrees to maintain in full force
         from the date upon which Tenant first enters the Premises for any
         reason, throughout the Term of this Lease, and thereafter so long as
         Tenant is in occupancy of any part of the Premises, a policy of
         commercial general liability and property damage insurance (including
         broad form contractual liability, independent contractor's hazard and
         completed operations coverage) under which Landlord, and Tenant are
         named as insureds, and under which the insurer agrees to indemnify and
         hold Landlord harmless from and against all cost, expense and/or
         liability arising out of or based upon any and all claims, accidents,
         injuries and damages set forth in Section 10.1. Each such policy shall
         be non-cancellable and non-amendable with respect to Landlord, without
         thirty (30) days prior notice to Landlord and shall be in at least the
         amounts of the Initial Public Liability Insurance specified in Section
         1.3 and a duplicate original or certificate thereof shall be delivered
         to Landlord.

10.3     TENANT'S RISK. To the maximum extent this agreement may be made
         effective according to law, Tenant agrees to use and occupy the
         Premises and to use such other portions of the Property and the Office
         Park as Tenant is herein given the right to use at Tenant's own risk;
         and Landlord shall have no responsibility or liability for any loss of
         or damage to Tenant's Removable Property or for any inconvenience,
         annoyance, interruption or injury to business arising from Landlord's
         making any repairs or changes which Landlord is permitted by this
         Lease, or required by law, to make in or to any portion of the Premises
         or other sections of the Property, or the Office Park, or in or to the
         fixtures, equipment or appurtenances thereof; provided, however, (i)
         Landlord and its agents, employees and contractors shall not materially
         interfere with Tenant's use of, and business operations at, the
         Premises, and (ii) Landlord shall have responsibility and liability for
         any such loss, damage, inconvenience, annoyance, interruption or injury
         arising out of negligence or willful misconduct of Landlord or its
         employees, agents or contractors. The provisions of this Section shall
         be applicable from and after the execution of this Lease and until the
         end of

                                     -20-

<PAGE>

         the negligence or willful misconduct of Tenant or Tenant's agents or
         employees or independent contractors and, in either case, occurring
         after the date of this Lease, until the end of the Term of this Lease,
         and for so long thereafter as Tenant may occupy the Premises or any
         part thereof. This indemnity and hold harmless agreement shall include
         indemnity against all costs, expenses and liabilities incurred in, or
         in connection with, any such claim or proceeding brought thereon, and
         the defense thereof, including, without limitation, reasonable
         attorneys' fees, at both the trial and appellate levels.

10.2     PUBLIC LIABILITY INSURANCE. Tenant agrees to maintain in full force
         from the date upon which Tenant first enters the Premises for any
         reason, throughout the Term of this Lease, and thereafter so long as
         Tenant is in occupancy of any part of the Premises, a policy of
         commercial general liability and property damage insurance (including
         broad form contractual liability, independent contractor's hazard and
         completed operations coverage) under which Landlord, and Tenant are
         named as insureds, and under which the insurer agrees to indemnify and
         hold Landlord harmless from and against all cost, expense and/or
         liability arising out of or based upon any and all claims, accidents,
         injuries and damages set forth in Section 10.1. Each such policy shall
         be non-cancellable and non-amendable with respect to Landlord, without
         thirty (30) days prior notice to Landlord and shall be in at least the
         amounts of the Initial Public Liability Insurance specified in Section
         1.3 and a duplicate original or certificate thereof shall be delivered
         to Landlord.

10.3     TENANT'S RISK. To the maximum extent this agreement may be made
         effective according to law, Tenant agrees to use and occupy the
         Premises and to use such other portions of the Property and the Office
         Park as Tenant is herein given the right to use at Tenant's own risk;
         and Landlord shall have no responsibility or liability for any loss of
         or damage to Tenant's Removable Property or for any inconvenience,
         annoyance, interruption or injury to business arising from Landlord's
         making any repairs or changes which Landlord is permitted by this
         Lease, or required by law, to make in or to any portion of the Premises
         or other sections of the Property, or the Office Park, or in or to the
         fixtures, equipment or appurtenances thereof; provided, however, (i)
         Landlord and its agents, employees and contractors shall not materially
         interfere with Tenant's use of, and business operations at, the
         Premises, and (ii) Landlord shall have responsibility and liability for
         any such loss, damage, inconvenience, annoyance, interruption or injury
         arising out of negligence or willful misconduct of Landlord or its
         employees, agents or contractors. The provisions of this Section shall
         be applicable from and after the execution of this Lease and until the
         end of

                                     -20-

<PAGE>

         the Term of this Lease, and during such further period as Tenant may
         use or be in occupancy of any part of the Premises or of the Building.

10.4     INJURY CAUSED BY THIRD PARTIES. To the maximum extent this agreement
         may be made effective according to law, Tenant agrees that Landlord
         shall not be responsible or liable to Tenant, or to those claiming by,
         through or under Tenant, for any loss or damage that may be occasioned
         by or through the acts or omissions of persons occupying adjoining
         premises or any part of the premises adjacent to or connecting with the
         Premises or any part of the Property or Office Park or otherwise.

10.5     LANDLORD'S INSURANCE. Landlord shall (i) keep the Property insured
         against loss or damage by fire or other casualty on an "All Risk"
         basis, with extended coverage endorsements customary for office
         buildings in the area of the Property, and meeting all co-insurance
         requirements, and such other insurance as the then holder of any
         mortgage or ground lease encumbering the Property shall require, in
         amounts not less than the full replacement value of the Property, and
         (ii) obtain and maintain in force and effect commercial general
         liability insurance in an amount not less than $3,000,000 per
         occurrence and in the general aggregate, or such greater amount as is
         required by the holder of any mortgage or ground lease encumbering the
         Property, and (iii) provide a waiver of subrogation as provided in
         Section 14.18.



                                     -21-

<PAGE>


                                  ARTICLE XI

                        LANDLORD'S ACCESS TO PREMISES

11.1     LANDLORD'S RIGHTS. Landlord shall have the right, upon reasonable
         advance notice to Tenant (except in an emergency), to enter the
         Premises at all reasonable business hours for the purpose of
         inspections or making repairs to the same, and Landlord shall also have
         the right, upon reasonable advance notice to make access available at
         all reasonable business hours to prospective or existing mortgagees,
         purchasers or, during the last six months of the Term of this Lease,
         tenants of any part of the Property. In exercising such right of access
         under this Section 11.1, Landlord shall not materially interfere with
         Tenants use of the Premises and shall comply with Tenant's reasonable
         security requirements.


                                 ARTICLE XII

                          FIRE, EMINENT DOMAIN, ETC.

12.1     ABATEMENT OF RENT. If the Premises shall be damaged by fire or
         casualty, Basic Rent and Escalaton Charges payable by Tenant shall
         abate equitably for the period in which, by reason of such damage,
         there is substantial interference with Tenant's use of the Premises,
         having regard to the extent to which Tenant may be required to
         discontinue Tenant's use of all or a portion of the Premises, but such
         abatement or reduction shall end if and when Landlord shall have
         substantially restored the Premises (excluding any Tenant's Removal
         Property) to the condition in which they were prior to such damage. If
         the Premises shall be affected by any exercise of the power of eminent
         domain, Basic Rent and Escalation Charges payable by Tenant shall be
         justly and equitably abated and reduced according to the nature and
         extent of the loss of use thereof suffered by Tenant.

