TEL SAVE HOLDINGS INC
10-K, 1997-03-18
RADIOTELEPHONE COMMUNICATIONS
Previous: FIRST AMERICAN CLOCK CO, 10KSB, 1997-03-18
Next: MIDWEST EXPRESS HOLDINGS INC, DEF 14A, 1997-03-18



                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
              OF THE SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)
                      FOR THE YEAR ENDED DECEMBER 31, 1996

                          COMMISSION FILE NO. 0 - 26728

                             Tel-Save Holdings, Inc.
             (Exact name of registrant as specified in its charter)

             Delaware                                        23-2827736
             --------                                        ----------
(State or other jurisdiction of                             (I.R.S. Employer
incorporation or organization)                           Identification Number)


                                 6805 Route 202
                          New Hope, Pennsylvania 18938
                                 (215) 862-1500
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class                    Name of each exchange on which registered
- -------------------                    -----------------------------------------
         None                                   Not applicable

Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share

         Indicate  by check  mark  whether  the  Registrant  (1) has  filed  all
documents  and  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 [ ]

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  Registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment of this Form 10-K. [ ]

         The aggregate  market value of voting stock held by  non-affiliates  of
the registrant as of March 13, 1997 was approximately  $681,467,000 based on the
average of the high and low prices of the 


<PAGE>

Common  Stock on March 13, 1997 of  $17.19   per share as reported on the Nasdaq
National Market.

         As of March 13, 1997, the Registrant had outstanding  62,887,998 shares
of its Common Stock, par value $.01 per share.




<PAGE>
                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions of the Tel-Save Holdings,  Inc. definitive proxy statement for
the 1997 Annual Meeting of Stockholders  are incorporated by reference into Part
III of this Form 10-K.

                             TEL-SAVE HOLDINGS, INC.
                               INDEX TO FORM 10-K
                      FOR THE YEAR ENDED DECEMBER 31, 1996

ITEM                                                                        PAGE
 NO.                                                                         NO.
 ---                                                                         ---

                                     Part I

1        Business..............................................               1
2        Properties............................................               27
3        Legal Proceedings.....................................               27
4        Submission of Matters to a Vote of Security Holders...               27

                                     Part II

5        Market for the Registrant's Common Equity and
         Related Stockholder Matters...........................               29
6        Selected Financial Data...............................               30
7        Management's Discussion and Analysis of Financial
         Condition and Results of Operations...................               31
8        Financial Statements and Supplementary Data...........               39
9        Changes in and Disagreements with Accountants on
         Accounting and Financial  Disclosure..................               57

                                    Part III

10       Directors and Executive Officers of the Registrant....               57
11       Executive Compensation................................               57
12       Security Ownership of Certain Beneficial Owners
         and Management........................................               57
13       Certain Relationships and Related Transactions........               57

                                     Part IV

14       Exhibits, Financial Statement Schedules and Reports
         on Form 8-K...........................................               58




<PAGE>



PART I

ITEM 1. BUSINESS

         For the  definition  of  certain  terms  used in this  Form  10-K,  see
"Glossary."

OVERVIEW

         Tel-Save  Holdings,  Inc.  ("Company")  provides long distance services
primarily to small and  medium-sized  businesses  located  throughout the United
States.  The Company's long distance service offerings include outbound service;
inbound toll-free 800 service; and dedicated private line services for data.

         Prior to the fourth quarter of 1996, the Company  operated  solely as a
switchless,  nonfacilities-based  reseller of AT&T long  distance  services.  By
purchasing  large usage  volumes  from AT&T  pursuant to contract  tariffs,  the
Company has been able to procure substantial  discounts and offer low cost, high
quality  long  distance  services  to its  customers  at  rates  generally  more
favorable than those offered directly by AT&T.

         In order to reduce its dependence on AT&T contract tariffs and increase
its growth  opportunities,  the  Company  in 1996  deployed  its own  nationwide
telecommunications   network,   One  Better  Net  ("OBN").   OBN  features  five
Company-owned,   AT&T  (now  Lucent  Technologies,  Inc.  hereinafter  "Lucent")
manufactured   5ESS-2000  switches  connected  with  AT&T  digital  transmission
facilities.  OBN's  reduced  cost  structure  allows the  Company to offer rates
competitive  with those of non-AT&T  resellers  while  continuing to provide the
quality  of  AT&T  (now  Lucent)   manufactured   switches   and   AT&T-provided
transmission  facilities and billing services.  OBN allows the Company to pursue
the non-AT&T based  switchless  resale market,  which represents the majority of
the switchless resale long distance market.

         The Company's strategy for expanding its business is to market services
directly to business and residential end users, to continue to support  existing
partitions  and to attract  additional  partitions  (including  those now in the
non-AT&T  resale  market).  The Company  intends to attract new  partitions  and
support  existing  partitions  by, among other  things,  continuing  its current
practice of offering advances to new partitions to enable such partitions to pay
outstanding  balances due to their existing long distance providers in order for
such  partitions to transfer  their end users to the Company's  service,  and to
existing partitions to support their marketing efforts. The Company also intends
to approach residential  customers through its telemarketing  operations as well
as new marketing and advertising media, such as the Company's recently announced
arrangement with America Online, Inc. ("AOL") pursuant to 


                                       1
<PAGE>
which  the  Company   will  be  the   exclusive   provider   of  long   distance
telecommunications services to AOL subscribers.

         Tel-Save, Inc., the Company's predecessor  ("Predecessor  Corporation")
and now its operating subsidiary,  was incorporated in Pennsylvania in May 1989.
The  Company  was  incorporated  in  Delaware  in June 1995.  The address of the
Company's principal executive offices is 6805 Route 202, New Hope,  Pennsylvania
18938, and its telephone number is (215) 862-1500.  Unless the context otherwise
requires, "Company" includes the Predecessor Corporation and the Company's other
subsidiaries.

DEVELOPMENT OF THE COMPANY

         The Company,  originally  incorporated  in 1989 as Tel-Save,  Inc., was
formed to  capitalize on the FCC mandate  allowing the resale of AT&T  services.
The Company  initially  marketed  AT&T's  multi-location  calling plan ("MLCP"),
which provided incremental  discounts earned by inclusion of the usage volume of
diverse  end user  locations  under a  single  service  plan.  The  Company  was
successful in marketing MLCP, but realized that there were significant  barriers
to growth  associated  with the product,  primarily  the lack of reporting  from
AT&T, product inflexibility and the lack of control over end user accounts.

         In late 1989,  the Company  successfully  obtained an  additional  AT&T
service plan developed by AT&T and marketed as Software  Defined Network Service
("SDN"),  an AT&T product designed for larger business  customers.  SDN provided
the Company with higher margins,  network  controls,  advanced  features and the
ability to rebill its end users through AT&T and AT&T's  College and  University
Systems  ("ACUS"),  thus  enabling the Company to have more control over the end
user  account.  As a result of SDN,  the  Company  began to offer  services on a
wholesale basis through partitions. The Company thereby outsourced its marketing
and end user service  expenses to  partitions,  allowing it to focus on managing
the AT&T  relationship  and to  further  develop  its  billing  and  information
systems.

         In  December  1992,  the Company  obtained  the first  contract  tariff
created by AT&T  specifically for the Company.  The contract tariff provided the
Company with significant additional price advantages at stabilized rates and the
ability to absorb the traffic of  competitors'  plans into the contract  tariff.
The Company  subsequently  obtained other contract  tariffs,  which also provide
AT&T inbound 800 services and AT&T private line services,  in order to diversify
its service offerings.  This in turn has further enabled the Company to increase
the number of its partitions and end users.

         To date,  the Company has  primarily  operated  as a  "switchless"  and
nonfacilities-based  provider  of  long  distance  services  by  reselling  AT&T
services.  The Company offers its partitions and end 

                                       2
<PAGE>


users nationwide  access to AT&T long distance network services through contract
tariffs, including outbound long distance, 800 service and private line service.
Outbound long distance service accommodates voice, data and video transmissions.
The Company's 800 service is currently  provided by reselling AT&T's 800 Service
(Readyline, Megacom 800, etc.), which is AT&T's inbound, toll-free (recipient of
the call pays the charges) long  distance  service.  The Company's  private line
service is currently  provided by reselling  AT&T  Private Line  Service,  which
includes dedicated transmission lines connecting pairs of sites.

         The Company  successfully  established  its  position  as a  switchless
reseller of AT&T long distance  services as a result of its ability to negotiate
with and obtain  favorable  contract  tariffs from AT&T,  manage and  distribute
data,  bill   accurately  and  provide   partition   support.   Contract  tariff
subscriptions do not impose restrictions on the rates the Company may charge its
partitions and end users.  By purchasing  large usage volumes from AT&T pursuant
to such  contract  tariffs,  the Company is able to procure  substantial  volume
discounts and offer long distance  services to its  partitions  and end users at
rates  generally more favorable  than those offered  directly by AT&T.  With its
information  systems, the Company is able to manage and distribute to partitions
information such as data about end user usage and payment history.

         Prior to 1995, substantially all of the Company's services consisted of
reselling  AT&T outbound or SDN long  distance  services.  In 1994,  the Company
began to offer  800  services,  which  accounted  for 30.9% of 1995  sales,  and
private line service, which accounted for 10.2% of 1995 sales. The Company's 800
services and private line service accounted for 32.4% and 7.9%, respectively, of
1996 sales.

         In order to reduce its  dependence  on the AT&T  contract  tariffs  and
increase its growth opportunities, the Company began to develop its own network,
OBN, in late 1995.  In 1996,  the Company  deployed five  5ESS-2000  switches in
Chicago, Dallas, Jacksonville, New York and San Francisco and installed new 5E11
software.  The Company began testing new customer  calls over its network in the
third  quarter  of 1996.  In the  fourth  quarter  of 1996,  the  Company  began
provisioning  on a test basis new customer  orders on OBN. To date,  the Company
has provisioned  approximately  50,000 end users to OBN. OBN enables the Company
to offer its end users and partitions  more  competitive  rates than in the past
and to  improve  customer  provisioning,  as well  as to  improve  reporting  to
existing and new  partitions.  Currently  the Company is continuing to provision
new  customers  on OBN while  completing  the final  testing of OBN. The Company
expects  final  testing of OBN to be completed  in April 1997,  and at that time
there  will be a general  release of OBN.  Thereafter,  the  Company  expects to
provision a large majority of its new customer orders on OBN.

                                       3
<PAGE>


STRATEGY

         The Company has historically  expanded its business  primarily  through
the addition of  partitions  and by providing new and existing  partitions  with
operational, financing, marketing and management support. The Company's strategy
for future  business  growth is to market its services  directly to business end
users,  broaden the Company's  target market to include  residential  customers,
continue to support  existing  partitions,  attract  additional  partitions  and
introduce new services.

          Increase Direct Marketing Efforts.  By marketing its services directly
          to end users,  the Company  expects to increase its profit  margins by
          taking  advantage  of the  difference  between  the  reduced  costs of
          offering services on OBN and the rates charged directly to end users.

          Broaden Target Market to Include  Residential  Customers.  The Company
          intends to expand its service  offerings  to attract  the  residential
          segment of the long  distance  market.  New  services  may include new
          features  relating  to  customers  reporting  and  billing  as well as
          improved  rates.  The  Company  will  use  direct  marketing  and  new
          marketing and advertising  media, such as online services,  to attract
          the  end  users  in  this  customer  segment.  Recently,  the  Company
          announced its arrangement  with AOL pursuant to which the Company will
          be the exclusive provider of long distance telecommunications services
          to AOL's subscribers. See "SALES AND MARKETING -- Residential."

          Provide  Operational,  Financing,  Marketing and Management Support to
          Partitions.  The Company will  continue to sell its  services  through
          partitions.  To do so, the Company will  continue to provide  existing
          and new  partitions  with low rates  and  operational,  marketing  and
          management support. The operational,  marketing and management support
          includes  financing,  training in customer service and use of the data
          base,  collection  services,  lists of  prospective  end  users  and a
          business  management  system  designed  and  developed  by the Company
          exclusively for its use and its partitions' use.

         The  Company's  basic  strategy  for  business  growth  is based on the
deployment of OBN. OBN is expected to lower the Company's costs, to maintain its
access to AT&T services and AT&T (now Lucent) equipment, to improve provisioning
of new  accounts,  and to  provide a  network  that can be  expanded  to add new
products and services.

         Provide Low Cost,  High  Quality  Alternative  to Other  Carriers.  The
         Company's deployment of OBN will reduce its costs and allow it to offer
         pricing to its partitions and end users  competitive with or below that
         typically  offered by major long distance carriers and their resellers.
         OBN's cost  structure  is  expected  

                                       4
<PAGE>


         to allow the  Company to expand its target  market  beyond the  current
         AT&T  resale  market to  include  the  balance of the  switchless  long
         distance market (i.e., the non-AT&T long distance resale market), which
         currently  represents the majority of the long distance  resale market.
         The  Company  also  intends to market to AT&T's  end users,  as well as
         other end users including residential and larger commercial accounts.

         Emphasize Quality and  Functionality of AT&T (now Lucent)  Manufactured
         Switches,  and AT&T-Provided  Transmission  Facilities and Billing. The
         Company  offers  products  and services on OBN similar to those that it
         offers as a switchless  reseller of AT&T  services.  OBN has been built
         using AT&T (now  Lucent)  manufactured  switches  in  conjunction  with
         leased AT&T transmission facilities.  The 5ESS-2000 switch is generally
         considered the most reliable switch in the telecommunications industry.
         In  addition  to  offering   services  using  AT&T  as  the  underlying
         facilities-based  carrier, the Company will continue to use the billing
         services of AT&T and ACUS.

         Improve  Provisioning  of End User Accounts.  OBN allows the Company to
         establish  service  directly  for or activate  end user  accounts.  The
         Company will  provide new end user  account data  directly to the local
         exchange carrier  ("LEC"),  which will then change the end user account
         to the  service  provided  by the  Company  or its  partition.  This is
         expected to increase  the  timeliness  and the  acceptance  rate of the
         establishment of service, or provisioning,  and will allow lists of end
         users to be maintained confidentially.

         Expandable   Network  With  Capability  to  Support  New  Products  and
         Services.  The AT&T (now Lucent) 5ESS-2000  switches can be expanded to
         increase  capacity  significantly  and can at the same time accommodate
         local,  long  distance,  private line and wireless  services.  OBN thus
         enables the Company to provide new products  and services  beyond those
         currently possible as a switchless reseller.

         The Company  also  intends to continue to explore  strategic  alliances
with other  channels of  distribution,  partitions and  nonfacilities-based  and
other providers of long distance services.

SALES AND MARKETING

         Partitions
         ----------
         To date,  the Company has primarily  marketed its services to small and
medium-sized business end users (i.e.,  generally businesses with fewer than 200
employees)  throughout the United States through  independent  long distance and
marketing  companies  known as  "partitions."  Partitions  resell and market the
Company's products,  

                                       5
<PAGE>
allowing the Company to minimize its marketing and end user overhead. Partitions
offer end users a variety of  services  and  rates.  As  compensation  for their
services,  partitions  generally  receive  the  difference  between  the  amount
received by the Company from end users and the amount  charged by the Company to
the partition for providing such services. One partition, The Furst Group, Inc.,
accounted for  approximately  11% of the Company's sales in 1996;  however,  the
Company does not expect that any  partition  will account for 10% or more of the
Company's sales in 1997.

         A  substantial  number  of  the  Company's   partitions  have  executed
partition  agreements  with the Company  pursuant to which the Company agrees to
provide  services  utilizing  the AT&T  network  service  and end  user  billing
services at agreed  upon prices or  discounts.  The  Company  requires  that the
partitions  adhere to certain  Company  established  guidelines in marketing the
Company's  services  and  comply  with  federal  and  state  regulations.  These
requirements  include certain  representations  by each  organization that it is
acting as an  independent  contractor  with regard to the sale of the  Company's
services,  and not as a joint venture partner, agent or employee of the Company,
along  with  provisions  for the  proper  completion  of forms and  other  sales
procedures.  In  addition,  most of the  payments  made by end  users  are  paid
directly  into a lock-box  controlled by the Company.  The  Company's  partition
agreements  typically  run for  three  years or for the  term of the  applicable
tariffs,  whichever is less.  The  partitions  generally  make no minimum use or
revenue  commitments to the Company under these  agreements  with respect to the
resale of AT&T services. The agreements also are generally non-exclusive. If the
Company  were to lose  access to services  on the AT&T  network or AT&T  billing
services or  experience  difficulties  with OBN, the Company's  agreements  with
partitions could be adversely affected.

         The  Company  believes  that  the  discounts  it will be able to  offer
partitions and end users using OBN,  together with the functionality and quality
of OBN operating in conjunction with AT&T-provided  transmission  facilities and
the accuracy of billing services  obtained from AT&T and ACUS, will enable it to
attract  current and future  partitions  to OBN. The Company  will  continue its
policy of advancing funds to most partitions to support their marketing efforts.
Historically,  partitions  of the Company have  continued  to do business  under
their partition agreements following changes in the Company's service offerings.

         The  Company  intends  to  continue  to  promote  increased   marketing
activities  of certain of its  partitions  through  advances  collateralized  by
assets of such partitions.  In return for providing such marketing advances, the
Company seeks long-term arrangements with such partitions.  In 1996, the Company
entered into long term arrangements with several existing and new partitions.

         Current marketing practices, including the methods and means to convert
a customer's long distance  telephone service from one carrier to another,  have
recently  been  subject to increased  regulatory  review at both the federal and
state levels.  This increased  regulatory  

                                       6
<PAGE>


review  could  affect  possible  future  acquisition  of new  business  from new
partitions or other resellers.  Provisions in the Company's partition agreements
mandate   compliance  by  the  partitions  with  applicable  state  and  federal
regulations.  Because the  Company's  partitions  are  independent  carriers and
marketing  companies,   the  Company  is  unable  to  control  such  partitions'
activities.  The Company is also unable to predict the extent of its partitions'
compliance  with  applicable   regulations  or  the  effect  of  such  increased
regulatory review.

         Direct Marketing
         ----------------

         The Company  began to actively  market its  telecommunication  services
directly to end users in 1996. Through its direct marketing efforts, the Company
expects to increase its profit  margins by taking  advantage  of the  difference
between the reduced  costs of providing  services over OBN and the rates charged
to end users.  The Company  began its direct  marketing in the first  quarter of
1996 with a telemarketing  operation based in Clearwater,  Florida.  In December
1996,  in connection  with the  settlement  of certain  disagreements  among the
Company, American Business Alliance, Inc. ("ABA"), a switchless reseller of long
distance  telecommunications  services and a partition of the Company, and ABA's
shareholders,  the Company acquired  substantially all of ABA's assets and hired
substantially all of ABA's employees. These actions significantly  increased the
Company's  capabilities for direct marketing of telecommunication  services. The
Company  expects that in 1997 a large  majority of the Company's new orders will
be generated  from direct  marketing.  The Company  currently  has 260 employees
involved in its direct  marketing  operations.  Direct  marketing  efforts  have
focused  initially  on inbound and outbound  services to small and  medium-sized
businesses and may expand to include residential customers.

         Operation of its own direct marketing will require the Company to incur
additional costs above levels historically experienced by the Company. There can
be no  assurance  that  any  cost  savings  will be  realized  utilizing  direct
marketing.  Direct  marketing  by the  Company  also may  adversely  affect  the
Company's  relationships  with  its  partitions  as  both  the  Company  and the
partitions  will be  competing  to  provide  similar  services.  The  Company is
required to comply with additional  regulatory standards for direct marketing of
telecommunications  services,  and is  subject  to  increased  risk of  customer
complaints or federal or state enforcement actions with respect to its marketing
and order  verification  practices.  Actions  have  been  brought  against  many
carriers based on allegations of "slamming" or the unauthorized  conversion of a
customer's chosen long distance carrier.


                                       7
<PAGE>



         Residential
         -----------
         On February 25, 1997, the Company  announced that it had entered into a
Telecommunications  Marketing  Agreement  (the  "AOL  Agreement"),  dated  as of
February 22, 1997 and effective as of February 25, 1997,  with AOL,  under which
the Company will be the exclusive  provider of long-distance  telecommunications
services under a distinctive brand name to be used exclusively for the Company's
services.  The services will include  provision for online sign-up,  call detail
and reports and credit card payment.  Under the AOL Agreement,  AOL will provide
millions of dollars of online  advertising  and  promotion  of the  services and
provide all of its  subscribers  with access to a dedicated  service area online
for the Company. AOL subscribers who sign-up for the telecommunications services
will be customers of the Company,  as the carrier  providing such services.  The
Company  also  has  certain  rights  under  the AOL  Agreement  to  offer,  on a
comparably exclusive basis, local and wireless  telecommunications services when
such services  become  available to the Company through a contract for resale or
otherwise.

         It is anticipated  that the services will be tested in the early summer
and offered  generally to AOL subscribers in the fall of 1997. The AOL Agreement
has an initial term of three years and can be extended by AOL on an annual basis
thereafter.

         Under the AOL  Agreement,  the Company made an initial  payment of $100
million to AOL at signing and agreed to provide marketing  payments to AOL based
on a percentage of the Company's profits from the services (between 50% and 70%,
depending  on the number of  subscribers  to the  services).  The AOL  Agreement
provides that $43 million of the initial  payment will be offset and recoverable
by the Company through reduction of such profit-based  marketing payments during
the initial term of the AOL Agreement or, subject to certain monthly  reductions
by  offset  of  the  amount  thereof,  directly  by  AOL  upon  certain  earlier
terminations  of the AOL  Agreement.  The $57  million  balance  of the  initial
payment  will  be  offset  and is  recoverable  through  a  percentage  of  such
profit-based  marketing  payments  made  after the first  five  years of the AOL
Agreement  (when  extended  beyond  the  initial  term) and by offset  against a
percentage of AOL's share of the profits from the services after  termination or
expiration of the AOL  Agreement.  Any portion of the $43 million not previously
recovered  or reduced in amount  would be added to the $57  million and would be
recoverable similarly.

         Also under the AOL Agreement,  the Company issued to AOL at signing two
warrants to purchase shares of the Company's  common stock at a premium over the
market  value of such stock on the issuance  date.  One warrant is for 5 million
shares, at an exercise price of $15.50 per share,  one-half of which shares will
vest at the time the  service is first made  generally  available  to AOL online
network   subscribers  in  accordance  with  the  AOL  Agreement  or  the  first

                                       8

<PAGE>
anniversary of the warrant  issuance,  whichever is earlier,  and the balance of
which will vest on the first  anniversary  of issuance if the AOL  Agreement has
not terminated.  The other warrant is for up to 7 million shares, at an exercise
price of $14.00 per share, which will vest,  commencing December 31, 1997, based
on the number of  subscribers  to the services and would vest fully if there are
at least 3.5 million such  subscribers  at any one time. The Company also agreed
to issue to AOL an additional warrant to purchase 1 million shares of its common
stock,  at  market  value at the time of  issuance,  upon  each of the first two
annual  extensions by AOL of the term of the AOL Agreement,  which warrants also
will vest based on the number of subscribers to the services.

         In connection with the AOL Agreement,  the Company and AOL will jointly
develop the online marketing and advertising for the services.  The Company will
provide online customer  service as well as inbound calling  customer service to
the AOL  subscriber  base in  connection  with the  services.  While the Company
expects to utilize its Clearwater,  Florida facility to provide customer service
support to AOL  subscribers,  the  Company  may need to  increase  staffing  and
purchase  equipment to support this activity.  The Company  anticipates  that it
will  incur   expenses  for  the  start-up  and   development  of  the  services
contemplated  in the AOL  Agreement  during  1997,  including  expenses  for the
expansion of the Clearwater operation, for software programming and for software
and hardware additions to the Company's network, OBN, to expand its capacity for
the traffic.  The Company  believes that the  increased  revenues to the Company
resulting from the AOL Agreement and the services  offered pursuant thereto will
be limited in 1997, but could be  significant in 1998,  although there can be no
assurance  that  these  results  can  be  achieved  in  light  of  a  number  of
uncertainties,  including the following: the Company's ability to timely develop
the online  ordering,  call detail,  billing and  customer  services for the AOL
subscribers,  which will require, among other things, being able to identify and
employ  sufficient  personnel  qualified to provide necessary  programming;  the
Company's and AOL's ability to work effectively  together to jointly develop the
online marketing contemplated by the AOL Agreement;  the response rate to online
promotions  of  AOL's  online  subscribers,  most of  whom  are  expected  to be
residential  rather than businesses,  which have historically been the Company's
customer  base;  the Company's  ability to expand OBN to  accommodate  increased
traffic levels;  and AOL's ability to  successfully  execute its publicly stated
business plan and implement its announced network changes  to improve subscriber
access to its online service.

SERVICES

         Partitions
         ----------
         The Company  offers  operational,  financing,  marketing and management
support to partitions, which provides the partitions with 

                                       9
<PAGE>


the ability to operate and manage their  businesses and attract and maintain end
users.  Such support  includes  financial  resources,  low long distance  rates,
collection  services,  prospective  customer lists and a management  information
system designed and developed by the Company  exclusively for use by the Company
and its partitions  ("Business  Management System" or "BMS"). The Company offers
start-up  financing as well as financing to its existing  partitions and expects
to increase  such  financing in the future.  The Company's  Business  Management
System  provides  a link  between  the  Company's  operations  center  and  each
partition, including information relating to billing, collections, provisioning,
network  usage  and other  end user  information.  The  Company  also  compiles,
evaluates and distributes prospective customer lists.

         Service on a long  distance  network is activated  by a process  called
provisioning.  On a daily basis, through the Business Management System provided
by the Company,  the Company's partitions transmit required end user information
to the  Company.  Orders for AT&T  network  services  resold by the Company as a
switchless  reseller are formatted by the Company in the manner required by AT&T
and transmitted to AT&T's information  management  system,  where AT&T processes
the  information  and sends status  updates on orders to the Company  which,  in
turn,  reports  such  status to the  partitions.  Orders  for OBN  services  are
processed and controlled by the Company. By controlling the provisioning process
with OBN, the Company believes it can increase acceptance rates of new end users
and reduce the time required to initiate service provided through the Company.

         The Company promotes increased  marketing  activities by certain of its
partitions and attracts new partitions through advances.  Such advances are made
in  installments  subject to the success of marketing  efforts by the applicable
partition.  As a condition to such advances,  the Company  generally  requires a
partition  to agree to utilize the  Company's  Business  Management  System,  to
accept the Company's billing services and lock-box  procedures pursuant to which
sales  generated  by a partition  are paid  directly to the  Company's  lock-box
account  and to grant the Company a security  interest in such sales.  In return
for providing such marketing advances,  the Company seeks long-term arrangements
with such  partitions.  The Company  believes that such  long-term  arrangements
benefit the Company and its partitions as such arrangements  foster increases in
the Company's end user base resulting in increases in minutes of traffic.

         End Users
         ---------
         The  Company  offers  customer  service  to end users  marketed  by its
telemarketing operations as well as to end users of certain partitions. Customer
service  representatives are located in the Company's  facilities in Clearwater,
Florida and New Hope and  

                                       10
<PAGE>


Kingston,  Pennsylvania. The Company plans to provide online customer service as
well as inbound calling customer service in connection with the services offered
to AOL subscribers.

INFORMATION AND BILLING SERVICES

         The Company  utilizes  the billing  services of AT&T and ACUS, a wholly
owned  strategic  business  unit of AT&T.  As a result,  the Company's end users
benefit from the reliability and accuracy associated with AT&T billing. Detailed
call  information on the usage of each end user is produced by AT&T (in the case
the of  switchless  resale  business)  and by the  Company  (in the  case of OBN
business).  In both cases,  AT&T then  processes  the  information  and provides
billing  information  to the  Company.  ACUS bills the end users  pursuant  to a
custom  billing format bearing the names of either the Company or the applicable
partition in the bill heading.


         AT&T has  removed  the  "AT&T"  name  from the  heading  of the  bills,
although  the text of the bills or bill inserts may still refer to the fact that
an AT&T unit provides billing  services.  AT&T could further obscure its role in
providing billing services altogether, which could have an adverse impact on the
Company.  The Company is developing its own information systems in order to have
its own billing  capacity,  although  the Company has not  provided  such direct
billing services to end users in the past.

         BMS is  provided  to each  partition.  BMS  resides at the  partitions'
locations and communicates with the Network Management System ("NMS") located at
the Company's  headquarters.  NMS allows direct  interface with the LECs and the
Company's  network  to perform  functions  historically  handled by AT&T.  These
computerized  management systems control order processing,  accounts receivable,
billing and status information in a streamlined  fashion between the Company and
its partitions.  Furthermore,  when applicable,  the systems  interface with the
AT&T  Provisioning  System and ACUS for order  processing and billing  services,
respectively.  Enhancements  and  additional  features  are  provided as needed.
Electronic  processing  and feature  activation  are  designed  to maintain  the
Company's goal of minimizing overhead.

         The Company has developed its own new  information  systems through the
use   of   client/server   technology.   The   Company   purchased   symmetrical
multi-processing ("SMP") hardware in conjunction with SQL Database software from
Informix  Corporation.  This system is now  operational  and has the capacity to
process the Company's  current  volume of  information  services and exceeds the
Company's  needs  for  the  foreseeable  future,  except  with  respect  to  the
information  and  billing  systems  that the  Company  will need to  develop  in
connection with the AOL Agreement,  including  online  sign-up,  call detail and
billing reports and credit card billing.


                                       11

<PAGE>


         The  information  functions  of the system are designed to provide easy
access to all information  about an end user,  including  volume and patterns of
use, which will help the Company and partitions  identify  value-added  services
that might be well  suited for that end user.  The Company  also  expects to use
such information to identify  emerging end user trends and respond with services
to meet end  users'  changing  needs.  Such  information  should  also allow the
Company and its partitions to identify unusual or declining use by an individual
end user, which  frequently  indicates that an end user is switching its service
to a competitor.

         In addition,  in connection  with the AOL  Agreement,  the Company will
need to develop systems for online sign-up,  call detail and billing reports and
credit card payments.  Any delay or difficulties in developing systems or hiring
personnel  could  adversely  affect  the  timing of the  implementation  of this
service  offering to AOL  subscribers  and, in turn, the success of this service
offering.

ONE BETTER NET

         In order to reduce  its  dependence  on AT&T  contract  tariffs  and to
increase   its   growth   opportunities,   the   Company   developed   its   own
telecommunications  network,  OBN, which utilizes AT&T (now Lucent) manufactured
switches  owned by the  Company  in  conjunction  with  AT&T-provided  lines and
digital   cross-connect   equipment   (herein   referred  to  as   "transmission
facilities") and AT&T-provided billing systems that the Company uses pursuant to
agreements  with AT&T and ACUS.  OBN includes  five AT&T (now Lucent)  5ESS-2000
switches,  which are  generally  considered  the most  reliable  switches in the
telecommunications  industry. The Company was one of the first installation site
for AT&T's 5ESS-2000  switching  equipment  featuring the new Digital Networking
Unit -- SONET  technology,  a  switching  interface  designed  to  increase  the
reliability  of  the  5ESS-2000  and  to  provide  much  greater  capacity  in a
significantly smaller footprint. The five switches -- in Jacksonville, New York,
Chicago,  Dallas and San  Francisco -- were  initially  deployed  with AT&T 5E10
software and were recently  upgraded to 5E11 software,  increasing the Company's
trunk capacity by approximately 33%.

         OBN allows the Company to offer long distance  services directly to its
end users and partitions  throughout the continental United States at rates that
are  competitive  with  or  below  those  offered  by the  major  long  distance
providers.  OBN also  allows the  Company to  control  provisioning  of end user
accounts.

         The  Company's  current  contract  tariffs  under which it resells AT&T
services require the Company to pay one  all-inclusive  "bundled" charge to AT&T
for the delivery of services,  including switching and transmission services and
the  payment of LEC  access  fees.  As a result of the  deployment  of OBN,  the
Company will pay "unbundled"  charges consisting of charges paid directly to the
LECs for access 

                                       12

<PAGE>
charges and,  under AT&T contract  tariffs,  charges paid to AT&T for use of its
network transmission facilities. The Company will pay AT&T "bundled" charges for
use of its  international  facilities to handle the  international  portion of a
call on OBN. The total cost per call to the Company for the LEC access fees, the
charges for use of AT&T's  transmission  facilities  and the  overhead  cost for
calls using OBN is expected to be less than the "bundled"  charge currently paid
under AT&T contract tariffs.  LEC access fees represent a substantial portion of
the  total  cost  of  providing  long  distance  services.  As a  result  of the
Telecommunications  Act, it is  generally  expected  that the entry over time of
competitors  into LEC markets will result in lowering of access fees,  but there
is no assurance that this will occur. To the extent it does occur,  the Company,
by using OBN,  will  receive the benefit of any future  reduction  in LEC access
fees, which it would not automatically receive under contract tariffs.

         In October 1996, the Company  subscribed to a new AT&T contract tariff,
which  permits the Company to  continue  to resell  through  mid- 1998 AT&T long
distance services, including AT&T SDN service and other services, at rates which
are more favorable to the Company than prior tariffs.  As a result,  the Company
decided only to provision  new end users on OBN and to leave  existing end users
on AT&T  service.  The new AT&T  contract has enabled the Company to earn higher
margins on existing traffic,  minimize possible attrition that might result from
moving  existing  end users from the AT&T network to OBN.  This has  permitted a
more gradual introduction of OBN, which has reduced the expense of providing the
capacity required in a more rapid phase-in of OBN and lessened the impact of any
technical difficulties during the phase-in of OBN.

         In 1997,  the Company  will  continue  to offer  private  line  service
through  contract  tariffs  with AT&T.  Although  the Company  will  continue to
provide such private line service  through AT&T,  the Company also will begin to
offer private line service using OBN to new and existing customers.

         In order for the Company to provide  service  over OBN, the Company has
installed and  operates,  and is  responsible  for the  maintenance  of, its own
switching  equipment.  The Company also has  installed  lines to connect its OBN
switches to LEC switches and is responsible  for  maintaining  these lines.  The
Company  entered  into a  contract  with GTE  with  respect  to the  monitoring,
servicing and maintenance of the switching  equipment purchased from AT&T. There
can be no  assurance  that the Company  will be  successful  in  operating  as a
switch-based  carrier.  Additional  management personnel and information systems
are  required to support OBN, the costs of which have  increased  the  Company's
overhead. Moreover, operation as a switch-based provider subjects the Company to
risk of  significant  interruption  in the  provision  of services on OBN in the
event of

                                       13
<PAGE>
damage to the Company's  facilities  (switching equipment or connections to AT&T
transmission  facilities)  such as could be caused by fire or natural  disaster.
Such  interruption  could  have a  material  adverse  impact  on  the  Company's
financial condition and results of operations.

         The  Company  began  testing new  customer  calls over OBN in the third
quarter of 1996. In the fourth quarter of 1996,  the Company began  provisioning
on a test basis new customer orders on OBN. To date, the Company has provisioned
approximately  50,000 end users to OBN.  Currently  the Company is continuing to
provision  new customers on OBN while  completing  the final testing of OBN. The
Company  expects final testing of OBN to be completed in April 1997, and at that
time there will be a general release of OBN. Thereafter,  the Company expects to
provision a large majority of its new customer orders on OBN.

         The  5ESS-2000  switches make it possible for the Company in the future
to offer a number of additional or enhanced services. For example, the Company's
5ESS-2000 switches could support the offering of Centrex features,  such as call
waiting,  conference calling,  distinctive ringing and least cost routing,  that
traditionally  were  available  only to end users  with their own  equipment  or
through  purchase  from the end  users'  local  exchange  carrier  ("LEC").  The
5ESS-2000  switches could support Advanced  Intelligent  Network ("AIN"),  which
provides  an  open  network   architecture   allowing  for  interconnections  of
inexpensive  peripheral  equipment  and  databases  and the  deployment  of such
services  as  calling  cards,   debit  cards,   voice   recognition  and  caller
identification,  without the involvement of switch manufacturers.  The 5ESS-2000
switches  could  help the  Company  to  provide  competitive  telecommunications
services  to  tenants  of  multi-tenant  office and  residential  buildings  and
complexes. The 5ESS-2000 switch also has the capacity to direct local service as
well as long distance service.

AT&T CONTRACT TARIFFS

         The  Company  historically  has  obtained  services  from AT&T  through
contract  tariffs and has been able to obtain the services it seeks and to do so
at increasingly favorable contract tariff rates. The deployment of OBN decreases
the Company's  dependence on AT&T  contract  tariffs.  To the extent the Company
will need future  contract  tariffs,  there is no guarantee  the Company will be
able to  obtain  favorable  contract  tariffs,  although  the  Company  has been
successful in the past in obtaining such contract tariffs.

         On October 1996, the Company  subscribed to a new AT&T contract tariff,
which was further  revised in December  1996 and permits the Company to continue
to resell AT&T long  distance  services,  including  AT&T-SDN  service,  through
mid-1998.  The new AT&T contract  tariff also includes other AT&T services (such
as international long

                                       14
<PAGE>
distance,  inbound and outbound services) that will be used in the Company's new
nationwide  telecommunications network, OBN. The rates that the Company will pay
under the new AT&T contract  tariff are more favorable to the Company than under
previous tariffs.  During its term, the new AT&T contract tariff will enable the
Company to minimize possible attrition that might result from moving exiting end
users from the AT&T network to OBN. The new AT&T contract  tariff also permits a
more gradual  introduction  of OBN, which should reduce the expense of providing
the capacity  required in a more rapid  phase-in of OBN and lessen the impact of
any  technical  difficulties  during  the  phase-in  of OBN.  The  more  gradual
introduction  of OBN,  however,  will postpone the Company's  realization of the
anticipated  benefit of the more favorable margins for OBN service,  and the new
AT&T contract  tariff requires the Company to commit to purchase $300 million of
service from AT&T over the next 4 years, including at least $1 million per month
of international service. If minimum usage requirements are not met, the Company
is  obligated  to pay  shortfall  fees  to AT&T  based  on a  percentage  of the
difference  between the minimum  requirement  and the actual  billed  usage.  In
addition,  if the contract  tariffs with AT&T are terminated prior to the end of
the contract tariff term, either by the Company or by AT&T for non-payment,  the
Company may be liable for "termination with liability" or "termination  charges"
and subject to material monetary  penalties.  This commitment is larger than any
previous  commitment that the Company has made, but the Company believes that it
can be met based on its current  purchases  of long  distance  service from AT&T
which are in execess of $10 million per month. Further the Company can terminate
the new contract tariff without liability to AT&T at the end of 18 months if the
Company has generated at least $120 million in usage charges, including at least
$15 million in international usage charges. The Company also may discontinue the
new contract tariff without liability prior to the 18th month if the Company and
AT&T  enter  into a new  contract  tariff  or  another  contract  with a revenue
commitment  of at least  $7.5  million  per  month  and a term of at  least  the
difference  between  18  months  and the  number  of  months  that  the  Company
subscribed  to the contract  tariff,  provided that the Company must purchase or
pay for AT&T  services  under the  contract  tariff of at least $6.7 million per
month for the months prior to such  termination,  including $1 million per month
of international usage.

COMPETITION

         The long distance telecommunications industry is highly competitive and
affected by the  introduction of new services by, and the market  activities of,
major industry participants.  Competition in the long distance business is based
upon pricing,  customer  service,  billing services and perceived  quality.  The
Company competes  against various  national and regional long distance  carriers
composed of both  facilities-based  providers and switchless  resellers offering
essentially the same services as the Company.

                                       15
<PAGE>
Several of the Company's  competitors are substantially  larger and have greater
financial,  technical and marketing resources.  Although the Company believes it
has the  human and  technical  resources  to pursue  its  strategy  and  compete
effectively in this  competitive  environment,  its success will depend upon its
continued  ability to provide  profitably  high quality,  high value services at
prices  generally  competitive  with,  or  lower  than,  those  charged  by  its
competitors.

         End users are not  obligated to purchase  any minimum  usage amount and
can discontinue service, without penalty, at any time. There can be no assurance
that end users  will  continue  to buy their  long  distance  telephone  service
through  the  Company or  through  partitions  that  purchase  service  from the
Company.  In the event that a  significant  portion of the  Company's  end users
decides to purchase  long distance  service from another long  distance  service
provider, there can be no assurance that the Company will be able to replace its
end user base from other sources.