12.2     RIGHT OF TERMINATION. If the Premises or the Building are substantially
         damaged by fire or casualty (the term "substantially damaged" meaning
         damage of such a character that the same cannot, in ordinary course,
         reasonably be expected to be repaired within ninety (90) days from the
         time that repair work would commence), or if any part of the Building
         or of the access thereto is taken by any exercise of the right of
         eminent domain, then Landlord shall have the right to terminate this
         Lease (even if Landlord's entire interest in the Premises may have been
         divested) by giving notice of Landlord's election so to do within
         thirty (30) days after the occurrence of such casualty or the effective


                                         -22-



<PAGE>


         date of such taking, whereupon this Lease shall terminate thirty (30)
         days after the date of such notice with the same force and effect as if
         such date were the date originally established as the expiration date
         hereof. If (i) the Premises are substantially damaged by fire or
         casualty or (ii) any part of the Premises or access thereto is taken by
         eminent domain, then Tenant shall have the right to terminate this
         Lease by giving written notice to Landlord, whereupon this Lease shall
         terminate on the date set forth in such notice, which date shall not be
         less than 30 or more than 90 days after the date of such notice. The
         term "substantially damaged" as used above means damage of such a
         character that the same cannot, in ordinary course, reasonably be
         expected to be repaired within ninety (90) days from the time that
         repair work would commence.

12.3     RESTORATION. If this Lease shall not be terminated pursuant to Section
         12.2, Landlord shall thereafter use due diligence to restore the
         Premises (excluding any Tenant's Removal Property) to proper condition
         for Tenant's use and occupation, provided that Landlord's obligation
         shall be limited to the amount of insurance proceeds available therfor.
         If, for any reason, such restoration shall not be substantially
         completed within six months after the date of casualty. Tenant shall
         have the right to terminate this Lease by giving notice to Landlord
         thereof within thirty (30) days after the expiration of such period.
         Upon the giving of such notice, this Lease shall cease and come to an
         end without further liability or obligation on the part of either party
         unless, with such 30-day period, Landlord substantially completes such
         restoration. Such right of termination shall be Tenant's sole and
         exclusive remedy at law or in equity for Landlord's failure so to
         complete such restoration.

12.4     AWARD. Landlord shall have and hereby reserves and excepts, and Tenant
         hereby grants and assigns to Landlord all rights to recover for damages
         to the Property and the leasehold interest hereby created, and to
         compensation accrued or hereafter to accrue by reason of such taking,
         damage or destruction, and by way of confirming the foregoing, Tenant
         hereby grants and assigns, and covenants with Landlord to grant and
         assign to Landlord, all rights to such damages or compensation, and
         covenants to deliver such further assignments and assurances therof as
         Landlord may from time to time request. Nothing contained herein shall
         be construed to prevent Tenant from prosecuting in any condemnation
         proceedings a claim for the vlaue of any of Tenant's Removable Property
         installed in the Premises by Tenant at Tenant's expense and for
         relocation expenses, provided that such action shall not affect the
         amount of compensation otherwise recoverable by Landlord from the
         taking authority.

                                         -23-

<PAGE>

                                 ARTICLE XIII

                                   DEFAULT


13.1     TENANT'S DEFAULT. (a) If at any time subsequent to the date of this
         Lease any one or more of the following events (herein referred to as a
         "Default of Tenant") shall happen:

                  (i) Tenant shall fail to pay the Basic Rent, Escalation
                  Charges or other charges hereunder when due and such failure
                  shall continue for five (5) full Business Days after written
                  notice to Tenant from Landlord; or

                  (ii) Tenant shall neglect or fail to perform or observe any
                  other covenant herein contained on Tenant's part to be
                  performed or observed and Tenant shall fail to remedy the same
                  within thirty (30) days after notice to Tenant satisfying such
                  neglect or failure, or if such failure is of such a nature
                  that Tenant cannot reasonably remedy the same within such
                  thirty (30) day period, Tenant shall fail to commence promptly
                  to remedy the same and to prosecute such remedy to completion
                  with diligence and continuity; or

                  (iii) Tenant's leasehold interest in the Premises shall be
                  taken on execution of by other process of law directed against
                  Tenant; or

                  (iv) Tenant shall make an assignment for the benefit of
                  creditors or shall file a voluntary petition in bankruptcy or
                  shall be adjudicated bankrupt or insolvent, or shall file any
                  petition or answer seeking any reorganization, arrangement,
                  composition, readjustment, liquidation, dissolution or similar
                  relief for itself under any present or future Federal, State
                  or other statute, law or regulation for the relief of debtors,
                  or shall seek or consent to or acquiesce in the appointment of
                  any trustee, receiver or liquidator of Tenant or of all or any
                  substantial part of its properties, or shall admit in writing
                  its inability to pay its debts generally as they become due;
                  or

                  (v) A petition shall be filed against Tenant in bankruptcy or
                  under any other law seeking any reorganization, arrangement,
                  composition, readjustment, liquidation, dissolution, or
                  similar relief under any present or future Federal, State or
                  other statute, law or regulation and shall remain undismissed
                  or unstayed for an aggregate of sixty (60) days (whether or
                  not consecutive), or if any debtor in possession (whether or
                  not Tenant)

                                      -24-




<PAGE>

                  trustee, receiver or liquidator of Tenant or of all or any
                  substantial part of its properties or of the Premises shall be
                  appointed without the consent or acquiescence of Tenant and
                  such appointment shall remain unvacated or unstayed for an
                  aggregate of sixty (60) days (whether or not consecutive); or

         then in any such case Landlord may terminate this Lease by notice to
         Tenant, specifying a date not less than ten (10) days after the giving
         of such notice on which this Lease shall terminate and this Lease shall
         come to an end on the date specified therein as fully and completely as
         if such date were the date herein originally fixed for the expiration
         of the Term of this Lease and Tenant will then quit and surrender the
         Premises to Landlord, but Tenant shall remain liable as hereinafter
         provided.

         (b) If this Lease shall have been terminated as provided in this
         Article, or if any execution or attachment shall be issued against
         Tenant or any of Tenant's property whereupon the Premises shall be
         taken or occupied by someone other than Tenant, than Landlord may,
         without notice, re-enter the Premises, by summary proceedings, and
         remove and dispossess Tenant and all other persons and any and all
         property from the same, as if this Lease had not been made.

         (c) In the event of any termination, Tenant shall pay the Basic Rent,
         Escalation Charges and other sums payable hereunder up to the time of
         such termination, and thereafter Tenant, until the end of what would
         have been the Term of this Lease in the absence of such termination,
         and whether or not the Premises shall have been relet, shall be liable
         to Landlord for, and shall pay to Landlord, as current damages, the
         Basic Rent, Escalation Charges and other sums which would be payable
         hereunder if such termination had not occurred, less the net proceeds,
         if any, of any reletting of the Premises, after deducting all
         reasonable out-of-pocket expenses in connection with such reletting,
         including, without limitation, all repossession costs, brokerage
         commissions, legal expenses, attorneys' fees, advertising, alteration
         costs and expenses of preparation for such reletting. Tenant shall pay
         such current damages to Landlord monthly on the days which the Basic
         Rent would have been payable hereunder as if this Lease had not been
         terminated.

                                     -25-







<PAGE>


         In lieu of receiving any damages under the preceding paragraph, in the
         event of a termination of this Lease due to a Default of Tenant,
         Landlord may elect (by written notice to Tenant at any time after such
         termination) to recover, as liquidated damages the Final Payment (as
         hereinafter defined). As of the Commencement Date, the "Final Payment"
         shall be $173,500, but as of the first day of each calendar month after
         the Commencement Date, the Final Payment shall be the amount shown in
         attached Exhibit I for the month in which Landlord gives such notice to
         Tenant. Landlord and Tenant agree that the calculation of Landlord's
         actual damages would be difficult, and thus have agreed on the
         aforesaid liquidated damages as reasonable liquidated damages and not
         as a penalty.

         (d) In case of any Default by Tenant, re-entry, expiration and
         dispossession by summary proceedings or otherwise, Landlord (i) shall
         use reasonable efforts to relet the Premises or any part or parts
         thereof, either in the name of Landlord or otherwise, for a term or
         terms which may at Landlord's option be equal to or less than or exceed
         the period which would otherwise have constituted the balance of the
         Term of this Lease and may grant reasonable concessions or free rent to
         the extent that Landlord considers advisable and necessary to relet the
         same and (ii) may make such reasonable alterations, repairs and
         decorations in the Premises as Landlord in its reasonable judgment
         considers advisable and necessary for the purpose of reletting the
         Premises; and the making of such alterations, repairs and decorations
         shall not operate or be construed to release Tenant from liability
         hereunder as aforesaid.


                                     -26-



<PAGE>

         (e) The specified remedies to which Landlord may resort hereunder are
         not intended to be exclusive of any remedies or means of redress to
         which Landlord may at any time be entitled lawfully, and Landlord may
         invoke any remedy (including the remedy of specific performance)
         allowed at law or in equity as if specific remedies were not herein
         provided for.

         (f) All reasonable, out-of-pocket costs and expenses incurred by or on
         behalf of Landlord (including, without limitation, attorneys' fees and
         expenses) in enforcing its rights hereunder or occasioned by any
         Default of Tenant shall be paid by Tenant.

13.2     LANDLORD'S DEFAULT. Landlord shall in no event be in default in the
         performance of any of the Landlord's obligations hereunder unless and
         until Landlord shall have failed to perform such obligations within
         thirty (30) days, or such additional time as is reasonably required to
         correct any such default, after notice by Tenant to Landlord specifying
         wherein Landlord has failed to perform any such obligations.

                                     -27-


<PAGE>

                                 ARTICLE XIV

                           MISCELLANEOUS PROVISIONS

14.1     HAZARDOUS MATERIALS. Tenant shall not (either with or without
         negligence) cause or permit the escape, disposal or release of any
         biologically or chemically active or other hazardous substances, or
         materials. Tenant shall not allow the storage or use of such substances
         or materials in any manner not sanctioned by law or by the highest
         standards prevailing in the industry for the storage and use of such
         substances or materials, nor allow to be brought into the Project any
         such materials of substances except to use in the ordinary course of
         Tenant's business, and then only after written notice is given to
         Landlord of the identity of such substances or materials. Without
         limitation, hazardous substances and materials shall include those
         described in the Comprehensive Environmental Response, Compensation and
         Liability Act of 1980, as amended, 42 U.S.C. Section 9601 et seq., the
         Resource Conservation and Recovery Act, as amended, 42 U.S.C. Section
         6901 et seq., any applicable state or local laws and the regulations
         adopted under these acts. If any lender or governmental agency shall
         ever require testing to ascertain whether or not there has been any
         release of hazardous materials, then the reasonable costs thereof shall
         be reimbursed by Tenant to Landlord upon demand as additional charges
         if such requirement applies to the Premises. In addition, Tenant shall
         execute affidavits, representations and the like from time to time at
         Landlord's request concerning Tenant's best knowledge and belief
         regarding the presence of hazardous substances of materials on the
         Premises. In all events, Tenant shall indemnify Landlord in the manner
         elsewhere provided in this lease from any release of hazardous
         materials on the Premises occurring while Tenant is in possession, or
         elsewhere if caused by Tenant or persons acting under Tenant. The
         within covenants shall survive the expiration or earlier termination of
         the Lease term.

14.2     WAIVER. (a) Failure on the part of Landlord or Tenant to complain of
         any action or non-action on the part of the other, no matter how long
         the same may continue, shall never be a waiver by Tenant or Landlord,
         respectively, of any of the other's rights hereunder. Further, no
         waiver at any time of any of the provisions hereof by Landlord or
         Tenant shall be construed as a waiver of any of the other provisions
         hereof, and a waiver at any time of any of the provisions hereof shall
         not be construed as a waiver at any subsequent time of the same
         provisions. The consent or approval of Landlord or Tenant to or of any
         action by the other requiring such consent or approval shall not be
         construed to waive or render unnecessary Landlord's or Tenant's consent
         or approval to or of any subsequent similar act by the other.

                                     -28-


<PAGE>

         (b) No payment by Tenant, or acceptance by Landlord, of a lesser amount
         than shall be due from Tenant to Landlord shall be treated otherwise
         than as a payment on account of the earliest installment of any payment
         due from Tenant under the provisions hereof. The acceptance by Landlord
         of a check for a lesser amount with an endorsement or statement
         thereon, or upon any letter accompanying such check, that such lesser
         amount is payment in full, shall be given no effect, and Landlord may
         accept such check without prejudice to any other rights or remedies
         which Landlord may have against Tenant.

14.3     COVENANT OF QUIET ENJOYMENT. Tenant,subject to the terms and provisions
         of this Lease, on payment of the basic Rent and Escalation Charges and
         observing, keeping and performing all of the other terms and provisions
         of this Lease on Tenant's part to be observed, kept and performed,
         shall lawfully, peaceably and quietly have, hold, occupy and enjoy the
         Premises during the term hereof, without hindrance or ejection by any
         persons lawfully claiming under Landlord to have title to the Premises
         superior to Tenant; the foregoing covenant of quiet enjoyment is in
         lieu of any other covenant, express or implied.

14.4     LANDLORD'S LIABILITY. (a) Tenant specifically agrees to look solely to
         Landlord's then equity interest in the Property at the time owned, for
         recovery of any judgment from Landlord; it being specifically agreed
         that Landlord (original or successor) shall never be personally liable
         for any such judgment, or for the payment of any monetary obligation to
         Tenant. The provision contained in the foregoing sentence is not
         intended to, and shall not, limit any right that Tenant might otherwise
         have to obtain injunction relief against Landlord or Landlord's
         successors in interest, or to take any action not involving the
         personal liability of Landlord (original or successor) to respond in
         monetary damages from Landlord's assets other than Landlord's equity
         interest in the Property.

         (b) With respect to any services or utilities to be furnished by
         Landlord to Tenant, Landlord shall in no event be liable for failure to
         furnish the same when prevented from doing so by strike, lockout,
         breakdown, accident, order or regulation of or any governmental
         authority, or failure of supply, or failure whenever and for so long as
         may be necessary by reason of the making of repairs or changes which
         Landlord is required or is permitted by this Lease or by law to make or
         in good faith deems necessary (provided Landlord shall not materially
         disturb Tenant's use of the Premises or the operation of the Tenant's
         business) or inability by the



                                        -29-

<PAGE>

         exercise of reasonable diligence to obtain supplies, parts or employees
         necessary to furnish such services, or because of war or other
         emergency, or for any other cause beyond Landlord's reasonable control,
         or for any cause due to any act or neglect of Tenant or Tenant's
         servants, agents, employees, licensees or any person claiming by,
         through or under Tenant, nor shall any such failure give rise to any
         claim in Tenant's favor that Tenant has been evicted, either
         constructively or actually, partially or wholly; provided, however,
         Landlord shall use reasonable efforts to restore any interrupted
         services or utilities as quickly as possible; and provided, further,
         that Landlord shall be liable for the negligence or willful misconduct
         of Landlord or its employees, agents or contractors.

         (c) In no event shall Landlord ever be liable to Tenant for any loss of
         business or any other indirect or consequential damages suffered by
         Tenant from whatever cause.

         (d) With respect to any repairs, installations, or restoration which
         are required or permitted to be made by Landlord, the same may be made
         during normal business hours and Landlord shall have no liability for
         damages to Tenant for inconvenience, annoyance, interruption, or loss
         or damage to Tenant's business arising therefrom; provided, however,
         Landlord shall not materially disturb Tenant's use of the Premises or
         the operation of Tenant's business; provided, further, Landlord shall
         in any event be liable for the negligence or willful misconduct of
         Landlord or its agents, employees or contractors.