         A high level of  attrition is inherent in the long  distance  industry,
and the  Company's  revenues  are  affected  by  such  attrition.  Attrition  is
attributable to a variety of factors,  including termination of customers by the
Company for  non-payment  and the initiatives of existing and new competitors as
they  engage  in,   among  other   things,   national   advertising   campaigns,
telemarketing programs and cash payments and other incentives.

           Although the basic rates of the three largest long distance  carriers
- -- AT&T, MCI  Communications  Corp. and Sprint  Corporation -- have consistently
increased over the past three years and remained generally unchanged through the
third quarter of 1996,  AT&T and other  carriers have  announced new price plans
aimed at residential  customers (the Company's  primary target audience under he
AOL Contract) with significantly simplified rate structures,  which may have the
impact of lowering overall long distance prices.  There can be no assurance that
AT&T or other carriers will not make similar offerings available to the small to
medium-sized  businesses that the Company serves. Although OBN makes the Company
more price  competitive,  a reduction in long  distance  prices still may have a
material adverse impact on the Company's profitability.

          AT&T has split itself into three separate and  independently-owned and
operated  companies ("AT&T breakup").  One company,  which retains the AT&T name
provides,   among   other   services,   long   distance,   wireless   and  other
telecommunications   services.   Another,   Lucent,   manufactures   and   sells
communications  equipment. A third, NCR, includes AT&T's computer operations and
will focus on the  financial,  retail and  communications  industries.  AT&T has
stated that the breakup will allow it to compete more effectively with providers
of telecommunications services.

                                       16
<PAGE>
         The  Company  will  link  its  switching  equipment  with  transmission
facilities  and  services  purchased  or leased  from AT&T and will  continue to
resell  services  obtained  from AT&T,  which will  remain a  competitor  of the
Company for the  provision  of  telecommunications  services.  The Company  also
utilizes AT&T and ACUS to provide  billing  services.  There can be no assurance
that either AT&T or ACUS will continue to offer billing  services to the Company
at competitive rates or attractive terms.

         In  October,   1995,  the  FCC  reclassified   AT&T  as  a  nondominant
interexchange carrier. The FCC stated that AT&T would have greater incentives to
cut its prices and offer innovative new services.  Nondominant  carriers are not
subject to price cap  regulation  and could file  tariffs  (and tariff  changes)
under  streamlined  procedures that will be presumed lawful on one day's notice.
The Company will  therefore no longer be able to file  Petitions to Reject or to
Suspend  and  Investigate  AT&T  tariff  proposals  with  the FCC  before  those
offerings  take  effect.  The FCC's  reclassification  of AT&T as a  nondominant
carrier eliminated certain pricing restrictions and regulatory oversight and may
allow AT&T to compete more aggressively with the Company.

         As a nondominant carrier,  AT&T will be subject to the same regulations
as other long distance  service  providers.  AT&T remains subject to Title II of
the Communications Act (47 U.S.C. Section 151, et seq.) and is required to offer
service under rates,  terms and  conditions  that are just,  reasonable  and not
unreasonably discriminatory. AT&T is also subject to the FCC's complaint process
and was  required to file  tariffs,  though  under  streamlined  procedures.  In
addition,  AT&T  is also  required  to give  notice  to the FCC and to  affected
customers prior to discontinuing, reducing, or impairing any services.

         In seeking FCC approval of its motion, AT&T made a series of "voluntary
commitments" to the FCC as a transitional  mechanism to govern its conduct. With
respect to business term plans and long-term contracts with customers, including
resellers,  AT&T agreed for a 12 month period to provide  advance  notice to the
customer of proposed  changes  that might  affect a  customer's  reliance on its
contract with AT&T and to file any such changes with advance notice and time for
action by the FCC.  AT&T also stated that it was willing to enter into  mutually
agreeable private party arbitration  agreements with its reseller  customers and
was   willing  to  develop  a  model   agreement   in   negotiations   with  the
Telecommunications  Resellers  Association Executive Board. The FCC accepted all
of the "voluntary  commitments"  offered by AT&T and ordered  AT&T's  compliance
with those commitments.

         The  Telecommunications  Act of 1996 was  intended  to  introduce  more
competition to U.S.  telecommunications markets. The legislation opens the local
services  market by requiring LECs to permit  interconnection  to their networks
and  establishing,  among other 

                                       17
<PAGE>

things,  LEC obligations  with respect to access,  resale,  number  portability,
dialing  parity,   access  to  rights-of-way,   and  mutual  compensation.   The
legislation   also  codifies  the  LECs'  equal  access  and   nondiscrimination
obligations and preempts most  inconsistent  state  regulation.  The legislation
also  contains  special  provisions  that  eliminate  restrictions  on the RBOCs
providing  long  distance  services,  which  means  that the  Company  will face
competition  for  providing  long  distance   services  from   well-capitalized,
well-known  companies that prior to this time could not compete in long distance
service.

         The RBOCs have been prohibited from providing  interLATA  interexchange
telecommunications   services   under  the  terms  of  the  AT&T   decree.   The
Telecommunications  Act  authorizes  the  RBOCs  to  provide  certain  interLATA
interexchange  telecommunications  services  immediately  and  others  upon  the
satisfaction of certain conditions. Such legislation includes certain safeguards
against  anticompetitive  conduct  by the RBOCs in the  provision  of  interLATA
service. Anticompetitive conduct could result, among other things, from a RBOC's
access to all  subscribers  on its existing  network as well as its  potentially
lower costs  related to the  termination  and  origination  of calls  within its
territory.  It is impossible to predict whether such safeguards will be adequate
to protect against  anticompetitive conduct by the RBOCs and the impact that any
anticompetitive  conduct  would have on the  Company's  business and  prospects.
Because of the name  recognition  that the RBOCs have in their existing  markets
and the  established  relationships  that they have with  their  existing  local
service customers,  and their ability to take advantage of those  relationships,
as   well   as   the   possibility   of   favorable   interpretations   of   the
Telecommunications  Act  by  the  RBOCs,  it may be  more  difficult  for  other
providers of long distance services,  such as the Company, to compete to provide
long distance  services to RBOC customers.  At the same time, as a result of the
Telecommunications  Act, RBOCs have become potential customers for the Company's
long distance services.

         Consolidation  and alliances  across  geographic  regions  (e.g.,  Bell
Atlantic/Nynex  and SBC Communications  Inc./Pacific  Telesis Group domestically
and BT/MCI  and  France  Telecom/Deutsche  Telekom/Sprint  internationally)  and
across  industry   segments  (e.g.,   WorldCom/MFS/UUNet)   may  also  intensify
competition  in  the   telecommunications   market  from  significantly  larger,
well-capitalized  carriers and materially  adversely  affect the position of the
Company.

INDUSTRY BACKGROUND

         The $72.5  billion  U.S.  long  distance  industry is  dominated by the
nation's  three largest long distance  providers,  AT&T,  MCI and Sprint,  which
together  generated  approximately  80.9% of the aggregate  revenues of all U.S.
long distance  interexchange  carriers in 1995.  Other long distance  companies,
some with  national  capabilities,  accounted  for the  remainder of the market.
Based on published

                                       18
<PAGE>
Federal  Communications  Commission ("FCC") estimates,  toll service revenues of
U.S. long distance  interexchange carriers have grown from $38.8 billion in 1984
to $72.5  billion  in 1995.  The  aggregate  market  share of all  interexchange
carriers  other than AT&T,  MCI and Sprint has grown from 2.6% in 1984 to 17.13%
in 1995. During the same period, the market share of AT&T declined from 90.1% to
53%.

         Prior   to   the    Telecommunications    Act,   the   long    distance
telecommunications  industry  had  been  principally  shaped  by a court  decree
between  AT&T  and  the  United  States  Department  of  Justice,  known  as the
Modification of Final Judgment (the "Consent  Decree") that in 1984 required the
divestiture by AT&T of its 22 Bell  operating  companies and divided the country
into some 200 Local  Access and  Transport  Areas  ("LATAs").  The 22  operating
companies,  which were combined into the RBOCs,  were given the right to provide
local  telephone  service,  local access  service to long distance  carriers and
intraLATA  toll  service  (service  within  LATAs),  but  were  prohibited  from
providing  interLATA  service  (service  between  LATAs).  The right to  provide
interLATA service was maintained by AT&T and other carriers.

         To  encourage  the  development  of  competition  in the long  distance
market, the Consent Decree and the FCC require most LECs to provide all carriers
with  access to local  exchange  services  that is "equal in type,  quality  and
price" to that  provided  to AT&T and with the  opportunity  to be  selected  by
customers as their  preferred  long distance  carrier.  These  so-called  "equal
access" and related provisions are intended to prevent preferential treatment of
AT&T.

         Regulatory,  judicial and  technological  factors have helped to create
the foundation for smaller  companies to emerge as competitive  alternatives  to
AT&T,  MCI, and Sprint for long  distance  telecommunication  services.  The FCC
requires  that AT&T not  restrict  the resale of its  services,  and the Consent
Decree and regulatory  proceedings  have ensured that access to LEC networks is,
in most cases, available to all long distance carriers.

         Long distance companies that have their own transmission facilities and
switches,   such  as  AT&T,  are  referred  to  as  facilities-based   carriers.
Facilities-based  carriers are switch-based carriers,  meaning that they have at
least one switch to direct  their  long  distance  traffic.  Nonfacilities-based
carriers  either (i) depend upon  facilities-based  carriers for  switching  and
transmission  facilities  ("switchless  resellers")  or (ii) install and operate
their own switches  but depend on  facilities-based  carriers  for  transmission
facilities ("switch-based resellers").

         The relationship between resellers and the major long distance carriers
is  predicated  primarily  upon the fact that the  pricing  strategies  and cost
structures of the major long distance  carriers  have resulted  historically  in
their charging higher rates to the

                                       19
<PAGE>

small to medium business customer.  Small to medium business customers typically
are not able to make the volume commitments necessary to negotiate reduced rates
under individualized  contracts.  By committing to large volumes of traffic, the
reseller  is  guaranteeing  traffic to the major long  distance  carrier but the
major  long  distance  carrier  is  relieved  of the  administrative  burden  of
qualifying  and  servicing  large  numbers  of  medium  to small  accounts.  The
successful  reseller has lower overhead costs and is able to market  efficiently
the long distance  product,  process orders,  verify credit and provide customer
service to large numbers of accounts.

         With its own switches, the Company will be significantly less dependent
on AT&T for  switching  services,  although it will  continue to be dependent on
AT&T for transmission  services.  In recent years, national and regional network
providers have substantially upgraded the quality and capacity of their domestic
long distance networks,  resulting in significant excess  transmission  capacity
for voice and data communications. Due to anticipated advances in the technology
involved in digital fiber optic  transmission,  excess  capacity is  expected to
persist and  may result in decreasing prices for use of transmission facilities.
By deploying  its own  switches,  the Company  expects to be able to continue to
provide long distance services using the quality of AT&T transmission facilities
but at lower rates than it has historically charged, with the Company in control
of establishing service or activating new end user accounts ("provisioning") and
maintaining confidential end user lists

REGULATION

         The  Company's  provision  of  communications  services  is  subject to
government  regulation.  Federal  law  regulates  interstate  and  international
telecommunications,  while states have jurisdiction over telecommunications that
originate and terminate within the same state.  Changes in existing  policies or
regulations  in any state or by the FCC could  materially  adversely  affect the
Company's  financial  condition or results of operations,  particularly if those
policies make it more  difficult for the Company to obtain  service from AT&T or
other long distance  companies at competitive  rates, or otherwise  increase the
cost and regulatory burdens of marketing and providing service.  There can be no
assurance that the regulatory  authorities in one or more states or the FCC will
not take action having an adverse effect on the business or financial  condition
or results of  operations  of the Company.  Regulatory  action by the FCC or the
states also could  adversely  affect the partitions,  or otherwise  increase the
partitions' cost and regulatory burdens of marketing and providing long distance
services.

         The Company is classified by the FCC as a  nondominant  carrier.  After
the recent reclassification of AT&T as nondominant, only the LECs are classified
as  dominant  carriers  among  domestic  carriers.  As a  consequence,  the  FCC
regulates many of the rates, charges, and

                                       20
<PAGE>

services of the LECs to a greater degree than the Company's.  Because AT&T is no
longer  classified as a dominant  carrier,  certain  pricing  restrictions  that
formerly  applied to AT&T have been  eliminated,  which could make it easier for
AT&T to compete with the Company for low volume long distance subscribers.

         The FCC generally does not exercise  direct  oversight over charges for
service of nondominant  carriers,  although it has the statutory power to do so.
Nondominant  carriers are required by statute to offer interstate services under
rates,  terms,  and conditions  that are just,  reasonable and not  unreasonably
discriminatory.  The FCC has the  jurisdiction to act upon  complaints  filed by
third parties,  or brought on the FCC's own motion,  against any common carrier,
including  nondominant  carriers,  for  failure  to  comply  with its  statutory
obligations. Nondominant carriers have been required to file tariffs listing the
rates, terms and conditions of service, which were filed pursuant to streamlined
tariffing  procedures.  The FCC also has the authority to impose more  stringent
regulatory requirements on the Company and change its regulatory  classification
from nondominant to dominant. In the current regulatory atmosphere,  the Company
believes, however, that the FCC is unlikely to do so.

         The FCC imposes only minimal  reporting,  accounting and record-keeping
obligations.  International  nondominant  carriers,  including the Company, must
maintain international tariffs on file with the FCC. The FCC has issued an order
requiring  non-dominant  carriers to withdraw their domestic tariffs,  but as of
the date hereof, a court has stayed the FCC's order.  The Company  currently has
two tariffs on file with the FCC. Although the tariffs of nondominant  carriers,
and the rates and charges  they  specify,  are  subject to FCC review,  they are
presumed to be lawful and are seldom contested. The Company is permitted to make
tariff  filings on a single  day's  notice and without  cost  support to justify
specific rates. IXCs are also subject to a variety of miscellaneous  regulations
that, for instance,  govern the  documentation  and  verifications  necessary to
change a subscriber's  long distance  carrier,  limit the use of 800 numbers for
pay-per-call  services,  require  disclosure of certain  information if operator
assisted services are provided and govern interlocking directors and management.
The  Telecommunications  Act grants  explicit  authority to the FCC to "forbear"
from  regulating  any  telecommunications  services  provider  in  response to a
petition and if the agency  determines  that  enforcement is unnecessary and the
public interest will be served.

         At present,  the FCC  exercises its  regulatory  authority to set rates
primarily  with  respect  to  the  rates  of  dominant  carriers,   and  it  has
increasingly  relaxed its control in this area. Even when AT&T was classified as
a dominant carrier,  the FCC most recently employed a "price cap" system,  which
essentially  exempted most of AT&T's  services,  including  virtually all of its
commercial and 800 services,  from traditional rate of return regulation because
the FCC believes

                                       21
<PAGE>

that these services were subject to adequate competition.  Similarly, the FCC is
in the process of changing  the  regulation  and pricing of the local  transport
component  of  access  charges  (i.e.,  the fee for use of the LEC  transmission
facilities connecting the LEC's central offices and the IXC's access points). In
addition, the LECs have been afforded a degree of pricing flexibility in setting
interstate access charges where adequate  competition exists. The impact of such
repricing  and  pricing  flexibility  on IXCs,  such as the  Company,  cannot be
determined at this time.

         The Company is subject to varying levels of regulation in the states in
which  it is  currently  authorized  to  provide  intrastate  telecommunications
services.  The vast  majority  of the states  require  the  Company to apply for
certification to provide intrastate  telecommunications services, or at least to
register or to be found exempt from  regulation,  before  commencing  intrastate
service.  The vast  majority  of states  also  require  the  Company to file and
maintain detailed tariffs listing its rates for intrastate service.  Many states
also impose  various  reporting  requirements  and/or require prior approval for
transfers  of  control  of  certified   carriers,   corporate   reorganizations,
acquisitions of  telecommunications  operations,  assignments of carrier assets,
including  subscriber bases,  carrier stock offerings and incurrence by carriers
of  significant  debt  obligations.  Certificates  of authority can generally be
conditioned,  modified,  canceled,  terminated  or revoked  by state  regulatory
authorities for failure to comply with state law and the rules,  regulations and
policies  of the  state  regulatory  authorities.  Fines  and  other  penalties,
including  the  return  of all  monies  received  for  intrastate  traffic  from
residents of a state,  may be imposed for such  violations.  In certain  states,
prior regulatory approval may be required for acquisitions of telecommunications
operations.  Currently,  the  Company is  certificated  and  tariffed to provide
intrastate   interLATA   service  in   substantially   all  states   where  such
authorization can be obtained.

         The  Company's  expansion of its direct  marketing  efforts,  makes the
Company  subject to and  requires  compliance  with  relevant  federal and state
regulations that govern direct sales of telecommunications  services.  FCC rules
prohibit  switching a customer from one long distance carrier to another without
the customer's consent and specify how that consent can be obtained. Most states
have consumer protection laws that further define the framework within which the
Company's marketing activities must be conducted. The constraints of federal and
state  restrictions  could impact the success of the Company's  direct marketing
efforts.

         To the extent  that the  Company  makes  additional  telecommunications
service offerings, the Company may encounter additional regulatory constraints.

                                       22
<PAGE>
EMPLOYEES

         As of December 31, 1996, the Company employed 313 persons,  of whom 260
were engaged in marketing  and sales,  26 were engaged in partition and end user
support, and 27 were engaged in systems development, finance, administration and
management.  None of the Company's employees is covered by collective bargaining
agreements. The Company considers relations with its employees to be good.

PRINCIPAL STOCKHOLDER

         Daniel Borislow,  the Company's  Chairman and Chief Executive  Officer,
owns beneficially approximately 38.4% of the Company's outstanding Common Stock,
as of the date hereof. Accordingly,  Mr. Borislow effectively has the ability to
control the election of all of the members of the  Company's  Board of Directors
and the outcome of corporate actions requiring majority stockholder approval.
 Even as to corporate actions for which super-majority approval may be required,
such as certain fundamental  corporate  transactions,  Mr. Borislow  effectively
will control the outcome.

         Future sales of  substantial  amounts of the Company's  Common Stock by
Mr.  Borislow or others  could  adversely  affect the market price of the Common
Stock. Of the Company's 62,887,998 shares of Common Stock, 35,737,998 shares are
freely  tradeable by persons  other than  "affiliates"  of the  Company.  Of the
remaining 27,150,000 shares of Common Stock, none are eligible for public resale
until after the expiration of the holding period  pursuant to Rule 144 under the
Securities Act.

         On March 10, 1997, Mr.  Borislow sold 3,911,000  shares of Common Stock
in a private  sale (the  "Private  Sale"),  and placed an  additional  1,546,400
shares in escrow to be held for the  benefit of the  purchasers  in the  Private
Sale and for  distribution  thereto (in part or in full), if the average current
market price of the Common Stock in the 20 days prior to the fifth  business day
after the date on which the  Company  announces  its  financial  results for the
third quarter of 1997 shall be lower than $16.50 per share.  In connection  with
the Private Sale. Mr. Borislow  agreed that,  except for a contribution of up to
2,000,000 shares of Common Stock to a charitable  foundation,  he will not sell,
assign, transfer or otherwise dispose of any shares of Common Stock for a period
of 12 months from March 10, 1997 (the "Lock-up Period"); provided, however, that
if the current  market  price of the Common  Stock  shall  increase by an amount
greater  than 20% from $16.50 per share for a period of 20  consecutive  trading
days,  the Lock-up  Period shall be reduced to 90 days.  Also on March 10, 1997,
Mr.  Borislow  donated  1,200,000  shares of Common Stock to the Daniel Borislow
Charitable Foundation.

                                       23
<PAGE>
GLOSSARY


         ACUS:  AT&T College and University  Systems,  a wholly owned  strategic
         business unit of AT&T.

         AIN: Advanced Intelligent Network.

         AOL: America Online, Inc.

         AT&T: AT&T Corp.

         BMS:  The  Company's  database,  which  it  provides  to  each  of  its
         partitions.

         Consent Decree:  A 1984 U.S.  Department of Justice decree that,  among
         other  things,  ordered  AT&T to divest  its  wholly-owned  local  Bell
         operating subsidiaries.

         End Users: Customers that utilize long distance telephone services.

         Equal Access:  Connection provided by a LEC permitting a customer to be
         automatically  connected to the IXC of the  customer's  choice when the
         customer dials "1."

         Facilities-based  provider:  Long  distance  service  providers who own
         transmission facilities.

         5ESS-2000:  The switching  equipment  manufactured  by AT&T,  which the
         Company acquired from AT&T.

         5E10  Software:   AT&T  software  that  enables   switches  to  combine
         simultaneously  wireline and wireless,  local,  long  distance,  voice,
         video and data services.

         FCC: Federal Communications Commission.

         Inbound "800"  Service:  A service that bills long  distance  telephone
         charges to the called party.

         IXC:  Interexchange carrier, a long distance carrier providing services
         between local exchanges.

         LATA:  Local  Access  and  Transport  Areas,  the   approximately   200
         geographic  areas defined  pursuant to the AT&T Consent  Decree between
         which the RBOCs are generally  prohibited  from providing long distance
         service.

         LEC:  Local  Exchange  Carrier,  a company  providing  local  telephone
         services.

                                       24
<PAGE>


         MEGACOM:  An  outbound  long  distance  service  offering  by AT&T that
         requires dedicated access.

         MEGACOM  800:  An inbound 800  service  offering  provided by AT&T that
         requires dedicated access.

         MCI: MCI Communications Corporation.

         MLCP:  AT&T's  multi-location  calling plan (a discounted long distance
         program).

         Network:  An  integrated  system  composed of switching  equipment  and
         transmission   facilities   designed  to  provide  for  the  direction,
         transport and recording of telecommunications traffic.

         NMS: The Company's computerized internal management information system.

         Nonfacilities-based  provider:  Long distance service providers that do
         not own transmission facilities.

         OBN: One Better Net, the Company's nationwide long distance network.

         Partition:  An  independent  long distance and  marketing  company that
         contracts  with the  Company to purchase  or  otherwise  provide to end
         users the long distance services provided by the Company.

         Private Line: A full-time leased line directly connecting two points.

         Provisioning:  The process of initiating a carrier's  service to an end
         user.

         PUC: A state  regulatory  body empowered to establish and enforce rules
         and regulations  governing public utility companies and others, such as
         the Company in many of its state jurisdictions.

         RBOC:  Regional Bell  Operating  Company -- Any of seven  regional Bell
         holding  companies  that the  Consent  Decree  established  to serve as
         parent companies for the Bell operating companies.

         Readyline:  An Inbound 800 service offering provided by AT&T.

         SDN: The AT&T Software Defined Network.

         Sprint:  Sprint Corporation.

                                       25
<PAGE>
         Switching Equipment: A computer that directs  telecommunication traffic
         in accordance with programmed instructions.

         Tariff:  The schedule of rates and  regulations  set by  communications
         common  carriers  and  filed  with the  appropriate  Federal  and state
         regulatory agencies;  the published official list of charges, terms and
         conditions governing provision of a specific  communication  service or
         facility,  which  functions in lieu of a contract  between the user and
         the supplier or carrier.

                                       26
<PAGE>
ITEM 2. PROPERTIES

         The  Company  owns  the  24,000  square  foot  facility  in  New  Hope,
Pennsylvania  which serves as the  Company's  headquarters.  The Company  leases
properties in the cities in which OBN switches have been installed.

         With respect to the  Company's  retail  telemarketing  operations,  the
Company owns the 32,000 square foot facility located  in Clearwater, Florida and
leases the 11,725 square foot facility in Kingston, Pennsylvania.

ITEM 3. LEGAL PROCEEDINGS

         The Company is a party to certain legal actions arising in the ordinary
course of business.  The Company  believes  that the  ultimate  outcome of these
actions  will not result in any  liability  that  would have a material  adverse
effect on the Company's financial condition or results of operations.

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

         No matters  were  submitted  to a vote of security  holders  during the
fourth quarter of the year ended December 31, 1996.

                                       27
<PAGE>
                        EXECUTIVE OFFICERS OF THE COMPANY

         The executive officers of the Company are as follows:

         NAME                AGE                             POSITION
         ----                ---                             --------

Daniel Borislow              35          Chairman of the Board, Chief Executive
                                          Officer and Director

Gary W. McCulla              37          President and  Director of  Sales  and
                                          Marketing and Director

Emanuel J. DeMaio            38          Chief Operations Officer and  Director

Joseph A. Schenk             38          Chief Financial Officer, Treasurer and 
                                          Director   of   Investor    Relations 
                                          and Director

Edward B. Meyercord, III     31          Executive  Vice  President,  Marketing
                                          and Corporate Development

Mary Kennon                  38          Director  of  Customer Care  and Human
                                          Resources

Aloysius T. Lawn, IV         38          General Counsel and Secretary

Kevin R. Kelly               32          Controller

         Daniel  Borislow.  Mr. Borislow founded the Company and has served as a
director and as Chief  Executive  Officer of the Company  since its inception in
1989.  Prior to founding the Company,  Mr.  Borislow  formed and managed a cable
construction company.

         Gary W. McCulla. Mr. McCulla currently serves as President and Director
of Sales and Marketing.  In 1991, Mr. McCulla founded GNC and was its President.
Until March 1994, GNC was a privately-held independent marketing company and one
of the Company's  partitions.  At that time, the Company acquired certain assets
of GNC.  

         Emanuel J. DeMaio.  Mr.  DeMaio joined the Company in February 1992 and
currently serves as Chief Operations Officer. Prior to joining the Company, from
1981 through 1992, Mr. DeMaio held various  technical and  managerial  positions
with AT&T.

         Joseph A.  Schenk.  Mr.  Schenk  joined the Company in January 1996 and
currently  serves as Chief  Financial  Officer and Treasurer.  He is a certified
public  accountant.  From  September  1993 to January 1996,  Mr. Schenk was Vice
President,  Capital Markets Group, with Jefferies & Co.  Previously,  Mr. Schenk
was Vice  President of Transcap  Associates,  a venture  capital firm,  and held
various roles with Price Waterhouse and Deloitte & Touche.

         Edward B. Meyercord, III. Mr. Meyercord joined the Company in September
1996 and currently  serves as Executive Vice President,  Marketing and Corporate
Development.  From 1993 until joining the Company,  Mr.  Meyercord worked in the
corporate  finance  department  of  Salomon  Brothers,  where  he  held  various
positions, the most recent of which was Vice President. Prior to joining Salomon
Brothers,  Mr.  Meyercord  worked in the corporate  finance  department at Paine
Webber Incorporated.

         Mary  Kennon.  Ms.  Kennon  joined  the  Company  in  October  1994 and
currently  serves as  Director of Customer  Care and Human  Resources.  Prior to
joining the Company,  from 1984 through 1994, Ms. Kennon held various managerial
positions with AT&T.

         Aloysius T. Lawn,  IV. Mr. Lawn joined the Company in January  1996 and
currently  serves as General  Counsel and  Secretary  of the  Company.  Prior to
joining the Company, from 1985 through 1995, Mr. Lawn was an attorney in private
practice.

         Kevin R.  Kelly.  Mr.  Kelly  joined  the  Company  in  April  1994 and
currently  serves as  Controller.  From 1987 to 1994,  Mr.  Kelly  held  various
managerial  positions  with a major  public  accounting  firm.  Mr.  Kelly  is a
certified public accountant.

                                       28
<PAGE>




                                     PART II


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

         The Company's common stock,  $.01 par value per share ("Common Stock"),
is traded on the Nasdaq  National  Market,  and high and low  quotations  listed
below are actual sales prices as quoted in the Nasdaq  National Market under the
symbol "TALK." All of the following quotations have been adjusted to reflect the
two-for-one stock split of the Common Stock in the form of a 100% stock dividend
that occurred on January 31, 1997.

                                                  PRICE  RANGE  OF COMMON  STOCK
                                                  ------------------------------
                                                    HIGH                    LOW
                                                    ----                    ---
    1995
    ----
    Fourth Quarter (from September 20, 1995)      $   5 1/2          $  4

    1996
    ----
    First Quarter                                     8 1/2             4
    Second Quarter                                   12                 8 1/4
    Third Quarter                                    15 1/16            8 1/8
    Fourth Quarter                                   14 3/4            10 1/8

    1997
    ----
    First Quarter through (March 13, 1997)           21 1/2            12 1/4

         As of March 6, 1997,  there  were  approximately  57 record  holders of
Common Stock.

         The Company  currently intends to retain all future earnings for use in
the operation of its business and,  therefore,  does not  anticipate  paying any
cash dividends in the  foreseeable  future.  The  declaration and payment in the
future of any cash dividends  will be at the election of the Company's  Board of
Directors  and will depend  upon,  among other  things,  the  earnings,  capital
requirements and financial position of the Company,  existing and/or future loan
covenants and general economic conditions.

                                       29
<PAGE>



ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA

         The selected consolidated  financial data should be read in conjunction
with,  and are  qualified in their  entirety by,  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  and the Company's
Consolidated Financial Statements included elsewhere in this Form 10-K.
<TABLE>
<CAPTION>

                                                                                Year ended December 31,
                                                     ------------------------------------------------------------------------------
                                                          1996           1995           1994           1993           1992      
                                                       -----------    ------------   -------------  ------------   ------------ 
                                                                        (In thousands, except per share amounts)                
<S>                                                      <C>             <C>             <C>            <C>            <C>      
Consolidated Statements of Income Data:                                                                                         
Sales                                                    $232,424       $180,102       $ 82,835       $ 31,940       $ 17,668
Cost of sales                                             200,597        156,121         70,104         26,715         14,803
                                                         --------       --------       --------       --------       --------
Gross profit                                               31,827         23,981         12,731          5,225          2,865
Selling, general and administrative expenses               10,039          6,280          3,442          2,060          1,476
                                                         --------       --------       --------       --------       --------
Operating income                                           21,788         17,701          9,289          3,165          1,389
Investment and other income, net                           10,585            331             66            108             32
                                                         --------       --------       --------       --------       --------
Income before income taxes                                 32,373         18,032          9,355          3,273          1,421
Provision for income taxes(1)                              12,205          7,213          3,742          1,309            568
                                                         --------       --------       --------       --------       --------
Net income(1)                                            $ 20,168       $ 10,819       $  5,613       $  1,964       $    853
                                                         ========       ========       ========       ========       ========
Net income per share - Primary (1)                       $   0.35       $   0.32       $   0.18       $   0.07       $   0.03
                                                         ========       ========       ========       ========       ========
Weighted average common and common
equivalent shares outstanding - Primary                    57,002         33,605         30,663         29,452         28,750
                                                         ========       ========       ========       ========       ========
Net income per share - Fully Diluted(1)                  $   0.35       $   0.32       $   0.18       $   0.07       $   0.03
                                                         ========       ========       ========       ========       ========
Weighted average common and common
equivalent shares outstanding - Fully Diluted              58,027         33,605         30,663         29,452         28,750
                                                         ========       ========       ========       ========       ========
</TABLE>
<TABLE>
<CAPTION>

                                                                                     At December 31,
                                                      -----------------------------------------------------------------------------
                                                           1996             1995            1994           1993          1992      
                                                       ------------    ------------     -------------  ------------   -----------  
                                                                                      (In thousands)                             
<S>                                                       <C>               <C>             <C>             <C>           <C>     
Consolidated Balance Sheets Data:                                                                                                
Working capital                                           $175,597          $38,171         $12,265         $4,502        $1,312  
Total assets                                               257,008           71,388          21,435          6,694         2,178  
Long-term debt                                                  --               --              --             --            --  
Total stockholders' equity                                 230,720           41,314          14,042          4,687         1,414  
</TABLE>

- ----------

   (1)   For the years and  period  ended  December  31,  1992,  1993,  1994 and
         September 19, 1995, the Predecessor Corporation elected to report as an
         S corporation  for federal and state income tax purposes.  Accordingly,
         the Predecessor  Corporation's  stockholders  included their respective
         shares of the Company's  taxable income in their individual  income tax
         returns.  The pro forma income taxes  reflect the taxes that would have
         been  accrued if the Company had elected to report as a C  corporation.
         See Note 10 to the Consolidated Financial Statements.

                                       30

<PAGE>



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                  RESULTS OF OPERATIONS


         The  following  discussion  should  be read  in  conjunction  with  the
Consolidated Financial Statements included elsewhere in this Form 10-K.

INTRODUCTION

         The Company was founded in 1989 as a  switchless  reseller of AT&T long
distance  services to small and medium sized  businesses  and currently has over
500,000 end users.  The Company is  currently in the process of  completing  the
deployment of its own nationwide  telecommunications  network, OBN consisting of
five Company-owned,  AT&T (now Lucent) manufactured 5ESS-2000 switches connected
by AT&T  transmission  facilities.  As more fully described  below,  the Company
believes that gross  margins for OBN long  distance  service will be higher than
those for AT&T long distance  service.  The majority of the Company's new orders
are now being placed on OBN which now has over 50,000 end users.

         Historically,  the Company has  marketed  the  majority of its services
through  independent  carriers and marketing  companies  known as  "partitions",
which allowed the Company to minimize  overhead  expenses.  The Company expanded
its business by adding partitions and providing existing and new partitions with
operational, financing, marketing and management support. Beginning in 1996, the
Company  initiated and subsequently  expanded through an acquisition in December
1996, a direct marketing effort.  Direct marketing requires the Company to incur
costs of  marketing,  including  personnel,  occupancy,  marketing  support  and
additional customer service - costs which were historically borne by partitions.
Currently,  a large majority of the Company's new sales are generated via direct
marketing.

         The Company  believes that gross margins for OBN long distance  service
will be higher than those for AT&T long  distance  service.  AT&T long  distance
service is "bundled," which means that the Company pays a single,  all-inclusive
price to AT&T for  switching,  transmission,  and LEC access.  OBN long distance
service is "unbundled," which means that the Company provides its own switching,
pays  AT&T for  transmission,  and  pays  access  fees  directly  to  LECs.  The
"unbundled"  charges per call on OBN are expected to be less than the  "bundled"
charge paid to AT&T.


         In February  1997 the Company  announced a  multi-year  agreement  with
America  Online,  Inc.  ("AOL")  under which the Company  will be the  exclusive
provider  of  long  distance  services  to be  marketed  by  AOL  to  all of its
approximate 8 million  online  subscribers  (the "AOL  Agreement").  See "RECENT
DEVELOPMENTS."


                                      -31-

<PAGE>





                  The following  table presents the Company's  sales,  operating
income and net income by quarter since the first quarter of 1994.


                                              Operating          Net
Quarter Ended                 Sales            Income          Income
- -------------                -------        -------------    ----------
                                          (In thousands)
1996:
March 31                     $ 51,065        $  4,546        $  3,377
June 30                        57,015           4,882           4,058
September 30                   60,079           5,871           7,032
December 31                    64,265           6,489           5,701
                             --------        --------        ---------
   Total                     $232,424        $ 21,788        $ 20,168
                             ========        ========        ========

1995:
March 31 (A)                 $ 36,617        $  4,213        $  2,555
June 30 (A)                    44,728           4,855           2,897
September 30 (A)               48,366           4,008           2,519
December 31                    50,391           4,625           2,848
                             --------        --------        ---------
   Total (A)                 $180,102        $ 17,701        $ 10,819
                             ========        ========        ========

1994:
March 31 (A)                 $ 14,413        $  1,806        $  1,092
June 30 (A)                    14,705           1,846           1,102
September 30 (A)               22,521           2,608           1,573
December 31 (A)                31,196           3,029           1,846
                             --------        --------        ---------
   Total (A)                 $ 82,835        $  9,289        $  5,613
                             ========        ========        ========

                                                                      
(A)  Pro forma tax provisions have been  calculated as if the Company's  results
     of operations  were taxable as a C corporation  (the Company's  current tax
     status) for this period.  Prior to September 20, 1995, the Company was an S
     Corporation with all earnings taxed directly to its shareholders.

                                      -32-

<PAGE>



RESULTS OF OPERATIONS

   The following table sets forth for the periods  indicated  certain  financial
data as a percentage of sales:
<TABLE>
<CAPTION>

                                                                Percentage of Sales, Year Ended December 31,
                                                                ---------------------------------------------
                                                                    1996           1995             1994
                                                                 -----------    -----------     -----------

<S>                                                                  <C>            <C>             <C>   
     Sales                                                            100.0%         100.0%          100.0%
     Cost of sales                                                     86.3           86.7            84.6
                                                                 -----------    -----------     -----------
     Gross profits                                                     13.7           13.3            15.4
     Selling, general and administrative expenses                       4.3            3.5             4.2
                                                                 -----------    -----------     -----------
     Operating income                                                   9.4            9.8            11.2
     Investment and other income, net                                   4.5            0.2             0.1
                                                                 -----------    -----------     -----------
     Income before income taxes                                        13.9           10.0            11.3
     Provision for income taxes                                         5.2            4.0(A)          4.5(A)
                                                                 -----------    -----------     -----------
     Net income                                                         8.7%           6.0%            6.8%
                                                                 ===========    ===========     ===========

</TABLE>



(A) Pro forma tax provisions have been calculated as if the Company's results of
operations  were taxable as a C corporation  (the Company's  current tax status)
for the years ended December 31, 1995 and 1994. Prior to September 20, 1995, the
Company  was  an  S  Corporation   with  all  earnings  taxed  directly  to  its
shareholders.

                                      -33-

<PAGE>

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

         Sales.  Sales  increased by 29.1% to $232.4 million in 1996 from $180.1
million in 1995.  The  increase  in sales  related  primarily  to the  continued
expansion  of the  Company's  distribution  network  of  partitions,  as well as
increases  in  the  number  of  orders  submitted  by  the  Company's   existing
partitions. One partition, The Furst Group, Inc. accounted for approximately 11%
of the  Company's  sales in 1996 versus zero in 1995.  In addition,  significant
partition  marketing efforts focused on inbound 800 service resulted in sales of
$75.3 million for the year ended  December 31, 1996 versus $55.6 million for the
year ended December 31, 1995.

         Although the Company  expects  sales to increase  through the Company's
direct marketing efforts, the AOL Agreement, the addition of new partitions, the
growth of end user business  through  existing  partitions  and possible  future
acquisitions,  there can be no  assurance  that the  Company  will  continue  to
increase sales on a quarter-to-quarter or year-to-year basis.

         Cost of Sales.  The  Company's  cost of sales, consisting  primarily of
network usage charges   for AT&T long distance  services,  increased by 28.5% to
$200.6  million in 1996 from $156.1  million in 1995 and is directly  related to
the 29.1% increase in sales.

         As a switchless reseller of AT&T long distance services and in order to
provide its OBN  services,  the Company  subscribes  to  contract  tariffs.  The
ability of the Company to negotiate  competitive terms of these tariffs has been
an important  reason for the Company's  success.  In October  1996,  the Company
subscribed to a new AT&T contract tariff,  which was further revised in December
1996 and permits the Company to continue to resell AT&T long distance  services,
including AT&T-SDN service, through mid-1998.  The new AT&T contract tariff also
includes other AT&T services (such as international  long distance,  inbound and
outbound   services)   that   will   be  used   in  the   Company's   nationwide
telecommunications  network,  OBN. The rates that the Company will pay under the
new AT&T contract  tariff are more  favorable to the Company than under previous
tariffs.  During its term, the new AT&T contract  tariff will enable the Company
to minimize possible  attrition that might result from moving existing end users
from the AT&T network to OBN.  The new AT&T  contact  tariff also permits a more
gradual  introduction  of OBN,  which should reduce the expense of providing the
capacity  required in a more rapid  phase-in of OBN and lessen the impact of any
technical difficulties during the phase-in of OBN. The more gradual introduction
of OBN,  however,  will postpone the Company's  realization  of the  anticipated
benefit of the more favorable margins for OBN service, and the new AT&T contract
tariff  requires the Company to commit to purchase  $300 million of service from
A&T  over  the  next 4  years,  including  at  least  $1  million  per  month of
international  service.  This commitment is larger than any previous  commitment
that the Company has made, but the Company  believes that it can be met based on
its current  purchases of long distance service from AT&T which are in excess of
$10 million per month.  Further,  the Company  can  terminate  the new  contract
tariff  without  liability  to AT&T at the end of 18 months if the  Company  has
generated at least $120 million in usage charges, including at least $15 million
in  international  usage  charges.  The  Company  also may  discontinue  the new
contract  tariff  without  liability  prior to the 18th month if the Company and
AT&T  enter  into a new  contract  tariff  or  another  contract  with a revenue
commitment  of at least  $7.5  million  per  month  and a term of at  least  the
difference  between  18  months  and the  number  of  months  that  the  Company
subscribed  to the contract  tariff,  provided that the Company must purchase or
pay for AT&T  services  under the  contract  tariff of at least $6.7 million per
month for the months prior to such  termination,  including $1 million per month
of international usage.