14.5     TRANSFER OF TITLE. In the event of any transfer of title to the
         property by Landlord, Landlord shall thereafter be entirely freed and
         relieved from the performance and observance of all future covenants
         and obligations under this Lease, from and after such time of the
         transfer of title, except for the claims of Tenant against Landlord
         arising out of the events occurring prior to such transfer. Such
         successor Landlord shall not be liable or responsible for any acts or
         omissions of Landlord occurring prior to such transfer. The successor
         Landlord shall be responsible from and after the date of such transfer
         for the performance of all future covenants and obligations under this
         Lease.

14.6     RULES AND REGULATIONS. Tenant shall abide by rules and regulations from
         time to time established by Landlord, it being agreed that such rules
         and regulations will be established and applied by Landlord in a
         non-discriminatory fashion, such that all rules and

                                         -30-

<PAGE>

         regulations shall be generally applicable to other tenants of the
         Building. Landlord agrees to use reasonable efforts to insure that any
         such rules and regulations are uniformly enforced. In the event that
         there shall be a conflict between such rules and regulations and the
         provisions of this Lease, the provisions of this Lease shall control.
         Such rules and regulations shall not require Tenant to incur greater
         financial obligations with respect to the occupancy of the Premises.

14.7     ADDITIONAL CHARGES. If Tenant shall fail to pay when due any sums under
         this Lease designated as an Escalation Charge or additional charge,
         Landlord shall have the same rights and remedies as Landlord has
         hereunder for failure to pay Basic Rent.

14.8     INVALIDITY OF PARTICULAR PROVISIONS. If any term or provision of this
         Lease, or the application thereof to any person or circumstance shall,
         to any extent, be invalid or unenforceable, the remainder of this
         Lease, or the application of such term or provision to persons or
         circumstances other than those as to which it is held invalid or
         unenforceable, shall not be affected thereby and each term and
         provision of this Lease shall be valid and be enforced to the fullest
         extent permitted by law.

14.9     PROVISIONS BINDING, ETC. Except as herein otherwise provided, the terms
         hereof shall be binding upon and shall inure to the benefit of the
         successors and assigns, respectively, of Landlord and Tenant and, if
         Tenant shall be an individual, upon and to his heirs, executors,
         administrators, successors and assigns. Each term and each provision of
         this Lease to be performed by Tenant shall be construed to be both a
         covenant and a condition. The reference contained to successors and
         assigns of Tenant is not intended to constitute a consent to assignment
         by Tenant, but has reference only to those instances in which Landlord
         may later give consent to a particular assignment if required by
         Article VI hereof.

14.10    NOTICES. Whenever, by the terms of this Lease, notices shall or may be
         given either to Landlord or to Tenant, such notice shall be in writing
         and shall be sent by registered or certified mail, postage prepaid:

         If intended for Landlord, addressed to Landlord at Landlord's Original
         Address (or to such other address or addresses as may from time to time
         hereafter be designated by Landlord by like notice).

                                     -31-


<PAGE>

         If intended for Tenant, addressed to Tenant at Tenant's Original
         Address until the Commencement Date and thereafter to the Premises,
         with a copy to Testa, Hurwitz & Thibeault, 125 High Street, Boston, MA
         02110 Attention: Real Estate Department (or to such other address or
         addresses as may from time to time hereafter be designated by Tenant by
         like notice).

         All such notices shall be effective three days after being deposited in
         the United States Mail within the continental United States, provided
         that the same are received in ordinary course at the address to which
         the same were sent.

14.11    WHEN LEASE BECOMES BINDING. The submission of this document for
         examination and negotiation does not constitute an offer to lease, or a
         reservation of, or option for, the Premises, and this document shall
         become effective and binding only upon the execution and delivery
         hereof by both Landlord and Tenant. All negotiations, considerations,
         representations and understandings between Landlord and Tenant are
         incorporated herein and this Lease expressly supercedes any proposals
         or other written documents relating hereto. This Lease may be modified
         or altered only by written agreement between Landlord and Tenant, and
         no act or omission of any employee or agent of Landlord shall alter,
         change or modify any of the provisions hereof.

14.12    PARAGRAPH HEADINGS. The paragraph headings throughout this instrument
         are for convenience and reference only, and the words contained therein
         shall in no way be held to explain, modify, amplify or aid in the
         interpretation, construction or meanings of the provisions of this
         Lease.

14.13    RIGHTS OF MORTGAGEE OR GROUND LESSOR. Landlord shall provide Tenant
         with a written agreement (a "Non-Disturbance Agreement") from the
         holder of any mortgage and the lessor under any ground lease affecting
         the Premises to the effect that, if such holder forecloses such
         mortgage, or such ground lessor terminates such ground lease, or either
         such holder or such ground lessor otherwise exercises their respective
         rights, such holder or ground lessor shall recognize Tenant's rights
         under this Lease and shall not disturb Tenant's occupancy of the
         Premises. Provided Tenant receives a Non-Disturbance Agreement from
         each such holder or lessor, this Lease shall be subordinate to the
         first mortgage or ground lease from time to time encumbering the
         Premises, whether executed and delivered prior to or subsequent to the
         date of this Lease, if the holder of such mortgage or ground lease
         shall so elect. If this Lease is subordinate to the first mortgage or
         ground lease and the holder thereof (or successor) shall

                                     -32-


<PAGE>

         succeed to the interest of Landlord, Tenant shall attorn to such holder
         and this Lease shall continue in full force and effect between such
         holder under the terms of Tenant's Non-Disturbance Agreement with such
         holder, (or successor) and Tenant. Tenant further agrees to execute
         such instruments which would cause the first mortgage to be subordinate
         to the Lease, as such holder of the mortgage may request.

         Landlord represents and warrants to Tenant that:

         (i)      Landlord is the holder of the lessee's interest under the
                  Lease Agreement (the "Ground Lease") between WRC Properties,
                  Inc., a Delaware corporation ("Ground Lessor"), and Landlord,
                  dated April 29, 1988, a short form of which has been recorded
                  with the Worcester County Worcester District of Deeds (the
                  "Registry") at Book 11630, Page 21.

         (ii)     To the best of Landlord's knowledge, Ground Lessor is the
                  present holder of the lessor's interest under the Ground
                  Lease.

         (iii)    The Ground Lease is in full force and has not been amended,
                  modified, revoked or terminated, except by instruments
                  attached to this Lease as Exhibit GL.

         (iv)     The copy of the Ground Lease attached to this Lease as Exhibit
                  GL is a complete and accurate copy of the Ground Lease, which
                  represents the entire agreement between Landlord and Ground
                  Lessor with respect to the Property.

         (v)      Neither Landlord nor, to the best of Landlord's knowledge,
                  Ground Lessor as Exhibit GL is in default under the Ground
                  Lease, nor has any event occurred which, after any applicable
                  notice or the expiration of any applicable grace period, would
                  become a default under the Ground Lease by Landlord or, to the
                  best of Landlord's knowledge, Ground Lessor.

         (vi)     All rent, additional rent, and other charges due under the
                  Ground Lease have been paid through November, 1995.

         (vii)    To the best of Landlord's knowledge, the only mortgage
                  encumbering the Property is a Security Agreement and Leasehold
                  Mortgage Deed from Landlord to Teachers Insurance and Annuity
                  Association of America, a New York corporation ("Teachers"),
                  dated May 24, 1989, and recorded with the Registry at Book
                  12116, page 158, as amended by a Mortgage Supplement,
                  Modification and

                                             -33-







<PAGE>

                  Amendment and Supplement, Amendment and Modification of
                  Assignment of Lessor's Interest in Lease(s) Agreement dated as
                  of June 1, 1991, and recorded with the Registry at Book 13627.
                  Page 47 (collectively, the "Mortgagee").