         OBN and the  operation of the  Company's  own switches and network will
require  the Company to incur  systems and  equipment  maintenance,  lease,  and
network  personnel  expenses   significantly   above  the  levels   historically
experienced by the Company as a switchless  reseller of AT&T services.  However,
these per call costs, in combination with  "unbundled"  charges paid to LECs and
AT&T, are expected to be less than the per call cost  currently  incurred by the
Company as a switchless reseller paying "bundled" charges to AT&T.

         In December  1996,  the Company,  in connection  with the settlement of
certain  disagreements  among  the  Company,  America  Business  Alliance,  Inc.
("ABA"),   an  independent  long  distance  and  marketing   company,   and  the
shareholders of ABA, acquired substantially all of the assets of ABA. Operations
of its own direct  marketing will require the Company to incur  additional costs
including   personnel,   occupancy,   and  marketing   support,   which  may  be
significantly above levels historically experienced by the Company. There can be
no assurance that any cost savings will be realized  utilizing  direct marketing
when compared to the costs  historically  incurred by the Company  utilizing its
partitions.

                                      -34-
<PAGE>
         The AOL  Agreement  will  initially  require  the  Company  to  provide
competitively  priced  residential  long  distance  service  along with  various
on-line  capabilities  including  on-line  sign-up,  call detail and reports and
credit card payment. The Company may incur significant expenses for the start-up
and  development  of the services  contemplated  in the  agreement  particularly
during the second and third  quarters of 1997.  These costs may result in higher
costs of sales in 1997 than historically experienced by the Company.

         Gross Margin.  Gross margin, the gross profit as a percentage of sales,
increased to 13.7% for the year ended  December 31, 1996 from 13.3% for the year
ended  December  31,  1995.  The  increase  in gross  margin  was due to greater
discounts  obtained  from  AT&T on  network  usage  partially  offset  by direct
marketing expenses and higher volume discounts granted to certain partitions. To
the extent that the  Company may incur  additional  costs  associated  with OBN,
direct  marketing and the AOL  Agreement  (see Cost of Sales above) gross margin
may decline in 1997.

         The Company  believes that gross margins for OBN long distance  service
will be higher than those for AT&T long  distance  service.  AT&T long  distance
service is "bundled," which means that the Company pays a single,  all-inclusive
price to AT&T for  switching,  transmission,  and LEC access.  OBN long distance
service is "unbundled," which means that the Company provides its own switching,
pays  AT&T for  transmission,  and  pays  access  fees  directly  to  LECs.  The
"unbundled"  charges per call on OBN are expected to be less than the  "bundled"
charge paid to AT&T .

         Although the basic rates of the three largest long  distance  carriers-
AT&T, MCI and Sprint-have consistently increased over the past three years, AT&T
and other carriers have announced new price plans and  significantly  simplified
rate structures  aimed at residential  customers,  the Company's  primary target
audience under the AOL Agreement,  which may have the impact of lowering overall
long distance prices. There can be no assurance that AT&T or other carriers will
not make similar  offerings  available  to the small to medium sized  businesses
that the Company currently serves.  Although OBN is expected to make the Company
more price  competitive,  further  reductions in long distance prices charged by
competitors  still may have a material  adverse  impact on the  Company's  gross
margin in future periods.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased by 59.9% to $10.0  million in 1996 from $6.3
million in 1995. The increase in selling,  general and  administrative  expenses
was due  primarily to the costs  associated  with hiring  additional  management
personnel to support the  Company's  continuing  growth and  increased  fees for
professional services.

         The Company expects  selling,  general and  administrative  expenses to
increase as it  implements,  operates and  maintains  OBN, its direct  marketing
efforts and the rollout of the AOL service offering.  These efforts will require
additional personnel, equipment and support. The additional selling, general and
administrative  expenses may be offset by the increased  sales and profit gained
as a result of the  implementation of the components of the Company's  strategic
plan, but increased costs may have an adverse impact on results of operations.

         Investment  and Other  Income.  Investment  and other  income was $10.6
million in 1996 versus  $331,000 in 1995.  Investment  and other  income for the
year ended  December 31, 1996 includes two  nonrecurring  gains : a $1.4 million
gain on the sale of  securities  of another  long  distance  company  and a $1.5
million gain on the sale of short term U.S. Treasury  securities.  The remainder
of investment and other income  consists  primarily of interest income earned on
the Company's cash balances  resulting  primarily from the unapplied proceeds of
the  Company's  public  offering  in April  and May 1996 and  excess  cash  from
operations.

         As a result of the Company's  purchase of ABA for  approximately  $21.4
million in total  consideration  and the $100  million  initial  payment to AOL,
interest  income for future  periods is expected to be  significantly  less than
amounts realized in 1996.

         Provision for income taxes.  The Company's  effective tax rate declined
to 37.7% in 1996 from the pro forma  effective  tax rate of 40.0% in 1995 due to
the lower effective state tax rate in 1996.

                                      -35-

<PAGE>


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

         Sales.  Sales  increased by 117.4% to $180.1 million in 1995 from $82.8
million in 1994.  The  increase  in sales  related  primarily  to the  continued
expansion  of the  Company's  distribution  network  of  partitions,  as well as
increases  in the  number  of end  users  obtained  by  the  Company's  existing
partitions.  As a result of the favorable  contract  tariffs obtained from AT&T,
which took  effect in July 1994,  revenue  from  marketing  inbound  800 service
increased  significantly  in 1995,  totaling  $55.6  million  for the year ended
December 31, 1995 and accounting for approximately  30.9% of 1995 sales compared
to $7.9 million,  or 9.5% of sales,  for the year ended  December 31, 1994.  The
Company's revenues for private line services represented  approximately 10.2% of
1995 sales compared to an insignificant amount from such services in 1994.

         Cost of  Sales.  The  Company's  cost of sales  increased  by 122.7% to
$156.1 million in 1995 from $70.1 million in 1994,  primarily as a result of the
increase in sales by 117.4%. Cost of sales as a percentage of revenues increased
at a higher rate than sales because the Company offered higher volume  discounts
to certain partitions.

         Gross  Margin.  Gross  margin  decreased  to 13.3%  for the year  ended
December 31, 1995 from 15.4% for the year ended  December 31, 1994. The decrease
in gross margin was attributable primarily to the addition of new partitions who
received higher volume discounts.  Billing costs remained relatively constant as
a percentage of sales during both of these periods.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased by 82.5%,  to $6.3 million in 1995 from $3.4
million  in 1994,  but  decreased  as a  percentage  of sales to 3.5% from 4.2%.
Selling,  general and administrative expenses decreased as a percentage of sales
due to the Company's ability to spread its overhead expenses over a larger sales
base.  The  increase in selling,  general and  administrative  expenses  was due
primarily to the increase in personnel  from 27 to 37 employees,  resulting from
the increased  administrative  and  management  demands on the Company as it has
grown, and an increase in fees for professional services.

         Pro Forma Income Taxes. On June 1, 1991, the Company,  with the consent
of its stockholders, elected to be taxed as an S Corporation. As a result of the
election, all earnings of the Predecessor Corporation were taxed directly to the
stockholders. Accordingly, the statements of income, prior to the termination of
the S Corporation  status on September 19, 1995, did not include  provisions for
income taxes.  Pro forma income tax  provisions  have been  calculated as if the
Company's  results  of  operations  were  taxable as a C  Corporation  under the
Internal  Revenue Code for all periods  presented.  See Note 10 to  Consolidated
Financial Statements.

LIQUIDITY AND CAPITAL RESOURCES

         The Company  consummated  its  initial  public  offering of  10,350,000
shares of Common Stock in September  and October of 1995.  The Company  received
net proceeds from such offering of $42.8 million, of which $4.5 million was used
to pay the minority  stockholder.  The Company  consummated a public offering of
17,068,000  shares of Common Stock in April and May, 1996. The Company  received
net proceeds from such offering of  approximately  $139.1 million.  In addition,
during 1996,  certain  options and warrants to purchase  shares of the Company's
Common  Stock  were   exercised  and  the  Company   received  net  proceeds  of
approximately  $4.9  million  and $7.4  million,  respectively.  The tax benefit
realized  from the  exercise of options and  warrants  was  approximately  $21.3
million and is reflected as an  adjustment  to  additional  paid-in  capital and
taxes payable.  At December 31, 1996, the Company had cash, cash equivalents and
marketable securities of approximately $157.3 million.

                                      -36-

<PAGE>
         Since its inception,  the Company has funded its  operations  primarily
from cash  generated  by  operations  and,  to a lesser  extent,  advances  from
stockholders  and bank  borrowings.  The  Company's  net cash flow  provided  by
operations was $10.7 million, $24.5 million and $1.6 million for the years ended
December 31, 1996, 1995 and 1994, respectively. Cash provided was $43.9 million,
$10.5 million and $10.2 million for the years ended December 31, 1996,  1995 and
1994,  respectively,  resulting  from net income  plus  reconciling  items.  The
primary  reconciling  item  for the year  ended  December  31,  1996 was the tax
benefit  associated  with the exercise of stock options and  warrants.  Cash was
used for  accounts  receivable,  advances  to  partitions  and note  receivables
increases.  Increases in advances to partitions and note  receivables are due to
the Company's  increased  assistance  to new and existing  partitions to support
their marketing efforts.

         The Company's  working  capital was $175.6 million and $38.2 million at
December 31, 1996 and 1995,  respectively.  The significant  increase in working
capital is primarily a result of the completion of the Company's public offering
in April and May, 1996.

         The Company invested $27.7 million in capital equipment during the year
ended December 31, 1996, of which $22.7 million was used for the  acquisition of
capital  equipment and installation  costs relating to the deployment of OBN. To
date,  through December 31, 1996, the Company has invested $24.9 million for the
acquisition  of  capital  equipment  and  installation  costs  relating  to  the
deployment  of OBN . In June 1996,  the  Company  purchased  a new  headquarters
building in New Hope, Pennsylvania for approximately $1.5 million. In July 1996,
the Company also purchased a building in  Clearwater,  Florida which is used for
direct marketing and customer service for approximately $900,000.

         In March 1996, the Company  negotiated an unsecured,  committed line of
credit with PNC Bank, N.A.  ("Credit  Facility") under which borrowings of up to
$50.0 million are available.  The Company is required to pay an availability fee
of $62,500 per annum, or 0.125% of the total available  borrowings.  Interest on
borrowings  is payable  monthly at PNC Bank's prime rate less 0.5% or LIBOR plus
0.875%, at the Company's  option.  Principal is payable upon demand by PNC Bank.
Under the terms of the  Credit  Facility,  the  Company  must  maintain  certain
financial  covenants and adhere to certain  restrictions.  At December 31, 1996,
the Company had no  borrowings  outstanding  under the Credit  Facility.  During
February  1997, the bank provided a temporary  increase in the amount  available
under the agreement to $60.0 million under similar terms to the existing  credit
facility.  See "RECENT DEVELOPMENTS".

         The  Company  has used a portion  of the  proceeds  from its 1996 stock
offering  for:  (i)  advances to new and existing  partitions  to support  their
marketing efforts, (ii) procurement of additional hardware and software for OBN,
(iii) direct  marketing  efforts,  including the ABA  transaction,  and a direct
marketing  center  in  Clearwater,  Florida,  and  (iv)  the  purchase  of a new
headquarters building in New Hope,  Pennsylvania.  In February 1997, the Company
made an initial  payment  of $100  million  to AOL in  conjunction  with the AOL
Agreement more fully  described in Recent  Developments.  The Company intends to
use the  remaining  proceeds:  (i) to further fund new and existing  partitions,
(ii) to expand direct marketing  efforts,  and (iii) to take advantage of growth
opportunities,  including but not limited to, possible acquisitions. At December
31, 1996, excess cash was invested primarily in a U.S. Treasury Bill. Generally,
excess cash is invested  primarily in short term government  securities and cash
equivalents  consisting  of  money  market  accounts  with  major  international
brokerage  firms.  The Company has had to spend less of the proceeds of the 1996
stock offering to start up OBN than  originally  planned because of the new AT&T
contract tariff,  which allows the Company to avoid some of the costs associated
with  moving  existing  end users to OBN and permits the Company to phase in OBN
more cost  effectively  by not leasing  transmission  facilities  before traffic
levels are sufficient to fill them.

         The Company does not have a  significant  concentration  of credit risk
with respect to accounts  receivable  due to the large number of partitions  and
end users  comprising the Company's  customer base and their  dispersion  across
different  geographic  regions.  The Company  maintains  reserves for  potential
credit  losses  and,  to date,  such  losses  have  been  within  the  Company's
expectations.

         The  Company  believes  that  its  current  cash  position,  marketable
securities,  the Credit Facility and the cash flow expected to be generated from
operations, will be sufficient to fund its capital expenditures, working capital
and other cash requirements for at least the next twelve months.

RECENT DEVELOPMENTS

         On February 25, 1997, the Company  announced that it had entered into a
Telecommunications  Marketing  Agreement  (the  "AOL  Agreement"),  dated  as of
February 22, 1997 and  effective as of February 25, 1997,  with America  Online,
Inc.  ("AOL"),  under  which  the  Company  will be the  exclusive  provider  of
long-distance  telecommunications  services  to be marketed by AOL to all of the
subscribers  to AOL's online  network under a distinctive  brand name to be used
exclusively for the Company's services.  The services will include provision for
online sign-up,  call detail and reports and credit card payment.  Under the AOL
Agreement,  AOL will  provide  millions  of  dollars of online  advertising  and
promotion of the services  and provide 

                                      -37-
<PAGE>

all of its  subscribers  with access to a dedicated  service area online for the
Company. AOL subscribers who sign-up for the telecommunications services will be
customers of the Company,  as the carrier  providing such services.  The Company
also has  certain  rights  under the AOL  Agreement  to offer,  on a  comparably
exclusive basis, local and wireless telecommunications services when available.

         It is anticipated  that the services will be tested in the early summer
and offered  generally to AOL subscribers in the fall of 1997. The AOL Agreement
has an initial term of three years and can be extended by AOL on an annual basis
thereafter.

         Under the AOL  Agreement,  the Company made an initial  payment of $100
million to AOL at signing and agreed to provide marketing  payments to AOL based
on a percentage of the Company's profits from the services (between 50% and 70%,
depending  on the number of  subscribers  to the  services).  The AOL  Agreement
provides that $43 million of the initial  payment will be offset and recoverable
by the Company through reduction of such profit-based  marketing payments during
the initial term of the AOL Agreement or, subject to certain monthly  reductions
by  offset  of  the  amount  thereof,  directly  by  AOL  upon  certain  earlier
terminations  of the AOL  Agreement.  The $57  million  balance  of the  initial
payment  will  be  offset  and is  recoverable  through  a  percentage  of  such
profit-based  marketing  payments  made  after the first  five  years of the AOL
Agreement  (when  extended  beyond  the  initial  term) and by offset  against a
percentage of AOL's share of the profits from the services after  termination or
expiration of the AOL  Agreement.  Any portion of the $43 million not previously
recovered  or reduced in amount  would be added to the $57  million and would be
recoverable similarly.

         Also under the AOL Agreement,  the Company issued to AOL at signing two
warrants to purchase shares of the Company's  common stock at a premium over the
market  value of such stock on the issuance  date.  One warrant is for 5 million
shares, at an exercise price of $15.50 per share,  one-half of which shares will
vest at the time the  service is first made  generally  available  to AOL online
network   subscribers  in  accordance  with  the  AOL  Agreement  or  the  first
anniversary of the warrant  issuance,  whichever is earlier,  and the balance of
which will vest on the first  anniversary  of issuance if the AOL  Agreement has
not terminated.  The other warrant is for up to 7 million shares, at an exercise
price of $14.00 per share, which will vest,  commencing December 31, 1997, based
on the number of  subscribers  to the services and would vest fully if there are
at least 3.5 million such  subscribers  at any one time. The Company also agreed
to issue to AOL an additional warrant to purchase 1 million shares of its common
stock,  at  market  value at the time of  issuance,  upon  each of the first two
annual  extensions by AOL of the term of the AOL Agreement,  which warrants also
will vest based on the number of subscribers to the services.

         In connection with the AOL Agreement,  the Company and AOL will jointly
develop the online marketing and advertising for the services.  The Company will
provide online customer  service as well as inbound calling  customer service to
the AOL subscribers in connection  with the services.  While the Company expects
to utilize its Clearwater,  Florida facility to provide customer service support
to AOL  subscribers,  the  Company may need to increase  staffing  and  purchase
equipment to support this activity.  The Company  anticipates that it will incur
expenses for the start-up and  development of the services  contemplated  in the
AOL  Agreement  during  1997,  including  expenses  for  the  expansion  of  the
Clearwater  operation,  for software  programming  and for software and hardware
additions to the Company's network, OBN, to expand its capacity for the traffic.
The Company believes that the increased  revenues to the Company  resulting from
the AOL Agreement and the services  offered  pursuant thereto will be limited in
1997, but could be significant in 1998,  although there can be no assurance that
these results can be achieved in light of a number of  uncertainties,  including
the following: the Company's ability to timely develop the online ordering, call
detail,  billing  and  customer  services  for the AOL  subscribers,  which will
require,  among  other  things,  being able to  identify  and employ  sufficient
personnel  qualified to provide necessary  programming;  the Company's and AOL's
ability to work  effectively  together to jointly  develop the online  marketing
contemplated  by the AOL  Agreement;  the response rate to online  promotions of
AOL's online  subscribers,  most of whom are expected to be  residential  rather
than businesses,  which have historically been the Company's  customer base; the
Company's  ability to expand OBN to accommodate  increased  traffic levels;  and
AOL's  ability to  successfully  execute its publicly  stated  business plan and
implement  its announced  network  changes to improve  subscriber  access to its
online service.

         The Company  funded the $100 million  initial  payment by borrowing $50
million under its Credit Facility under a temporary  increase in the facility to
$60 million,  and an additional  $50 million as a margin advance from one of its
brokers.  Currently, the Company holds a U.S. Treasury Bill with a face value of
$150 million, which matures in November 1997, as security for the advance.

                                      -38-

<PAGE>


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Report of Independent Certified Public Accountants                           40
Consolidated balance sheets as of December 31, 1996 and 1995                 41
Consolidated statements of income for the years ended
 December 31, 1996, 1995, and 1994                                           42
Consolidated statements of stockholders' equity for the years
 ended December 31, 1996, 1995 and 1994                                      43
Consolidated statements of cash flows for the years ended
 December 31, 1996, 1995 and 1994                                            44
Notes to consolidated financial statements                                   45

    
                                  -39-

<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors
and Stockholders of Tel-Save Holdings, Inc.

         We  have  audited  the  accompanying  consolidated  balance  sheets  of
Tel-Save  Holdings,  Inc. and subsidiaries as of December 31, 1996 and 1995, and
the related  consolidated  statements of income,  stockholders'  equity and cash
flows for each of the three years in the period ended  December 31, 1996.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

         In our opinion, the consolidated financial statements referred to above
present fairly,  in all material  respects,  the financial  position of Tel-Save
Holdings,  Inc.  and  subsidiaries  as of December  31,  1996 and 1995,  and the
results of their  operations and their cash flows for each of the three years in
the period  ended  December  31,  1996 in  conformity  with  generally  accepted
accounting principles.


/s/ BDO Seidman, LLP
BDO Seidman, LLP

New York, New York
January 29, 1997



                                      -40-

<PAGE>
                                      TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                                            CONSOLIDATED BALANCE SHEETS
                                        (In thousands, except for share data)
<TABLE>
<CAPTION>
                                                                                                            December 31,
                                                                                         ---------------------------------------
                                                                                                          1996          1995
            ---------------------------------------------------------------------------- --------------------- -----------------
<S>                                                                                                <C>                  <C>    
            ASSETS
            CURRENT:
               Cash and cash equivalents                                                           $    8,023           $41,211
               Marketable securities                                                                  149,237                 -
               Accounts receivable, trade net of allowance for                                         19,971            19,088
                uncollectible accounts of $987 and $804, respectively
               Advances to partitions and note receivables                                             13,410             3,563
               Due from broker                                                                            867             1,100
               Prepaid  expenses and other current assets                                              10,377               194
            ---------------------------------------------------------------------------- --------------------- -----------------
                    TOTAL CURRENT ASSETS                                                              201,885            65,156
            Property and equipment, net                                                                30,097             2,667
            Intangibles, net                                                                           21,102             1,490
            Note receivable from stockholder                                                                -             2,075
            Other assets                                                                                3,924                 -
            ---------------------------------------------------------------------------- --------------------- -----------------
                    TOTAL ASSETS                                                                     $257,008           $71,388
            ---------------------------------------------------------------------------- --------------------- -----------------
            LIABILITIES AND STOCKHOLDERS' EQUITY
            CURRENT:
            Accounts payable and accrued expenses:
               Trade and other                                                                      $  17,812           $12,622
               Partitions                                                                               4,398             3,047
               Sales and excise taxes payable                                                           1,592             1,406
               Other                                                                                    1,619               514
            Securities sold short, at cost to purchase                                                    867             1,100
            Income taxes payable                                                                            -             2,375
            Note payable to stockholder                                                                     -             5,921
            ---------------------------------------------------------------------------- --------------------- -----------------
                    TOTAL CURRENT LIABILITIES                                                          26,288            26,985
            Deferred credits                                                                                -               280
            Deferred income taxes payable                                                                   -             2,809
            ---------------------------------------------------------------------------- --------------------- -----------------
                    TOTAL LIABILITIES                                                                  26,288            30,074
            ---------------------------------------------------------------------------- --------------------- -----------------
            COMMITMENTS AND CONTINGENCIES
            STOCKHOLDERS' EQUITY

               Preferred stock, $.01 par value, 5,000,000 shares                                            -                 -
                 authorized; no shares outstanding

               Common stock - $.01 par value,  100,000,000 shares                                         622               195
                 authorized; 62,237,998 and 19,500,000 issued and
                 outstanding, respectively

               Additional paid-in capital                                                             210,616            37,245

               Retained earnings                                                                       24,042             3,874

               Treasury stock                                                                          (4,560)                -
            ---------------------------------------------------------------------------- --------------------- -----------------
                    TOTAL STOCKHOLDERS' EQUITY                                                        230,720            41,314
            ---------------------------------------------------------------------------- --------------------- -----------------
                    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                       $257,008           $71,388
            ---------------------------------------------------------------------------- --------------------- -----------------

                                                                    See accompanying notes to consolidated financial statements.
</TABLE>

                                      -41-

<PAGE>
                   TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except for per share data)
<TABLE>
<CAPTION>
                                                                    Year Ended December 31,
                                                                    -----------------------
                                                          1996                 1995                  1994
                                                          ----                 ----                  ----

<S>                                                   <C>                  <C>                   <C>     
Sales                                                 $232,424             $180,102              $ 82,835

Cost of sales                                          200,597              156,121                70,104
- -------------------------------------------- ------------------ --------------------     -----------------
Gross profit                                            31,827               23,981                12,731

Selling, general and administrative                     
  expenses                                              10,039                6,280                 3,442
- -------------------------------------------- ------------------ --------------------     -----------------
Operating income                                        21,788               17,701                 9,289

Investment and other income, net                        10,585                  331                    66
- -------------------------------------------- ------------------ --------------------     -----------------
Income before provision for income taxes                32,373               18,032                 9,355

Provision for income taxes                              12,205                8,997                     -
- -------------------------------------------- ------------------ --------------------     -----------------
Net income                                           $  20,168            $   9,035             $   9,355
============================================ ================== ====================     ==================
Pro forma:

  Income before provision for income taxes                                $  18,032             $   9,355

  Pro forma provision for income taxes                                        7,213                 3,742
- -------------------------------------------- ------------------ --------------------     -----------------
Pro forma net income                                                      $  10,819             $   5,613
- -------------------------------------------- ------------------ --------------------     -----------------
Net income per share - Primary                       $     .35            $     .32             $     .18
- -------------------------------------------- ------------------ --------------------     -----------------
Weighted average common and common                      
  equivalent
  shares outstanding - Primary                          57,002               33,605                30,663
- -------------------------------------------- ------------------ --------------------     -----------------
Net income per share - Fully Diluted                 $     .35          $       .32            $      .18
- -------------------------------------------- ------------------ --------------------     -----------------
Weighted average common and                             
common equivalent
   shares outstanding - Fully Diluted                   58,027               33, 605               30,663
- -------------------------------------------- ------------------ --------------------     -----------------


                                              See accompanying notes to consolidated financial statements.

</TABLE>
                                      -42-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 (In thousands)


<TABLE>
<CAPTION>
                                                   Common Stock        Additional
                                               ---------------------    Paid-in       Retained   Treasury         
                                                Shares        Amount    Capital       Earnings    Stock           Total
- --------------------------------------------------------------------------------------------------------------------------
<S>                                             <C>        <C>       <C>            <C>          <C>          <C>      
Balance, January 1, 1994                          9,550     $    95   $      --      $   4,592    $    --      $   4,687
                                                           
   Net income                                      --            --          --          9,355         --          9,355
                                                -------    --------     --------      --------    --------      --------- 
                                                           
 Balance, December 31, 1994                       9,550          95          --         13,947         --         14,042
                                                           
   Net income                                      --            --          --          9,035         --          9,035
                                                           
   Cash distributions                              --            --          --        (13,200)        --        (13,200)
                                                           
   Stock redemption                                --            --          --        (11,400)        --        (11,400)
                                                           
   Reclassification of S Corporation deficit       --            --      (5,492)         5,492         --             --
                                                           
   Sale of common stock                           3,450          35      42,802             --         --         42,837
                                                           
   Three-for-two stock split                      6,500          65         (65)            --         --             --
                                                -------    --------     --------      --------    --------      --------- 
                                                           
Balance, December 31, 1995                       19,500         195      37,245          3,874         --         41,314
                                                           
   Net income                                      --            --          --         20,168         --         20,168
   Issuance of warrants to partitions              --            --       1,077             --         --          1,077
   Sale of common stock                           8,534          85     138,984             --         --        139,069
   Exercise of common stock options               1,079          11       4,927             --         --          4,938
                                                           
   Exercise of warrants                           2,006          20       7,383             --         --          7,403
   Income tax benefit related to                              
      exercise of common stock  options             
      and warrants                                   --          --      21,311             --         --         21,311
   Acquisition of treasury stock                     --          --          --             --     (4,560)        (4,560)
                                                           
   Two-for-one stock split                       31,119         311        (311)            --         --             --
                                                -------    --------     --------      --------    --------      --------- 
                                                           
Balance, December 31, 1996                       62,238     $   622   $ 210,616      $  24,042    $(4,560)     $ 230,720
- --------------------------------------------------------------------------------------------------------------------------
                                                              See accompanying notes to consolidated financial statements.
</TABLE>

                                      -43-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)
<TABLE>
<CAPTION>
                                                                                       
                                                                                               Year Ended December 31,
                                                                                    -----------------------------------------------
                                                                                        1996           1995            1994
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>              <C>             <C>       
Cash flows from operating activities:
      Net income                                                                        $  20,168        $   9,035       $    9,355
      Adjustment to reconcile net income to net
       cash provided by operating
       activities:
      Unrealized loss on securities                                                           179              234               --
      Provision for bad debts                                                                  38              (28)              52
      Depreciation and amortization                                                         2,462            1,287              477
      Deferred credits                                                                       (280)              --              280
      Income tax benefit related to exercise of options and warrants                       21,311               --               --
      (Increase) decrease in:
        Accounts receivable, trade                                                         (1,065)          (2,996)         (10,899)
        Advances to partitions and note receivables                                       (20,797)          (1,700)          (1,862)
        Prepaid expenses and other current assets                                         (10,183)           1,400             (804)
        Other assets                                                                       (3,924)              --               --
      Increase (decrease) in:
        Accounts and partition payables and accrued expenses                                7,978           12,047            5,023
        Income taxes payable                                                               (5,184)           5,184               --
- ------------------------------------------------------------------------------------------------------------------------------------
        Net cash provided by operating activities                                          10,703           24,463            1,622
- ------------------------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
      Acquisition of intangibles                                                           (9,800)          (1,057)          (2,007)
      Capital expenditures, net                                                           (27,679)          (2,330)            (343)
      Securities sold short                                                                  (411)             866               --
      Due from broker                                                                         233           (1,100)              --
      Loans to stockholder                                                                 (3,034)          (2,075)              --
      Repayments of stockholder loan                                                        5,109               --               --
      Purchase of marketable securities                                                  (149,238)              --               --
- ------------------------------------------------------------------------------------------------------------------------------------
        Net cash used in investing activities                                            (184,820)          (5,696)          (2,350)
- ------------------------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
      Proceeds from related party transactions                                                 --               --            7,767
      Payments to related parties                                                              --           (1,725)          (7,038)
      Payment of note payable to stockholder                                               (5,921)            (979)              --
      Proceeds from sale of common stock                                                  139,069           42,837               --
      Proceeds from exercise of options and warrants                                       12,341               --               --
      Acquisition of treasury stock                                                        (4,560)              --               --
      Distributions to stockholders                                                            --          (13,200)              --
      Stock redemption                                                                         --           (4,500)              --
- ------------------------------------------------------------------------------------------------------------------------------------
        Net cash provided by financing activities                                         140,929           22,433              729
- ------------------------------------------------------------------------------------------------------------------------------------
Net (decrease) increase in cash and cash equivalents                                      (33,188)          41,200                1
Cash and cash equivalents, at beginning of period                                          41,211               11               10
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, at end of period                                             $   8,023        $  41,211        $      11
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                        See accompanying notes to consolidated financial statements.

</TABLE>
                                      -44-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 -- SUMMARY OF ACCOUNTING POLICIES

         (a) Business

         Tel-Save  Holdings,  Inc. (the  "Company"),  which is  incorporated  in
Delaware,  provides long distance services to small and medium-sized  businesses
located  throughout  the United  States.  The Company's  long  distance  service
offerings include outbound service,  inbound toll-free 800 service and dedicated
private line services for data. The Company  markets these  services  nationally
primarily  through direct marketing and an established  distribution  network of
independent long distance and marketing companies known as "partitions".

         (b) Reorganization

         On  September  21, 1995,  the Company  consummated  its initial  public
offering  ("IPO")  (Note  8(b)).  The shares of Tel-Save,  Inc., a  Pennsylvania
corporation  (the  "Predecessor   Corporation"),   owned  by  the  two  founding
stockholders  were  contributed  to the  Company as of the date of the IPO.  The
majority stockholder exchanged all of his shares of the Predecessor  Corporation
for  21,060,000  shares of the common  stock of the Company  plus loans of up to
$5,000,000.  The  majority  stockholder  repaid  his  outstanding  indebtedness,
including  interest,  using a portion of his proceeds from the sale of 1,500,000
shares of common stock in connection with the Company's public offering in April
1996 (Note 8(a)).

         The minority  stockholder  exchanged all his shares of the  Predecessor
Corporation for 7,590,000 shares of the common stock of the Company,  $4,500,000
in cash plus a note (the "Cash Flow Note") in the original  principal  amount of
$6,900,000  bearing  interest  at 10% per  annum  which  was  guaranteed  by the
majority stockholder.  The payment and the issuance of the Cash Flow Note to the
minority  stockholder are accounted for as a distribution of capital. In January
1996,  the Company paid the remaining  balance of $5,921,000  due under the Cash
Flow Note. The transactions  described above are collectively referred to as the
"Reorganization."

         (c) Basis of financial statements presentation

         The consolidated  financial statements include the accounts of Tel-Save
Holdings,  Inc. and its two wholly-owned  subsidiaries and have been prepared as
if the  entities  had  operated  as a  single  consolidated  group  since  their
respective dates of  incorporation.  All intercompany  balances and transactions
have been eliminated.

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

         (d) Recognition of revenue

         The Company  recognizes  revenue upon  completion of telephone calls by
end users. Allowances are provided for estimated uncollectible usage.

         (e) Cash and cash equivalents

         The Company  considers all temporary cash investments  purchased with a
maturity of three months or less to be cash equivalents.

                                      -45-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         (f) Marketable securities

         The Company buys and holds  securities  principally  for the purpose of
selling  them in the near term and  therefore,  they are  classified  as trading
securities  and  carried  at  market.   Unrealized   holding  gains  and  losses
(determined by specific  identification)  on  investments  classified as trading
securities are included in earnings.

         (g) Prepaid marketing costs

         Certain  costs  associated  with  direct  marketing  to end  users  are
amortized over a six month period.

         (h) Property and equipment and depreciation

         Property  and  equipment  are  recorded  at  cost.   Depreciation   and
amortization  is calculated  using the  straight-line  method over the estimated
useful lives of the assets, which range from three to thirty-nine years.

         (i) Intangibles and amortization

         Intangibles  include  the costs to acquire  billing  bases of  customer
accounts, long-distance service contract pricing plans and goodwill arising from
business  acquisitions.  Amortization is computed on a straight-line  basis over
the estimated useful lives of the intangibles which range from 1 to 40 years.

         (j) Long-lived assets

         The Company  adopted SFAS No. 121,  "Accounting  For the  Impairment of
Long-Lived  Assets and for Long-Lived Assets to be Disposed of" as of January 1,
1996 and its  implementation  did not have a material effect on the consolidated
financial statements.

         (k) Income taxes

         Deferred tax assets and  liabilities  are  recorded  for the  estimated
future tax effects  attributable to temporary  differences  between the basis of
assets and liabilities  recorded for financial and tax reporting  purposes (Note
10).

          (l) Net income per share

         The  computation  of net  income  per  share is  based on the  weighted
average number of common shares outstanding during the period plus the effect of
common  shares  issuable  upon  exercise of stock  options and  warrants.  Fully
diluted  earnings per share also reflect  additional  dilution  related to stock
options and warrants due to the use of the market price at the end of the period
when this price is higher than the average price for the period.  Net income per
share for the years ended  December  31, 1995 and 1994 is based on pro forma net
income.

         All references in the consolidated  financial statements with regard to
average  number  of  common  stock  and  related  per  share  amounts  have been
calculated  giving   retroactive  effect  to  the  exchange  of  shares  in  the
Reorganization and the stock splits.


                                      -46-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         (m) Financial instruments and risk concentration

         Financial   instruments  which  potentially   subject  the  Company  to
concentrations of credit risk are cash investments and marketable securities. At
December  31, 1996,  a large  majority of the  Company's  cash  investments  and
marketable  securities  were invested in U.S.  government  securities  and money
market funds.  The carrying amount of these cash  investments  approximates  the
fair value due to their  short  maturity.  The Company  believes no  significant
concentration  of credit risk exists with respect to these cash  investments and
marketable securities.

         (n) Securities sold short/financial  investments with off-balance sheet
             risk

         At December  31,  1996,  securities  sold short by the  Company,  which
consist of equity  securities  valued at market,  resulted in an  obligation  to
purchase  such  securities  at a future date.  The short  position was closed in
March 1997 and the Company recorded a loss of $54,000.

NOTE 2 -- MAJOR PARTITIONS

         Partitions  who  provided  end user  accounts,  which in the  aggregate
account for more than 10% of sales, are as follows:

                                             Number Of          Total Percentage
                                             Partitions              Of Sales
                                            -----------         --------------- 

Year ended December 31, 1996                    1                      11%

Year ended December 31, 1995                   --                      --

Year ended December 31, 1994                    1                      13%

NOTE 3 -- PROPERTY AND EQUIPMENT

                                                             December 31,
                                                      -------------------------
                                                        1996             1995
                                                        ----             ----
                                                           (In thousands)

Land                                                   $    220        $   --

Buildings and building improvements                       3,398            --

Switching equipment under construction                   24,861           2,126
Equipment, vehicles and other                             2,117             791
                                                       --------        --------

                                                         30,596           2,917
Less: Accumulated depreciation                             (499)           (250)
                                                       --------        --------
                                                       $ 30,097        $  2,667
                                                       ========        ========

         Switching equipment under construction  represents the costs associated
with the purchase of AT&T switching equipment and the related installation costs
incurred  through  December  31,  1996  for  the  deployment  of  the  Company's
telecommunications network -- One Better Net ("OBN").

                                      -47-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 4 - INTANGIBLES

                                                      Year ended December 31,
                                                     --------------------------
                                                        1996             1995
                                                        ----             ----
                                                           (In thousands)

Goodwill                                              $18,356           $    -
Other                                                   6,533            3,064
                                                      -------            -----
                                                       24,889            3,064
Less:  Accumulated amortization                         3,787            1,574
                                                      -------            -----
                                                      $21,102           $1,490
                                                      =======           ======

         Amortization  expense was  $2,213,000,  $1,157,000 and $417,000 for the
years ended December 31, 1996, 1995 and 1994.

NOTE 5 - ACQUISITION

         On December 13, 1996,  in  connection  with the  settlement  of certain
disagreements  among the Company,  American Business Alliance,  Inc. ("ABA") and
the shareholders of ABA, the Company acquired substantially all of the assets of
ABA, an independent  long distance and marketing  company which was previously a
partition of the Company,  for a total purchase price of $21,369,000,  comprised
of: (1) cash payment of  $9,450,000,  (2)  assumption of $970,000 of liabilities
and  (3)  the  release  of  ABA's  outstanding  obligations  to the  Company  of
$10,949,000.

         This  transaction  was  accounted for as a purchase with the results of
ABA included in the consolidated financial statements from the acquisition date.
The cost in excess  of the net  assets  acquired  (goodwill)  was  approximately
$18,356,000  and is being  amortized  over forty years  using the  straight-line
method.

         The following pro forma  consolidated  financial  information  has been
prepared  to  reflect  the  acquisition  of the  assets  of ABA.  The pro  forma
financial  information  is based on the historical  financial  statements of the
Company and ABA. The pro forma  financial  information  is unaudited  and is not
necessarily  indicative of what the actual  results of operations of the Company
would have been  assuming the  transaction  had been  completed as of January 1,
1995 and neither is it  necessarily  indicative of the results of operations for
future periods.

                                                        Year ended December 31,
                                                    ----------------------------
                                                       1996            1995
                                                    ------------    -----------
                                                     (unaudited)     (unaudited)
                                                              (In thousands)

Net sales                                            $233,067           $181,220

Net income                                             13,778             10,269

Net income per share                                      .24                .31

         The above pro forma operating results include each company's results of
operations for the indicated years and have been adjusted to adopt the Company's
accounting  policy for ABA's  marketing  costs  (amortization  of certain direct
marketing  costs  over a six month  period),  reflect  the  amortization  of the
goodwill, as generated by the acquisition, over a 40 year period, elimination of
the  interest  income on the  $9,450,000  cash  payment in  connection  with the
acquisition  and  reduction of provision  for income  taxes  resulting  from the
utilization of ABA's net operating losses. 

                                      -48-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 6 -- REVOLVING LOAN AGREEMENT

         In March 1996, the Company entered into a revolving loan agreement with
an unsecured, committed line of credit with a bank under which borrowings of $50
million are available  through March 18, 1997. The Company is required to pay an
availability  fee  per  annum  of  0.125%  of the  total  available  borrowings.
Principal is payable upon demand by the bank. Interest is payable monthly at the
bank's prime rate less 0.5% or LIBOR plus 0.875%, at the Company's option. Under
the  terms  of the  agreement,  the  Company  must  maintain  certain  financial
covenants and adhere to certain restrictions.  At December 31, 1996, the Company
had no borrowings  outstanding  under the agreement.  During  February 1997, the
bank provided a temporary  increase in the amount  available under the agreement
to $60 million.

NOTE 7 -- RELATED PARTY TRANSACTIONS

         In connection  with the  Reorganization  (Note 1(b)),  the Company made
distributions of the Company's 1995 taxable income through September 19, 1995 of
approximately $13,200,000 in 1995 to its two founding stockholders.