         (viii)   To the best of Landlord's knowledge, Teachers is the present
                  holder of the Mortgage.

         (ix)     Landlord is not in default under the Mortgage, nor has any
                  event occurred which, after any applicable notice or the
                  expiration of any applicable grace period, would become a
                  default under the Mortgage.

14.14    STATUS REPORT. Recognizing that both parties may find it necessary to
         establish to third parties, such as accountants, banks, mortgagees,
         ground lessors, or the like, the then current status of performance
         hereunder, either party, on the request of the other made from time to
         time, will within ten (10) days furnish to Landlord, or the holder of
         any mortgage or ground lease encumbering the Premises, or to Tenant, as
         the case may be, a statement (to the best of such party's knowledge) of
         the status of any matter pertaining to this Lease, including, without
         limitation, acknowledgements that (or the extent to which) each party
         is in compliance with its obligations under the terms of this Lease.

14.15    REMEDYING DEFAULTS. Landlord shall have the right (after written notice
         to Tenant and the expiration of any applicable grace period), but shall
         not be required, to pay such reasonable sums or do any reasonable act
         which requires the expenditure of monies which may be necessary or
         appropriate by reason of a Default of Tenant and in the event of the
         exercise of such right by Landlord, Tenant agrees to pay to Landlord
         forthwith upon demand all such sums, together with interest thereon at
         a rate equal to 3% over the prime rate in effect from time to time at
         the First National Bank of Boston as an additional charge. Any payment
         of Basic Rent, Escalation Charges or other sums payable hereunder not
         paid when due (after written notice to Tenant and the expiration of any
         applicable grace period) shall, at the option of Landlord, bear
         interest at a rate equal to 3% over the prime rate in effect at the
         First National Bank of Boston from the due date thereof and shall be
         payable forthwith on demand by Landlord, as an additional charge.

14.16    HOLDING OVER. Any holding over by Tenant after the expiration of the
         Term of this Lease shall be treated as a daily tenancy at sufferance at
         a rate equal to 1-1/2 times the Basic Rent in effect at the expiration
         of the Term of this Lease plus Escalation Charges and other charges
         herein provided (prorated on a daily basis). Tenant shall also pay to
         Landlord all damages, direct

                                     -34-




<PAGE>

         and/or indirect, sustained by reason of any such holding over.
         Otherwise, such holding over shall be on the terms and conditions set
         forth in this Lease as far as applicable.

14.17    WAIVER OF SUBBROGATION. Insofar as, and to the extent that, the
         following provision may be effective without invalidating or making it
         impossibe to secure insurance coverage obtainable from responsible
         insurance companies doing business in the locality in which the
         Property is located (even though extra premium may result therefrom),
         Landlord and Tenant mutually agree that any property damage insurance
         carried by either shall provide for the waiver by the insurance carrier
         of any right of subrogation against the other, and they further
         mutually agree that, with respect to any damage to property, the loss
         from which is covered by insurance then being carried by them,
         respectively, the one carrying such insurance and suffering such loss
         releases the other of and from any and all liability with respect to
         such loss to the extent of the insurance proceeds paid with respect
         thereto.

14.18    SURRENDER OF PREMISES. Upon the expiration or earlier termination of
         the Term of this Lease, Tenant shall peaceably quit and surrender to
         Landlord the Premises in neat and clean condition and in as good order,
         condition and repair as existed as of the Commencement Date, together
         with all alterations, additions and improvements (other than Tenant's
         Removable Property), which may have been made or installed in, on or to
         the Premises prior to or during the Term of this Lease, excepting only
         ordinary wear and use, eminent domain and damage by fire or other
         casualty for which, under other provisions of this Lease, Tenant has no
         responsibility of repair or restoration. Tenant shall remove all of
         Tenant's Removable Property and shall repair any damages to the
         Premises or the Building caused by such removal. Any Tenant's Removable
         Property which shall remain in the Building or on the Premises after
         the expiration or termination of the Term of this Lease shall be deemed
         conclusively to have been abandoned, and either may be retained by
         Landlord as its property or may be disposed of in such manner as
         Landlord may see fit, at Tenant's sole cost and expense.

14.19    BROKERAGE. Tenant and Landlord warrant and represent that neither party
         has dealt with any broker in connection with the consummation of this
         Lease other than Broker, and, in the event of any brokerage claims
         against Landlord predicated upon prior dealings with Tenant, Tenant
         agrees to defend same and indemnify Landlord against any such claim
         (except any claim by Broker). In the event of any brokerage claims
         against the Tenant predicated upon prior dealings with Landlord,
         Landlord agrees to defend same and indemnify Tenant against any such
         claim (except any claim by Broker).



                                        -35-

<PAGE>

14.20    GOVERNING LAW: This Lease shall be governed exclusively by the
         provisions hereof and by the laws of the Commonwealth of Massachusetts,
         as the same may from time to time exist.

         IN WITNESS WHEREOF, Landlord and Tenant have caused this Lease to be
duly executed, under seal, by persons hereunto duly authorized, in multiple
copies, each to be considered an original hereof, as of the date first set forth
above.


                                            LANDLORD: Westborough Associates
                                            Building Five Limited Partnership,
                                            a Massachusetts limited partnership

                                            By: Robert C. Elder d/b/a Robert
                                            Elder Associates, its general
                                            partner


                                            By:  /s/ Robert C. Elder
                                                ------------------------------
                                                 Robert C. Elder


                                            TENANT: CacheLink Corp.


Attest:                                     By:  /s/ Michael S. Wyzgo
        ------------------------                ------------------------------
               Clerk                             Michael S. Wyzgo, VP Finance


                                     -36-





<PAGE>

                                                                      EXHIBIT 11

                        MANGOSOFT, INC. AND SUBSIDIARIES
                          (A Development Stage Company)

                    Computation of Net Loss Per Common Share

             Three and Nine Months Ended September 30, 1999 and 1998
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                                   Three Months Ended
                                                                                   ------------------
                                                                                   1999           1998
                                                                                   ----           ----
<S>                                                                            <C>             <C>
BASIC NET PER COMMON SHARE:
     Net loss applicable to common shares as reported .......................  $(2,438,038)    $(3,434,533)
     Weighted average number of common shares outstanding:
          Common Stock ......................................................    7,678,000       1,575,000
                                                                               -----------     -----------

          Basic net loss per common share ...................................  $     (0.32)    $     (2.18)
                                                                               ===========     ===========

DILUTED NET LOSS PER COMMON SHARE:
     Net loss applicable to common shares as reported .......................  $(2,438,038)    $(3,434,533)
     Weighted average number of common shares outstanding:
          Common Stock ......................................................    7,678,000       1,575,000
          Effect of common stock equivalents ................................           --              --
                                                                               -----------     -----------
               Total ........................................................    7,678,000       1,575,000
                                                                               ===========     ===========

          Diluted net loss per common share .................................  $     (0.32)    $     (2.18)
                                                                               ===========     ===========

<CAPTION>
                                                                                    Nine Months Ended
                                                                                    -----------------
                                                                                    1999          1998
                                                                                    ----          ----
<S>                                                                            <C>             <C>
BASIC NET LOSS PER COMMON SHARE:
     Net loss applicable to common shares as reported .......................  $(7,307,025)   $(12,238,100)
     Weighted average number of common shares outstanding:
          Common Stock ......................................................     3,609,333      1,575,000
                                                                               -----------     -----------

          Basic net loss per common share ...................................  $     (2.02)   $      (7.77)
                                                                               ===========    ============

DILUTED NET LOSS PER COMMON SHARE:
     Net loss applicable to common shares as reported .......................  $(7,307,025)   $(12,238,100)
     Weighted average number of common shares outstanding:
          Common Stock ......................................................    3,609,333       1,575,000
          Effect of common stock equivalents ................................           --              --
                                                                               -----------     -----------
               Total ........................................................    3,609,333       1,575,000
                                                                               ===========     ===========