NOTE 8 -- STOCKHOLDERS' EQUITY

         (a)  1996 Public Offering

         The Company  consummated  a public  offering  (the "1996  Offering") of
18,568,000  shares of common  stock  (adjusted  to reflect the most recent stock
split,  Note 8(c)),  including the underwriter's  over-allotment,  at a price of
$8.75  per share in April  and May,  1996.  Of the  18,568,000  shares  offered,
17,068,000  were sold by the Company  and  1,500,000  were sold by the  majority
stockholder.  Proceeds of the 1996  Offering to the Company,  less  underwriting
discounts of approximately $9,302,000, were approximately $140,043,000. Expenses
for the 1996 Offering were  approximately  $974,000 resulting in net proceeds to
the Company of  approximately  $139,069,000.  The  majority  stockholder  used a
portion  of his  proceeds  to  repay  his  outstanding  indebtedness,  including
interest, to the Company.

         (b) Initial Public Offering

         In September  and October,  1995,  the Company  consummated  its IPO of
10,350,000 shares of common stock (adjusted to reflect stock splits, Note 8(c)),
including the underwriter's overallotment option, at a price of $4.59 per share.
Proceeds of the offering less underwriting discounts of approximately $3,151,000
were  $44,287,000.  Expenses  for  the  IPO  totaled  approximately  $1,450,000,
resulting in net proceeds to the Company of approximately $42,837,000.

         In  connection  with the IPO, the Company  issued  warrants to purchase
900,000  shares of common stock to the  underwriter.  The exercise  price of the
warrants  is $5.73  per  share of  common  stock  and such  warrants  expire  on
September 21, 2000.

         (c) Stock Splits

         On  January  3,  1997,  the  Company's  Board of  Directors  approved a
two-for-one split of the common stock in the form of a 100% stock dividend.  The
additional shares resulting from the stock split were distributed on January 31,
1997 to all stockholders of record at the close of business on January 17, 1997.
The  consolidated  balance  sheet as of December  31, 1996 and the  consolidated
statement of  stockholders'  equity for the year ended December 31, 1996 reflect
the recording of the stock split as if it had occurred on December 31, 1996.

                                      -49-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         On February  16, 1996,  the  Company's  Board of  Directors  approved a
three-for-two split of the common stock in the form of a 50% stock dividend. The
additional  shares  resulting from the stock split were distributed on March 15,
1996,  to all  stockholders  of record at the close of business on February  29,
1996.  The  consolidated   balance  sheet  as  of  December  31,  1995  and  the
consolidated  statement of stockholders'  equity for the year ended December 31,
1995 reflect the  recording of the stock split as if it had occurred on December
31, 1995.

         Further,  all references in the  consolidated  financial  statements to
average  number of shares  outstanding  and related  prices,  per share amounts,
warrant and stock option data have been  restated for all periods to reflect the
stock splits.

         (d) Authorized Shares

         During  1996,  the Board of  Directors  and  stockholders  approved the
increase in the number of  authorized  shares of the  Company's  $0.01 par value
common stock to 100,000,000 shares.

NOTE 9 - STOCK OPTIONS AND WARRANTS

         (a) Stock Options

         At December 31, 1996,  the Company had option  agreements  with most of
its key employees  and had one stock option plan.  The  agreements  and plan are
more fully described  below.  The Company applies  Accounting  Principles  Board
Opinion ("APB") No. 25,  "Accounting for Stock Issued to Employees," and related
Interpretations  in accounting for the agreement and the plan. Under APB No. 25,
when the exercise  price of the  Company's  employee  stock  options  equals the
market price of the underlying  stock on the date of the grant,  no compensation
cost is recognized.  The following is a summary of the agreements and the option
plan:

         Prior to the Company's Initial Public Offering in September,  1995, the
Company  granted ten key employees  options to purchase  shares of the Company's
common stock.  The options,  which were valued based on the fair market value of
the Company at the date of grant,  vest 22 months from the date of issuance  and
expire five years from the date of grant. All options were vested as of December
31, 1996.

         In  September  1995 and March  1996,  the  Company  granted  options to
purchase a total of 70,000 shares of common stock to each of the two nonemployee
directors of the Company.

         In September  1995, the Company's  Board of Directors and  stockholders
adopted the Company's  1995 Employee Stock Option Plan (the "Option Plan") which
provided for the granting of up to 1,950,00 shares of common stock. An amendment
to the Option Plan was approved by the Board of Directors  and  stockholders  in
April 1996  increasing  the  authorized  number of options  which can be granted
under the Option Plan to 5,000,000  shares of common  stock.  As of December 31,
1996, 4,985,000 options had been granted under the Option Plan.

         In 1996 the Company granted certain employees  3,561,000  non-qualified
options to purchase shares of the Company's common stock.

         The exercise  price of all stock options  granted under the  agreements
and Option Plan is at least equal to the fair market value of such shares on the
date of the grant.  Options become  exercisable from one to three years from the
date of the grant.

                                      -50-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         SFAS No. 123, "Accounting for Stock-Based  Compensation,"  requires the
Company to provide pro forma  information  regarding net income and earnings per
share  as if  compensation  cost  for  the  Company's  stock  options  had  been
determined in accordance with the fair value-based method prescribed in SFAS No.
123. The Company estimates the fair value of each stock option at the grant date
by  using   the   Black-Scholes   option-pricing   model   with  the   following
weighted-average assumptions used for grants in 1995 and 1996, respectively:  no
dividends paid for all years; expected volatility of 40.4% for all years (due to
the Company's  limited trading  history,  average  volatility of several similar
telecommunication companies was used); weighted average risk-free interest rates
of 5.8% and 5.7%, respectively; and expected lives of 1 to 4 years.

         Under the  accounting  provisions  of SFAS No. 123, the  Company's  net
income and earnings  per share would have been reduced to the pro forma  amounts
indicated below.


                                                       1996               1995
                                                       ----               ----
Net income (in thousands)

     As reported                                     $   20,168       $   10,819

     Pro forma                                       $   16,521       $   10,436

Primary earnings

     As reported                                     $      .35       $      .32

     Pro forma                                       $      .29       $      .31

Fully diluted earnings per share

     As reported                                     $      .35       $      .32

     Pro forma                                       $      .28       $      .31


                                      -51-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The following tables contain information on stock options for the three
year period ended December 31, 1996:
<TABLE>
<CAPTION>
                                                                           Exercise             Weighted
                                                                         price range            average
                                                   Option Shares          per share          exercise price
- -------------------------------------------------------------------------------------------------------------
<S>                  <C>                                <C>                       <C>                   <C> 
Outstanding, January 1, 1994                            1,515,600                 $.32                  $.32
Granted                                                   940,200           $.59-$1.57                  $.75
- -------------------------------------------------------------------------------------------------------------
Outstanding, December 31, 1994                          2,455,800           $.32-$1.57                  $.48
Granted                                                 1,950,000                $4.58                 $4.58
- -------------------------------------------------------------------------------------------------------------
Outstanding, December 31, 1995                          4,405,800           $.32-$4.58                 $2.30
Granted                                                 6,736,000         $4.09-$12.00                 $7.96
Exercised                                              (2,158,000)          $.32-$5.67                 $2.28
- -------------------------------------------------------------------------------------------------------------
Outstanding, December 31, 1996                          8,983,800          $.32-$12.00                 $6.54
- -------------------------------------------------------------------------------------------------------------
<CAPTION>
                                                                           Exercise             Weighted
                                                                         price range            average
Exercisable at year-end                            Option Shares          per share          exercise price
- -------------------------------------------------------------------------------------------------------------
         1994                                                   -                    -                     -
         1995                                           1,515,600                 $.32                  $.32
         1996                                           2,649,800           $.32-$4.58                 $2.82
- -------------------------------------------------------------------------------------------------------------
<CAPTION>

Options granted in                                                   Weighted-average fair value
- -------------------------------------------------------------------------------------------------------------
         1995                                                                    $1.14
         1996                                                                    $2.39
- -------------------------------------------------------------------------------------------------------------
</TABLE>

         The  following  table  summarizes   information   about  stock  options
outstanding at December 31, 1996:
<TABLE>
<CAPTION>


                                                                       Range of exercise prices
- -------------------------------------------------------------------------------------------------------------
<S>                             <C>               <C>             <C>               <C>                <C>        
                                $.32-$1.57        $4.09-$5.92     $8.25-$9.63       $10.50-$12.00      $.32-$12.00
                              --------------    --------------   -------------     ---------------    -------------

Outstanding Options
Number outstanding
at December 31, 1996              1,114,800        4,308,000          505,000          3,056,000         8,983,800

Weighted-average
remaining contractual
life (years)                           1.64             2.07             2.42               2.59              2.21
Weighted-average
exercise price                         $.38            $4.74            $8.68             $10.98             $6.54

Exercisable options
Number outstanding
at December 31, 1996              1,114,800        1,535,000                -                  -         2,649,800

Weighted-average
exercise price                         $.38            $4.58                -                  -             $2.82
</TABLE>


                                      -52-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         (b)  Warrants

         At December 31, 1996, the Company had warrant  agreements  with certain
         partitions and the  underwriter  for its IPO (Note 8(b)).  All warrants
         were issued with exercise  prices equal to or above the market price of
         the  underlying  stock at the date of the  grant.  These  warrants  are
         accounted  for  based  on their  fair  value.  At  December  31,  1996,
         1,900,000  warrants were  outstanding with exercise prices ranging from
         $4.67 to $5.73  and an  average  weighted  exercise  price of $5.00 and
         600,000 which were currently  exercisable at a weighted  exercise price
         of $5.73. The remaining warrants are exercisable over a one to two year
         period  beginning in January  1997.  Further,  at December 31, 1996, an
         additional  1,812,000  warrants were  outstanding  although the Company
         currently  does not believe that the  performance  criteria  associated
         with these warrants will be satisfied.  In January 1997, 800,000 of the
         warrants  were  purchased by the Company and recorded as a reduction in
         additional paid-in capital. See also Note 13.

NOTE 10 -- INCOME TAXES

         On June 1, 1991,  the  Company,  with the consent of its  stockholders,
elected  to be  taxed as an S  Corporation.  As a result  of the  election,  all
earnings of the Predecessor Corporation were taxed directly to the stockholders.
Accordingly,  the  statements  of income  prior to  September  20,  1995 did not
include  provisions for income taxes.  In connection  with the Company's IPO, as
described in Note 8(b),  on September  19, 1995,  the Company  terminated  its S
Corporation  status.  Pro forma tax  provisions  have been  calculated as if the
Company's  results  of  operations  were  taxable as a C  Corporation  under the
Internal Revenue Code for the years ended December 31, 1995 and 1994.

         The following summarizes the provision for pro forma income taxes:


                                                Year ended December 31,
                                                -----------------------
                                                 1995              1994
                                                 ----              ----
                                                     (In thousands)

Current:
 Federal                                         $5,574          $2,892
 State and local                                  1,639             850
                                                  -----             ---
Pro forma provision for income  taxes            $7,213          $3,742
                                                 ======          ======

         The provision for pro forma income taxes on adjusted  historical income
for the two years in the period  December  31,  1995  differs  from the  amounts
computed  by  applying  the  applicable  Federal  statutory  rates  due  to  the
following:
<TABLE>
<CAPTION>
                                                                                 Year ended December 31,
                                                                               -------------------------
                                                                                1995                1994
                                                                                ----                ----
                                                                                     (In thousands)
<S>                                                                              <C>              <C>   
Provision for Federal income taxes at the statutory  rate                        $6,311           $3,274
State and local income taxes, net of Federal benefit                              1,082              561
Other                                                                              (180)             (93)
                                                                               --------        ---------
Pro forma provision for income taxes                                             $7,213           $3,742
                                                                               ========        =========
</TABLE>

                                      -53-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


         As a result of the termination, the Company was required to provide for
taxes on income for the period  subsequent  to  September  19,  1995 and for the
previously  earned and  untaxed S  Corporation  income  which has been  deferred
primarily  as a result of reporting on a cash basis.  The  provision  for income
taxes for the years ended December 31, 1996 and 1995 consisted of the following:

                                         Year ended December 31,
                                     -------------------------------
                                         1996               1995
                                         ----               ----
                                               (In thousands)
Current:
 Federal                               $10,995              $4,379
 State and local                         1,817               1,809
                                       ---------            -------
  Total  current                        12,812               6,188
Deferred:
 Federal                                  (607)              2,201
 State and  local                            -                 608
                                       ---------            -------
  Total  deferred                         (607)              2,809
                                       ---------            ------
                                       $12,205              $8,997
                                       =========            =======

         A  reconciliation  of the Federal  statutory  rate to the provision for
income taxes is as follows:
<TABLE>
<CAPTION>

                                                                        Year ended December 31,
                                                 --------------------------------------------------------------------
                                                                   1996                              1995
                                                 --------------------------------    --------------------------------
                                                  (In thousands)                     (In thousands)
<S>                                                    <C>                 <C>             <C>                <C>  
Federal income taxes computed at the
statutory rate                                         $11,331              35.0%          $6,311              35.0%
Increase (decrease):
Federal income taxes at the statutory rate
from  January 1, 1995 to September 19, 1995                  -                 -           (4,086)            (22.7)
Federal and state taxes resulting from cash to
   accrual basis for tax reporting                           -                 -            6,399              35.5
State income taxes less Federal benefit                  1,199               3.7              373               2.1
Other                                                     (325)             (1.0)               -                 -
                                                  -------------    --------------    -------------    ---------------
Total provision for income taxes                       $12,205              37.7%          $8,997              49.9%
                                                  =============    ==============    =============    ==============
</TABLE>

         Deferred  tax  (assets)  liabilities  at December 31, 1996 and 1995 are
comprised of the following elements:
<TABLE>
<CAPTION>
                                                                                     Year ended December 31,
                                                                             ----------------------------------- 
                                                                                    1996                  1995
                                                                             -------------        -------------- 
                                                                                        (In thousands)
<S>                                                                               <C>                <C>       
Taxable loss carryforwards                                                        $(3,705)              $    -
Federal and state taxes resulting from cash
     to accrual basis for tax reporting                                             2,342                3,130
Amortization of certain intangibles                                                   (85)                (227)
Other                                                                                 (55)                 (94)
                                                                             --------------       -------------- 
Deferred tax (assets) liabilities (included in other assets for 1996)             $(1,503)              $2,809
                                                                             ==============       ==============
</TABLE>


                                      -54-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 11 -- STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                               Year ended December 31,
                                                        ----------------------------------
                                                         1996          1995          1994
                                                         ----          ----          ----
                                                                  (In thousands)
<S>                                                     <C>           <C>          <C>  
Supplemental disclosure of cash flow information: 
 Cash paid for:
 Interest                                                 $   47        $   24     $  55
                                                        ========      ========     =====
 Income taxes                                             $1,090        $3,813     $  --
                                                        ========      ========     =====
</TABLE>

          In connection  with the  acquisition of the assets of ABA, the Company
released ABA of its outstanding  obligations to the Company of $10,949,000 (Note
5). During 1996, the Company  recorded an intangible of $1,077,000 in connection
with the issuance of warrants to certain partitions (Note 9(b)).

         During  1995,  the  Company  issued the Cash Flow Note in the amount of
$6,900,000  to the  minority  stockholder  of  the  Predecessor  Corporation  in
connection with the IPO and Reorganization (Note 1(b)).

NOTE 12 -- QUARTERLY FINANCIAL DATA (UNAUDITED)
<TABLE>
<CAPTION>

                                                      First         Second               Third               Fourth
                                                      Quarter       Quarter              Quarter             Quarter
                                                      -------       -------              -------             -------
                                                                (In thousands, except for share data)
<S>                                                     <C>          <C>                <C>                 <C>    
1996
   Sales                                                $51,065      $57,015            $60,079             $64,265
   Gross profit                                           6,832        7,387              8,323               9,285
   Operating income                                       4,546        4,882              5,871               6,489
   Net income                                             3,377        4,058              7,032               5,701
   Net income per share - Primary                          0.08         0.07               0.11                0.09
   Net income per share - Fully Diluted                    0.07         0.07               0.11                0.09

1995
   Sales                                                $36,617      $44,728            $48,366             $50,391
   Gross profit                                           5,374        6,113              5,670               6,824
   Operating income                                       4,213        4,855              4,008               4,625
   Net income                                             2,555        2,897              2,519               2,848
   Net income per share - Primary                          0.08         0.09               0.08                0.07
   Net income per share-Fully Diluted                      0.08         0.09               0.08                0.07
</TABLE>


                                      -55-

<PAGE>
                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 13 - SUBSEQUENT EVENT

         On February 25, 1997, the Company  announced that it had entered into a
Telecommunications  Marketing  Agreement  (the  "AOL  Agreement"),  dated  as of
February 22, 1997 and  effective as of February 25, 1997,  with America  Online,
Inc.  ("AOL"),  under  which  the  Company  will be the  exclusive  provider  of
long-distance  telecommunications  services  to be marketed by AOL to all of the
subscribers  to AOL's online  network under a distinctive  brand name to be used
exclusively for the Company's services.  The services will include provision for
online sign-up,  call detail and reports and credit card payment.  Under the AOL
Agreement,  AOL will  provide  millions  of  dollars of online  advertising  and
promotion of the services  and provide all of its  subscribers  with access to a
dedicated  service area online for the Company.  AOL subscribers who sign-up for
the telecommunications services will be customers of the Company, as the carrier
providing  such  services.  The Company  also has certain  rights  under the AOL
Agreement  to  offer,  on a  comparably  exclusive  basis,  local  and  wireless
telecommunications services when available.

         It is anticipated  that the services will be tested in the early summer
and offered  generally to AOL subscribers in the fall of 1997. The AOL Agreement
has an initial term of three years and can be extended by AOL on an annual basis
thereafter.

         Under  the AOL  Agreement,  the  Company  made an  initial  payment  of
$100,000,000 to AOL at signing and agreed to provide  marketing  payments to AOL
based on a percentage  of the Company's  profits from the services  (between 50%
and 70%,  depending  on the  number of  subscribers  to the  services).  The AOL
Agreement  provides  that $43 million of the initial  payment will be offset and
recoverable  by the Company  through  reduction of such  profit-based  marketing
payments  during the initial term of the AOL  Agreement  or,  subject to certain
monthly reductions by offset of the amount thereof, directly by AOL upon certain
earlier  terminations  of the AOL  Agreement.  The $57  million  balance  of the
initial  payment will be offset and is recoverable  through a percentage of such
profit-based  marketing  payments  made  after the first  five  years of the AOL
Agreement  (when  extended  beyond  the  initial  term) and by offset  against a
percentage of AOL's share of the profits from the services after  termination or
expiration of the AOL  Agreement.  Any portion of the $43 million not previously
recovered  or reduced in amount  would be added to the $57  million and would be
recoverable similarly.

         Also under the AOL Agreement,  the Company issued to AOL at signing two
warrants to purchase shares of the Company's  common stock at a premium over the
market  value of such stock on the issuance  date.  One warrant is for 5 million
shares, at an exercise price of $15.50 per share,  one-half of which shares will
vest at the time the  service is first made  generally  available  to AOL online
network   subscribers  in  accordance  with  the  AOL  Agreement  or  the  first
anniversary of the warrant  issuance,  whichever is earlier,  and the balance of
which will vest on the first  anniversary  of issuance if the AOL  Agreement has
not terminated.  The other warrant is for up to 7 million shares, at an exercise
price of $14.00 per share, which will vest,  commencing December 31, 1997, based
on the number of  subscribers  to the services and would vest fully if there are
at least 3.5 million such  subscribers  at any one time. The Company also agreed
to issue to AOL an additional warrant to purchase 1 million shares of its common
stock,  at  market  value at the time of  issuance,  upon  each of the first two
annual  extensions by AOL of the term of the AOL Agreement,  which warrants also
will vest based on the number of subscribers to the services.

         The Company  funded the $100 million  initial  payment by borrowing $50
million under its revolving  loan  agreement  under a temporary  increase in the
agreement to  $60 million  (Note 6), and an  additional  $50 million as a margin
advance from one of its brokers.  Currently,  the Company holds a U.S.  Treasury
Bill with a face  value of $150  million,  which  matures  in  November 1997, as
security for the advance.


                                      -56-

<PAGE>

ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS AND FINANCIAL
            DISCLOSURE

   Not applicable.



                                    PART III

ITEMS 10 THROUGH 13.

         Information  required  by Part III (Items 10  through  13) of this Form
10-K is  incorporated by reference to the Company's  definitive  proxy statement
for the Annual Meeting of Stockholders to be held in April or May of 1997, which
will be filed with the  Securities  and Exchange  Commission  not later than 120
days after the end of the fiscal year to which this Form 10-K relates.



                                      -57-

<PAGE>

                                     PART IV


ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

         (a) The following  documents are filed as part of this annual Report on
Form 10-K.

         1. Consolidated Financial Statements:

         The Consolidated  Financial  Statements filed as part of this Form 10-K
are listed in the "Index to Consolidated Financial Statements" in Item 8.

         2. Consolidated Financial Statement Schedule:

         The  Consolidated  Financial  Statement  Schedule filed as part of this
report is listed in the "Index to S-X Schedule."

         Schedules  other than  those  listed in the  accompanying  Index to S-X
Schedule  are  omitted  for the reason  that they are either not  required,  not
applicable,  or  the  required  information  is  included  in  the  Consolidated
Financial Statements or notes thereto.



                                      -58-

<PAGE>




                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                              INDEX TO S-X SCHEDULE




                                                                           PAGE
                                                                           ----



Report of Independent Certified Public Accountants                          60
Schedule II -- Valuation & Qualifying Accounts                              61




                                      -59-

<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors
and Stockholders of Tel-Save Holdings, Inc.

         The audits referred to in our report dated January 29, 1997 relating to
the  consolidated   financial   statements  of  Tel-Save   Holdings,   Inc.  and
subsidiaries,  which is  contained  in Item 8 of this Form  10-K,  included  the
audits of the financial  statement schedule listed in the accompanying index for
each of the three years in the period ended  December 31, 1996.  This  financial
statement schedule is the responsibility of management. Our responsibility is to
express an opinion on this schedule based on our audits.

         In our opinion,  the financial  statement  Schedule II -- Valuation and
Qualifying Accounts,  presents fairly, in all material respects, the information
set forth therein.




/s/ BDO Seidman, LLP
BDO Seidman, LLP

New York, New York
January 29, 1997



                                      -60-

<PAGE>





                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                  Charged
                                                  Balance at      to Costs
                                               Beginning of          and             Other                       Balance at
Description                                         Period        Expenses          Changes     Deductions     End of Period
- -----------                                         ------        --------          -------     ----------     -------------
Year ended December 31, 1996:
<S>                                                     <C>              <C>       <C>               <C>               <C> 
   Reserves and allowances deducted from asset accounts:
   Allowance for uncollectible
       accounts                                         $804             $38       $145(a)           $ --              $987
                                                        ====             ===       =======           ====              ====

Year ended December 31, 1995:

   Reserves and allowances deducted
         from asset accounts:
   Allowance for uncollectible
      accounts                                          $987           $(13)     $(170)(a)         $   --              $804
                                                        ====           =====     =========         ======              ====

Year ended December 31, 1994:

 Reserves and allowances deducted from asset accounts:
 Allowance for uncollectible
   accounts                                             $287             $53       $647(a)        $    --              $987
                                                        ====             ===       =======        =======              ====

   (a)  Amount  represents  portion  of change in  allowance  for  uncollectible
accounts applied against Accounts Payable - Partitions.

</TABLE>


                                      -61-

<PAGE>




         (3) Exhibits:
<TABLE>
<CAPTION>
EXHIBIT NO.          DESCRIPTION
- ----------           ----------------------------------------------------------------------------------------------
<S>                  <C>                                                                                                   
2.1                  Plan of  Reorganization  Between and among Tel-Save  Holdings,  Inc., a Delaware  Corporation,
                     Tel-Save, Inc., a Pennsylvania  Corporation,  Daniel Borislow and Paul Rosenberg, and Exhibits
                     Thereto  (Incorporated  by reference to Exhibit 2.1 to the  Company's  registration  statement
                     on Form S-1 (File No. 33-94940)).

3.1                  Amended and Restated  Certificate of  Incorporation of the Company,  as amended  (incorporated
                     by  reference  to Exhibit 3.1 to the  Company's  registration  statement on Form S-1 (File No.
                     33-94940)).

3.2                  Bylaws  of  the  Company   (incorporated   by  reference  to  Exhibit  3.2  to  the  Company's
                     registration statement on Form S-1 (File No. 33-94940)).

9.1                  Voting  Trust  Agreement  between  Daniel  Borislow  and Paul  Rosenberg  (included as part of
                     Exhibit 2.1).

10.1*                Employment   Agreement   between  the  Company  and  Daniel  Borislow  and  related  Agreement
                     (incorporated  by reference to Exhibit 10.1 to the  Company's  registration  statement on Form
                     S-1 (File No. 33-94940)).

10.2*                Employment  Agreement between the Company and Emanuel J. DeMaio  (incorporated by reference to
                     Exhibit 10.2 to the Company's registration statement on Form S-1 (File No. 33-94940)).

10.3*                Employment  Agreement  between the Company and Gary W. McCulla  (incorporated  by reference to
                     Exhibit 10.3 to the Company's registration statement on Form S-1 (File No. 33-94940)).

10.4*                Employment  Agreement  between the Company and Joseph A. Schenk  (incorporated by reference to
                     Exhibit 10.4 to the Company's registration statement on Form S-1 (File No. 333-2738)).

10.5*                Employment  Agreement between the Company and Aloysius T. Lawn,  IV(incorporated  by reference
                     to Exhibit 10.5 to the Company's registration statement on Form S-1 (File No. 333-2738)).

10.6*                Employment Agreement between the Company and Edward B. Meyercord, III.
 
10.7                 Indemnification  Agreement between the Company and Daniel Borislow  (incorporated by reference
                     to Exhibit 10.4 to the Company's registration statement on Form S-1 (File No. 33-94940)).

10.8                 Indemnification  Agreement  between  the  Company  and  Emanuel  J.  DeMaio  (incorporated  by
                     reference  to  Exhibit  10.5 to the  Company's  registration  statement  on Form S-1 (File No.
                     33-94940)).

10.9                 Indemnification  Agreement between the Company and Gary W. McCulla  (incorporated by reference
                     to Exhibit 10.6 to the Company's registration statement on Form S-1 (File No. 33-94940)).


                                      -62-

<PAGE>



10.10                Indemnification   Agreement  between  the  Company  and  Joseph  M.  Morena  (incorporated  by
                     reference  to  Exhibit  10.7 to the  Company's  registration  statement  on Form S-1 (File No.
                     33-94940)).

10.11                Indemnification  Agreement  between  the  Company  and  Peter  K.  Morrison  (incorporated  by
                     reference  to  Exhibit  10.8 to the  Company's  registration  statement  on Form S-1 (File No.
                     33-94940)).

10.12                Indemnification  Agreement  between the Company and Kevin R. Kelly  (incorporated by reference
                     to Exhibit 10.9 to the Company's registration statement on Form S-1 (File No. 33-94940)).

10.13                Indemnification  Agreement  between the Company and  Aloysius  T. Lawn,  IV  (incorporated  by
                     reference to Exhibit 10.12 to the Company's  Form 10-K for the Fiscal year ended  December 31,
                     1995).

10.14                Indemnification Agreement between the Company and Edward B. Meyercord, III.

10.15                Agreement  dated as of March 15, 1994  between the Company and Global  Network  Communications
                     (incorporated  by reference to Exhibit 10.10 to the Company's  registration  statement on Form
                     S-1 (File No. 33-94940)).

10.16                AT&T  Contract  Tariff No. 516  (incorporated  by reference to Exhibit  10.11 to the Company's
                     registration statement on Form S-1 (File No. 33-94940)).

10.17                AT&T  Contract  Tariff No. 1715  (incorporated  by reference to Exhibit 10.15 to the Company's
                     registration statement on Form S-1 (File No. 333-2738)).

10.18                AT&T  Contract  Tariff No. 2039  (incorporated  by reference to Exhibit 10.16 to the Company's
                     registration statement on Form S-1 (File No. 333-2738)).

10.19                AT&T  Contract  Tariff No. 2432  (incorporated  by reference to Exhibit 10.17 to the Company's
                     registration statement on Form S-1 (File No. 333-2738)).

10.20                AT&T  Contract  Tariff No. 3628  (incorporated  by reference to Exhibit 10.18 to the Company's
                     registration statement on Form S-1 (File No. 333-2738)).

10.21                AT&T  Contract  Tariff No. 5776.

10.22                $50,000,000  line of credit  from PNC  Bank,  N.A.,  dated  March 22,  1996  (incorporated  by
                     reference  to Exhibit  10.19 to the  Company's  registration  statement  on Form S-1 (File No.
                     333-2738)).

10.23                Modification Agreement between the Company and PNC Bank, N.A. dated February 24, 1997.

10.24+               General Agreement between Tel-Save,  Inc. and AT&T Corp. dated June 26, 1995  (incorporated by
                     reference  to Exhibit  10.14 to the  Company's  registration  statement  on Form S-1 (File No.
                     33-94940)).

10.25*               Tel-Save  Holdings,  Inc.  1995  Employee  Stock  Option Plan  (incorporated  by  reference to
                     Exhibit 10.15 to the Company's registration statement on Form S-1 (File No. 33-94940)).


                                      -63-

<PAGE>



10.26*               Tel-Save  Holdings,  Inc.  Employee  Bonus Plan  (incorporated  by reference to page 13 of the
                     Company's Proxy  Statement for the Company's 1996 Annual Meeting of  Stockholders  dated April
                     3, 1996).

10.27*               Non-Qualified  Stock Option  Agreement  between the Company and Daniel Borislow  (incorporated
                     by reference to Exhibit  10.17 to the Company's  registration  statement on Form S-1 (File No.
                     33-94940)).

10.28*               Non-Qualified  Stock Option Agreement between the Company and Emanuel J. DeMaio  (incorporated
                     by reference to Exhibit  10.18 to the Company's  registration  statement on Form S-1 (File No.
                     33-94940)).

10.29*               Non-Qualified  Stock Option  Agreement  between the Company and Mary Kennon  (incorporated  by
                     reference  to Exhibit  10.19 to the  Company's  registration  statement  on Form S-1 (File No.
                     33-94940)).

10.30*               Non-Qualified  Stock Option  Agreement  between the Company and Gary W. McCulla  (incorporated
                     by reference to Exhibit  10.20 to the Company's  registration  statement on Form S-1 (File No.
                     33-94940)).


10.31*               Non-Qualified  Stock Option Agreement between the Company and Peter K. Morrison  (incorporated
                     by reference to Exhibit  10.22 to the Company's  registration  statement on Form S-1 (File No.
                     33-94940)).

10.32++              Telecommunications  Marketing  Agreement by and among the Company,  Tel-Save,  Inc. and America
                     Online, Inc., dated February 22, 1997.

11.1                 Net Income Per Share  Calculation.

21.1                 Subsidiaries  of the Company.

23.1                 Consent of BDO Seidman, LLP.

27                   Financial Data Schedule.

- ----------
   * Management contract or compensatory plan or arrangement.

   + Confidential treatment previously has been granted for a portion of this exhibit.

   ++ Confidential treatment has been requested for a portion of this exhibit.

   (b) Reports on Form 8-K.

   The following  Current  Reports on Form 8-K were filed by the Company  during
the three months ended December 31, 1996:

   1.   Current Report on Form 8-K dated December 30, 1996.

   2.    Current Report on Form 8-K dated November 18, 1996.

</TABLE>


                                      -64-

<PAGE>



                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) 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.

Dated:                                          TEL-SAVE HOLDINGS, INC.
March 18, 1997

                                                By: /s/ Daniel Borislow
                                                    ----------------------------
                                                      Daniel Borislow
                                                      Chairman of the Board,
                                                      Chief Executive Officer
                                                      and Director

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.

March 18, 1997                                By: /s/ Daniel Borislow
                                                  -------------------
                                                     Daniel Borislow
                                                     Chairman of the Board,
                                                      Chief Executive
                                                      Officer and Director

                                              By: 
                                                  -------------------
                                                    Gary W. McCulla
                                                    President, Director of Sales
                                                     and Marketing and Director

March 18, 1997                                By: /s/ Emanuel J. DeMaio
                                                  ---------------------
                                                     Emanuel J. DeMaio
                                                     Chief Operations
                                                      Officer and Director

March 18, 1997                                By: /s/ Joseph A. Schenk
                                                  --------------------
                                                     Joseph A. Schenk
                                                     Chief Financial Officer, 
                                                      Treasurer and Director

March 18, 1997                                By: /s/ Kevin R. Kelly
                                                  ------------------
                                                     Kevin R. Kelly
                                                     Controller

March 18, 1997                                By:  /s/ George Farley
                                                   -----------------
                                                     George Farley
                                                     Director

March 18, 1997                                By: /s/ Harold First
                                                  ----------------
                                                     Harold First
                                                     Director

March 18, 1997                                By: /s/ Ronald R. Thoma
                                                  -------------------
                                                     Ronald R. Thoma
                                                     Director



                                      -65-


                              EMPLOYMENT AGREEMENT
                              ---------- ---------


         THIS EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
the  5th  day  of  September,   1996  between  Tel-Save,  Inc.  ("Company"),   a
Pennsylvania  corporation  and a wholly-owned  subsidiary of Tel-Save  Holdings,
Inc. ("Holdings"), and Edward B. Meyercord, III ("Employee").

                              Preliminary Statement
                              ----------- ---------

         WHEREAS, Company desires to employ Employee, and Employee desires to be
employed by Company; and

         WHEREAS, Company and Employee desire to enter into this Agreement which
sets forth the terms and conditions of said employment.

         1. Employment.  Company agrees to employ Employee, and Employee accepts
such  employment  and agrees to serve  Company,  on the terms and conditions set
forth  herein.  Except as otherwise  specifically  provided  herein,  Employee's
employment shall be subject to the employment  policies and practices of Company
in effect from time to time during the Term of Employee's  employment  hereunder
(including without limitation its practices as to reporting and withholding).

         2. Term of Agreement. The term of Employee's employment hereunder shall
commence on October 1, 1996 (the "Effective  Date") and shall continue in effect
for a period of five years thereafter, except as hereinafter provided ("Term").

         3. Position and Duties.  Except as may otherwise be agreed upon between
Company and Employee, Employee shall perform such duties and responsibilities of
Executive Vice President-Marketing and Corporate Developments or such duties and
responsibilities  as may be reasonably assigned or delegated to him from time to
time,  including without limitation service as an employee,  officer or director
of Company and affiliates of Company without additional compensation. References
in this Agreement to Employee's employment with Company shall be deemed to refer
to employment  with Company or an affiliate.  Employee  shall perform his duties
and  responsibilities  to the best of his abilities in a diligent,  trustworthy,
businesslike and efficient  manner.  Employee shall devote  substantially all of
his working time and efforts to the  business and affairs of Company;  provided,
however,  that nothing in this  Agreement  shall  preclude the Employee from (i)
engaging in charitable  activities  and community  affairs and (ii) managing his
personal investments and affairs.

         4. Compensation and Related Matters.

                  4.1 Base Salary.  During the Term of his employment hereunder,
Company  shall  pay to  Employee  an  annualized  base  salary



<PAGE>

of not less than  $210,000,  subject  to review  from time to time by  Company's
Board of Directors ("Base Salary"). Base Salary shall be paid in accordance with
Company's usual and customary payroll practices.

                  4.2 Benefit Plans and Arrangements. Employee shall be entitled
to participate in and to receive benefits under Company's employee benefit plans
and arrangements  (including bonus plans) as are made available to the Company's
senior executives in effect during the Term of his employment  hereunder,  which
may be altered from time to time at the discretion of Company.

                  4.3 Perquisites.  During the Term of his employment hereunder,
Employee shall be entitled to receive  fringe  benefits as are made available to
the Company's senior executives.

                  4.4 Expenses.  Company shall promptly  reimburse  Employee for
all  normal  out-of-pocket  expenses  related  to  Company's  business  that are
actually paid or incurred by him in the  performance  of his services under this
Agreement and that are  incurred,  reported and  documented  in accordance  with
Company's policies.  In addition,  during the Term of his employment  hereunder,
the Company agrees to provide Employee with an automobile,  as the Company shall
determine,  and  the  Company  shall  keep  such  automobile  fully  insured  in
accordance with the Company's practices for similarly situated employees.

                  4.5 Relocation of Employee.

                           (a) The  Company   shall  pay  Employee's  reasonable
moving  expenses  incurred in connection  with  Employee's move from his current
residence in  Ridgewood,  New Jersey  ("Old  Residence")  to a new  residence in
either  the  Princeton,  New  Jersey  or  New  Hope,  Pennsylvania  areas  ("New
Residence").  Employee shall obtain the Company's  prior approval for any single
moving expenditure in excess of $1,000.

                           (b)      (i)     Subject to the limitation in Section
4.5(b)(iv),  upon the consummation of the sale of Employee's Old Residence,  the
Company  agrees to pay  Employee  the  amount of money  equal to the  difference
between the purchase  price that Employee  paid for such  residence and the sale
price that Employee received in connection with the sale of such residence.

                                    (ii)    Subject to the limitation in Section
4.5(b)(iv),  in the  event  that  and so long as the  Employee  owns  both a New
Residence and his Old Residence during the period  commencing on the date hereof
and terminating nine months thereafter  ("Transition Period"), the Company shall
reimburse  the Employee for the greater of (i) his monthly  mortgage for his New
Residence and (ii) his monthly mortgage payment for his Old Residence, provided,
however,  that  the  Company  shall  reimburse  the  Employee  only for one such
mortgage payment each month during the Transition Period.
<PAGE>

                                    (iii)   Subject to the limitation of Section
4.5(b)(iv), to the extent that Employee has not purchased the New Residence, the
Company shall provide the Employee with a two-bedroom  rental residence,  as the
Company shall determine during the Transition Period.

                                    (iv)    Notwithstanding the  foregoing,  the
Company's  aggregate liability to Employee pursuant to this Section 4.5(b) shall
not exceed fifty thousand dollars ($50,000.00).

                  4.6 Stock Options.  (a) Employee shall be granted an option to
purchase 400,000 shares of common stock of Holdings (the "Option") in accordance
with the Stock Option  Agreement  attached hereto as Exhibit A. The Option shall
have an exercise  price equal to $22.25  which is equal to the fair market value
of the common stock of Holdings on the date hereof.  The Option shall be subject
to and  conditional  upon the Option  receiving (i) the approval of the Board of
Directors  of  Holdings  and  (ii) the  affirmative  vote of a  majority  of all
outstanding shares of Holdings at the next annual meeting of the stockholders of
Holdings ("Stockholder  Approval") and the Option shall be null and void if such
approval is not obtained.  The Option shall be exercisable in  installments,  as
follows:  (i)  133,333  shares of common  stock  may be  purchased  on the first
anniversary  of the date  hereof,  (ii)  133,333  shares of common  stock may be
purchased on the second  anniversary of the date hereof and (iii) 133,334 shares
of common stock may be purchased on the third anniversary of the date hereof.

                                       (b) Company   agrees  to  file  with  the
Securities and Exchange  Commission a Registration  Statement on Form S-8 (or if
unavailable,  a  registration  statement  on Form  S-3) to register  the  shares
issuable  upon  exercise  of  the  Option  under  the  Securities  Act  of  1933
("Securities  Act") and any applicable state securities or "Blue Sky" laws on or
before the first anniversary of the date hereof.  Notwithstanding the foregoing,
the Company  shall be entitled to postpone for a  reasonable  period of time the
filing  or the  effectiveness  of such  registration  statement  if the Board of
Directors  of the  Company  shall  determine  in good faith that such  filing or
effectiveness  would  be  materially   detrimental  to  the  Company's  business
interest.

                  4.7 Signing Bonus. In consideration of Employee's Agreement to
become employed by Company,  Company shall pay Employee  $400,000 at the signing
hereof.

                  4.8 Change of  Control.  In the event of a "change in control"
of  Holdings  occurs,  Employer  shall  pay  Employee  an  amount  equal  to the
difference between $2,000,000 and the sum of (a) the aggregate "spread" upon the
Employee's  prior  exercise(s) of the Option,  if any, and (b) the amount of the
spread on the  Option on the date of the  change in  control,  if any,  assuming
Employee exercised the Option. For purposes of this paragraph 4.8: (A)
<PAGE>

"change in control"  of  Holdings  shall have been deemed to occur if (z) Daniel
Borislow  ceases for any reason to be Chairman of the Board and Chief  Executive
Officer of Holdings and the Company or (y) any of the events listed in paragraph
2(a) of the Option shall have occurred;  provided,  however,  that the foregoing
shall not apply to a change in status of Daniel  Borislow in connection with any
transaction or series of  transactions  currently  referred to by the Company as
"Project  Vineyard"  so long as  Daniel  Borislow  retains  the  title of either
Chairman of the Board or Chief  Executive  Officer of  Holdings  and the Company
thereafter;  and (B) "spread" means the difference between the fair market value
(which  shall be deemed to be the closing  price of the common stock of Holdings
on the  relevant  date) of the  shares  with  respect  to which  the  Option  is
exercised and the aggregate exercise price paid.

         5.  Termination.  The Term of  Employee's  employment  hereunder may be
terminated under the following circumstances:

                  5.1      Death.  The Term of Employee's  employment  hereunder
shall terminate upon his death.

                  5.2  Disability.  Company may terminate the Term of Employee's
employment  hereunder as a result of Employee's physical or mental incapacity in
accordance with Company's disability policy.

                  5.3 Cause. (a) Upon written notice,  Company may terminate the
Term  of  Employee's  employment  hereunder  for  Cause.  For  purposes  of this
Agreement,  Company  shall  have  "Cause"  to  terminate  Employee's  employment
hereunder upon (i) material breach of any material  provision of this Agreement;
(ii)  willful   misconduct  as  an  employee  of  Company  in  connection   with
misappropriating  any funds or property of Company or  attempting  to  willfully
obtain  any  personal  profit  from any  transaction  in which  Employee  has an
interest which is adverse to the interests of Company; or (iii) gross neglect or
unreasonable  refusal  to perform  the  duties  assigned  to  Employee  under or
pursuant to this Agreement.

                  5.4      By Employee.

                           (i)      Employee  may  terminate  the  Term  of  his
employment  hereunder upon sixty days prior written notice to Company,  provided
that,  upon the giving of such  notice by  Employee,  Company may  establish  an
earlier date for the  termination  of the Term and such  termination  under this
Section 5.4.

                           (ii)     Employee  may terminate employment hereunder
for Good  Reason  immediately  and with  notice to  Company.  "Good  reason" for
termination by Employee shall include, but is not limited to, the following:
<PAGE>

                                           (a) Material  breach of any provision
of this Agreement by Company,  which breach shall not have been cured by Company
within thirty (30) days of receipt of written notice of said material breach;

                                           (b) Failure  to maintain  Employee in
a position commensurate with that referred to in Section 3 of this Agreement; or

                                           (c) The assignment to Employee of any
duties  inconsistent  with  the  Employee's  position,   authority,   duties  or
responsibilities  as contemplated  by Section 3 of this Agreement,  or any other
action by Company  which results in a diminution  of such  position,  authority,
duties or responsibilities.

                  5.5 Without Cause. Company may otherwise terminate the Term of
Employee's employment at any time upon written notice to Employee.

         6.  Compensation  In the Event of  Termination.  In the event  that the
Employee's  employment pursuant to this Agreement terminates prior to the end of
the Term of this Agreement,  the Company shall pay the Employee  compensation as
set forth below:

                  6.1 By Employee for Good Reason;  By Company Without Cause. In
the event that the Employee's  employment  hereunder is  terminated:  (i) by the
Employee  for good reason or (ii) by the  Company  without  Cause,  then (A) the
Company shall continue to pay and provide Employee his compensation and benefits
as set forth in Section 4 in the same  manner as before  termination,  and for a
period of time ending on the earlier of the date when the Term of this Agreement
would  otherwise have expired in accordance with Section 2 of this Agreement and
the second  anniversary  of the date of such  termination  and (B) fifty percent
(50%) of the  outstanding  stock options  granted to Employee which are unvested
shall  immediately vest and Employee shall have the right to exercise any vested
stock options during the period ending on the second  anniversary of the date of
such termination or for the remainder of the exercise period; if less.

                  6.2 By Company for Cause;  By Employee  Without Cause.  In the
event that the Company shall terminate the Employee's  employment  hereunder for
Cause pursuant to Section 5.3 hereof or Employee shall  terminate his employment
hereunder  without Good Reason,  all compensation and benefits,  as specified in
Section 4 of this  Agreement,  heretofore  payable or provided  to the  Employee
shall cease to be payable or provided,  except for salary and benefits which may
have been  earned and are due and payable but which have not been paid as of the
date of  termination  and  reimbursements  for  expenses  which  may  have  been
incurred, reported and documented but which have not been paid as of the date of
termination.
<PAGE>

                  6.3 Death. In the event of Employee's  death the Company shall
not be obligated to pay Employee or his estate or beneficiaries any compensation
except  for  salary  and  benefits  which may have been  earned  and are due and
payable  but  which  have  not  been  paid  as of the  date of  termination  and
reimbursements  for  expenses  which  may  have  been  incurred,   reported  and
documented but which have not been paid as of the date of termination; provided,
however,  that upon  termination  due to death,  all  outstanding  stock options
granted  to the  Employee  which are  unvested  shall  immediately  vest and the
Employee's  estate or  beneficiaries as the case may be, shall have the right to
exercise  any  vested  stock  options  during  the  period  ending on the second
anniversary  of the  date of such  termination  or,  for  the  remainder  of the
exercise period, if less.

                  6.4  Disability.  In the event of Employee's  disability,  the
Company  shall not be obligated  to pay Employee or his estate or  beneficiaries
any compensation  except for: (a) salary and benefits which may have been earned
and  are due  and  payable  but  which  have  not  been  paid as of the  date of
termination;  (b)  reimbursement  for  expenses  which may have  been  incurred,
reported  and  documented  but  which  have  not  been  paid  as of the  date of
termination;  and (c) the Company,  at its option,  either will pay Employee (i)
$36,000 per year until  Employee  reaches the age of 65 or (ii) a lump sum equal
to the  present  value of the amount to be paid  pursuant  to Section  6.4(c)(i)
above. Upon termination due to disability fifty percent (50%) of the outstanding
stock options granted to the Employee which are unvested shall  immediately vest
and the Employee or his estate or  beneficiaries,  as the case may be shall have
the right to exercise any vested stock  options  during the period ending on the
second  anniversary of the date of such  termination or for the remainder of the
exercise period, if less.

                  6.5  No  Mitigation.  In  the  event  of  any  termination  of
employment  under  Section 5, the Employee  shall be under no obligation to seek
other  employment;  provided,  however,  to the extent that Employee does obtain
other  employment   subsequent  to  the  termination  of  Employee's  employment
hereunder, Company's obligations under this Agreement shall terminate.

         7.  Unauthorized  Disclosure.  Employee  shall not,  without  the prior
written  consent  of  Company,  disclose  or use in any way,  either  during the
Employee's  employment  with  Company or  thereafter,  except as required in the
course of such employment, any confidential business or technical information or
trade secret acquired in the course of such employment, whether or not conceived
of or prepared by him, which is related to any service or business of Company or
any  Company  affiliate;  provided,  that the  foregoing  shall not apply to (i)
information  which is not unique to the Company or which is  generally  known to
the industry or the public other than as a result of  Employee's  breach of this
covenant, (ii) information known to the Employee prior to the Effective Date, or
(iii) information which Employee is required to

<PAGE>

disclose to or by any governmental or judicial authority;  provided, however, if
Employee  should  be  required  in the  course  of  judicial  or  administrative
proceedings  to disclose any  information  Employee  shall give  Company  prompt
written notice thereof so that Company may seek an appropriate  protective order
and/or waive in writing compliance with the  confidentiality  provisions of this
Agreement.  If, in the absence of a protective  order or the receipt of a waiver
by the Company, Employee is nonetheless,  in the written opinion of its counsel,
compelled  to disclose  information  to a court or tribunal or  otherwise  stand
liable for contempt or suffer  other  serious  censure or penalty,  Employee may
disclose such  information  to such court or tribunal  without  liability to any
other party hereto.

         8. Tangible  Items.  All files,  records,  documents,  manuals,  books,
forms,   reports,   memoranda,   studies,   data,   calculations,    recordings,
correspondence,  in whatever form they may exist, and all copies,  abstracts and
summaries of the  foregoing  and all physical  items  related to the business of
Company and its  affiliates,  other than  merely  personal  items,  whether of a
public  nature or not,  and whether  prepared by Employee or not,  are and shall
remain the  exclusive  property of Company and its  affiliates  and shall not be
removed from their  premises,  except as required in the course of employment by
Company,  without the prior  written  consent of Company,  and the same shall be
promptly  returned by Employee on the termination of Employee's  employment with
Company or at any time prior thereto upon the request of Company.

         9.  Inventions  and  Patents.  Employee  agrees  that  all  inventions,
innovations,  improvements,  developments, methods, designs, analyses, drawings,
reports,  and all  similar or related  information  which  relates to  Company's
actual or anticipated  business,  research and development or existing or future
products or services  and which are  conceived,  developed  or made by or at the
direction  of  Employee  while  employed  by Company  will be owned by  Company.
Employee also agrees to promptly perform all reasonable actions (whether before,
during or after the Term)  necessary to establish and confirm such ownership (to
the extent of such ownership).

         10. Certain Restrictive  Covenants.  For a period ending six (6) months
after the earlier of the Employee's  termination of employment  hereunder or the
Term Employee  agrees that,  he will not act either  directly or indirectly as a
partner,  officer,  director,  substantial  stockholder  or employee,  or render
advisory or other services for, or in connection with, or become  interested in,
or make any substantial financial investment in any firm, corporation,  business
entity or business enterprise  competitive with the business of Company,  except
with the express written consent of the Board of Directors of Company.  Employee
further  agrees that in the event of the  termination  of his  employment  under
Section 5, for a period of one year  thereafter,  he will not employ or offer to
employ,  call on,  solicit,  actively  interfere  with  Company's or any Company
affiliate's relationship with, or


<PAGE>

attempt  to divert or entice  away,  any  employee  of  Company  or any  Company
affiliate.

         11. Employee  Representations.  Employee hereby represents and warrants
to Company that (i) the execution, delivery and performance of this Agreement by
Employee does not and will not conflict with, breach, violate or cause a default
under any contract,  agreement,  instrument,  order, judgment or decree to which
Employee is a party or by which he is bound, (ii) except as disclosed to Company
in writing prior to the execution of this Agreement,  Employee is not a party to
or bound by any employment  agreement,  noncompete  agreement or confidentiality
agreement  with any other  person or entity,  and (iii) upon the  execution  and
delivery of this  Agreement by Company,  this  Agreement  shall be the valid and
binding obligation of Employee, enforceable in accordance with its terms.

         12. Company  Representations.  The Company  represents and warrants (i)
that it is duly authorized and empowered to enter into this Agreement, (ii) that
the  performance  of its  obligations  under this Agreement will not violate any
agreement  between it and any other person,  firm or organization and (iii) upon
the execution and delivery of this  Agreement by the  Employee,  this  Agreement
shall be the  valid  and  binding  obligation  of the  Company,  enforceable  in
accordance in accordance with its terms.

         13.  Remedies.   Employee   acknowledges   that  the  restrictions  and
agreements  contained in this  Agreement are reasonable and necessary to protect
that legitimate  interests of Company,  and that any violation of this Agreement
will cause  substantial  and  irreparable  injury to  Company  that would not be
quantifiable and for which no adequate remedy would exist at law and agrees that
injunctive  relief,  in  addition  to all  other  remedies,  shall be  available
therefor.

         14.  Effect of Agreement  on Other  Benefits.   Except  as specifically
provided  in this  Agreement,  the  existence  of this  Agreement  shall  not be
interpreted to preclude,  prohibit or restrict the Employee's  participation  in
any other  employee  benefit or other plans or  programs  in which he  currently
participates.

         15.  Rights of  Executive's  Estate.  If the Employee dies prior to the
payment of all amounts  due and owing to him under the terms of this  Agreement,
such amounts shall be paid to such  beneficiary or beneficiaries as the Employee
may have last  designated in writing filed with the Secretary of the Company or,
if the Employee has made no beneficiary  designation,  to the Employee's estate.
Such  designated  beneficiary or the executor of his estate,  as the case my be,
may  exercise  all of  the  Employee's  rights  hereunder.  If  any  beneficiary
designated by the Employee  shall  predecease the Employee,  the  designation of
such beneficiary shall be deemed revoked, and any amounts which would have been
payable to such beneficiary shall be paid to the Employee's 
<PAGE>


estate.  If any designated  beneficiary  survives the Employee,  but dies before
payment of all amounts due hereunder,  such payments shall,  unless the Employee
has designated otherwise,  be made to such beneficiary's estate. In the event of
the Employee's death or judicial determination of his incompetence, reference in
this  Agreement to the Employee shall be deemed where  appropriate,  to refer to
his beneficiary, estate or other legal representative.

         16.  Severability.  It is the intent and  understanding  of the parties
hereto that if, in any action  before any court or agency  legally  empowered to
enforce this Agreement, any term, restriction,  covenant, or promise is found to
be unreasonable and for that reason unenforceable,  then such term, restriction,
covenant, or promise shall not thereby be terminated but that it shall be deemed
modified to the extent  necessary to make it enforceable by such Court or agency
and,  if it cannot be so  modified,  that it shall be deemed  amended  to delete
therefrom such provision or portion  adjudicated to be invalid or unenforceable,
such  modification  or  amendment in any event to apply only with respect to the
operation  of this  Agreement  in the  particular  jurisdiction  in  which  such
adjudication is made.

         17. Notice.  For the purposes of this Agreement,  notices,  demands and
all other  communications  provided for in the Agreement shall be in writing and
shall be deemed to have been duly given when  received if delivered in person or
by  overnight  courier or if mailed by United  States  registered  mail,  return
receipt requested, postage prepaid, to the following addresses:

         If to Employee:

         Mr. Edward B. Meyercord, III
         202 Mountain Avenue
         Ridgewood, New Jersey 07450

         If to Company:

         Tel-Save, Inc.
         6805 Route 202
         New Hope, Pennsylvania 18938
         Attn: President

Either  party may change its address for notices by written  notice to the other
party in accordance with this Section 17.

         18.  Miscellaneous.  No  provision of this  Agreement  may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in writing  signed by Employee and Company.  No waiver by either party hereto at
any time of any breach by the other party  hereto of, or  compliance  with,  any
condition  or  provision  of this  Agreement to be performed by such other party
shall be deemed a waiver of similar or  dissimilar  provisions  or conditions at
the same or at any  prior or  subsequent  time.  The  validity,  interpretation,
construction  and performance of this 
<PAGE>

Agreement  shall be governed by the laws of  Pennsylvania  relating to contracts
made and to be performed entirely therein.

         19.  Headings.   The  headings  in  this  Agreement  are  inserted  for
convenience  only and shall have no significance in the  interpretation  of this
Agreement.

         20.  Successors.  This Agreement shall be binding upon and inure to the
benefit of the parties  hereto and their  heirs,  personal  representatives  and
successors,  including  without  limitation  any  affiliate to which Company may
assign  this  Agreement.  Employee  may not  assign or  transfer  his  rights to
compensation  and  benefits,  except by will or operation of law and,  except as
provided in Section 15 above.

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

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

Tel-Save, Inc.



By:
   ------------------------------
   Daniel Borislow
   Chairman and Chief Executive Officer



- ---------------------------------
Edward B. Meyercord, III






                             TEL-SAVE HOLDINGS, INC.

                            INDEMNIFICATION AGREEMENT


             This  Indemnification   Agreement   ("Agreement")  is  made  as  of
_________,  by and between Tel-Save Holdings,  Inc., a Delaware corporation (the
"Company"), and Edward B.
Meyercord, III ("Indemnitee").

             WHEREAS,  Indemnitee  is an officer of the Company  and  performs a
valuable service in such capacity for the Company;

             WHEREAS,  the Company and  Indemnitee  recognize the  difficulty in
obtaining liability insurance for its directors, officers, employees, agents and
fiduciaries,  the  significant  increases in the cost of such  insurance and the
general reductions in the coverage of such insurance;

             WHEREAS,   the  Company  and  Indemnitee   further   recognize  the
substantial increase in corporate litigation in general,  subjecting  directors,
officers, employees, agents and fiduciaries to expensive litigation risks at the
same time as the  availability  and  coverage of  liability  insurance  has been
severely limited;

             WHEREAS,   Indemnitee  does  not  regard  the  current   protection
available as adequate  under the present  circumstances,  and the Indemnitee and
other directors,  officers, employees, agents and fiduciaries of the Company may
not be  willing  to  continue  to serve in such  capacities  without  additional
protection; and

             WHEREAS,  the Company desires to attract and retain the services of
highly qualified individuals,  such as Indemnitee,  to serve the Company and, in
part,  in order to induce  Indemnitee  to  continue  to provide  services to the
Company,  wishes to provide for the indemnification and advancing of expenses to
Indemnitee to the maximum extent permitted by law.

             NOW, THEREFORE, the Company and Indemnitee hereby agree as follows:

                    1. Indemnification.
                       ---------------

                             (a) Indemnification of Expenses.  The Company shall
indemnify Indemnitee to the fullest extent


<PAGE>


                                      - 2 -


permitted  by law if  Indemnitee  was or is or  becomes a party to or witness or
other participant in, or is threatened to be made a party to or witness or other
participant in, any threatened, pending or completed action, suit, proceeding or
alternative   dispute  resolution   mechanism,   or  any  hearing,   inquiry  or
investigation  that  Indemnitee  in  good  faith  believes  might  lead  to  the
institution  of  any  such  action,  suit,  proceeding  or  alternative  dispute
resolution mechanism, whether civil, criminal, administrative,  investigative or
other (hereinafter a "Claim") by reason of (or arising in part out of) any event
or occurrence related to the fact that Indemnitee is or was a director, officer,
employee,  agent or fiduciary of the Company,  or any subsidiary of the Company,
or is or was  serving at the  request of the  Company or any  subsidiary  of the
Company  as a  director,  officer,  employee,  agent  or  fiduciary  of  another
corporation, partnership, joint venture, trust or other enterprise, or by reason
of any  action or  inaction  on the part of  Indemnitee  while  serving  in such
capacity  whether  or not the  basis of the  Claim is the  alleged  action in an
official capacity as a director,  officer,  employee,  agent or fiduciary of the
Company or any subsidiary, or in any other capacity while serving as a director,
officer,  employee,  agent or  fiduciary  of the Company or any  subsidiary,  as
described  above  (hereinafter  an  "Indemnifiable  Event")  against any and all
expenses actually and reasonably incurred or paid (including attorneys' fees and
all other costs,  expenses and obligations  actually and reasonably  incurred in
connection with investigating, defending, being a witness in or participating in
(including on appeal),  or preparing to defend,  be a witness in or  participate
in, any such action, suit, proceeding, alternative dispute resolution mechanism,
hearing, inquiry or investigation,  and amounts actually and reasonably incurred
or paid in settlement of any such action, suit, proceeding,  alternative dispute
resolution mechanism, hearing, inquiry or investigation),  and judgments, fines,
penalties  and  amounts  incurred  or paid,  in  connection  with the defense or
settlement of such Claim and any federal,  state, local or foreign taxes imposed
on the  Indemnitee  as a result of the actual or deemed  receipt of any payments
under this  Agreement  (collectively,  hereinafter  "Expenses"),  including  all
interest,  assessments  and other  charges paid or payable by the  Indemnitee in
connection  with or in respect of such Expenses.  Such payment of Expenses shall
be made by the  Company  as soon as  practicable  but in any event no later than
thirty (30) days after


<PAGE>

                                      -3-


written demand by Indemnitee therefor is presented to the Company.

                             (b) Reviewing Party. Notwithstanding the foregoing,
(i) the  obligations  of the Company  under Section 1(a) shall be subject to the
condition that the Reviewing  Party (as described in Section 10(e) hereof) shall
not have determined (in a written opinion,  in any case in which the Independent
Legal Counsel  referred to in Section 10(d) hereof is involved) that  Indemnitee
would not be  permitted to be  indemnified  under  applicable  law, and (ii) the
obligation  of the Company to make an advance  payment of Expenses to Indemnitee
pursuant  to  Section  2(a)  (an  "Expense  Advance")  shall be  subject  to the
condition that, if, when and to the extent that the Reviewing  Party  determines
that  Indemnitee  would not be permitted to be so indemnified  under  applicable
law, the Company shall be entitled to be  reimbursed  by Indemnitee  (who hereby
agrees  to  reimburse  the  Company)  for all  such  amounts  theretofore  paid;
provided,  however,  that if Indemnitee  has  commenced or thereafter  commences
legal proceedings in a court of competent jurisdiction to secure a determination
that Indemnitee  should be indemnified  under applicable law, any  determination
made by the  Reviewing  Party  that  Indemnitee  would  not be  permitted  to be
indemnified  under  applicable law shall not be binding and Indemnitee shall not
be required to  reimburse  the  Company  for any Expense  Advance  until a final
judicial  determination  is made with respect thereto (as to which all rights of
appeal  therefrom  have been  exhausted or lapsed).  Indemnitee's  obligation to
reimburse the Company for any Expense Advance shall be unsecured and no interest
shall be charged thereon.  If there has not been a Change in Control (as defined
in Section 10(c)  hereof),  the Reviewing  Party shall be selected by members of
the Board of  Directors  who are not or were not a party to the Claim in respect
of which  indemnification  is  sought,  and if there  has been  such a Change in
Control (other than a Change in Control which has been approved by a majority of
the Company's  Board of Directors who were directors  immediately  prior to such
Change in Control),  the Reviewing Party shall be the Independent  Legal Counsel
referred to in Section 1(c) hereof.  If there has been no  determination  by the
Reviewing   Party  or  if  the  Reviewing   Party   determines  that  Indemnitee
substantively would not be permitted to be indemnified in whole or in part under
applicable  law, or if Indemnitee  shall not have received full  indemnification
from the Company within thirty (30) days after the Company's  receipt of written
notice by the


<PAGE>


                                      -4-

Indemnitee  demanding such  indemnification,  Indemnitee shall have the right to
commence litigation seeking an initial determination by the court or challenging
any such  determination  (or lack thereof) by the Reviewing  Party or any aspect
thereof,  including  the legal or factual  bases  therefor or the failure of the
Company to fully  indemnify the  Indemnitee,  and the Company hereby consents to
service of process and to appear in any such  proceeding.  Any  determination by
the Reviewing Party not otherwise so challenged  shall be conclusive and binding
on the Company and Indemnitee.

                             (c) Change in Control.  The Company  agrees that if
there is a Change in  Control  of the  Company  (other  than a Change in Control
which has been  approved by a majority of the  Company's  Board of Directors who
were directors  immediately prior to such Change in Control),  then with respect
to all  matters  thereafter  arising  concerning  the  rights of  Indemnitee  to
payments of Expenses  and Expense  Advances  under this  Agreement  or any other
agreement or under the Company's  Articles of  Incorporation or Bylaws as now or
hereafter in effect,  the Company shall seek legal advice only from  Independent
Legal Counsel (as defined in Section  10(d) hereof)  selected by the Company and
approved in writing by the Indemnitee  (which approval shall not be unreasonably
withheld). Such counsel, among other things, shall render its written opinion to
the Company and Indemnitee as to whether and to what extent  Indemnitee would be
permitted to be indemnified  under applicable law. The Company agrees to pay the
reasonable fees of the Independent  Legal Counsel referred to above and to fully
indemnify such counsel against any and all expenses (including attorneys' fees),
claims,  liabilities and damages arising out of or relating to this Agreement or
its engagement pursuant hereto.

                             (d) Mandatory Payment of Expenses.  Notwithstanding
any other  provision of this  Agreement,  to the extent that Indemnitee has been
successful  on the  merits or  otherwise,  including,  without  limitation,  the
dismissal  of an  action  without  prejudice,  in  connection  with  any  Claim,
Indemnitee  shall be  indemnified  against all Expenses  actually and reasonably
incurred by Indemnitee in connection therewith.

                    2. Expenses; Indemnification Procedure.
                       -----------------------------------

                             (a)  Advancement  of  Expenses.  The Company  shall
advance all Expenses incurred by Indemnitee. The


<PAGE>

                                      -5-


advances to be made hereunder shall be paid by the Company to Indemnitee as soon
as practicable but in any event no later than five (5) days after written demand
by Indemnitee therefor to the Company.

                             (b)  Notice/Cooperation  by Indemnitee.  Indemnitee
shall, as a condition  precedent to Indemnitee's  right to be indemnified  under
this Agreement, give the Company notice in writing as soon as practicable of any
Claim made against Indemnitee for which  indemnification will or could be sought
under this  Agreement;  but the  Indemnitee's  failure to so notify the  Company
shall not relieve the Company from any liability  that it may have to Indemnitee
under this Agreement, except to the extent that the Company is able to establish
that its ability to avoid such liability was prejudiced in a material respect by
such failure and except as provided in Section 2(f). Notice to the Company shall
be directed to the Chief  Executive  Officer of the Company at the address shown
on the  signature  page of this  Agreement (or such other address as the Company
shall designate in writing to Indemnitee).  In addition,  Indemnitee  shall give
the Company such information and cooperation as it may reasonably require and as
shall be within Indemnitee's power. Any costs or expenses (including  attorneys'
fees and  disbursements)  actually and  reasonably  incurred by Indemnitee in so
cooperating shall be borne by the Company  (irrespective of the determination as
to  Indemnitee's   entitlement  to  indemnification)   and  the  Company  hereby
indemnifies and agrees to hold Indemnitee harmless therefrom.

                             (c) No Presumptions;  Burden of Proof. For purposes
of this Agreement, the termination of any claim, action, suit or proceeding,  by
judgment,  order,  settlement  (whether  with  or  without  court  approval)  or
conviction,  or upon a plea of nolo  contendere,  or its  equivalent,  shall not
create a presumption  that  Indemnitee did not meet any  particular  standard of
conduct  or have any  particular  belief  or that a court  has  determined  that
indemnification  is not  permitted by applicable  law. In addition,  neither the
failure  of the  Reviewing  Party to have  made a  determination  as to  whether
Indemnitee  has met any  particular  standard  of conduct or had any  particular
belief,  nor an actual  determination by the Reviewing Party that Indemnitee has
not met such  standard  of  conduct  or did not have such  belief,  prior to the
commencement   of  legal   proceedings   by  Indemnitee  to  secure  a  judicial
determination  that Indemnitee should be indemnified under applicable law, shall
be a defense to Indemnitee's claim or create a


<PAGE>

                                      -6-


presumption  that  Indemnitee has not met any particular  standard of conduct or
did not have any particular  belief. In connection with any determination by the
Reviewing  Party or  otherwise  as to whether the  Indemnitee  is entitled to be
indemnified hereunder,  the burden of proof shall be on the Company to establish
that Indemnitee is not so entitled.

                             (d)  Notice  to  Insurers.  If,  at the time of the
receipt by the Company of a notice of a Claim  pursuant to Section  2(b) hereof,
the Company has  liability  insurance in effect which may cover such Claim,  the
Company  shall  give  prompt  notice of the  commencement  of such  Claim to the
insurers in accordance with the procedures set forth in the respective policies.
The Company shall  thereafter  take all  necessary or desirable  action to cause
such  insurers to pay,  on behalf of the  Indemnitee,  all amounts  payable as a
result of such action, suit, proceeding,  inquiry or investigation in accordance
with the terms of such policies.

                             (e) Selection of Counsel.  In the event the Company
shall  be  obligated  hereunder  to  pay  the  Expenses  of  any  action,  suit,
proceeding, inquiry or investigation,  the Company, except as otherwise provided
below, shall be entitled to assume the defense of such action, suit, proceeding,
inquiry or investigation at its own expense with counsel approved by Indemnitee,
upon the  delivery to  Indemnitee  of written  notice of its  election so to do.
After delivery of such notice,  approval of such counsel by Indemnitee,  and the
retention of such counsel by the Company,  the Company will not be liable to the
Indemnitee under this Agreement for any fees of counsel subsequently incurred by
the Indemnitee  with respect to the same action,  suit,  proceeding,  inquiry or
investigation,  other than as provided  below.  The Company shall not settle any
Proceeding  in any manner  which would impose any penalty or  limitation  on the
Indemnitee without the Indemnitee's written consent (which approval shall not be
unreasonably   withheld).   The  Indemnitee  shall  have  the  right  to  employ
Indemnitee's  own  counsel  in any such  action,  suit,  proceeding,  inquiry or
investigation,  but the fees and expenses of such counsel incurred after written
notice from the Company of its assumption of the defense thereof shall be at the
expense  of  the  Indemnitee,  unless  (i)  the  employment  of  counsel  by the
Indemnitee has been previously authorized by the Company, or, following a Change
in Control (other than a Change in Control approved by a majority of the members


<PAGE>

                                      -7-


of the Board of Directors who were directors immediately prior to such Change in
Control),  the  employment of counsel by the Indemnitee has been approved by the
Independent Legal Counsel,  (ii) the Indemnitee shall have reasonably  concluded
that there may be a conflict of interest  between the Company and the Indemnitee
in the conduct of any such defense,  or (iii) the Company shall not in fact have
employed or retained or shall not in fact  continue to employ or retain  counsel
to  assume  the  defense  of  such   action,   suit,   proceeding,   inquiry  or
investigation,  in each of which cases the fees and expenses of the Indemnitee's
counsel  shall be at the  expense  of the  Company.  The  Company  shall  not be
entitled  to assume or control  the  defense of any  action,  suit,  proceeding,
inquiry or  investigation  brought by or on behalf of the Company or as to which
the Indemnitee has made the conclusion  that there may be a conflict of interest
between the Company and the Indemnitee.

                    (f) Settlement of Claims. The Company shall not be liable to
indemnify  Indemnitee under this Agreement for any amounts paid in settlement of
any Claim effected without the Company's written consent, such consent not to be
unreasonably  withheld;  provided,  however,  that if a Change  in  Control  has
occurred  (other than a Change in Control  approved by a majority of the members
of the Board of Directors who were directors immediately prior to such Change in
Control),  the Company shall be liable for  indemnification  of  Indemnitee  for
amounts paid in  settlement  if the  Independent  Legal Counsel has approved the
settlement.

                    3. Additional Indemnification Rights; Nonexclusivity.
                       -------------------------------------------------

                    (a)  Scope.  The  Company  hereby  agrees to  indemnify  the
Indemnitee to the fullest  extent  permitted by law,  notwithstanding  that such
indemnification  is not specifically  authorized by the other provisions of this
Agreement,  the Company's Articles of Incorporation,  the Company's Bylaws or by
statute.  In the event of any  change  after the date of this  Agreement  in any
applicable  law,  statute  or rule  which  expands  the right of the  Company to
indemnify the Indemnitee, it is the intent of the parties hereto that Indemnitee
shall enjoy by this Agreement the greater benefits  afforded by such change.  In
the event of any change in any applicable law, statute or rule which narrows the
right of the Company to indemnify the Indemnitee, such change, to the extent not
otherwise required by such law, statute or rule to be applied to this Agreement,
shall have no


<PAGE>

                                      -8-


effect on this Agreement or the parties' rights and obligations hereunder.

                             (b) Nonexclusivity. The indemnification provided by
this  Agreement  shall be in addition to any rights to which  Indemnitee  may be
entitled  under  the  Company's  Articles  of  Incorporation,  its  Bylaws,  any
agreement,  any vote of stockholders  or  disinterested  directors,  the General
Corporation  Law of the State of Delaware,  or  otherwise.  The  indemnification
provided  under this  Agreement  shall  continue as to Indemnitee for any action
taken  or not  taken  while  serving  in an  indemnified  capacity  even  though
Indemnitee may have ceased to serve in such capacity.

                    4. No  Duplication  of  Payments.  The Company  shall not be
liable under this  Agreement to make any payment in connection  with any action,
suit, proceeding, inquiry or investigation made against Indemnitee to the extent
Indemnitee has otherwise  actually received payment (under any insurance policy,
Articles  of  Incorporation,  Bylaw  or  otherwise)  of  the  amounts  otherwise
indemnifiable hereunder.

                    5. Partial Indemnification.  If Indemnitee is entitled under
any provision of this Agreement to  indemnification by the Company for some or a
portion of Expenses in the investigation,  defense,  appeal or settlement of any
civil or criminal action, suit, proceeding,  inquiry or investigation,  but not,
however,  for all of the total amount  thereof,  the Company shall  nevertheless
indemnify  Indemnitee  for the portion of such  Expenses to which  Indemnitee is
entitled.

                    6. Mutual  Acknowledgment.  Both the Company and  Indemnitee
acknowledge that in certain  instances,  Federal law or applicable public policy
may prohibit the Company from indemnifying its directors,  officers,  employees,
agents or fiduciaries under this Agreement or otherwise.  Indemnitee understands
and  acknowledges  that the  Company  has  undertaken  or may be required in the
future to undertake with the  Securities  and Exchange  Commission to submit the
question  of  indemnification  to  a  court  in  certain   circumstances  for  a
determination   of  the  Company's   right  under  public  policy  to  indemnify
Indemnitee.

                    7. Liability Insurance.  To the extent the Company maintains
liability  insurance  applicable to directors,  officers,  employees,  agents or
fiduciaries, Indemnitee shall be covered by such policies in such a


<PAGE>

                                      -9-


manner as to provide  Indemnitee the same rights and benefits as are accorded to
the most  favorably  insured of the  Company's  directors,  if  Indemnitee  is a
director;  or of the Company's officers,  if Indemnitee is not a director of the
Company  but is an  officer;  or of  the  Company's  key  employees,  agents  or
fiduciaries,  if Indemnitee is not an officer or director but is a key employee,
agent or fiduciary.

                    8.  Exceptions.  Any other provision  herein to the contrary
notwithstanding,  the Company  shall not be  obligated  pursuant to the terms of
this Agreement:

                    (a) Excluded  Action or Omissions.  To indemnify  Indemnitee
for any  Expenses  resulting  from acts,  omissions or  transactions  from which
Indemnitee  may not be relieved of liability  under  applicable  law, or for any
Expenses  resulting from  Indemnitee's  conduct with is finally adjudged to have
been willful misconduct or knowingly fraudulent;

                    (b) Claims Initiated by Indemnitee.  To indemnify or advance
expenses to  Indemnitee  with  respect to  proceedings  or claims  initiated  or
brought  voluntarily  by  Indemnitee  and not by way of defense,  regardless  of
whether   Indemnitee   ultimately   is   determined   to  be  entitled  to  such
indemnification,  advance expense payment or insurance recovery, as the case may
be,  except (i) with  respect to  proceedings  brought to establish or enforce a
right to or for advances of Expenses and/or indemnification under this Agreement
or any other  agreement or insurance  policy or under the Company's  Articles of
Incorporation  or Bylaws  now or  hereafter  in effect  relating  to Claims  for
Indemnifiable  Events,  (ii) in  specific  cases if the Board of  Directors  has
approved the initiation or bringing of such suit, or (iii) as otherwise required
under the General Corporation Law of the State of Delaware;

                    (c) Lack of Good  Faith.  To  indemnify  Indemnitee  for any
expenses incurred by the Indemnitee with respect to any proceeding instituted by
Indemnitee  to enforce or  interpret  this  Agreement,  if a court of  competent
jurisdiction  determines  that  each  of the  material  assertions  made  by the
Indemnitee in such proceeding was not made in good faith or was frivolous; or

                    (d) Claims Under Section 16(b). To indemnify  Indemnitee for
expenses and the payment of


<PAGE>

                                      -10-


profits arising from the purchase and sale or, sale and purchase,  by Indemnitee
of securities in violation of Section  16(b) of the  Securities  Exchange Act of
1934, as amended, or any similar successor statute.

                    9. Period of  Limitations.  No legal action shall be brought
and no cause of  action  shall be  asserted  by or in the  right of the  Company
against Indemnitee, Indemnitee's estate, spouse, heirs, executors or personal or
legal representatives after the expiration of two years from the date of accrual
of such cause of action,  and any claim or cause of action of the Company  shall
be  extinguished  and deemed  released unless asserted by the timely filing of a
legal action within such two-year period; provided, however, that if any shorter
period of limitations is otherwise  applicable to any such cause of action, such
shorter period shall govern.

                    10. Construction of Certain Phrases.
                        -------------------------------

                    (a)  For  purposes  of  this  Agreement,  references  to the
"Company"  shall  include,  in  addition  to  the  resulting  corporation,   any
constituent corporation (including any constituent of a constituent) absorbed in
a consolidation or merger which, if its separate existence had continued,  would
have had power and authority to indemnify its  directors,  officers,  employees,
agents or  fiduciaries,  so that if  Indemnitee  is or was a director,  officer,
employee,  agent or  fiduciary  of such  constituent  corporation,  or is or was
serving at the request of such constituent  corporation as a director,  officer,
employee, agent or fiduciary of another corporation, partnership, joint venture,
employee benefit plan, trust or other enterprise,  Indemnitee shall stand in the
same  position  under the  provisions  of this  Agreement  with  respect  to the
resulting or surviving corporation as Indemnitee would have with respect to such
constituent corporation if its separate existence had continued.

                    (b) For  purposes of this  Agreement,  references  to "other
enterprises"  shall include employee benefit plans;  references to "fines" shall
include any excise  taxes  assessed on  Indemnitee  with  respect to an employee
benefit plan;  and  references to "serving at the request of the Company"  shall
include any service as a director,  officer, employee, agent or fiduciary of the
Company  which  imposes  duties on, or  involves  services  by,  such  director,
officer,  employee, agent or fiduciary with respect to an employee benefit plan,
its


<PAGE>

                                      -11-


participants or its beneficiaries;  and if Indemnitee acted in good faith and in
a  manner  Indemnitee   reasonably  believed  to  be  in  the  interest  of  the
participants and beneficiaries of an employee benefit plan,  Indemnitee shall be
deemed to have  acted in a manner  "not  opposed  to the best  interests  of the
Company" as referred to in this Agreement.

                    (c) For  purposes of this  Agreement,  a "Change in Control"
shall be deemed to have  occurred if (i) any  "person"  (as such term is used in
Sections  13(d) and 14(d) of the  Securities  Exchange Act of 1934, as amended),
other than a trustee or other  fiduciary  holding  securities  under an employee
benefit plan of the Company or a corporation owned directly or indirectly by the
stockholders  of the  Company in  substantially  the same  proportions  as their
ownership  of stock of the  Company,  is or becomes the  "beneficial  owner" (as
defined in Rule 13d-3 under said Act), directly or indirectly,  of securities of
the Company  representing more than 20% of the total voting power represented by
the Company's then outstanding Voting Securities,  (ii) during any period of two
consecutive  years,  individuals who at the beginning of such period  constitute
the Board of Directors of the Company and any new director whose election by the
Board of Directors or nomination for election by the Company's  stockholders was
approved by a vote of at least  two-thirds  (2/3) of the directors then still in
office  who  either  were  directors  at the  beginning  of the  period or whose
election or nomination  for election was  previously so approved,  cease for any
reason to  constitute  a  majority  thereof,  or (iii) the  stockholders  of the
Company  approve  a merger  or  consolidation  of the  Company  with  any  other
corporation  other  than a merger or  consolidation  which  would  result in the
Voting  Securities  of  the  Company   outstanding   immediately  prior  thereto
continuing to represent  (either by remaining  outstanding or by being converted
into Voting Securities of the surviving entity) at least 80% of the total voting
power  represented  by the Voting  Securities  of the Company or such  surviving
entity outstanding  immediately after such merger or consolidation,  or (iv) the
stockholders  of the  Company  approve  a plan of  complete  liquidation  of the
Company or an agreement  for the sale or  disposition  by the Company of (in one
transaction  or a  series  of  transactions)  all  or  substantially  all of the
Company's assets.