          Diluted net loss per common share .................................  $     (2.02)   $      (7.77)
                                                                               ===========    ============
</TABLE>



<PAGE>

                                                                    Exhibit 20.1

                             MANGOSOFT CORPORATION
                          MERGER CONSENT SOLICITATION
                                      AND
                             INFORMATION STATEMENT

                                 August 2, 1999


To the Stockholders
to MangoSoft Corporation

Ladies and Gentlemen:

         MangoSoft Corporation ("Mango"), a Delaware corporation, of which you
own shares of capital stock, intends to enter into an Agreement and Plan of
Merger (the "Merger Agreement") with First American Clock Co., a publicly-traded
Nevada corporation ("Parent"), and its wholly-owned subsidiary, MangoMerger
Corp., a Delaware corporation ("Merger-Sub") pursuant to which Mango shall merge
(the "Merger") into a Merger-Sub and your shares will be converted into shares
common stock of Parent as described herein. At the closing of the Merger, and as
a condition thereof, Parent shall have raised at least $3.75 million. In
addition to this new capital, the Board of Mango believes that by merging with a
public shell, the new company will have greater access to future capital. A copy
of the most recent draft of the Merger Agreement is attached hereto as Exhibit A
for your review. Mango is providing this Merger Consent Solicitation and
Information Statement to all stockholders of Mango who are holders of record as
of July 30, 1999 in order to obtain the required consent to the Merger.

I.       Summary of Terms of the Merger Agreement.

         Under the Merger Agreement, Merger-Sub will merge (the "Merger") with
and into Mango and the holders of Mango capital stock will receive shares of
common stock of Parent (the "Parent Common Stock") in exchange for the
outstanding shares of capital stock of Mango, which includes all common stock of
Mango as well as shares of Series A, B, C, D, and E convertible preferred stock
of Mango, (collectively, the "Mango Capital Stock"). In addition, immediately
following the Merger $6,000,000 aggregate principal amount of 12% Senior Secured
Convertible Notes issued by Mango (the "Mango Debt") in connection with Mango's
most recent short term financing will be exchanged for shares of Parent Common
Stock.

<PAGE>


         As previously reported, Mango has retained Punk, Ziegel & Company to
raise additional capital on behalf of the surviving entity, however, there can
be no assurance that such funds will be raised.

         All of Mango's existing options and warrants shall be canceled. A new
Parent option plan will be established. New options will be issued to existing
employees and three new directors/advisors who will be added to the Board of
Parent.

         The Board of Directors (the "Board") of Mango has approved the Merger
transaction and declared it to be advisable and in the best interests of Mango.

II.      Exchange of Mango Capital Stock and Mango Debt for Parent Common Stock.

         As a result of the Merger, Parent will issue to the current holders of
Mango Capital Stock an aggregate of six million (6,000,000) shares of Parent
Common Stock at the conversion rates set forth in the table below. Each share of
Parent Common Stock will be voting and will be entitled to a dividend if
declared by the Board of Directors of the surviving entity.

         Conversion of Mango Capital Stock into Parent Common Stock

                                         Number of Shares
                                         of Parent Common    Number of Shares of
                                         Stock into Which       Parent Common
Classes of Mango            Shares        Each One Share      Stock into Which
 Capital Stock            Outstanding     Shall Convert      Class shall Convert
 -------------            -----------     -------------      -------------------

Common Stock                 511,250         0.17990                  91,972

Series A Preferred Stock   2,250,000         0.17990                 404,767

Series B Preferred Stock     750,000         0.17990                 134,923

Series C Preferred Stock   1,500,000         1.13288               1,699,319

Series D Preferred Stock     799,751         1.50673               1,205,008

Series E Preferred Stock   1,450,000         1.69932               2,464,012

                                       2
<PAGE>

         In addition, following the Merger Parent will issue nine million
(9,000,000) shares of Parent Common Stock in exchange for the Mango Debt. In
connection therewith, the Mango Debt shall be released.

         Accordingly, following the completion of the merger, the capitalization
of the surviving entity shall be as follows:

                                  Shares Held in      Percentage Ownership of
           Group                 Surviving Entity        Surviving Entity
           -----                 ----------------        ----------------

Original Parent Stockholders         4,875,020                 24.53%

Former Mango Stockholders            6,000,000                 30.19%

Former Mango Debt Holders            9,000,000                 45.28%

Total                               19,875,020                100.00%

         The shares of Parent Common Stock that you will receive in exchange for
shares of Mango Capital Stock will be restricted securities pursuant to Rule 144
("Rule 144") of the Securities Act of 1933, as amended (the "Securities Act"),
and may not be sold, unless registered under the Securities Act, except in
compliance with Rule 144, which provides that a person holding restricted
securities for a period of one (1) year may publicly sell in brokerage
transactions at an amount equal to one percent (1%) of then outstanding Parent
Common Stock every three (3) months or, if greater, a percentage of the shares
publicly traded during a designated period. Accordingly, each share of Parent
Common Stock that you receive in this transaction will bear a legend as follows:
"The shares represented by this certificate have not been registered under the
Securities Act of 1933, as amended, not under any state securities law. Such
shares may not be pledged, sold, assigned, hypothecated or otherwise transferred
until (i) a registration statement with respect hereto is effective under the
Act and any applicable state securities law or (ii) the company receives an
opinion of counsel to the company or counsel to the holder of such securities,
which counsel and opinion are reasonably satisfactory to the company, that such
securities may be pledged, sold, assigned, hypothecated, or transferred without
an effective registration statement under the act and applicable state
securities laws."

         As a result of the Merger, your holding period for purposes of Rule 144
will restart. Unless registered under the Securities Act, your shares of Parent
Common Stock will be subject to a stop transfer order. Information regarding
what steps will be taken to register, under the Securities Act, certain shares
of Parent Common Stock issued to you in exchange for your Mango Capital Stock is
contained in Section III below.

                                       3
<PAGE>

III.     Registration Rights.

         As described in Section VII below, the effectiveness of the Merger will
result in the termination of any agreements you may have with Mango to register
any shares, under the Securities Act, of Mango Capital Stock you own. However,
subject to the completion of an audit and the preparation and delivery of
audited financial statements, the Parent will use reasonable efforts to file,
within 180 days after the closing date, a registration statement with the
Securities and Exchange Commission relating to 25% of Parent Common Stock held
by each former holder of Mango Capital Stock and Mango Debt.

IV.      Lock-ups.

         Mango is also requesting that you sign a lock-up consent in the form
attached as Exhibit B. Because of the need for additional capital following the
Merger, Parent will need to raise additional funds. The attached consent
provides that from now through December 31, 2000 you will execute any reasonable
lock-up requested by Parent in connection with future financings.

V.       Information about Parent.

         Attached as Exhibit C is a copy of Parent's Annual Report for the
period ending December 31, 1998. The Annual Report has been attached in order to
provide you with information about the Parent to assist you in making an
informed decision.

VI.      Appraisal Rights.

         In the event you decide not to sign the enclosed Written Consent of
Stockholders (the "Consent"), and the Merger is approved by a majority of
stockholders of Mango, you will be entitled to an appraisal by a Court of
Chancery of the fair market value of your shares, pursuant to Section 262(d)(2)
("Section 262") of the General Corporation Law of the State of Delaware.
Attached as Exhibit D is a copy of Section 262 for your reference.

VII.     Prior Agreements.

         Approval of the Merger Agreement by a majority of the stockholders of
Mango, and effectiveness of the Merger, will terminate the Third Amended and
Restated Registration Rights Agreement, dated October 23, 1997, and the Third
Amended and Restated Preemptive Rights Agreement, dated December 19, 1997, each
by and among Mango and each of holder of all series of preferred stock of Mango,
any amendments thereto, and any prior agreements related to subject matters
thereof, and Parent shall not be bound by the terms of any such agreements.