                    (d) For  purposes  of  this  Agreement,  "Independent  Legal
Counsel"  shall mean an attorney or firm of  attorneys,  selected in  accordance
with the


<PAGE>

                                      -12-


provisions  of  Section  1(c)  hereof,  who shall not have  otherwise  performed
services for the Company or  Indemnitee  within the last three years (other than
with  respect  to  matters  concerning  the  rights  of  Indemnitee  under  this
Agreement,   or  of  other  indemnitees  under  similar  indemnity  agreements).
Notwithstanding  the foregoing,  the term "Independent  Legal Counsel" shall not
include any firm or person who, under the applicable  standards of  professional
conduct  then  prevailing,  would have a conflict of  interest  in  representing
either the Company or Indemnitee in an action to determine Indemnitee's right to
indemnification under this Agreement.

                      (e) For purposes of this  Agreement,  a "Reviewing  Party"
shall mean any  appropriate  person or body consisting of a member or members of
the  Company's  Board of Directors or any other person or body  appointed by the
Board  of  Directors  who is not a  party  to the  particular  Claim  for  which
Indemnitee is seeking indemnification, or Independent Legal Counsel.

                      (f) For purposes of this  Agreement,  "Voting  Securities"
shall mean any  securities of the Company that vote generally in the election of
directors.

                    11.  Counterparts.  This Agreement may be executed in one or
more counterparts, each of which shall constitute an original.

                    12. Binding Effect;  Successors and Assigns.  This Agreement
shall be  binding  upon and inure to the  benefit of and be  enforceable  by the
parties hereto and their respective successors, assigns, including any direct or
indirect  successor by purchase,  merger,  consolidation  or otherwise to all or
substantially all of the business and/or assets of the Company,  spouses, heirs,
and personal and legal representatives.  The Company shall require and cause any
successor  (whether  direct or indirect by purchase,  merger,  consolidation  or
otherwise) to all,  substantially  all, or a  substantial  part, of the business
and/or  assets  of the  Company,  by  written  agreement  in form and  substance
satisfactory  to  Indemnitee,  expressly  to assume  and agree to  perform  this
Agreement  in the same manner and to the same  extent that the Company  would be
required to perform if no such succession had taken place.  This Agreement shall
continue in effect  regardless  of whether  Indemnitee  continues  to serve as a
director of the Company or of any other enterprise at the Company's request.


<PAGE>

                                      -13-


                    13.  Attorneys'  Fees.  In the  event  that  any  action  is
instituted by Indemnitee  under this Agreement or under any liability  insurance
policies  maintained  by the  Company to enforce or  interpret  any of the terms
hereof or thereof, Indemnitee shall be entitled to be paid all Expenses actually
and reasonably incurred by Indemnitee with respect to such action, regardless of
whether  Indemnitee  is  ultimately  successful  in such  action,  and  shall be
entitled to the advancement of Expenses with respect to such action, unless as a
part of such  action  the  court of  competent  jurisdiction  over  such  action
determines  that each of the material  assertions  made by Indemnitee as a basis
for such action were not made in good faith or were  frivolous.  In the event of
an action  instituted by or in the name of the Company  under this  Agreement to
enforce or interpret  any of the terms of this  Agreement,  Indemnitee  shall be
entitled to be paid all Expenses actually and reasonably  incurred by Indemnitee
in defense of such action (including costs and expenses incurred with respect to
Indemnitee's  counterclaims and cross-claims made in such action),  and shall be
entitled to the  advancement  Expenses with respect to such action,  unless as a
part of such action the court having  jurisdiction  over such action  determines
that each of  Indemnitee's  material  defenses  to such  action were made in bad
faith or were frivolous.

                    14.  Notice.  All  notices,   requests,  demands  and  other
communications under this Agreement shall be in writing and shall be deemed duly
given (i) if delivered by hand and receipted for by the party addressee,  on the
date of such receipt, or (ii) if mailed by domestic certified or registered mail
with  postage  prepaid,  on the third  business  day after the date  postmarked.
Addresses for notice to either party are as shown on the signature  page of this
Agreement, or as subsequently modified by written notice.

                    15. Consent to Jurisdiction. The Company and Indemnitee each
hereby irrevocably consent to the jurisdiction of the courts of the Commonwealth
of  Pennsylvania  for all purposes in  connection  with any action or proceeding
which  arises  out of or  relates  to this  Agreement  and agree that any action
instituted  under this  Agreement  shall be commenced,  prosecuted and continued
only in the court of the  Commonwealth  of Pennsylvania in and for the County of
Philadelphia,   which  shall  be  the   exclusive  and  only  proper  forum  for
adjudicating such a claim.


<PAGE>

                                      -14-


                    16. Severability.  The provisions of this Agreement shall be
severable  in the  event  that  any  of the  provisions  hereof  (including  any
provision within a single section, paragraph or sentence) are held by a court of
competent jurisdiction to be invalid, void or otherwise  unenforceable,  and the
remaining provisions shall remain enforceable to the fullest extent permitted by
law.  Furthermore,  to the  fullest  extent  possible,  the  provisions  of this
Agreement  (including,  without  limitations,  each  portion  of this  Agreement
containing  any provision held to be invalid,  void or otherwise  unenforceable,
that is not itself invalid,  void or unenforceable)  shall be construed so as to
give effect to the intent  manifested by the provision held invalid,  illegal or
unenforceable.

                    17. Choice of Law. This  Agreement  shall be governed by and
its provisions  construed and enforced in accordance  with the laws of the State
of Delaware, without regard to the conflict of laws principles thereof.

                    18.  Subrogation.   In  the  event  of  payment  under  this
Agreement,  the Company shall be subrogated to the extent of such payment to all
of the  rights of  recovery  of  Indemnitee,  who shall  execute  all  documents
required  and shall do all acts that may be  necessary to secure such rights and
to enable the Company effectively to bring suit to enforce such rights.

                    19. Amendment and Termination.  No amendment,  modification,
termination or cancellation of this Agreement shall be effective unless it is in
writing signed by both the parties hereto. No waiver of any of the provisions of
this  Agreement  shall be  deemed  or shall  constitute  a waiver  of any  other
provisions  hereof (whether or not similar),  nor shall such waiver constitute a
continuing  waiver.  Except as  specifically  set forth  herein,  no  failure to
exercise  or any  delay in  exercising  any  right  or  remedy  hereunder  shall
constitute  a  waiver  thereof.  

                    20.  Integration and Entire  Agreement.  This Agreement sets
forth the entire  understanding  between the parties  hereto and  supersedes and
merges all previous written and oral negotiations,  commitments,  understandings
and agreements relating to the subject matter hereof between the parties hereto.

                    21.  No  Construction  as  Employment   Agreement.   Nothing
contained in this Agreement shall be construed

<PAGE>

                                      -15-


as giving  Indemnitee  any right to be  retained in the employ of the Company or
any of its subsidiaries.

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

                                                 TEL-SAVE HOLDINGS, INC.


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

                                                 Title:
                                                       ---------------------

                                                 22 Village Square

                                                 New Hope, Pennsylvania 18938


AGREED TO AND ACCEPTED

INDEMNITEE:


- -----------------------
(indemnitee)


- -----------------------
(address)



AT&T COMMUNICATIONS                                    CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                            1st Revised Title Page
Bridgewater, NJ  08807                       Cancels Original Title Page
Issued:  December 20, 1996                 Effective:  December 21, 1996

                   Original Tariff Effective: November 1, 1996


                            CONTRACT TARIFF NO. 5776

                                   TITLE PAGE

This  Contract  Tariff  applies  to  AT&T  Software   Defined  Network  Services
consisting of: AT&T Custom Software  Defined Network Service and Global Software
Defined Network Service; AT&T Distributed Network Service; AT&T MEGACOM Service;
AT&T  800  Services   consisting  of:  AT&T  800   Service-Domestic,   AT&T  800
Service-Canada,   AT&T   MEGACOM   800   Service-Domestic,   AT&T   MEGACOM  800
Service-Canada,    AT&T   MEGACOM   800   Service-Mexico,   AT&T   MEGACOM   800
Service-Overseas,  AT&T  800  READYLINE  Service-Domestic,  AT&T  800  READYLINE
Service-Canada,   AT&T  800   READYLINE   Service-Mexico,   AT&T  800  READYLINE
Service-Overseas,  AT&T 800 READYLINE  Service-Puerto  Rico and the U.S.  Virgin
Islands;  AT&T  ACCUNET  T1.5  Service  Access  Connections;  AT&T  Primary Rate
Interface  Office  Functions  and AT&T  Terrestrial  1.544  Mbps  Local  Channel
Services  for  interstate  or  foreign  communications  in  accordance  with the
Communications Act of 1934, as amended.

Telecommunication  services provided under this Contract Tariff are furnished by
means of wire,  radio,  satellite,  fiber optics or any suitable  technology  or
combination of technologies.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                 1st Revised Page 1
Bridgewater, NJ  08807                            Cancels Original Page 1
Issued:  December 20, 1996                  Effective:  December 21, 1996

                            CONTRACT TARIFF NO. 5776

                                   CHECK SHEET

The Title Page and Pages 1 through 26 inclusive of this tariff are  effective as
of the date shown. Original and revised pages as named below contain all changes
from the original tariff that are in effect on the date shown.

      Number of Revision              Number of Revision
  Page    Except as Indicated     Page     Except as Indicated
  ----    -------------------     ----     -------------------

  Title          1st*              7              1st*
   1             1st*              8              1st*
   3             1st*              9              1st*
   3.1         Original           10              1st*
   4             1st*             11              1st*
   5             1st*             11.1          Original*
   6             1st*             12              1st*
   6.1         Original*          13              1st*

*  New or Revised Page

                                TABLE OF CONTENTS

                                                         Page
                                                         ----
Check Sheet. ...........................................   1
List of Concurring, Connecting and Other Participating
  Carriers..............................................   1
Explanation of Symbols - Coding of Tariff Revisions.....   1
Trademarks and Service Marks............................   2
Explanation of Abbreviations............................   2
Contract Summary........................................   3

LIST OF CONCURRING, CONNECTING AND OTHER PARTICIPATING CARRIERS
Concurring Carriers - NONE
Connecting Carriers - NONE
Other Participating Carriers - NONE

EXPLANATION OF SYMBOLS - CODING OF TARIFF REVISIONS

Revisions to this tariff are coded through the use of symbols.
These symbols appear in the right margin of the page.  The
symbols and their meanings are:

   R  - to signify reduction.
   I  - to signify increase.
   C  - to signify changed regulation.
   T  - to signify a change in text but no change in rate or regulation.
   S  - to signify reissued matter.
   M  - to signify matter relocated without change.
   N  - to signify new rate or regulation.
   D  - to signify discontinued rate or regulation.
   Z  - to signify a correction.

Other  marginal  codes are used to direct  the tariff  reader to a footnote  for
specific information.  Codes used for this purpose are lower case letters of the
alphabet,  e.g.,  x, y and z. These  codes may appear  beside the page  revision
number in the page header or in the right margin opposite specific text.


                               Printed in U.S.A.



<PAGE>

AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm Rates and Tariffs                       Original Page 2
Bridgewater, NJ  08807                      
Issued:  October 31, 1996                   Effective: November 1, 1996


                                          ** All material on this page is new.**


TRADEMARKS AND SERVICE MARKS - The following marks, to the extent, if any, used
throughout this tariff, are trademarks and service marks of AT&T Corp.


                    Trademarks                       Service Marks
                    ----------                       -------------

                    None                              ACCUNET
                                                      MEGACOM
                                                      READYLINE


EXPLANATION OF ABBREVIATIONS

Adm.        - Administrator

Mbps        - Megabits per second
 








                                Printed in U.S.A.



<PAGE>




AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                 1st Revised Page 3
Bridgewater, NJ  08807                            Cancels Original Page 3
Issued:  December 20, 1996                  Effective:  December 21, 1996

                            CONTRACT TARIFF NO. 5776

1.  Services Provided:

A.  AT&T Software Defined Network (SDN) Services (AT&T Tariff F.C.C. No. 1) con-
    sisting of:

1.  Custom SDN
2.  Global Software Defined Network (GSDN) Service

B.  AT&T Distributed Network Service (DNS) (AT&T Tariff F.C.C. No. 1)        N

C.  AT&T MEGACOM Service (AT&T Tariff F.C.C. No. 1)

D.  AT&T 800 Services (AT&T Tariff F.C.C. Nos. 2 and 14) consisting of:

1.  AT&T 800  Service-Domestic  
2.  AT&T 800  Service-Canada 
3.  AT&T MEGACOM 800 Service-Domestic  
4.  AT&T MEGACOM 800  Service-Canada  
5.  AT&T MEGACOM 800  Service-Mexico 
6.  AT&T MEGACOM 800 Service-Overseas
7.  AT&T 800 READYLINE Service-Domestic
8.  AT&T 800 READYLINE Service-Canada
9.  AT&T 800 READYLINE Service-Mexico
10. AT&T 800 READYLINE Service-Overseas 
11. AT&T 800 READYLINE Service-Puerto Rico and the U.S. Virgin Islands

E.  AT&T  ACCUNET  T1.5  Service  Access  Connections  and the AT&T Primary Rate
    Interface Office Functions (AT&T Tariff F.C.C. No. 9)

F.  AT&T Terrestrial 1.544 Mbps Local Channel Services (AT&T  Tariff  F.C.C. No.
    11)


                               Printed in U.S.A.



<PAGE>

<TABLE>


AT&T COMMUNICATIONS                                    CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                  Original Page 3.1
Bridgewater, NJ  08807
Issued:  December 20, 1996                  Effective:  December 21, 1996


     ** All material on this page is reissued except as otherwise noted. **

                            CONTRACT TARIFF NO. 5776

<S>                                                                                <C>   
2. CONTRACT  TERM;  RENEWAL  OPTIONS - For the AT&T SDN Services and  associated
AT&T ACCUNET T1.5 Service Access  Connections  and AT&T  Terrestrial  1.544 Mbps
Local  Channel  Services,  the AT&T DNS  Services  and  associated  ACCUNET T1.5   N
Service Access  Connections and Terrestrial  1.544 Mbps Local Channel  Services,
the AT&T MEGACOM  Services and the AT&T 800 Services and associated AT&T ACCUNET
T1.5 Service Access  Connections,  AT&T Primary Rate Interface  Office Functions   N
and AT&T  Terrestrial  1.544 Mbps Local  Channel  Services  provided  under this
Contract  Tariff,  the date on which the term of this Contract  Tariff begins is
referred to as the  Customer's  Initial  Service Date  (CISD).  For the AT&T SDN
Services and associated AT&T ACCUNET T1.5 Service Access  Connections,  and AT&T
Terrestrial  1.544 Mbps Local  Channel  Services  and the AT&T DNS  Services and
associated  ACCUNET T1.5 Service Access  Connections and Terrestrial  1.544 Mbps
Local  Channel  Services  provided  under this Contract  Tariff,  the term is 18
months and the CISD is the first day of the Customer's  first full billing month
under this Contract  Tariff.  For the AT&T MEGACOM  Services and associated AT&T   N
ACCUNET T1.5 Service Access  Connections and AT&T  Terrestrial  1.544 Mbps Local
Channel  Services,  the  term is 4 years  and the CISD is the  first  day of the
Customer's first full billing month under this Contract Tariff. For the AT&T 800
Services and associated AT&T ACCUNET T1.5 Service Access  Connections,  the AT&T   N
Primary Rate Interface Office  Functions and AT&T  Terrestrial  1.544 Mbps Local
Channel  Services,  the  term is 4 years  and the CISD is the  first  day of the
Customer's  first full  billing  month under this  Contract  Tariff.  No renewal
option is available for this Contract Tariff.

</TABLE>


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                   1st Revised Page 4
Bridgewater, NJ  08807                              Cancels Original Page 4
Issued:  December 20, 1996                    Effective:  December 21, 1996

3.  MINIMUM COMMITMENTS/CHARGES
<TABLE>
<CAPTION>
<S>                                                                             <C>
A. MINIMUM REVENUE  COMMITMENTS - The Minimum Revenue Commitments (MRCs) for the
AT&T SDN  Services,  the AT&T DNS Service,  AT&T MEGACOM  Service  including the
International  Calling  Capability and the AT&T 800 Services provided under this   N
Contract Tariff,  after the application of the Discounts as specified in Section
5., following, have been applied, are as follows. The Domestic/International MRC
will be satisfied by the usage charges for the AT&T SDN  Services,  the AT&T DNS
Service, AT&T MEGACOM Service including the International Calling Capability and
the AT&T  800  Services.  Of the  Domestic/International  MRC,  a  portion,  the
International  MRC, must be satisfied by usage charges for the combined total of
AT&T 800  Service-Canada,  AT&T  MEGACOM 800  Service-Canada,  AT&T  MEGACOM 800
Service-Mexico,   AT&T  MEGACOM  800   Service-Overseas,   AT&T  800   READYLINE
Service-Canada,   AT&T  800   READYLINE   Service-Mexico,   AT&T  800  READYLINE
Service-Overseas,  AT&T 800 READYLINE  Service-Puerto  Rico and the U.S.  Virgin
Islands,  AT&T  MEGACOM  Service  International  Calling  Capability,  AT&T  DNS
International Calling Capability and AT&T GSDN Service.

1.  INTERNATIONAL MRC

                    Commitment Period         MRC                                  N
                    Each Month            $1,000,000

If in any month,  the Customer has failed to satisfy the  International  MRC the
Customer  will be billed a shortfall  charge equal to the  difference of the MRC
and the actual usage  charges for that month for the combined  total of AT&T 800
Service-Canada,    AT&T   MEGACOM   800   Service-Canada,   AT&T   MEGACOM   800
Service-Mexico,   AT&T  MEGACOM  800   Service-Overseas,   AT&T  800   READYLINE
Service-Canada,   AT&T  800   READYLINE   Service-Mexico,   AT&T  800  READYLINE
Service-Overseas,  AT&T 800 READYLINE  Service-Puerto  Rico and the U.S.  Virgin
Islands,  AT&T  MEGACOM  Service  International  Calling  Capability,  AT&T  DNS
International  Calling Capability and AT&T GSDN Service after the application of
all discounts as specified in Section 5., following.

2.  DOMESTIC/INTERNATIONAL MRC

                    Commitment Period          MRC                                 C
                    Months 1-18          $120,000,000                              
                    Months 19-24          $40,000,000
                    Months 25-36          $70,000,000
                    Months 37-48          $70,000,000                              C


If, at the end of any Commitment  Period, the Customer has failed to satisfy the
Domestic/International  MRC applicable for that Commitment  Period, the Customer
will  be  billed  a  shortfall  charge  equal  to  the  difference  between  the
Domestic/International  MRC for that  Commitment  Period  and the  actual  usage
charges,  for  that  Commitment  Period,  for the  combined  total  of AT&T  SDN
Services,  AT&T DNS Service,  AT&T MEGACOM Service  including the  International
Calling  Capability  and the AT&T 800  Services  provided  under  this  Contract
Tariff,  after the  application  of the  Discounts  as  specified in Section 5.,   N
following,  including any shortfall  charge(s) paid by the Customer  pursuant to
Section 3.A.1.,  preceding during the same months of such Commitment Period. The
shortfall  charge shall be calculated  after the  completion of each  Commitment
Period and billed the following month.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                  1st Revised Page 5
Bridgewater, NJ  08807                             Cancels Original Page 5
Issued:  December 20, 1996                   Effective:  December 21, 1996

4.  Contract  Price - AT&T  reserves the right to increase from time to time the
rates for the Services  Provided under this Contract  Tariff,  regardless of any
provisions in this Contract Tariff that would otherwise stabilize rates or limit
rate  increases,  as a result of charges imposed on AT&T stemming from an order,
rule or  regulation of the Federal  Communications  Commission or a court having
competent  jurisdiction  relating to compensation of payphone service providers.
If necessary,  revisions  will be filed in this  Contract  Tariff to reflect the
actual rates.

A. AT&T SDN  Services - The Contract  Price for the AT&T SDN  Services  provided
under  this  Contract  Tariff  is the  same as the  undiscounted  Recurring  and
Nonrecurring Rates and Charges specified in AT&T Tariff F.C.C. No. 1, as amended
from time to time, except for those Usage Rates as specified in Section 7.,
following.

B. AT&T DNS Service - The Contract Price for the AT&T DNS Service provided under   N
this Contract Tariff is the same as the undiscounted  Recurring and Nonrecurring
Rates and Charges specified in AT&T Tariff F.C.C. No. 1, as amended from time to
time.                                                                              N

C. AT&T  MEGACOM  Service - The  Contract  Price  for the AT&T  MEGACOM  Service
provided under this Contract  Tariff is the same as the  undiscounted  Recurring
and  Nonrecurring  Rates and Charges  specified in AT&T Tariff F.C.C.  No. 1, as
amended from time to time,  except for those Usage Rates as specified in Section
7.,  following,  which apply for AT&T MEGACOM Service calls that originate at no
more than 15 Customer  Switches,  and at no more than 2 Customer Premises (not a
Customer Switch) designated by the Customer prior to the CISD. A Customer Switch
is a  telecommunications  switch  (including all remote switching  modules under
common control of the same central  switch) with the following  characteristics:
(a) it is owned and operated by the Customer or an Affiliate of the Customer, or
by an entity in which the  Customer or an  Affiliate  of the  Customer  holds an
ownership  interest  of at least 33%,  or by an entity  that holds an  ownership
interest in Customer or  Affiliate  of the  Customer of at least 33%;  (b) it is
used for the  transmission of calls that are routed by a Local Exchange  Carrier
to the Customer Switch using Feature Group D Access or a functional  equivalent;
(c) it is capable of  interconnecting  circuits or transferring  calling between
circuits;  (d) it has a maximum  capacity of at least  100,000  access lines and
16,000  trunk  lines;  (e)  it  is   predominantly   used  to  provide  switched
telecommunications  service  on a  Common  Carrier  basis;  and  (f) it has  the
capability to provide signaling  interfaces at CCITT standards of SS7 signaling.
Provided the Customer Switch meets the foregoing definition, it is not necessary
that all calls routed through the Customer Switch satisfy characteristic (b).

 D. AT&T 800  Services - The Contract  Price for the AT&T 800 Services  provided
under  this  Contract  Tariff  is the  same as the  undiscounted  Recurring  and
Nonrecurring Rates and Charges specified in AT&T Tariff F.C.C. Nos. 2 and 14, as
amended from time to time,  except for those Usage Rates as specified in Section
7., following.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                  1st Revised Page 6
Bridgewater, NJ  08807                             Cancels Original Page 6
Issued:  December 20, 1996                   Effective:  December 21, 1996

4.  Contract Price (continued)

D. AT&T  ACCUNET  T1.5  Service  Access  Connections  and the AT&T  Primary Rate
Interface  - The  Contract  Price  for the  AT&T  ACCUNET  T1.5  Service  Access
Connections  and the AT&T Primary Rate  Interface  provided  under this Contract
Tariff is the same as the  undiscounted  Recurring  and  Nonrecurring  Rates and
Charges  specified  in AT&T Tariff  F.C.C.  No. 9, as amended from time to time,
except for those Rates for the AT&T  Primary  Rate  Interface  as  specified  in
Section 7., following.

E. AT&T  Terrestrial  1.544 Mbps Local Channel Services - The Contract Price for
the AT&T  Terrestrial  1.544 Mbps Local  Channel  Services  provided  under this
Contract Tariff is the same as the undiscounted Recurring and Nonrecurring Rates
and Charges specified in AT&T Tariff F.C.C. No. 11, as amended from
time to time.

5. Discounts - The following  discounts are the only discounts that apply to the
Services Provided under this Contract Tariff. No other discounts apply.

A.  AT&T SDN Services

1. Base  Discounts - The Customer  will receive the  following  discounts,  each
month, in lieu of those specified for the SDN Term and Volume Plan (TVP) in AT&T
Tariff F.C.C.  No. 1. These  discounts will be applied in the same manner as the
SDN TVP as specified in AT&T Tariff F.C.C. No. 1, as amended from time to time.

             For Gross Monthly
             Domestic SDN Services
             Usage on Amounts:                       Discount
             -----------------                       --------
             Between $0 up to $13,000,000              46.5%

No discount  will apply for any Gross  Monthly  Domestic SDN  Services  Usage in
excess of $13,000,000.                                                             D

2. Additional  Discounts - The Customer will receive an additional 32% discount,   N
each month,  in lieu of the discounts  specified for the AT&T SDN  International   
Term Plan (ITP) in AT&T Tariff  F.C.C.  No. 1. This  discount will be applied in
the same manner as the ITP as specified in AT&T Tariff F.C.C.
No. 1, as amended from time to time.

No discount will apply for any Gross Monthly International SDN Services Usage in
excess of $2,400,000.                                                              N

                               Printed in U.S.A.
</TABLE>



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                   Original Page 6.1
Bridgewater, NJ  08807
Issued:  December 20, 1996                   Effective:  December 21, 1996

                     ** All material on this page is new. **

5.  Discounts (continued)

B. AT&T DNS Discounts - The following discounts for AT&T DNS are applied to AT&T
DNS usage charges in the billing month in which the AT&T DNS charges are billed.

1. Base Discounts - The following  discounts  will be applied  monthly using the
same method as specified in Section 6.12. of AT&T Tariff F.C.C. No. 1 (Method Of
Determining Discount).

(a) The  Customer  will  receive the  following  discounts,  each month,  on all
domestic direct dialed (1+) AT&T DNS monthly usage charges.

       0% discount on the amounts over $0 up to $10,000.00
      10% discount on the amounts over $10,000.00 up to $20,000.00
       9% discount on the amounts over $20,000.00

(b)  The  Customer  will  receive  the  following  discounts,   each  month,  on
international direct dialed (1+) AT&T DNS monthly usage charges:

       0% discount on the amounts over $0 up to $5,000.00
      12% discount on the amounts over $5,000.00 up to  $15,000.00
      16% discount on the amounts over $15,000.00 up to $60,000.00
      18% discount on the amounts over $60,000.00 up to $200,000.00
      20% discount on the amounts over $200,000.00

  2.  Additional Discounts - None.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                  1st Revised Page 7
Bridgewater NJ,  08807                             Cancels Original Page 7
Issued:  December 20, 1996                   Effective:  December 21, 1996

5.  Discounts (continued)

C.  AT&T MEGACOM Service                                                      T

1.  Base Discounts

(a) The Customer  will receive a 35.1%  discount,  each month,  on domestic AT&T
MEGACOM Service usage.

(b) The Customer will receive one of the following discounts, each month, on all
AT&T MEGACOM Service  International  Calling  Capability  usage charges for that
month,  based on the total Gross Monthly Usage Charges for AT&T MEGACOM  Service
International  Calling  Capability,  AT&T 800  Service-Canada,  AT&T MEGACOM 800
Service-Canada,    AT&T   MEGACOM   800   Service-Mexico,   AT&T   MEGACOM   800
Service-Overseas,   AT&T  800  READYLINE  Service-Canada,   AT&T  800  READYLINE
Service-Mexico,  AT&T 800  READYLINE  Service-Overseas,  AT&T SDN  International
Calling Capability, and AT&T GSDN Service.

             Gross Monthly Usage Charges            Discount
             ---------------------------            --------
             At least $0 up to $1,500,000               5.0%
             At least $1,500,000 up to $2,000,000       7.5%
             At least $2,000,000 up to $3,000,000      10.0%

No  discount  will  apply to any  Gross  Monthly  Usage  Charges  in  excess  of
$3,000,000.

2.  Additional Discounts - None.

D.  AT&T 800 Services                                                         T

1. Base  Discounts - The  Customer  will  receive  the  following  discounts  as
specified  below,  each  month,  in lieu of  those  specified  for the  Customer
Specific  Term Plan II (CSTP II) and the Revenue  Volume  Pricing Plan (RVPP) in
AT&T Tariff F.C.C.  No. 2. These discounts will be applied in the same manner as
the CSTP II as  specified in AT&T Tariff  F.C.C.  No. 2, as amended from time to
time.

(a) The Customer will receive one of the following discounts, each month, on all
AT&T 800 Services usage charges.

             Gross Monthly AT&T MEGACOM 800 
             Service-Domestic, AT&T 800 
             READYLINE Service-Domestic,
             and AT&T 800 Service-Domestic
             Usage Charges                             Discount
             -------------                             --------
             At least $0 up to $2,000,000                0.0%
             At least $2,000,000 up to $15,000,000      45.0%

No discount will apply to any Gross  Monthly AT&T MEGACOM 800  Service-Domestic,
AT&T 800 READYLINE  Service-Domestic and AT&T 800 Service-Domestic Usage Charges
in excess of $15,000,000.

  2.  Additional Discounts - None.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                  1st Revised Page 8
Bridgewater, NJ  08807                             Cancels Original Page 8
Issued:  December 20, 1996                   Effective:  December 21, 1996

6.  Classifications, Practices and Regulations
    ------------------------------------------

A.  Except  as  otherwise  provided  in this  Contract  Tariff,  the  rates  and
regulations  that  apply to the  Services  Provided  specified  in  Section  1.,
preceding,  are as set forth in the AT&T tariffs that are  referenced in Section
1., preceding, as such tariffs are amended from time to time.

B.  Monitoring  Conditions - The Customer  must  satisfy the  following  Service
Requirements. The Service Requirement in 6.B.1.(e), 6.B.1.(f) and 6.B.1.(g) will
be monitored on each monthly  anniversary of the CISD and the Monitoring  Period
is the billing month immediately preceding each monthly anniversary of the CISD.
The Service Requirements in 6.B.1.(a),  6.B.1.(b),  6.B.1.(c) and 6.B.1.(d) will
be monitored  at each  six-month  anniversary  of the CISD,  and the  Monitoring
Period  is  the  six  billing  months   immediately   preceding  each  six-month
anniversary of the CISD. The Service  Requirement in 6.B.1.(h) will be monitored
at the six-month anniversary of the CISD, and the Monitoring Period is the first
six months of the Contract Tariff term.

1.  AT&T SDN, AT&T DNS, AT&T MEGACOM and AT&T 800 Services                    N

(a) At least 95% of the total inbound and outbound  interLATA  services obtained
by the Customer and its Affiliates from common carriers (not including  Customer
or its  Affiliates)  must  be  obtained  by the  Customer  directly  from  AT&T,
including  any future  inbound and  outbound  interLATA  services  the  Customer
obtains as a result of a merger or acquisition  for which the Customer  directly
or  indirectly  controls the choice of  Interexchange  Carrier.  Services  under
commitment  to  another  Interexchange  Carrier  at the time of such  merger  or
acquisition  shall  not be  subject  to  this  provision  for  the  term of such
commitment,  unless the  charges the  Customer  would  incur to  terminate  such
commitment would be less than $10,000.

(b) No more than 40% of the Customer's total AT&T MEGACOM  Service-International
Calling  Capability  minutes  of use  provided  under this  Contract  Tariff may
terminate in Argentina.

(c) At least 60% of the  Customer's  AT&T  MEGACOM  Service  minutes of use from
Customer  Switches  and  Customer  Premises  at which  AT&T  MEGACOM  Service is
provided under this Contract Tariff must be interstate.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                  1st Revised Page 9
Bridgewater, NJ  08807                             Cancels Original Page 9
Issued:  December 20, 1996                   Effective:  December 21, 1996

6.B.1.  AT&T SDN, AT&T DNS, AT&T MEGACOM and AT&T 800 Services (continued)    N

(d) At  least  50% of the  Customer's  AT&T  SDN  Services  minutes  of use from
Customer  Switches and  Customer  Premises at which AT&T SDN Service is provided
under this Contract Tariff must be interstate.

(e) No more  than 20% of the  Customer's  total  Intrastate  AT&T  SDN  Services
minutes of use from  Customer  Switches and Customer  Premises at which AT&T SDN
Services are  provided  under this  Contract  Tariff may be generated in any one
state.

(f) No more  than 13% of the  Customer's  total  Intrastate  AT&T  SDN  Services
minutes of use from  Customer  Switches and Customer  Premises at which AT&T SDN
Services are provided under this Contract Tariff may be from the following group
of states:  Colorado,  Idaho, Maine, Minnesota,  Montana,  Nebraska, New Mexico,
North Dakota, Rhode Island, South Dakota, Utah and Vermont.

(g) At least 20% of the Customer's total Intrastate AT&T SDN Services minutes of
use from Customer  Switches and Customer Premises at which AT&T SDN Services are
provided under this Contract  Tariff must be from the following group of states:
California, Illinois, Michigan, Massachusetts and New Jersey.

(h) By the end of the sixth month of the Contract Tariff term, the Customer must
have placed service orders for the  installation  of service under this Contract
Tariff at locations not currently served by AT&T that the Customer  demonstrates
will generate monthly charges under this Contract Tariff of at least $333,333.
<TABLE>

<S>                                                                                <C>
If the Customer, during the Monitoring Period, has failed to satisfy the Service
Requirement in 6.B.1.(a),  the Customer will be billed an amount equal to 15% of
the  Customer's  total billed  usage  charges for the AT&T SDN,  AT&T DNS,  AT&T
MEGACOM and AT&T 800 Services, after the application of the Discounts in Section
5.,  preceding,  for  that  Monitoring  Period.  If  the  Customer,  during  the   N
Monitoring Period,  has failed to satisfy the Service  Requirement in 6.B.1.(b),
the Customer  will be billed an amount equal to $0.08 per minute for each minute
of such use above the 40%. If the Customer,  during the Monitoring  Period,  has
failed to satisfy the Service  Requirement  in  6.B.1.(c),  the Customer will be
billed an  amount  equal to .351  multiplied  by the  total  undiscounted  usage
charges for AT&T MEGACOM service for that Monitoring Period in excess of the 60%
threshold.  If the Customer,  during the Monitoring Period has failed to satisfy
the Service  Requirement  in  6.B.1.(d),  the Customer  will be billed an amount
equal to .465  multiplied by the total  undiscounted  usage charges for AT&T SDN
services  for that  Monitoring  Period in excess  of the 50%  threshold.  If the
Customer has failed to satisfy the Service  Requirement in 6.B.1.(e) for any two
consecutive Monitoring Periods, the Customer will be billed, for each state


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                 1st Revised Page 10
Bridgewater, NJ  08807                            Cancels Original Page 10
Issued:  December 20, 1996                   Effective:  December 21, 1996

6.B.1.  AT&T SDN, AT&T DNS, AT&T MEGACOM and AT&T 800 Services (continued)         N

for which the 20% threshold is exceeded,  an amount equal to $0.20 multiplied by
the Customer's  total  Intrastate AT&T SDN Services minutes of use from Customer
Switches  and Customer  Premises at which AT&T SDN  Services are provided  under
this Contract Tariff generated in that state in excess of the 20% threshold.  If
the Customer has failed to satisfy the Service  Requirement in 6.B.1.(f) for any
two consecutive  Monitoring Periods, the Customer will be billed an amount equal
to $0.20 multiplied by the Customer's total Intrastate AT&T SDN Services minutes
of use from Customer  Switches and Customer  Premises at which AT&T SDN Services
are provided  under this Contract  Tariff from the specified  group of states in
excess of the 13%  threshold.  If the Customer has failed to satisfy the Service
Requirement  in  6.B.1.(g)  for  any two  consecutive  Monitoring  Periods,  the
Customer will be billed an amount equal to $0.20  multiplied  by the  Customer's
total  Intrastate  AT&T SDN Services  minutes of use from Customer  Switches and
Customer  Premises at which AT&T SDN Services are provided  under this  Contract
Tariff from the specified  group of states by which the Customer  failed to meet
the 20% minimum requirement.  In calculating any charges due for failure to meet
the Service Requirements 6.B.1.(e),  6.B.1.(f), and 6.B.1.(g), the Customer will
not be required to pay more than once for a failure to meet any one such Service
Requirement in a given Monitoring  Period (i.e., it the Customer fails to meet a
Service Requirement for three consecutive  Monitoring Periods, the Customer will
be billed only once with respect to the failure to meet the Service  Requirement
in the second month). If the Customer,  during the Monitoring Period, has failed
to satisfy the Service  Requirement  in 6.B.1.(h),  the AT&T MEGACOM 800 Service
and AT&T 800  READYLINE  Service base  discount  pursuant to section  5.C.1.(a),
preceding,  for Gross  Monthly  AT&T MEGACOM 800  Service-Domestic  and AT&T 800
READYLINE  Service-Domestic  usage  on  amounts  of at  least  $2,000,000  up to
$15,000,000  will be decreased from 45% to 42% for the remainder of the Contract
Tariff  Term.  Any charge for amounts  billed under this section must be paid by
the Customer within 30 days.

C.  Promotions, Credits and Waivers

The  Customer  is  ineligible  for any  promotions,  credits or waivers  for the
Services  Provided under this Contract  Tariff,  which are filed or which may be
filed in the AT&T tariffs specified in Section 1., preceding.


The following credits and waivers will be applied to the Customer's bill for the
Services  Provided under this Contract Tariff. If the sum of all credits applied
in the final month of service under this Contract  Tariff  exceeds the amount of
the  Customer's  final  bill,  the  amount in  excess  will be  refunded  to the
Customer.  If at the end of the Contract  Tariff Term the Customer has not fully
used any or all of the waiver(s)  specified in this Section,  the residual value
of any such  waiver(s)  will be set to zero and will not be applied to any other
AT&T services.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                 1st Revised Page 11
Bridgewater, NJ  08807                            Cancels Original Page 11
Issued:  December 20, 1996                   Effective:  December 21, 1996

                     ** All material on this page is new. **

6.C.  Promotions, Credits and Waivers (continued)

1.  AT&T MEGACOM Service, AT&T SDN Service and AT&T 800 Services                   N
</TABLE>
<TABLE>


<S>                                                                                <C>
   (a) AT&T will waive the  Nonrecurring  Installation  Charges for AT&T Primary
Rate  Interface  (PRI)  Office  Functions;  AT&T  Terrestrial  1.544  Mbps Local
Channels,  associated AT&T ACCUNET T1.5 Service Access  Connections,  and Access
Coordination  Functions  (ACF).  Also,  AT&T will reimburse the Customer for any
other  vendor's   Nonrecurring   Charges  for  obtaining  access  comparable  to
Terrestrial  1.544 Mbps Local Channels (not to exceed charges  specified in AT&T
Tariff  F.C.C.  No. 11), and waive the  Nonrecurring  Charge for the ACF and the
AT&T Tariff F.C.C. No. 9 Access Connection Charge.  Such Local Channels and AT&T
PRI must: (1) be used with the AT&T MEGACOM Service, AT&T SDN Service and/or the
AT&T MEGACOM 800  Service-Domestic  provided under this Contract  Tariff (2) for
the Local Channels,  not be connected to an Office Function (except for AT&T PRI
Office  Functions).  If any of these Local  Channels are  connected to an Office
Function, AT&T will bill the Customer for the amount of the Installation Charges   N
that had been waived under this section for each Local  Channel  connected to an
Office Function  (except for AT&T PRI Office  Functions).  The maximum amount of
waived Nonrecurring Installation Charges shall not exceed $200,000.

(b) AT&T will reimburse the Customer the local exchange  company  Carrier Change   N
Charge up to a maximum  of $5.00 for each local  exchange  service  access  line
converted,  subject to a maximum reimbursement of $750,000 in any billing month;
any excess may not be  carried  into  following  months  and the  Customer  must
provide   evidence  of  all  charges  incurred  in  order  to  qualify  for  the
reimbursement.  There is an allowance of two  reimbursements  per local exchange
company  service access line for SDN. The reimbursed  charge(s) will be a credit
applied to the Customer's future SDN usage charges.

(c) AT&T will provide a monthly credit in the amount of $200 per AT&T PRI Office
Function utilized by the Customer. The maximum amount of the monthly credit will
be $10,000.                                                                        N

(d) AT&T will waive the Service  Establishment  Charge, not to exceed a total of
$10,000 for the Contract Tariff Term for the AT&T MEGACOM Service provided under
this Contract Tariff and AT&T will waive the Service  Establishment  Charges for
new AT&T MEGACOM 800 Service-Domestic Routing Arrangements.
</TABLE>

2.  AT&T MEGACOM Service

(a) For the first  through  eighteenth  months of the  term,  AT&T will  apply a
monthly credit, not to exceed $250,000 per month, equal to: (1) the total billed
usage charges for AT&T MEGACOM Service  International  Calling  Capability which
terminates in Mexico,  after the  application  of the Discounts in Section 5.B.,
preceding,  in the month for which the credit is to be applied, minus (2) $0.475
multiplied  by the  Customer's  total  minutes of use for AT&T  MEGACOM  Service
International Calling Capability which terminates in Mexico for that same month.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                    CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                  Original Page 11.1
Bridgewater, NJ  08807
Issued:  December 20, 1996                    Effective:  December 21, 1996

                     ** All material on this page is new. **

6.C.  Promotions, Credits and Waivers (continued)

3.  AT&T DNS Service

(a) AT&T will reimburse the Customer the local exchange  company  Carrier Change
Charge up to a maximum  of $5.00 for each local  exchange  service  access  line
converted,  subject to a maximum  reimbursement  of $5,000 in any billing month;
any excess may not be  carried  into  following  months  and the  Customer  must
provide   evidence  of  all  charges  incurred  in  order  to  qualify  for  the
reimbursement.  There is an allowance of two  reimbursements  per local exchange
company  service access line for SDN. The reimbursed  charge(s) will be a credit
applied to the Customer's future SDN or DNS usage charges.

(b) AT&T will apply a credit to the  Customer's  DNS bill,  each month,  for all
domestic DNS Direct Dial (1+) usage charges in the billing  month  following the
initial  application  of the discounts in Section  5.B.1.(a),  preceding,  in an
amount,  not less than zero,  equal to: (a) the  Customer's  total  undiscounted
domestic  DNS  Direct  Dial  (1+)  usage  charges  from such  locations  for the
preceding  month  multiplied  by 43%,  minus  (b)  the  previously  applied  DNS
discounts under Section 5.B.1.(a), preceding, for such usage in that month.

(c) AT&T will apply a credit, each month, in an amount not less than zero, equal
to (a) the Customer?s total billed interstate usage charges during the preceding
month,  after the  application  of the  previously  applied DNS discounts  under
Section  5.B.1.(a),  preceding,  and the credit  specified in Section 6.3.C (b),
preceding, minus (b) the number of minutes for AT&T DNS interstate service usage
during the preceding month multiplied by (c) $0.105.

(d) AT&T  will  apply a  credit,  each  month,  equal  to 38% of the  Customer's
international direct dial (1+) AT&T DNS billed usage charges, after the discount
specified in Section  5.B.1.(b),  preceding.  This credit will be applied to the
Customer's  DNS bill in the 1st billing  month  following the month in which the
international  direct  dial  (1+)  AT&T DNS usage  charges,  after the  discount
specified in Section 5.B.1.(b), preceding, has been applied, were incurred.


                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                 1st Revised Page 12
Bridgewater, NJ  08807                            Cancels Original Page 12
Issued:  December 20, 1996                   Effective:  December 21, 1996

6.  Classifications, Practices and Regulations (continued)

D.  Discontinuance  - In lieu of any  Discontinuance  With or Without  Liability
provisions that are specified in AT&T Tariff F.C.C.  Nos. 1 and 2, the following
provisions shall apply.

1.  The Customer may discontinue this Contract Tariff:
<TABLE>
<S>                                                                                <C>
(a)  effective  at the end of the 18th month  following  the CISD,  provided the
Customer  provides at least 30 days prior written notice of  discontinuance;  is
current in payment to AT&T for all telecommunication services; and has generated
at least  $120,000,000 in usage charges,  after the application of the Discounts
as  specified  in Section 5.,  preceding,  for the AT&T SDN  Services,  AT&T DNS   C
Service, AT&T MEGACOM Service including the International Calling Capability and
the AT&T 800 Services  provided under this Contract  Tariff  (including at least   N
$15,000,000 in usage charges for the AT&T 800  Service-Canada,  AT&T MEGACOM 800
Service-Canada,    AT&T   MEGACOM   800   Service-Mexico,   AT&T   MEGACOM   800
Service-Overseas,   AT&T  800  READYLINE  Service-Canada,   AT&T  800  READYLINE
Service-Mexico,   AT&T  800  READYLINE  Service-Overseas,   AT&T  800  READYLINE
Service-Puerto   Rico  and  the  U.S.  Virgin  Islands,   AT&T  MEGACOM  Service
International Calling Capability, AT&T SDN International Calling Capability, and
AT&T GSDN Service provided under this Contract Tariff); or

(b) prior to the 18th month following the CISD,  provided the Customer  replaces
the Services Provided under this Contract Tariff:

    I. with service under a new AT&T Contract Tariff having all of the following
characteristics:  (i) revenue  commitment(s) equal to or greater than an average
of at least  $7,500,000  per month;  (ii) a new term of at least the  difference
between 18 months and the number of months  the  Customer  was in this  Contract   C
Tariff;  and (iii) having the same Service  Requirement  as specified in Section
6.B.1.(a), preceding, or


    II. with  service  under a new  contract  entered  into between AT&T and the
Customer for the provision of telecommunications service by AT&T to the Customer
having all of the following characteristics:  (i) revenue commitment(s) equal to
or greater than an average of at least $7,500,000 per month;  (ii) a new term of
at least the difference  between 18 months and the number of months the Customer
was in this Contract  Tariff;  and (iii) having the same Service  Requirement as   C 
specified in Section 6.B.1.(a), preceding.

If the  Customer  discontinues  this  Contract  Tariff  pursuant to this Section
6.D.1.(b),  the Customer  will also be billed an amount equal to the  difference
between:   (i)  the  MRC  for  the  Commitment  Period  in  which  the  Customer
discontinues divided by the number of months in the Commitment Period, times the
number of months the Customer was in this  Contract  Tariff for that  Commitment
Period and (ii) the actual usage charges, after the application of the Discounts
as specified in Section 5.,  preceding,  incurred in that Commitment  Period for
the AT&T SDN  Services,  AT&T DNS Service,  AT&T MEGACOM  Service  including the
International Calling Capability and the AT&T 800 Services,  provided the amount
in (ii) is less than the amount in (i).                                       N
                                                                              N
</TABLE>

                               Printed in U.S.A.



<PAGE>



AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                 1st Revised Page 13
Bridgewater, NJ  08807                            Cancels Original Page 13
Issued:  December 20, 1996                   Effective:  December 21, 1996

6.D.  Discontinuance (continued)
<TABLE>

<S>                                                                                <C>
If the  Customer  discontinues  this  Contract  Tariff for any reason other than
specified  above,   prior  to  the  expiration  of  the  Contract  Tariff  Term,
Termination  Charges  will  apply.  The  Termination  Charge  for the  AT&T  SDN
Services,  AT&T DNS Service,  AT&T MEGACOM Service  including the  International
Calling Capability and the AT&T 800 Services will be an amount equal to: (1) the
MRC for the  Commitment  Period in which  the  Customer  discontinues  minus the   N
actual usage  charges,  after the  application  of the Discounts as specified in
Section  5.,  preceding,  incurred  in that  Commitment  Period for the AT&T SDN
Services,  AT&T MEGACOM Service including the International  Calling  Capability
and the AT&T 800 Services,  provided the actual usage charges, are less than the
MRC for that Commitment  Period and (2) 100% of the MRCs for each remaining year
of the Contract Tariff Term.
</TABLE>

E.  Other Requirements

1. Use of  Services  Provided  for  Resale  or  Shared  Use - When the  Services
Provided  under this  Contract  Tariff are resold or shared,  the  Customer  may
advise its User that a portion of the  Customer's  service is  provided by AT&T.
However,  the  Customer  shall  not  publish  or  use  any  advertising,   sales
promotions, press releases or other publicity matters which use AT&T's corporate
or trade names, logos, trademarks,  service marks, trade dress, or other symbols
that serve to identify and  distinguish  AT&T from its competitors (or which use
confusingly similar corporate or trade names, logos, trademarks,  service marks,
trade dress or other symbols),  and the Customer may not conduct  business under
AT&T's corporate or trade names, logos, trademarks,  service marks, trade dress,
or  other  symbols  that  serve  to  identify  and  distinguish  AT&T  from  its
competitors (or under any confusingly  similar corporate or trade names,  logos,
trademarks,  service marks, trade dress or other symbols), except to the limited
extent as is permissible under contract or applicable law.

If AT&T finds that the Customer,  in connection  with its resale of the Services
Provided under this Contract  Tariff,  is using AT&T's corporate or trade names,
logos,  trademarks,  service  marks,  trade dress or other symbols that serve to
identify and distinguish  AT&T from its  competitors,  in a manner  inconsistent
with the provisions  specified above,  AT&T shall provide  reasonable  notice of
such  inconsistent  use to the Customer.  If the Customer fails,  within 30 days
after the receipt of such notice, to substantiate to AT&T that such inconsistent
use has ended or has been  corrected,  the  Discounts  specified  in Section 5.,
preceding,  will not apply until such time as the  inconsistent use has ended or
has been  corrected  and  substantiated  to AT&T.  Any  such  suspension  of the
Discounts  specified  in Section 5.,  preceding,  shall not relieve the Customer
from its  obligations  to comply  with any other  conditions  contained  in this
Contract  Tariff,  including the Minimum Revenue  Commitments.  If it is finally
determined  by  adjudication  (or,  if  agreed  by  AT&T  and the  Customer,  by
arbitration)  that AT&T's initial finding of an  inconsistent  use was in error,
then the Customer  shall  receive a credit equal to the amount of the  discounts
that were not applied as a result of AT&T's initial finding,  and AT&T's initial
finding will have no further effect.


                               Printed in U.S.A.



<PAGE>

AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                      Original Page 14
Bridgewater, NJ  08807                                 
Issued:  October 31, 1996                   Effective:  November 1, 1996       
                                                                                
                                           **All material on this page is new**



6.E.1.  USE OF SERVICES PROVIDED FOR RESALE OR SHARED USE (CONTINUED)

The Customer shall take such steps as are reasonably  possible to ensure that no
other Carrier to which the Customer directly or indirectly  resells the Services
Provided under this Contract Tariff,  takes any action that, if done directly by
Customer, would violate this Section 6.E.1., and if such other Carrier does take
such actionm the  Customer  shall take such steps as are  reasonbly  possible to
cause the  inconsistent  use by such other Carrier to be ended or corrected,  to
AT&T's reasonable satisfaction.

If AT&T finds that the  Customer  has failed to take such  action as is required
pursuant to the preceding  paragraph,  AT&T shall provide  reasonable  notice of
such failure to the Customer.  If the Customer  fails,  within 30 days after the
receipt of such notice, to substantiate to AT&T that the inconsistent use by the
other  Carrier has ended or has been  corrected  or the  Customer  has taken the
steps required under the preceding paragraph. The Discounts specified in Section
5.,  preceding,  will not apply,  with  respect to the  billing  partition  that
includes such other Carrier,  until such time as the Customer has  substantiated
to AT&T  that it has  taken  the  required  steps.  Any such  suspension  of the
Discounts  specified  in Section 5.,  preceding,  shall not relieve the Customer
from its  obligations  to comply  with any other  conditions  contained  in this
Contract  Tariff,  including the Minimum Revenue  Commitments.  If it is finally
determined  by  adjudication  (or,  if  agreed  by  AT&T  and the  Customer,  by
arbitration)  that  AT&T's  initial  finding  of a failure by  Customer  to take
required  steps was in error,  then the Customer shall receive a credit equal to
the amount of the discounts  that were not applied as a result of AT&T's initial
finding, and AT&T's initial finding will have no further effect.

2. The Vertical  Features of AT&T Tariff F.C.C.  No. 2, Section  3.3.2.L are not
available for use with the Services  Provided under this Contract Tariff when an
entity other than AT&T is the Resp Org.

3.       Beginning  February 1, 1997, the bills for the Services  Provided under
         this Contract Tariff will be sent to one Customer  Premises  designated
         by the Customer.


                               Printed in U.S.A.





<PAGE>




AT&T COMMUNICATIONS                                     CONTRACT TARIFF NO. 5776
Adm. Rates and Tariffs                                 1st Revised Page 15
Bridgewater, NJ  08807                            Cancels Original Page 15
Issued:  December 20, 1996                   Effective:  December 21, 1996

6.  Classifications, Practices and Regulations (continued)

F. Availability - This Contract Tariff was developed pursuant to a contract with
an Interexchange  Carrier Customer who: (1) will order this Contract Tariff only
once,  either by the  Customer or any  Affiliate of the  Customer,  which is any
entity that owns a  controlling  interest in either the Customer or an Affiliate
of the  Customer,  or any  entity in which a  controlling  interest  is owned by
either the  Customer or an  Affiliate  of the  Customer;  (2) as of the time the
Customer orders service, has obtained required operating authority in the states
in which it conducts  business and files  tariffs,  when  required by law,  with
state and federal  authorities;  (3) as of the time the Customer orders service,
has been assigned its own Carrier Identification Code by the code administrator,
which  code is used  by one or more  Local  Exchange  Carriers  to  route  calls
originated  by an end user on a 1+ basis to each  Customer  Switch as defined in
Section 4.B.,  preceding;  (4) has incurred at least $10,000,000 in AT&T Private
Line Services,  applicable to Contract Tariffs, during the 12-months immediately
preceding the date the Customer orders this Contract Tariff; (5) has incurred at
least  $55,000,000  in AT&T SDN Services and AT&T 800  Services,  applicable  to
Contract  Tariffs,  during  the  12-months  immediately  preceding  the date the
Customer  orders this  Contract  Tariff;  and (6)  provides  service as a Common
Carrier to at least 300,000 locations.  This Contract Tariff is available to any
similarly  situated  Customer  who  ordered  service in a previous  availability
period or who orders  service within 30 days after December 21, 1996 for initial
installation of the Services  Provided under this Contract Tariff within 30 days
after the date ordered.
<TABLE>

<S>                                                                                <C>
G. Abuse of the  Services -  Willfully  using the  Services  to carry calls that
originate on the network of a facilities-based  Interexchange carrier other than
AT&T  or  the  Customer  or  an   Affiliate   of  the  Customer  and   terminate
disproportionately to locations for which the incumbent Local Exchange Carrier?s
rate  for  terminating   switched  access  is  higher  than  $0.049  per  minute
constitutes abuse of service. In the event that AT&T believes in good faith that   C
such  abuse is  occurring,  AT&T will  provide  written  notice of such abuse to
Customer,  including  as much  detail  as is  reasonably  sufficient  to  enable
Customer to investigate the matter.  If, within five (5) business days after its   C
receipt  of  such  notice,  the  abuse  has  not  ended,  or  Customer  has  not
demonstrated  to AT&T?s  reasonable  satisfaction  that the abuse is not in fact
occurring, AT&T may terminate,  restrict, or suspend Service to the location(s),
and only the location(s) at which such abuse is occurring.  This section applies
in addition to any other  provision  of the  tariffs  referenced  in Section 1.,
preceding, that may apply with respect to abuse of service.

</TABLE>
                               Printed in U.S.A.





                             MODIFICATION AGREEMENT


     THIS  AGREEMENT is made as of the 24TH day of February,  1997, by and among
PNC BANK, NATIONAL  ASSOCIATION,  a national banking association with offices at
1600 Market Street, Philadelphia, Pennsylvania 19103 (the "Bank") , and TEL-SAVE
HOLDINGS, INC., TS INVESTMENT CORPORATION and TEL-SAVE, INC. (the "Borrower")

                                   BACKGROUND

     Bank agreed to make available to Borrower a line of credit in the principal
amount of $50,000,000 (the "Line of Credit") pursuant to a letter loan agreement
dated March 22, 1996 (the "Loan Agreement").  The Line of Credit is evidenced by
Borrower's promissory note dated March 22, 1996 (the "Note") .

     Bank and Borrower  desire to amend the Note and Loan  Agreement to increase
the  amount  of the  Line of  Credit  and to make  certain  other  modifications
thereto, upon the terms and conditions set forth herein.

     NOW, THEREFORE,  the parties hereto,  intending to be legally bound hereby,
agree as follows:

                                    AGREEMENT

     1. Terms.  Capitalized  terms used herein and not otherwise  defined herein
shall have the meanings given to such terms in the Loan Agreement.

     2. Restated  Note.   Concurrently  with   the  execution  and  delivery  of
this Agreement,  Borrower shall execute and deliver to Bank a restated note (the
"Restated  Note") ,  evidencing  the Line of Credit in the  principal  amount of
$60,000,000  in the form of Exhibit A attached  hereto.  Upon receipt by Bank of
the  Restated  Note,  the original  Note shall be cancelled  and returned to the
Borrower; the Line of Credit and all accrued and unpaid interest on the original
Note shall  thereafter be evidenced by the Restated  Note; and all references to
the "Note,"  evidencing  the Line of Credit in any  documents  relating  thereto
shall thereafter be deemed to refer to the Restated Note.  Without  duplication,
the  Restated  Note  shall in no way  extinguish  the  Borrower's  unconditional
obligation to repay all  indebtedness,  including  accrued and unpaid  interest,
evidenced by the original Note.

     3.  Amendments to Loan  Agreement.  The Loan Agreement is hereby amended as
follows:
 

<PAGE>


            (a)  Paragraph 1 of the Loan  Agreement is hereby  amended such that
the maximum amount of the Line of Credit is hereby increased from $50,000,000 to
$60,000,000.

            (b) The  first sentence of  Paragraph 5(b)  of the Loan Agreement is
hereby amended and restated to read in full as follows:

               (b)  Euro-Rate Option.  A rate of interest per annum (computed on
          the basis of a year of 360 days and the actual number of days elapsed)
          equal to the sum of (i) the Euro-Rate plus (ii) (A)  eighty-seven  and
          one-half  (87.5)  basis points  (7/8%) per annum,  for Loans up to and
          including $50,000,000, and (B) one hundred (100) basis points (1%) per
          annum,  for Loans over  $50,000,000,  in each case,  for the Euro-Rate
          Interest Period in an amount equal to the Loan bearing  interest under
          the Euro-Rate option and having a comparable maturity as determined at
          or about 11 a.m.  (eastern  time) two (2)  Business  Days prior to the
          commencement of the Euro-Rate Interest Period.

     3. Loan Documents. Except where the context clearly requires otherwise, all
references to the Loan Agreement in the Note or any other document  delivered to
Bank in connection  therewith  shall be to the Loan Agreement as amended by this
Agreement.

     4.  Borrower's  Ratification.  Borrower  agrees  that it has no defenses or
set-offs  against  the  Bank,  its  officers,  directors,  employees,  agents or
attorneys with respect to the Note and the Loan  Agreement,  all of which are in
full force and effect and shall remain in full force and effect unless and until
modified or amended in writing in accordance  with their terms.  Borrower hereby
ratifies and confirms its obligations  under the Note and the Loan Agreement and
agrees that the execution and the delivery of this Agreement does not in any way
diminish or invalidate any of its obligations  thereunder.  WITHOUT LIMITING THE
GENERALITY OF THE FOREGOING,  BORROWER  HEREBY RATIFIES AND CONFIRMS THE WARRANT
OF ATTORNEY GIVEN IN THE NOTE.

     5. Renresentations and Warranties. Borrower hereby certifies that:


            (a)  except  as  otherwise   previously   disclosed  to  Bank,   the
representations  and warranties made in the Note and the Loan Agreement are true
and correct as of the date hereof.





                                        2




<PAGE>
            (b) no Event of Default under the Note or the Loan  Agreement and no
event  which  with the  passage  of time or the  giving of notice or both  could
become an Event of Default, exists on the date hereof; and

(c) this  Agreement  has been duly  authorized,  executed and delivered so as to
constitute the legal, valid and binding  obligation of Borrower,  enforceable in
accordance with its terms.

All of the above representations and warranties shall survive the making of this
Agreement.

     6.  No  Waiver.  This  Agreement  does  not and  shall  not be  deemed  to
constitute  a waiver  by Bank of any  Event of  Default  under  the Note or Loan
Agreement,  or of any event  which  with the  passage  of time or the  giving of
notice or both would  constitute an Event of Default,  nor does it obligate Bank
to  agree  to any  further  modifications  of the  terms  of the  Note  and Loan
Agreement or constitute a waiver of any of Bank's other rights or remedies.

     7. Conditions to Effectiveness of Agreement. Bank's willingness to agree to
the  increase  and  modifications  contained  herein  are  subject  to the prior
satisfaction of the following conditions:

            (a) execution of this Agreement,  the Restated Note and a Disclosure
of Confession of Judgment,  each in form and substance satisfactory to the Bank;
and

            (b) delivery of resolutions of Borrowers  authorizing  execution and
delivery of this Agreement and the Restated Note.

     8. Miscellaneous

            (a) All terms, conditions, provisions and covenants in the Note, the
Loan  Agreement,  and all  other  documents  delivered  to  Bank  in  connection
therewith shall remain unaltered and in full force and effect except as modified
or amended hereby. To the extent that any term or provision of this Agreement is
or may be deemed expressly  inconsistent  with any term or provision in the Loan
Agreement,  the Note or any other document executed in connection therewith, the
terms and provisions hereof shall control.

            (b) This Agreement  shall be governed by and construed  according to
the laws of the Commonwealth of Pennsylvania.




                                        3

<PAGE>
            (c) This  Agreement  shall  inure to the  benefit of, and be binding
upon, the parties hereto and their respective  successors and assigns and may be
executed in one or more counterparts, each of which shall be deemed an original,
but all of which together shall constitute one and the same instrument.

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

                                             BORROWER                    
                                                                          
[SEAL]                                       TEL-SAVE HOLDINGS, INC.     
                                                                         
  Attest: /s/ Aloysius T. Lawn IV            By: /s/ Joseph A. Schenk
          -----------------------------           ------------------------------
                                                                                
  Title:  Secretary                          Title:   CFO
         ------------------------------              ---------------------------
                                                                                
                                                                      
[SEAL]                                       TS INVESTMENT CORPORATION   


 Attest: /s/ Aloysius T. Lawn IV             By: /s/ Joseph A. Schenk           
         -----------------------------           ------------------------------ 
                                                                                
 Title:  Secretary                           Title:   CFO                       
        ------------------------------              --------------------------- 
                                                                         

[SEAL]                                       TEL-SAVE, INC.              

                                                                         
 Attest: /s/ Aloysius T. Lawn IV             By: /s/ Joseph A. Schenk           
         -----------------------------           ------------------------------ 
                                                                                
 Title:  Secretary                           Title:   CFO                       
        ------------------------------              --------------------------- 
                                              
                                             BANK

                                             PNC BANK, NATIONAL ASSOCIATION

                                             By: /s/ David E. Hopkins
                                                 ----------------------------

                                             Title: Vice President
                                                   -------------------------
 
                                        4



[" * * * " indicates  that material has been deleted  pursuant to a confidential
treatment request and filed separately with the Commission]



                                                                    CONFIDENTIAL










                     TELECOMMUNICATIONS MARKETING AGREEMENT

                                  by and among

                                 TEL-SAVE, INC.

                             TEL-SAVE HOLDINGS, INC.

                                       and

                              AMERICA ONLINE, INC.

                                February 22, 1997




<PAGE>




                                                                    CONFIDENTIAL






                     TELECOMMUNICATIONS MARKETING AGREEMENT


         This TELECOMMUNICATIONS  MARKETING AGREEMENT,  dated as of February 22,
1997, is made by and among:  (i) America  Online,  Inc., a Delaware  corporation
("AOL"),  on the one hand, and (ii) Tel-Save,  Inc., a Pennsylvania  corporation
("TS"), and Tel-Save Holdings, Inc., a Delaware corporation ("Holdings"), on the
other hand (each, a "party" and, collectively,  the "parties"),  with respect to
the following:

         WHEREAS,  AOL  is in the  business  of  providing  online  services  to
consumers in the United States;

         WHEREAS, TS is in the business of providing telecommunications services
and is a wholly owned subsidiary of Holdings;

         WHEREAS,  AOL and TS wish to enter into this Agreement whereby AOL will
market  telecommunications  services to customers of AOL's online  service under
one or more brand names to be owned by it and TS will provide  such  services on
the terms and subject to the conditions herein set forth; and

         WHEREAS,  Holdings has agreed to guarantee all of the obligations of TS
hereunder.

         NOW,  THEREFORE,  in  consideration  of the premises and other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged, the parties agree as follows:




                                    ARTICLE I
                                   DEFINITIONS

                  A. Definitions.

         For  purposes of this  Agreement  and in addition to the terms  defined
elsewhere in this  Agreement,  the  following  terms shall have the meanings set
forth below:

                           1. "Actual  Services Costs" for any calendar  quarter
means the  aggregate of the  respective  costs set forth in, and  calculated  in
accordance  with,  Schedule  A hereto in respect of the  provision  of  Services
during such calendar quarter.



<PAGE>







                                                                    CONFIDENTIAL



                           2.  "Additional  Warrant"  shall have the meaning set
forth in Section X.B.2 hereof.

                           3. "Ad Values" at any time shall mean * * *

                           4.  "affiliate"  means,  with  respect to a specified
person,  any other  person  that  directly  or  indirectly  through  one or more
intermediaries,  controls, or is controlled by, or is under common control with,
such  specified   person,   provided  that,  for  purposes  of  this  Agreement,
"affiliate" shall not include natural persons.

                           5.   "Agreement"   means   this    Telecommunications
Marketing Agreement.

                           6. "AOL" has the meaning set forth in the preamble to
this Agreement.

                           7. "AOL Marks" means the service marks to be owned by
AOL under which the Services will be marketed,  which are presently contemplated
by the  parties to include a  reference  to AOL's name and shall be as  mutually
agreed to in writing by the parties hereto.

                           8. "AOL  Performance  List" has the meaning set forth
in Section II.B.1.

                           9. "AOL Service" means AOL's online service  provided
to subscribers  (including,  without limitation,  individuals and businesses) in
the United States under the America  Online(R)  brand name,  including,  without
limitation,  electronic  mail,  conferencing,  news,  sports,  weather and stock
quotes,   accessed  by  consumers  through  computers  using  AOL's  proprietary
software, as it exists on the date hereof and any online service provided by AOL
or any of its affiliates that is a successor thereto or substitute therefor.

                           10.  "Applicable  Profit Percentage" for any calendar
quarter means the percentage of Pre-Tax  Profit for such calendar  quarter equal
to:

                                   (a) for each quarter in which * * *, 50%; and

                                   (b) for each quarter in which * * *, 50% plus

                                       2
<PAGE>

                           an additional 2% for each * * *;

provided that in no event will the Applicable Profit Percentage exceed 70%.

                           11. "AT&T" means AT&T Corporation.

                           12.  "Checklist Items" are the items set forth in the
list attached as Schedule B hereto.

                           13.  "Commercial  Launch  Date"  means  the date upon
which AOL makes the  Services  generally  available  to  subscribers  of the AOL
Service (i.e., to at least * * * % of the subscribers to the AOL Service).

                           14.  "Commercial  Mobile  Radio  Services"  means the
services  defined  as such,  from time to time,  by the  Federal  Communications
Commission, including related features, functions and services.

                           15. "Dedicated CIC" means the carrier  identification
code (CIC) to be made  available  by TS for use in respect  of the  Services  as
provided herein.

                           16.  "Effective  Date" has the  meaning  set forth in
Section IX.A.1. hereof.

                           17. "End User" means,  during the Term,  any customer
of the Services or any part thereof and, after the Term, any such customer as of
the last day of the Term so long as such  customer  continues  as a customer  of
such Services.

                           18.  "Extension  Period"  shall have the  meaning set
forth in Section X.B.1 hereof.

                           19. "Gross  Revenues" for any calendar  quarter shall
mean * * *.

                           20. "Holdings" has the meaning set forth in the first
paragraph of this Agreement.

                           21.   "Initial   Launch   Period"  means  the  period
beginning  at the end of the Test  Launch  Period and  ending on the  Commercial
Launch Date.

                           22.  "Initial  Payment"  has the meaning set forth in
Section V.A.1.


                                       3
<PAGE>

                           23. "Internet Telephony" means voice service provided
or initiated over one or more data networks where the end user initiates a voice
call to, or  receives  a voice call  from,  another  party over one or more data
networks  using a modem  or CODEC or over a data  network  interfacing  with the
public switched telephone network using a modem or CODEC.

                           24.  "Introductory  Period"  means  the * * *  period
starting a mutually  agreed number of days prior to the  anticipated  Commercial
Launch Date. The parties  currently  anticipate that the Commercial  Launch Date
will be no later than * * * , subject to  adjustment  from time to time upon the
mutual consent of the parties or as otherwise provided herein.

                           25.  "Local  Telecommunications  Services"  means the
provision of telephone  exchange service or exchange access,  including  related
features, functions and services.

                           26. "Long Distance Telecommunications Services" means
intrastate   telephone   toll   service,   interstate   telephone   service  and
international  telephone service,  including private line service, and including
related features, functions and services, as well as:

         Calling Card calls,  meaning those calls billed to the customer account
         which has been  established  to allow  for the use of an  authorization
         code for direct dialed calls using any toll free number,  0+ access, or
         operator  assisted  calls  using  a  service  provider's  calling  card
         authorization  platform for billing to the customer  account at a later
         date.

         Operator  Handled  calls,  meaning  all  calls  where  an  operator  or
         automated  mechanized  system provides the end user with the ability to
         place collect calls,  calls billed to a third party,  person to person,
         conference calling and operator assisted directory assistance,  but not
         including party lines and off-line chat.

         Toll Free services,  meaning inbound  residential or business telephone
         services  where the  subscriber/recipient  pays for all calls placed by
         callers dialing their subscribed  number,  and such calls are billed to
         the subscribing customer.

         Directory  Assistance  calls,  meaning  calls made by the  customer  to
         obtain names, addresses or phone numbers from a long distance directory
         assistance service.

                           27. "Marginable Revenues" means * * * .


                                       4
<PAGE>

                           28. "Multiplier  Adjustment Date" has the meaning set
forth in Section IV.E.1.

                           29.  "OBN"  means One  Better  Net or OBN,  TS's long
distance  telecommunications network based on telecommunications  switches owned
or leased by TS or its affiliates.

                           30.  "Performance Lists" has the meaning set forth in
Section II.B.I.

                           31. "Pop-Up Ads" means * * * .

                           32. "Pre-Launch Period" means the period beginning on
the Effective  Date and ending on the date AOL and TS begin testing the Services
with approximately * * * testers.

                           33.  "Pre-Tax Profit" for any calendar quarter  means
* * * .

                           34.  "Quarterly  Payment  Amount" as to any  calendar
quarter means the  Applicable  Profit  Percentage of the Pre-Tax Profit for such
quarter.

                           35. "Quarterly  Shortfall Amount" has the meaning set
forth in Section V.B.1(b).

                           36. "Restricted  Services" means,  collectively,  (a)
Long Distance Telecommunications Services, (b) Local Telecommunications Services
and (c) Commercial Mobile Radio Services, and, each, a "Restricted Service".

                           37. "RMG" means the remote managed gateway between TS
and AOL and related  systems (or any similar  system  agreed to by the parties),
including  a high speed  dedicated  telecommunications  line,  developed  by the
parties pursuant to Section II.B hereof,  for the purpose of providing End Users
the ability,  through screens and/or other  functionality on the AOL Service, to
access  monthly  and  historical  billing  information  and  to  transmit  order
information to TS.

                           38. * * * .

                           39. "Services" means the telecommunications services,
including the Restricted Services, provided, from time to time,


                                       5
<PAGE>

pursuant to this Agreement by TS, as the carrier,  and marketed by AOL as herein
provided  under the AOL Marks; * * * .

                           40. "Supplemental  Warrant" has the meaning set forth
in Section VI.A. hereof.

                           41.  "Term" means the period  commencing  on the date
hereof and ending on June 30,  2000,  unless  such  period is extended or sooner
terminated  pursuant to Article X, in which  event such period  shall end at the
termination date or the last day of the final extension, as the case may be.

                           42. "Test Launch  Period" means the period  beginning
at the end of the Pre-Launch  Period and ending on the date AOL begins marketing
the Services to approximately * * * of its subscribers.

                           43. "TS" has the meaning set forth in the preamble of
this Agreement.

                           44. "TS  Performance  List" has the meaning set forth
in Section II.B.1.

                           45.  "Unamortized Amount"  as of any  date  means * *
* .

                           46.  "Warrants"  has the meaning set forth in Section
VI.A. hereof.



                     AI ROLLOUT SCHEDULE; PERFORMANCE LISTS

                  A. Description of Rollout.

         This Article II sets out the process by which the parties will roll out
the Long  Distance  Telecommunications  Services  described  on Schedule C. With
respect to such Long  Distance  Telecommunications  Services,  the parties  will
proceed  through the following  sequence of periods,  leading to an  anticipated
Commercial Launch Date of * * * :


                                       6
<PAGE>

                           1.   Pre-Launch   Period  --  completion  of  initial
Checklist  Item  tasks and  initial  development  of the  Performance  Lists (as
further described below).

                           2. Test Launch Period -- testing of the Long Distance
Telecommunications Services with approximately * * * testers.

                           3.  Initial  Launch  Period --  marketing of the Long
Distance  Telecommunications  Services to  approximately  * * * % of AOL Service
subscribers (with incremental ramp-up to * * * % of AOL Service subscribers).

                           4. Commercial Launch Date -- general  availability of
the Long Distance  Telecommunications Services to AOL Service subscribers (i.e.,
to at least * * * % of the subscribers to the AOL Service).

         In addition,  prior to the  Commercial  Launch  Date,  the parties will
mutually  establish the date for  commencement of AOL's  marketing  obligations,
(i.e., the beginning of the Introductory Period), which are further described in
Article III.

                  B. Pre-Launch Period.

                           1. During the Pre-Launch Period,  each of the parties
shall perform all of the Checklist Item tasks  designated on Schedule B as being
its  responsibility  during  the  Pre-Launch  Period  with  respect  to the Long
Distance  Telecommunications  Services  described in Schedule C. With respect to
each task involving the development of a definition,  procedure or standard, the
responsible  party  shall  generate a detailed  written  guideline  that will be
applicable  to the  appropriate  party  and  will  be  set  forth  in a list  of
standards,  procedures and/or obligations to be observed by such party (the "AOL
Performance List" and the "TS Performance List", respectively, and together, the
"Performance  Lists").  Each such guideline set forth in the  Performance  Lists
shall be subject to the mutual agreement of the parties,  not to be unreasonably
withheld. With respect to Checklist Item tasks that are designated on Schedule B
as the joint  responsibility of TS and AOL during the Pre-Launch  Period, TS and
AOL shall work jointly in good faith to develop the  appropriate  guidelines and
to allocate responsibilities thereunder to the appropriate Performance List.

                           2. The  Pre-Launch  Period  shall  commence  promptly
following  the Effective  Date and shall not end until  completion of all of the
Checklist Item tasks designated for completion  during the Pre-Launch  Period on
Schedule  B. If any such  Checklist  Item  task  remains  uncompleted  or if any
guideline has not been agreed to as of * * * , the  anticipated  date  therefor,
the period for such  completion may be extended by up to * * * at the request of
either party.


                                       7
<PAGE>

                  C. Test Launch Period.

                           1. During the Test Launch Period, each of the parties
shall perform all of the Checklist Item tasks  designated on Schedule B as being
its  responsibility  during  the Test  Launch  Period  with  respect to the Long
Distance  Telecommunications  Services  described in Schedule C. With respect to
each task involving the development of a definition,  procedure or standard, the
responsible  party  shall  generate a detailed  written  guideline  that will be
applicable  to the  appropriate  party  and  will  be  added  to its  respective
Performance  List. Each such guideline shall be subject to the mutual  agreement
of the parties, not to be unreasonably withheld.  With respect to Checklist Item
tasks that are  designated on Schedule B as the joint  responsibility  of TS and
AOL during the Test Launch  Period,  TS and AOL shall work jointly in good faith
to  develop  the  appropriate   guidelines  and  to  allocate   responsibilities
thereunder to the appropriate Performance List.

                           2.  The  Test  Launch  Period  shall   commence  upon
completion of the Pre-Launch Period and shall not end until completion of all of
the Checklist Item tasks designated for completion during the Test Launch Period
on Schedule B. If any such  Checklist  Item tasks remain  uncompleted  as of the
date that is * * * after the commencement of the Test Launch Period,  the period
for such  completion  may be  extended  by up to * * * at the  request of either
party.

                  D. Initial Launch Period.

                           1. During the Initial Launch Period, the parties will
commence  marketing and make the Services  available to approximately * * * % of
the AOL Service subscribers (or such higher number as AOL may determine, subject
to TS's  reasonable  capacity  limitations)  during * * * of the Initial  Launch
Period;  approximately  * * * % of the AOL Service  subscribers  (or such higher
number as AOL may determine  subject to TS's  reasonable  capacity  limitations)
during * * * of the Initial Launch Period;  and approximately * * * % of the AOL
Service  subscribers (or such higher number as AOL may determine subject to TS's
reasonable  capacity  limitations)  during the  remainder of the Initial  Launch
Period.  AOL shall  determine the specific  roll-out plan for the Initial Launch
Period in consultation  with TS in order to efficiently and effectively  perform
the  Initial   Launch  Period   Checklist  Item  tasks  listed  on  Schedule  B.
Notwithstanding the anticipated * * * periods above, AOL may, in each such case,
delay marketing to a larger portion of the AOL Service subscriber base until AOL
is satisfied, in its reasonable discretion,  that the guidelines included in the
parties' respective Performance Lists are met or are likely to be met during any
such period.


                                       8
<PAGE>

                           2.  During the  Initial  Launch  Period,  each of the
parties shall perform all of the Checklist  Item tasks  designated on Schedule B
as being its responsibility during the Initial Launch Period with respect to the
Long Distance  Telecommunications Services described in Schedule C. With respect
to tasks involving the development of a definition,  procedure or standard,  the
responsible  party  shall  generate a detailed  written  guideline  that will be
applicable  to the  appropriate  party  and  will  be  added  to its  respective
Performance  List. Each such guideline shall be subject to the mutual  agreement
of the parties, not to be unreasonably withheld.  With respect to Checklist Item
tasks that are  designated on Schedule B as the joint  responsibility  of TS and
AOL,  TS and AOL shall work  jointly in good  faith to develop  the  appropriate
guidelines  and to  allocate  responsibilities  thereunder  to  the  appropriate
Performance List.

                           3. The Initial  Launch  Period  shall  commence  upon
completion of the Test Launch  Period.  The Initial  Launch Period shall not end
until  completion of all of the Checklist  Item tasks  designated for completion
during the Initial  Launch Period on Schedule B. If any such Checklist Item task
remains  uncompleted  or if any  guideline has not been agreed to as of the date
that is * * * after the  commencement  of the Initial Launch Period,  the period
for such  completion  may be  extended  by up to * * * at the  request of either
party.

                  E. Performance Lists.

                           1. The Performance  Lists may be modified at any time
during the Term as mutually agreed by the parties.

                           2. The parties shall  reasonably  cooperate  with one
another  in  facilitating  the  preparation  of the  Performance  Lists  and the
guidelines included therein and the completion of the Checklist Item tasks.

                           3. Each party  shall be  responsible  for  performing
substantially  in accordance  with the  guidelines  contained in its  respective
Performance List from time to time.

                  F.  New  Services.  As  new  Services  are  added  under  this
Agreement,  the  procedures  set forth in this Article II, as may be  reasonably
applicable  to such  new  Services,  shall  be  followed  with  respect  to such
Services.

                  G. Failure to Agree on  Guidelines.  If the parties are unable
to reach  agreement  with  respect to any  guideline to be included in a party's
Performance List, the matter shall be submitted for resolution pursuant to XI.D.