                                       4
<PAGE>

In addition, approval of the Merger Agreement by a majority of the stockholders
of Mango and the effectiveness of the Merger, will terminate any rights you may
be entitled to pursuant to any prior agreements or documents relating to your
securities, including but not limited to, the above-referenced agreements and
the Amended and Restated Certificate of Incorporation of Mango, as filed with
the Secretary of State of the State of Delaware.

         This Information Statement does not constitute investment advice with
respect to Mango or the terms of the Merger Agreement. You may wish to consult
with independent counsel regarding the terms of the Merger Agreement.

         Approval of the majority of the Mango stockholders will allow the
Merger to be consummated. If you decide to vote in favor of the Merger, please
execute the enclosed Consent where indicated and return a signed copy of the
Consent at your earliest convenience, but no later than August 10, 1999, by
overnight mail or facsimile to:

                 Camhy Karlinsky & Stein LLP
                 1740 Broadway - 16th Floor
                 New York, New York 10019
                 Attn: Douglas N. Bernstein, Esq.
                 Fax (212) 977-8389.

Kindly retain copies of the executed documents for your records.

         If you have any questions regarding this transaction, please call Tim
Keenan, Treasurer of Mango, at 212-872-9680.

                                       5


<PAGE>
                                                                    Exhibit 20.2


                               SUPPLEMENT TO THE
                          MERGER CONSENT SOLICITATION
                                      AND
                             INFORMATION STATEMENT
                                       OF
                             MANGOSOFT CORPORATION

                             Dated: August 26, 1999


         This Supplement supplements and amends the Merger Consent Solicitation
and Information Statement of MangoSoft Corporation (the "Company"), dated August
2, 1999 (the "Memorandum"), regarding the Company's solicitation of your consent
to approve its merger contemplated by an Agreement and Plan of Merger (the
"Merger Agreement") with First American Clock Co., a publicly-traded Nevada
corporation ("Parent"), and its wholly-owned subsidiary, MangoMerger Corp., a
Delaware corporation ("Merger-Sub"). All capitalized terms used herein not
otherwise defined shall have the meanings ascribed to them in the Memorandum,
which is attached hereto for your convenience.

         Pursuant to the Merger Agreement, Mango shall merge into the Merger-Sub
and your shares of capital stock of the Company will be converted into shares of
common stock of Parent as described in the Memorandum. This consent solicitation
is being made due to a substantive change to the terms of the Merger described
in the Memorandum. Mango is providing this Supplement to all stockholders of
Mango who were holders of record as of July 30, 1999, regardless of whether they
previously consented to the Merger, so that they may make a new decision based
upon the terms of the Merger as amended. Stockholders are encouraged to review
the Memorandum and this Supplement prior to executing the enclosed action by
written consent in the space set forth to indicate their approval of the Merger.

         As described in the Memorandum, the Merger Agreement requires the
Parent to raise $3.75 million as a condition to closing. The Company has been
advised by counsel to the Parent that it was unable to raise the $3.75 million
without eliminating the registration rights relating to the Parent stock that
you will receive in the Merger that were described in Section III of the
Memorandum. Therefore, as a condition to that financing, which the Company has
been advised has been consummated, the Parent represented to its investors that
the holders of Mango Capital Stock would not have any registration rights in
respect of Parent stock issued to them in connection with the Merger.
Accordingly, Section III of the Memorandum is hereby amended by deleting the
second sentence thereof and Section II is amended by deleting the last sentence
of the last paragraph thereof. Other holders of 2,300,000 shares of Parent stock
will, however, retain their registration rights.

         Since you will not have any registration rights relating to Parent
stock that you will receive in exchange for shares of Mango Capital Stock, such
Stock will be restricted securities

<PAGE>

pursuant to Rule 144 of the Securities Act and may not be sold, unless
registered under the Securities Act, except in compliance with Rule 144, which
provides that a person holding restricted securities for a period of one (1)
year may publicly sell in brokerage transactions at an amount equal to one
percent (1%) of the then outstanding Parent Common Stock every three (3) months
or, if greater, a percentage of the shares publicly traded during a designated
period. Accordingly, each share of Parent Common Stock that you receive in this
transaction will bear a legend as follows: "The shares represented by this
certificate have not been registered under the Securities Act of 1933, as
amended, not under any state securities law. Such shares may not be pledged,
sold, assigned, hypothecated or otherwise transferred until (i) a registration
statement with respect hereto is effective under the Act and any applicable
state securities law or (ii) the company receives an opinion of counsel to the
company or counsel to the holder of such securities, which counsel and opinion
are reasonably satisfactory to the company, that such securities may be pledged,
sold, assigned, hypothecated, or transferred without an effective registration
statement under the act and applicable state securities laws."

         The Supplement does not constitute investment advice with respect to
Mango or the terms of the Merger Agreement. You may wish to consult with
independent counsel regarding the terms of the Merger Agreement and the changes
thereto as described herein.

         Approval of the majority of each class of Mango stockholders will allow
the Merger to be consummated. As a result of the elimination of registration
rights described herein, your approval is necessary even if you previously voted
in favor of the Merger. If you decide to vote in favor of the Merger after
having considered the change in terms described herein, please execute the
enclosed action by written consent where indicated, signifying your approval of
the Merger, and return a signed copy at your earliest convenience, but no later
than August 31, 1999, by facsimile transmission to:

                          Tim Keenan at (212) 872-9690

         Kindly retain copies of the executed documents for your records.

         If you have any questions regarding this transaction, please call Tim
Keenan, Treasurer of Mango, at 212-872-0680.

                                       2


<PAGE>
                                                                    Exhibit 20.3


                                SUPPLEMENT TO THE
                           MERGER CONSENT SOLICITATION
                                       AND
                              INFORMATION STATEMENT
                                       OF
                             MANGOSOFT CORPORATION


                            Dated: September 1, 1999


         This Supplement supplements and amends the Merger Consent Solicitation
and Information Statement of MangoSoft Corporation ("Mango"), dated August 13,
1999 (the "Memorandum"), regarding the Company's solicitation of your consent
to approve its merger contemplated by an Agreement and Plan of Merger (the
"Merger Agreement") with First American Clock Co., a publicly-traded Nevada
corporation ("Parent"), and its wholly-owned subsidiary, MangoMerger Corp., a
Delaware corporation ("Merger-Sub"), to agree to exchange your Mango Debt for
Parent Common Stock issued immediately after the Merger, and to terminate all
other agreements between holders of Mango Debt and Mango. All capitalized terms
used herein not otherwise defined shall have the meanings ascribed to them in
the Memorandum, which is attached hereto for your convenience.

         The consent solicitation is being made due to a substantive change to
the terms of the Merger described in the Memorandum. Mango is providing this
Supplement to all holders of Mango Debt, regardless of whether they previously
consented to the Merger, so that they may make a new decision based upon the
terms of the Merger as amended. Holders of Mango Debt are encouraged to review
the Memorandum and this Supplement prior to executing the enclosed Merger
Consent and Debt Exchange in the space set forth to indicated their approval of
the Merger and the other matters addressed therein.

         In connection with the Merger, the registration rights afforded to
Palisade Private Partnership, L.P. ("Palisade") in respect of Parent Common
Stock to be received by it immediately following the Merger, have been modified
as follows. The Merger Agreement requires the Parent to use reasonable efforts
to register under the Securities Act one-third of Parent stock received by
Palisade in exchange for Mango Debt within 180 days following the consummation
of the Merger and to keep such registration statement effective until all
registered shares of Parent Common Stock have been sold or otherwise transferred
by the holders of Mango Debt. Notwithstanding the foregoing, upon Parent's
written request, Palisade will agree not to sell any Parent Common Stock
pursuant to the registration statement covering such stock (a "Lock-Up") during
a period within the period commencing on the effective date of the Merger and
ending on the first anniversary thereof (the "Lock-Up Period") if, at the time
of Parent's request for a Lock-Up (i) Parent, through a registered broker dealer
acting as a financial advisor (the "Financial Advisor"), is actively engaged in
raising financing, and (ii) in such Financial Advisor's opinion, which opinion
shall be evidenced in writing, the


<PAGE>



sale of such shares would materially impair the financing efforts. For purposes
of (i) above, the phrase "actively engaged in raising financing" shall mean that
(a) the Financial Advisor has been retained by Parent to raise financing for
Parent, (b) a private placement memorandum or prospectus is being prepared and
is completed within 30 days of the retention, (c) potential investors have been
identified, and (d) Parent and/or the Financial Advisor are in active
discussions with such persons concerning a potential investment in Parent.
Parent shall not be entitled to request more than two Lock-Ups during the
Lock-Up Period. In addition, the Lock-Up (x) shall terminate and shall have no
further effect immediately upon the termination of any financing efforts
previously having necessitated the Lock-Up, and (y) shall not restrict the sale
of any shares of Parent Common Stock issued to holders of Mango Debt (other than
pursuant to a registration statement) whether pursuant to Rule 144 under the
Securities Act or otherwise.

         This Supplement does not constitute investment advice with respect to
Mango or the terms of the Merger Agreement. You may wish to consult with
independent counsel regarding the terms of the Merger Agreement and the changes
thereto as described herein.

         Approval of the majority of the Mango stockholders and the requisite
holders of Mango Debt will allow the Merger to be consummated. Please execute
the enclosed Merger Consent and Debt Exchange Notice where indicated and return
a signed copy of the documents at your earliest convenience, but no later than
August 31, 1999, by facsimile to:

                          Tim Keenan at (212) 872-9690


         Kindly retain copies of the executed document for your records.

         If you have any questions regarding this transaction, please call Tim
Keenan, Treasurer of Mango, at 212-872-9680.

                                       2


<PAGE>

                              MANGOSOFT CORPORATION
                        MERGER CONSENT AND DEBT EXCHANGE

         The undersigned, being the registered holders of $6,000,000 of 12%
Senior Secured Convertible Notes of MangoSoft Corporation, a Delaware
Corporation (the "Company"), issued commencing February 11, 1999 (the "Notes")
do hereby agree as follows:

         A. The undersigned holders of the Notes consent to and approve an
Agreement and Plan of Merger (the "Merger Agreement") among the Company, First
American Clock Co., a Nevada Corporation, and its wholly-owned subsidiary, Mango
Merger Corp., a Delaware corporation ("Merger-Sub"), pursuant to which the
Company shall merge with Merger-Sub, substantially in the form described in the
Information Statement dated August 13, 1999 (the "Information Statement"), as
supplemented by the Supplement to the Merger Consent Solicitation and
Information Statement of the Company, dated September 1, 1999, with such changes
as the proper officer or officers deem appropriate.

         2. The undersigned holders of the Notes hereby irrevocably agree to,
and hereby request that, immediately following the effectiveness of the Merger,
the Notes held by the undersigned be exchanged for common stock of First
American Clock Co. in accordance with the terms of the Information Statement,
the Supplement thereto dated September 1, 1999, and the Merger Agreement, so
that for each $1,000 of Notes held by the undersigned 1,500 shares of common
stock of First American Clock Co. shall be issued to the undersigned in the name
of the undersigned and that the Notes held by the undersigned shall be canceled.

         3. The undersigned, by signing this Merger Consent and Debt Exchange,
acknowledges that effectiveness of the Merger, and the exchange of the Notes,
will terminate all provisions of the following documents delivered to the
undersigned and/or Palisade Private Partnership. LP as agent for all of the
holders of the Notes (the "Agent"): (i) the 12% Senior Secured Convertible Note
issued to the undersigned, including the sale bonus provision contained in
section 1.6 thereof; (ii) the Subscription Agreement and Investment
Representation between the undersigned and the Company, including the
registration rights provisions contained in section 4 thereof; (iii) the
MangoSoft Corporation First Priority Security Agreement, dated February 11,
1999, between the Company and the Agent; (iv) the Patent Collateral Security and
Pledge Agreement, dated February 11, 1999, between the Company and the Agent;
and (v) the Trademark Collateral Security and Pledge Agreement, dated February
11, 1999, between the Company and the Agent (collectively, the "Debt
Documents"). The undersigned covenants and agrees to execute any documents that
may be required to further evidence the termination of any lien or security
interest created by the Debt Documents. The undersigned understands and
acknowledges that First American Clock Co. shall not be bound by the terms of
any such Debt Documents, any amendments thereto, or any other agreement between
the undersigned and the Company.


                                        3
<PAGE>



         This Consent and Debt Exchange may be signed in any number of
counterparts and by facsimile.


         IN WITNESS WHEREOF, the undersigned have executed this Consent and
Debt Exchange as of this 7th day of September, 1999.


PALISADE PRIVATE PARTNERSHIP, L.P.
Individually, and as Agent for the holders of the Notes

By: Palisade Private Holdings, LLC., General Partners



By:  /s/ Mark S. Hoffman                     By:  /s/ Matthew Chasin
     -----------------------                      -----------------------
     Name:  Mark S. Hoffman                       Name:  Matthew Chasin
     Title: Member


By:  /s/ Jerry Chasen                        By:  /s/ Eugene Melnick
     -----------------------                      -----------------------
     Name:  Jerry Chasen                          Name:  Eugene Melnick


By:  /s/ Steven Lockwood                     By:  /s/ Jay Zises
     -----------------------                      -----------------------
     Name:  Steven Lockwood                       Name:  Jay Zises


By:  /s/ Barry Peters                        By:  /s/ Seymour Zises
     -----------------------                      -----------------------
     Name:  Barry Peters                          Name:  Seymour Zises


By:  /s/ Selig Zises
     -----------------------
     Name:  Selig Zises


* The signature hereof by an authorized officer of Palisade represents
Palisade's agreement to be subject to the lock-up provisions set forth to the
Supplement to the Merger Consent Solicitation and Information Statement, dated
September 1, 1999.


                                        4


<TABLE> <S> <C>


<ARTICLE> 5

<S>                           <C>
<PERIOD-TYPE>                 9-MOS
<FISCAL-YEAR-END>             DEC-31-1999
<PERIOD-START>                JUL-01-1999
<PERIOD-END>                  SEP-30-1999
<CASH>                          2,319,040
<SECURITIES>                            0
<RECEIVABLES>                      69,050
<ALLOWANCES>                       53,229
<INVENTORY>                             0
<CURRENT-ASSETS>                2,512,986
<PP&E>                          2,086,331
<DEPRECIATION>                  1,897,653
<TOTAL-ASSETS>                  2,760,984
<CURRENT-LIABILITIES>           3,749,910
<BONDS>                                 0
                   0
                             0
<COMMON>                           19,884
<OTHER-SE>                     (1,008,810)
<TOTAL-LIABILITY-AND-EQUITY>    2,760,984
<SALES>                            35,678
<TOTAL-REVENUES>                   35,678
<CGS>                                 275
<TOTAL-COSTS>                   5,097,683
<OTHER-EXPENSES>                        0
<LOSS-PROVISION>                        0
<INTEREST-EXPENSE>                363,993
<INCOME-PRETAX>                (5,422,102)
<INCOME-TAX>                            0
<INCOME-CONTINUING>                     0
<DISCONTINUED>                          0
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                   (5,422,102)
<EPS-BASIC>                       (2.02)
<EPS-DILUTED>                       (2.02)


</TABLE>


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