                                       9
<PAGE>



                                AI AOL MARKETING

                  A. Services Marketing.

         On and after the first day of the Introductory  Period,  AOL shall have
the sole right to,  and shall,  market  the  Services  generally  across the AOL
Service in the United States,  through online  advertising  and marketing on the
AOL Service and  otherwise  as the  parties  may agree,  through  mass media and
direct marketing media, as follows:

                           1. During each of the months during the  Introductory
Period,  AOL  shall  include  for  subscribers  to  the  AOL  Service  on-screen
promotions and advertisements for the Long Distance Telecommunications Services,
including   Pop-Up  Ads,  (a)  in  substance   (the   specific   Long   Distance
Telecommunications Services to be offered and the terms thereof and the terms on
which they are offered)  developed and prepared by TS in consultation  with AOL,
and (b) in form (how the offered Services are packaged and presented)  developed
and prepared by AOL in consultation  with TS and subject to the mutual agreement
of the  parties,  with an Ad  Value of at  least $ * * * . Such  promotions  and
advertisements shall include * * * . Such promotions and advertisements shall be
spaced as evenly as practicable  over each such month,  provided that TS and AOL
shall consult as to the manner in which such online advertising will be included
in such advertising opportunities.  The parties recognize that in some months, a
$ * * * promotion and advertising campaign may not represent the best allocation
of   promotion   and   advertising   resources.   Accordingly,   the   foregoing
notwithstanding,  subject to the mutual  agreement of the  parties,  some of the
promotional  and  advertising  resources,  * * *, allocated to the  Introductory
Period may be reallocated  among the months  occurring  during the  Introductory
Period and among the * * * months following the Introductory Period and shall be
in addition to the resources required otherwise to be provided in such months.

                           2.  During  each  of  the  months  subsequent  to the
Introductory  Period and during the Term,  AOL shall include for  subscribers to
the AOL Service on-screen  promotions and  advertisements  for the Long Distance
Telecommunications  Services,   including,  at  AOL's  option  (subject  to  the
requirements of


                                       10
<PAGE>


Section  III.A.4  hereof),  Pop-Up Ads,  (a) in  substance  (the  specific  Long
Distance Telecommunications Services to be offered and the terms thereof and the
terms on which they are offered)  developed  and prepared by TS in  consultation
with AOL, and (b) in form (how the offered  Services are packaged and presented)
developed and prepared by AOL in consultation  with TS and subject to the mutual
agreement of the parties,  with an Ad Value of at least $ * * * . Any Pop-Up Ads
included by AOL  subsequent  to the  Introductory  Period and during the Term in
excess  of * * * per month  shall not be  counted  toward  meeting  this $ * * *
requirement.  AOL will work  cooperatively with TS during this period to develop
strategies for targeting the Services to new subscribers to the AOL Service most
effectively.  Such  promotions and  advertisements  shall be spaced as evenly as
practicable  over each such month,  provided that TS and AOL shall consult as to
the manner in which such online advertising will be included in such advertising
opportunities.

                           3.   During   the   Term,   AOL  may   also   include
advertisements and promotions for the Long Distance Telecommunications Services,
in substance  (the  specific  Long  Distance  Telecommunications  Services to be
offered and the terms thereof and the terms on which they are offered) developed
and prepared by TS in consultation  with AOL, and form (how the offered Services
are packaged and presented)  developed and prepared by AOL in consultation  with
TS and subject to the mutual  agreement of the parties,  in or with any of AOL's
mass  media  advertising  of any of its  services  or with any of  AOL's  direct
marketing  efforts,   including,   without  limitation,  mail  solicitations  of
customers  for  any of its  services  and any  joint  advertising  or  marketing
programs with other  companies and any other  advertisements  and  solicitations
done in conjunction  with other companies;  provided that,  unless TS shall have
specifically  agreed with AOL to share  responsibility  for any such advertising
and  promotions,  TS shall  have no  responsibility  for any  part of the  costs
thereof.

                           4. With respect to Pop-Up Ads:

                                (a) Any  Pop-Up  Ad  * * *  to  be  included  or
                           provided by AOL shall contain * * * .

                                (b) * * * .


                                       11
<PAGE>


                                (c) * * * .

                           5.  During  the Term,  the  parties  shall  also,  in
consultation  with each other,  explore  additional  marketing  and  promotional
opportunities  related to the  Services,  including  utilizing  new  advertising
techniques  and  mechanisms,  as they are  developed by AOL and  utilizing  TS's
existing marketing channels.  The parties also will, in good faith,  explore the
following  additional  marketing  opportunities  (the  more  specific  terms and
conditions of which to be as set forth in writing between the parties):

                                (a) Online marketing of bundled offerings of the
                           Services  and the AOL Service by AOL,  with  mutually
                           agreed revenue sharing;

                                (b)  Telemarketing and direct marketing by TS of
                           the AOL Service to TS's  business  customers,  with a
                           mutually agreed bounty paid to TS; and

                                (c)  Telemarketing and direct marketing by TS of
                           bundled   offerings  of  the  Services  and  the  AOL
                           Service,   with  generally  mutually  agreed  revenue
                           sharing.

                           6. AOL shall make  available  to End Users who obtain
services from TS other than the Services in accordance  with this  Agreement,  a
hyper-text  internet link in the Dedicated  Area (as defined  below) solely to a
billing  area on a TS-hosted  web site for billing of such  services  other than
Services,  which such site shall not include  any links or other  traffic out to
other areas other than a return link to the AOL Service.

                           7. AOL commits to  provide,  in  connection  with its
activities described in Sections III.A.1, 2, 4, 5 and 6, III.C and III.D hereof,
in addition to AOL key words on the AOL Service and E-mail  (including a monthly
reminder  sent to End-Users  concerning  their  statement and a hyperlink to the
Dedicated Area described below), links throughout the AOL Service, including the


                                       12
<PAGE>

possibility of a small telephone icon that pervasively  appears on the tool bar,
welcome screen,  channel page or similarly-viewed  pages, to a dedicated area on
the AOL Service (the  "Dedicated  Area") in order to facilitate ease of location
and access to this area for End Users and prospective customers.

         B. AOL Reports.

                           1. During the Term, AOL shall provide summary monthly
reports to TS evidencing compliance with the foregoing advertising and marketing
requirements,   including   information   concerning  the  type  and  volume  of
advertising  and marketing on the AOL Service,  and concerning  AOL's mass media
and direct marketing activities, if any, during such month.

                           2. AOL shall  keep for two (2) years from the date of
each advertising and marketing expenditure made pursuant to Sections III.A.1 and
2 above  complete  and  accurate  records  in  sufficient  detail to allow TS to
determine if AOL has made the expenditures  required  thereunder.  TS shall have
the right for a period of two (2) years  after  receiving  any  report  provided
pursuant to Section  III.B.1 above to inspect such records.  AOL shall make such
records  available for inspection during regular business hours at its principal
place of business,  upon reasonable  notice from TS. Such inspection right shall
not be exercised  more than once in any calendar year and shall not be exercised
more than once with respect to any particular records furnished by AOL to TS. TS
agrees to hold in strict confidence all information learned in the course of any
such  inspection,  except  to  the  extent  necessary  for  TS  to  reveal  such
information in order to enforce its rights under this Agreement or if disclosure
is required by law. TS shall pay for such inspections,  except that in the event
any such  inspection  reveals that AOL expended  less than * * *% of what it was
required to expend in any quarter,  AOL shall pay the  reasonable  costs of such
inspection.  If AOL and TS are unable to agree on the amount AOL expended,  then
the dispute  shall be resolved by  arbitration  pursuant to Section XI.D hereof.
This Section shall survive expiration or termination of this Agreement.

                           3. Within one quarter after it has been determined as
a result of an inspection  pursuant to Section  III.B.2 above or otherwise  that
AOL failed to expend the minimum  commitment for  advertising and marketing in a
given month, and such failure is not attributable to TS's  unreasonable  failure
to agree to the marketing program proposed by AOL, AOL shall, in addition to any
other  advertising  and  marketing  expenditure  commitments  it has under  this
Agreement,  expend an additional  amount for  advertising and marketing equal to
* * * % of the shortfall from such commitment.

                           4. AOL shall  advise TS in writing  or by  electronic
means of any End User  that  ceases to be a  subscriber  of the AOL  Service  as
promptly as reasonably  practicable  after receiving  notice  thereof.  TS shall
continue servicing each such End User


                                       13
<PAGE>


according  to a service  plan  that TS deems  appropriate,  subject  to such End
User's continued credit-worthiness,  in TS's sole discretion. To the extent that
TS incurs  incremental  costs  associated with the billing of such End Users, TS
shall,  at its sole  discretion,  either (i) pass such costs through to such End
Users or (ii) adjust payments to AOL under Section V.B or X.D.2, as the case may
be, to put AOL in the same economic  position as if such  incremental  costs had
not been incurred.

         C. Offering of Services.

                           1.  AOL  shall   include  on  the  AOL  Service  such
materials and  opportunities as TS shall  reasonably  request to permit users of
the AOL  Service  who wish to become  End Users to elect so to become End Users,
including,  without  limitation,  any  agreements by any such user to (i) switch
from their existing  telecommunications  carrier, (ii) charge their payments for
the  Services  to  credit,  charge  or debit  cards  and/or  (iii)  verify  such
arrangements.

         D. Services Billings; Credit Card Agreements.

                           1. For so long as any End User is a  customer  of the
AOL Service (and  notwithstanding  the termination of this  Agreement,  it being
understood  that  this  obligation  shall  survive  such  termination  if AOL is
receiving  payments  pursuant  to  Section  X.D.2),  AOL shall  provide  for the
inclusion  online in the AOL Service to such End User of such End User's billing
information  provided by TS and any necessary  opportunity  for such End User to
authorize  any payment and to dispute any charges for  Services  with TS (all as
mutually  agreed to with respect to the RMG developed by TS and AOL  hereunder);
provided  that  AOL  shall  not  be  required  to  incur  material  costs  after
termination to alter its inclusion of such  information due to material  changes
made to the RMG by TS.

                           2. AOL shall use all reasonable  efforts to cause the
credit,  charge and debit card  companies  through which AOL bills its customers
for the AOL  Service  to charge  the same rates for  Services  billings  as they
charge for billings for the AOL Service.

                           3. AOL shall use all reasonable  efforts to cause the
credit,  charge and debit card  companies  through which AOL bills its customers
for the AOL Service to enter into direct  arrangements  with TS with  respect to
the billing for the Services,  including provision for continuation thereof with
respect to any End Users that cease to be  subscribers of the AOL Service or any
other services billed to such End User by AOL.

                           4. With respect to any End Users who do not pay their
bills for the AOL Service  through a credit,  charge or debit  card,  AOL shall,
subject  to  applicable  law and AOL's  terms of service  with its  subscribers,
provide to TS all information available to


                                       14
<PAGE>


AOL with respect to such End Users as TS may reasonably  request to permit TS to
bill such End Users for the Services.

         E. Use of AOL Marks.

                           1.  AOL  hereby  grants  to TS an  exclusive  license
(subject  to the  right  of AOL and its  affiliates  to use  the  AOL  Marks  in
connection  with the  Services) for TS to use the AOL Marks solely in connection
with its operation of the Services for which TS is then the  exclusive  provider
under this Agreement;  and AOL hereby grants to TS an exclusive license (subject
to the right of AOL and its  affiliates to use the AOL Marks in connection  with
the  Services)  for TS to use  the AOL  Marks  solely  in  connection  with  its
operation of the Services for which TS is then the provider under this Agreement
on a non-exclusive  basis, unless the parties mutually agree (such agreement not
to  be   unreasonably   withheld)   that  the  license  with  respect  to  those
non-exclusive  Services  should itself be  non-exclusive;  provided that in both
cases TS (i) does not create a unitary  composite  mark  involving the AOL Marks
without the prior written  approval of AOL and (ii) displays symbols and notices
clearly and  sufficiently  indicating the trademark  status and ownership of the
AOL Marks in accordance with applicable trademark law and practice; and provided
further that AOL retains the right to use the AOL Marks in  connection  with the
services provided as part of the core business of ANS CO+RE Systems,  Inc. as of
the  date  hereof.  The  foregoing  license  is  personal  to TS and  may not be
sublicensed,  assigned or  otherwise  transferred  except as provided by Section
XII.F.  TS  acknowledges  that:  (i) the AOL Marks are and shall remain the sole
property of AOL; (ii) nothing in this Agreement shall confer in TS, and TS shall
not represent that it has, any right of ownership in the AOL Marks; and (iii) TS
shall not now or in the future contest the validity of the AOL Marks.

                           2. TS further  acknowledges and agrees that no use of
the AOL Marks by TS shall  impair the rights of AOL in the AOL Marks.  TS agrees
to  reasonably  assist AOL, at AOL's  expense,  to the extent  necessary  in the
enforcement  and  protection  of  AOL's  rights  in the AOL  Marks.  If a senior
executive  officer of TS learns of any infringements or uses of marks similar to
the AOL Marks,  such officer shall inform AOL as soon as reasonably  practicable
and TS shall cooperate with AOL as AOL reasonably requests, at AOL's expense, to
protect AOL's rights in the AOL Marks.

                           3. AOL agrees to take all reasonable  steps necessary
to register and protect the AOL Marks.

                           4. Use by TS of the AOL Marks  with  respect  to form
and appearance  shall be subject to the prior written approval of AOL, not to be
unreasonably withheld.


                                       15
<PAGE>


                           5. TS acknowledges  that,  except as provided herein,
it is not  authorized  hereunder to use the AOL name or logo. Any such use shall
require the prior written consent of AOL and shall be subject to such conditions
and restrictions as AOL deems appropriate.

         F. TS Trademarks and Service Marks.

         This Agreement shall not convey a license to AOL to use any trademarks,
service  marks,  trade names or logos  owned or  otherwise  used by TS.  Nothing
herein  shall  give  AOL  any  right,  title  and  interest  in and to any  such
trademarks,  service marks,  trade names or logos owned or otherwise used by TS,
other than the right to display such trademarks,  service marks,  trade names or
logos in connection with the marketing of the Services.

         G. Expenses.

                  Except as otherwise  provided  herein or agreed by the parties
in writing,  all costs and expenses of providing the  marketing and  advertising
services referred to in Section III.A. shall be borne exclusively by AOL.

                  H.   Representatives.    AOL   shall   appoint   a   technical
representative,  a  marketing  representative,  a billing and  customer  service
representative  and a project  manager to  interface  with their  respective  TS
counterparts. If TS is dissatisfied with any of the foregoing representatives or
manager,  it  shall so  inform  AOL and AOL  shall  replace  him/her  as soon as
reasonably  practicable,  consistent with a smooth transition and AOL's staffing
commitments.  TS shall not be entitled to have more than one  representative  or
manager replaced in any six-month period.  Except as may be the case pursuant to
Section XII.H, no AOL manager or representative  appointed  hereunder shall have
any right,  power or authority to enter into any  agreement for or on behalf of,
or incur any obligation or liability of, or to otherwise bind, AOL.

                  I.  Limitation  on AOL  Authority.  AOL  shall  have no right,
authority or power, and shall not hold itself out as having the right,  power or
authority,  to create any contract or  obligation,  express or implied,  binding
upon TS,  including,  but not  limited  to,  accepting  orders for  Services  or
agreeing  to or offering  prices,  terms or  conditions  of sale that are not in
compliance  with the prices and terms and conditions  that TS, or TS and AOL, as
the case may be, have developed and prepared as provided elsewhere herein.

                  J. Insurance.  So long as AOL shall have executory obligations
under  this  Agreement,  AOL  shall  maintain  insurance  in  amounts  and types
customary within its industry for companies of comparable size.


                                       16
<PAGE>



                                   ARTICLE IV
                                  TS SERVICES

         A. Services.

                           1. The telecommunications  services to be provided by
TS hereunder initially shall be the Long Distance  Telecommunications  Services.
Such Long  Distance  Telecommunications  Services  initially  will  include  the
services  described  in Schedule C.  Subject to Article  VII, the Services to be
provided by TS hereunder  will be expanded to include  Local  Telecommunications
Services and  Commercial  Mobile Radio  Services as and to the extent offered by
TS.

         B. Provision of Services.

                           1. TS shall  provide the Services to all  subscribers
to the AOL Service that elect to become End Users, provided that the initial and
continued  provisioning  of any such  customer  will be subject  to such  credit
approvals as TS may, in its sole discretion, apply.

         C. Terms of Services.

                           1.  The  Services  will  be  offered  by  TS,  as the
carrier, under the AOL Marks.

                           2. Notwithstanding anything to the contrary set forth
in this Agreement,  the quality,  timeliness and efficiency of Services provided
hereunder and the performance by TS of its other obligations hereunder shall, at
a  minimum,  be  consistent  with  telecommunications  common  carrier  industry
standards,  government regulations and sound business practices and generally of
no lesser  quality  than the best  comparable  services  provided by TS to other
customers.

                           3. The  specific  types of  Services  other than Long
Distance  Telecommunications  Services,  Local  Telecommunications  Services and
Commercial Mobile Radio Services shall be determined from time to time by mutual
agreement of the parties.

                           4. The rates to be charged by TS for Services subject
to telecommunications regulation shall be determined from time to time by TS, in
its sole  discretion.  TS shall give AOL reasonable  prior notice of prospective
rate  changes  and a  reasonable  opportunity  to consult  with  respect to such
prospective rate changes.  TS's current  intention is that its initial rates for
Long  Distance  Telecommunications  Services  will be as set forth in Schedule D
hereto.  To  the  extent  the  parties  reasonably  agree  that  it  is  legally
permissible to do so with respect to any


                                       17
<PAGE>


specific Services, the rates for those Services shall be determined from time to
time by mutual agreement of the parties.

         5. Customer Service.

               a. TS shall provide customer service 24 hours per day, 7 days per
                  week.

               b. TS  shall  comply  with  the   applicable   customer   service
                  provisions of the TS Performance  List  developed  pursuant to
                  Article II.

               c. If TS fails to conform to the customer  service  standards set
                  forth in this Section  IV.C.5.  above within  thirty (30) days
                  following notice of such  non-conformance  from AOL, AOL shall
                  have the right,  at its discretion and as one of its available
                  remedies,  either  to assume  the  customer  service  function
                  itself or to outsource it to a third party  provider.  In that
                  event,  (a) TS  shall,  at  TS's  expense,  assist  AOL in the
                  transition  of  the  customer  service  function  as  AOL  may
                  reasonably  request,  and (b) TS shall reimburse AOL for AOL's
                  reasonable  costs and expenses  associated  with providing the
                  customer service function.  Notwithstanding the foregoing, if,
                  at any time,  AOL shall  have  assumed  the  customer  service
                  function or  outsourced  it to a third party  provider  and TS
                  shall thereafter demonstrate to AOL's reasonable  satisfaction
                  that  it  can  conform  to  the  applicable  customer  service
                  standards,  TS shall have the right to resume the provision of
                  the  customer   service  function  and  AOL  shall  cause  the
                  transition of the customer service function back to TS.

                           6. AT&T Reseller  Services.  It is anticipated by the
parties that the Services will include initially, and TS initially shall provide
as part thereof,  AT&T-based operator services,  directory  assistance,  calling
card  services  and  international.  In the event TS  replaces  such  AT&T-based
services,  TS shall ensure that the  replacement  services are of  substantially
equivalent or better quality and price.

                           7.  Network  Integrity.  TS  shall  comply  with  the
applicable  network  integrity  provisions of the TS Performance  List developed
pursuant to Article II.


                                       18
<PAGE>


         8. Billing.

               a. TS shall comply with the applicable  billing provisions of the
TS Performance List developed pursuant to Article II.

               b. If TS fails to  conform  to the  billing  services  guidelines
developed  as part of the  applicable  Performance  List  pursuant to Article II
within thirty (30) days following notice of such  non-conformance  from AOL, AOL
shall have the right,  at its discretion  and as one of its available  remedies,
either to assume the billing  services  function  itself or to outsource it to a
third provider. In that event, (a) TS shall, at TS's expense,  assist AOL in the
transition of the billing service  function as AOL may reasonably  request,  and
(b) TS shall reimburse AOL for AOL's  reasonable  costs and expenses  associated
with providing the billing service function.  Notwithstanding the foregoing, if,
at any time, AOL shall have assumed the billing services  function or outsourced
it to a third  party  provider  and TS  shall  thereafter  demonstrate  to AOL's
reasonable  satisfaction that it can conform to the applicable  billing services
standards,  TS shall  have the  right to resume  the  provision  of the  billing
services  function and AOL shall cause the  transition  of the billing  services
function back to TS.

                           9. TS shall  provide to AOL as promptly as reasonably
practicable  after the end of each month an updated  roster of End Users at such
month-end in order to facilitate  performance  by AOL of its  obligations  under
Section III.B.4.

                           10. TS shall,  where  possible,  make  available  the
Dedicated CIC and shall route all Services to End Users thereunder and shall not
route any other  customers  of its  telecommunications  services  based  thereon
(excluding customers (i) in Alaska,  Hawaii, Puerto Rico and the Virgin Islands,
(ii) in other areas in the 48  contiguous  states of the United States where OBN
is not  loaded  and  (iii) in  overflow  situations  where  required  to  manage
capacity).  All non-OBN  traffic shall be carried on the AT&T network.  TS shall
use its best efforts to at all times have the  capability to route the Dedicated
CIC over a redundant network.

         D. Regulatory.

                           1.  TS  shall  be   responsible   for  obtaining  and
maintaining  all  federal,  state and local  consents,  approvals  and  licenses
required to be obtained or maintained  by TS for TS's  provision of the Services
hereunder  other  than any  consents  and  approvals  or  licenses  required  by
applicable law to be obtained or maintained by AOL by reason of its  performance
of its  obligations  hereunder  or  otherwise,  for all of  which  AOL  shall be
responsible,  and all expenses of obtaining and maintaining such,  including all
tariffs, taxes, filings and fees with respect thereto, shall be


                                       19
<PAGE>


borne exclusively by the party so responsible for obtaining or maintaining such.

                           2. TS  shall  file any  required  state  and  federal
tariffs in accordance with applicable law and regulations.

                           3. TS shall pay all  federal,  state and local  taxes
required by applicable law or tariff.

         E. AT&T.

                  1.   * * * .

                           2. TS shall  notify  AOL as  promptly  as  reasonably
practicable  of any  changes  in its  relationship  with AT&T that  could have a
material  adverse effect on the  performance of the parties'  obligations  under
this Agreement and/or the provision of the Services to End Users.

         F. LOAs.

                           1.  TS  shall  be  the   contracting   party  to  the
telecommunication letters of agency (and any other contracts and agreements with
the customers for the provision of telecommunications services to the End Users,
collectively,  "LOAs") and thereby be entitled to all rights deriving therefrom.
Except in connection  with an assignment of this Agreement  permitted by Section
XII.F, TS shall not assign any of the LOAs, i.e., not sell any of the End Users.

         G. Representatives.

                           1. TS shall  appoint a  technical  representative,  a
marketing  representative,  a billing and customer service  representative and a
project manager to interface with their respective AOL  counterparts.  If AOL is
dissatisfied with any of the foregoing  representatives or manager,  it shall so
inform  TS and TS  shall  replace  him/her  as soon as  reasonably  practicable,
consistent with a smooth transition and TS's staffing commitments. AOL shall not
be entitled to have more than one  representative or manager replaced in any six
month period. Except as may be the


                                       20
<PAGE>


case  pursuant  to Section  XII.H,  no TS manager  or  representative  appointed
hereunder  shall have any right,  power or authority to enter into any agreement
for or on behalf of, or incur any  obligation  or liability  of, or to otherwise
bind, TS.

                  H.  Limitation  on TS  Authority.  TS  shall  have  no  right,
authority or power, and shall not hold itself out as having the right,  power or
authority,  to create any contract or  obligation,  express or implied,  binding
upon AOL.

                  I. Insurance.  So long as TS shall have executory  obligations
under this Agreement, TS shall maintain insurance in amounts and types customary
within its industry for companies of comparable size.




                                    ARTICLE V
                                PAYMENTS TO AOL

         A. Initial Payment to AOL.

                           1. On the date hereof, TS shall pay to AOL an initial
payment in the amount of $100,000,000 (the "Initial Payment"). Up to $57,000,000
of the  Initial  Payment  shall be  earned  by AOL over  time in  increments  in
accordance with the performance milestones set forth in Schedule E.

         B. Marketing Payments to AOL.

                           1.  In  partial   consideration   of  AOL   providing
marketing  services and  exclusivity  commitments  hereunder,  TS shall make the
following  payments  in  immediately  available  funds  wired to  AOL's  account
pursuant to the wiring  instructions  attached as Schedule F (which instructions
may be modified in writing by AOL on five (5) days notice):

                                    a. For each calendar quarter ending on March
31, June 30,  September 30 and December 31,  commencing  with the Effective Date
and so long as this Agreement shall not have terminated or been  terminated,  TS
shall pay to AOL, in accordance  with the procedures set forth in Section V.B.3,
the Quarterly Payment Amount for such quarter.

                                    b.  Against the amount of each such  payment
to be made to AOL for any calendar  quarter after  December 31, 1997 and through
(and  including)  the  calendar  quarter  ending June 30,  2000,  there shall be
credited  to TS, as of the last day of such  quarter,  a portion of the  Initial
Payment equal to the lesser of (a) the Quarterly Payment Amount for such quarter
and (b) $ * * *, and such amount so credited shall, for all purposes,  be deemed
to have been paid by TS to AOL and to have satisfied  TS's  obligation to AOL in
such amount. The amount, if any, by which $ * * *


                                       21
<PAGE>


exceeds the Quarterly  Payment  Amount in any such calendar  quarter is called a
"Quarterly Shortfall Amount".

                           2. If this  Agreement  shall be  terminated by either
party prior to the end of the Term,  TS' only  obligation  to pay AOL  hereunder
(exclusive  of any  damages  to which  AOL may be  entitled  as a result of such
termination) shall be as set forth in Articles X and XI hereof.

                           3.  Within  thirty  (30)  days  after  the end of any
period  for which  payment  is to be made  pursuant  to  Section  V.B.1 or V.B.2
hereof,  TS shall deliver to AOL a statement of the Applicable Profit Percentage
(for periods prior to any termination hereof) and Pre-Tax Profit for such period
and the amount, if any, payable to AOL with respect to such period,  showing the
manner  in which  it was  determined  and  certified  as  correct  by the  Chief
Financial Officer of TS. Such statement shall be accompanied by a payment of any
such amount.  This Section V.B.3 shall survive the  termination or expiration of
this Agreement.

                           4. TS shall  keep for two (2) years  from the date of
each payment to AOL pursuant to Section V.B.1  complete and accurate  records in
sufficient  detail to allow AOL to determine if TS has computed Gross  Revenues,
Actual  Services Costs and Pre-Tax Profit  accurately.  AOL shall have the right
for a period of two (2) years  after  receiving  any  report or  statement  with
respect  to payment  due to inspect  such  records.  TS shall make such  records
available for inspection during regular business hours at its principal place of
business,  upon reasonable  notice from AOL. Such inspection  right shall not be
exercised  more than once in any calendar  year and shall not be exercised  more
than once with  respect to any  particular  records  furnished by TS to AOL. AOL
agrees to hold in strict confidence all information learned in the course of any
such  inspection,  except  to  the  extent  necessary  for  AOL to  reveal  such
information in order to enforce its rights under this Agreement or if disclosure
is required by law. AOL shall pay for such inspections, except that in the event
there is any upward  adjustment  in payments  owed for any quarter shown by such
inspection  of more than two percent (2%) of the amount  paid,  TS shall pay the
reasonable  costs of such  inspection.  If AOL and TS are unable to agree on the
amount  owed,  then the dispute  shall be resolved  by  arbitration  pursuant to
Section  XI.D  hereof.  Payments  not made  within the time  period set forth in
Section V.B.3 hereof shall bear interest at a rate of one percent (1%) per month
or the highest  rate  permitted by law,  whichever  is lower,  from the due date
until  paid in full.  This  Section  V.B.4  shall  survive  the  termination  or
expiration of this Agreement.

                           5. It is  understood  and agreed  that the  foregoing
payment  terms  and  conditions  in this  Section  V.B.  are in  respect  of the
provision of Long Distance Telecommunications Services only and that the parties
are to  mutually  agree as to  payment  terms and  conditions  in respect of the
provision of Services of any other


                                       22
<PAGE>


nature at the time such other Services are to be offered hereunder.




                                   ARTICLE VI
              WARRANTS; WARRANT HOLDER AND STOCKHOLDERS AGREEMENT

                  A.  Warrants.  On the date  hereof  and to induce AOL to enter
into the ongoing  business  relationship  represented  by this  Agreement and as
partial   consideration   therefor,   Holdings  is  entering  into  two  Warrant
Agreements, each dated as of the date hereof (collectively, the "Warrants"), one
giving AOL the right to acquire  5,000,000  shares of Holdings Common Stock (the
"Holdings Common Stock") on the terms and subject to the conditions thereof, and
the other  (the  "Supplemental  Warrant")  giving AOL the right to acquire up to
7,000,000  shares of  Holdings  Common  Stock on the terms  and  subject  to the
conditions thereof.

                  B.  Warrantholder  and  Stockholders  Agreement.  On the  date
hereof,   AOL,  TS  and  Holdings  are  entering  into  the   Warrantholder  and
Stockholders  Agreement,  dated as of the date hereof (the  "Warrantholders  and
Stockholders Agreement").




                                   ARTICLE VII
                          EXCLUSIVITY; NON-COMPETITION

         A. Exclusive Arrangement.

                           1. * * * .

                           2. * * * .


                                       23
<PAGE>


                           3. * * * .

                           4. * * * .

                           5. * * * .

                           6. * * * .


                                       24
<PAGE>


                           7. * * * .

                           8. * * * .

                           9. * * * .

                                       25
<PAGE>


         B. Confidentiality.

                           1. Each party hereto shall treat, and shall cause its
respective  directors,   officers,   employees,   agents,   representatives  and
consultants to treat, as the other party's confidential  property and not use or
disclose  to  others or  permit  its  directors,  officers,  employees,  agents,
representatives and consultants to use or disclose to others,  without the prior
written consent of such other party, any non-publicly  available  information or
data of such other party  (including,  but not  limited to, the  identity of End
Users or  subscribers  to the AOL  Service  from time to time  hereunder  or any
information  with respect thereto or any technical  information or data provided
by such other  party) that may have  heretofore  or hereafter  been  provided or
disclosed  by  such  other  party  in  connection  with  this   Agreement,   any
negotiations  pertaining  thereto  or to any of  the  transactions  contemplated
hereby.

                           2. The  foregoing  Section  VII.B.1 shall not prevent
any party hereto from using or disclosing to others information:  (i) which such
party  can show has  become  part of the  public  domain  other  than by acts or
omissions  of  such  party,   its  directors,   officers,   employees,   agents,
representatives and consultants;  (ii) which has been furnished to such party by
third  parties as a matter of right,  without  restriction  on disclosure or use
known to such party;  (iii) which was lawfully in such party's  possession prior
to the time AOL and TS first  entered into  discussions  relating to the subject
matter of this Agreement and that was not acquired by such party, its directors,
officers,  employees,  agents,   representatives  and  consultants  directly  or
indirectly from the other party, its employees or agents; (iv) which a party can
prove was developed by it  independently  of any information  received from such
other party, its directors,  officers,  employees,  agents,  representatives and
consultants,  either directly or indirectly;  (v) that such party is required to
disclose by applicable law or regulation, in which case the party so required to
disclose  shall give the other party prompt  notice of such  requirement  in all
cases with  sufficient  time for such other party to seek a protective  order or
other  limit  on  disclosure   (unless  the  party  subject  to  the  disclosure
requirement  would  suffer  penalties or  sanctions  for failure to  immediately
disclose such  information).  It is further  understood and agreed that specific
information  shall not be deemed available to the public or in any party's prior
possession merely because it is embraced by more general  information  available
to the public or in such party's prior possession;  or (vi) as necessary for the
enforcement of this  Agreement.  In addition,  (1) either party may disclose the
terms of this  Agreement  to the  extent  it deems  such  disclosure  reasonably
necessary under applicable  federal and state  securities laws,  regulations and
policies in connection  with its (or  Holdings')  status as a public company and
with  transactions  involving the offering of its (or Holdings')  securities and
(2) either party may disclose the terms of this Agreement to third


                                       26
<PAGE>


parties  as  necessary  in  connection   with  other  financing  or  merger  and
acquisition activities,  provided that, in the case of clauses (1) and (2) above
it seeks to protect the confidentiality of such confidential  information in the
same manner and to the same degree as its own confidential  information,  to the
full extent that such  confidential  treatment is consistent with the purpose of
the disclosure.  If either party becomes aware of any motion or other regulatory
or court  proceeding  that might require it to disclose any of the terms of this
Agreement,  that  party will give  immediate  written  notice of such  motion or
proceeding to the other and both parties shall act  cooperatively  to retain the
confidentiality  of the terms  hereof.  For purposes of this  paragraph,  "third
party",  does not include a person (other than a direct  competitor of AOL or TS
or their  respective  affiliates)  retained by either  party to provide  advice,
consultation,  analysis,  legal counsel or any other services in connection with
this  Agreement,  if such  person  agrees  to be  bound  by the  confidentiality
obligations of this Agreement.

                           3. In the event that this  Agreement  is  terminated,
any and all  notes,  memoranda,  records,  drawings,  tracings,  specifications,
sketches, reports or other documents, including, without implied limitation, all
copies, excerpts or reproductions thereof,  furnished or made available by TS to
AOL, or AOL to TS, as the case may be,  their  respective  directors,  officers,
employees, agents, representatives and consultants or developed thereby (except,
in any case,  for  information  necessary  to complete the  performance  of such
party's  obligations  under  this  Agreement  and,  in the  case of TS,  for any
information  relating to any End User  hereunder  with respect to the  Services,
and, in the case of AOL, any  information  relating to any subscriber to the AOL
Service  with respect to the AOL  Service)  shall be promptly  destroyed by such
party at such other party's request and such party shall advise such other party
in writing that such destruction has been completed.  This Section shall survive
any termination of this Agreement.

         C. Public Announcement.

                           1.   No   press   release,    public    announcement,
confirmation  or other  information  regarding this Agreement or the Warrants or
the  contents  hereof or thereof  shall be made by any party  without  the prior
written  consent of the other party,  which  consent  shall not be  unreasonably
withheld.  It is agreed and  understood  that the parties shall work together to
prepare  any  such  press   release  or  public   announcement.   The  foregoing
notwithstanding,  if a party is required pursuant to applicable  securities laws
to make  such a  public  announcement  or press  release,  such  party  shall be
permitted to do so provided  that such party has  furnished the other party with
the text of such public announcement or press release sufficiently in advance of
such public  announcement  or press release as to afford the  receiving  party a
reasonable opportunity to review such public announcement or press release


                                       27
<PAGE>


and such party, to the extent consistent with its legal disclosure  obligations,
modifies such public  announcement  or press release as reasonably  requested by
the other party.




                   ARTICLE VIII REPRESENTATIONS AND WARRANTIES

                  A. AOL Representations  and Warranties.  AOL hereby represents
and warrants to TS as follows:

                           1. Due  Organization;  Etc. AOL (a) is a  corporation
duly  organized,  validly  existing and in good  standing  under the laws of the
state of its organization; (b) is duly qualified or licensed to do business as a
foreign  corporation  and is in good standing in each  jurisdiction in which its
ownership  or lease of property or its conduct of business  requires it so to be
qualified or licensed; (c) has all licenses,  authorizations,  consents, orders,
approvals and qualifications  necessary to conduct its business; and (d) has the
corporate  power and authority to own its  properties and assets and to carry on
its business as now conducted.

                           2.   Authorization.   The  execution,   delivery  and
performance  by AOL of this  Agreement are within its corporate  powers and have
been duly authorized by all necessary corporate action.

                           3.  No   Conflict.   The   execution,   delivery  and
performance  by AOL of this Agreement (i) do not contravene any provision of its
charter or by-laws; and (ii) do not violate or conflict with any law, regulation
or contractual restriction to which it is subject or result in a violation of or
conflict  with  any  other  agreement  to  which it is a party or by which it is
bound.

                           4. Enforceability. This Agreement is the legal, valid
and binding  obligation of AOL,  enforceable  against AOL in accordance with its
terms,  except as such  enforceability may be limited by applicable  bankruptcy,
insolvency,  moratorium,  reorganization,  or other  laws  affecting  creditors'
rights generally or by the availability of equitable remedies.

                           5. Acquisition for Investment.  AOL is an "accredited
investor"  within the meaning of Rule 501 of Regulation D promulgated  under the
Securities  Act.  AOL is acquiring  the  Warrants and the Holdings  Common Stock
issuable upon exercise  thereof for its own account for  investment  and not for
the  account  of  others  or with a view to the  distribution  or resale of such
Warrants or Holdings  Common Stock.  AOL has such  knowledge  and  experience in
financial and business  matters  generally that AOL is capable of evaluating the
merits and risks of an investment in the


                                       28
<PAGE>


Warrants and Holdings  Common Stock.  AOL is aware that neither the Warrants nor
the  Holdings  Common  Stock  issuable  upon  exercise  thereof  may be  sold or
otherwise  transferred  absent  registration  under  the  Securities  Act  or an
exemption  therefrom.  AOL  acknowledges  that it has received from Holdings all
financial and other information regarding its investment in the Warrants and the
Holdings  Common Stock issuable upon exercise  thereof that it has requested and
has been afforded the opportunity to discuss such investment with Holdings.  The
only  representations  and  warranties  that  have been  made  with  respect  to
Holdings,  its  subsidiaries,  including TS, or their respective  businesses and
assets or otherwise in connection with the transactions  herein contemplated are
those contained in this Agreement and in the Warrants.

                  B. TS Representations and Warranties. TS hereby represents and
warrants to AOL as follows:

                           1. Due  Organization;  Etc.  TS (a) is a  corporation
duly  organized,  validly  existing and in good  standing  under the laws of the
state of its organization; (b) is duly qualified or licensed to do business as a
foreign  corporation  and is in good standing in each  jurisdiction in which its
ownership  or lease of property or its conduct of business  requires it so to be
qualified or licensed; (c) has all licenses,  authorizations,  consents, orders,
approvals and qualifications  necessary to conduct its business; and (d) has the
corporate  power and authority to own its  properties and assets and to carry on
its business as now conducted.

                           2.   Authorization.   The  execution,   delivery  and
performance  by TS of this  Agreement are within its  corporate  powers and have
been duly authorized by all necessary corporate action.

                           3.  No   Conflict.   The   execution,   delivery  and
performance  by TS of this  Agreement (i) do not contravene any provision of its
charter or by-laws; and (ii) do not violate or conflict with any law, regulation
or contractual restriction to which it is subject or result in a violation of or
conflict  with  any  other  agreement  to  which it is a party or by which it is
bound.

                           4. Enforceability. This Agreement is the legal, valid
and binding  obligation of TS,  enforceable  against TS in  accordance  with its
terms,  except as such  enforceability may be limited by applicable  bankruptcy,
insolvency,  moratorium,  reorganization,  or other  laws  affecting  creditors'
rights generally or by the availability of equitable remedies.

                           5. AOL Representations.  The only representations and
warranties  that have been made with respect to AOL, its  subsidiaries  or their
respective businesses and assets or


                                       29
<PAGE>


otherwise in connection  with the  transactions  herein  contemplated  are those
contained in this Agreement.




                          ARTICLE IX THE EFFECTIVE DATE

         A. The Effective Date

                  1. * * * . This  Agreement and the  obligations of the parties
shall become  effective for all purposes at 5:00 p.m., EST, on February 27, 1997
if, on or before such time on such date, AOL shall not have given written notice
to TS that it had elected not to proceed with this Agreement, accompanied by the
return of the full  amount of the Initial  Payment to TS and of the  Warrants to
Holdings and (ii) TS has provided to AOL a legal opinion  reasonably  acceptable
to AOL with respect to the valid issuance and due  authorization of the Warrants
and (iii) the check  representing  the Initial  Payment  delivered to AOL on the
date hereof shall have cleared so long as it was  deposited in a bank on Monday,
February  24,  1997.  Such  time on such date that  this  Agreement  so  becomes
effective,  or such earlier time as the parties shall agree in writing that this
Agreement shall be effective, is called the "Effective Date."

                  2. If AOL shall elect, as provided  above,  not to proceed and
shall, on or before 5:00 p.m., EST, on February 27, 1997, have returned the full
amount of the Initial Payment to TS and the Warrants to Holdings, this Agreement
and the Warrants  shall be void and of no further force and effect,  without any
further obligation on the part of any party hereto.

         B. Announcement.

                  Immediately  following the Effective  Date, if it shall occur,
TS  and  AOL  shall  publicly   announce  the  entering  into  the  relationship
contemplated by this Agreement, subject to the parties' mutual agreements on the
content of such announcement and the procedures for the same pursuant to Section
VII.C.


                                       30
<PAGE>



                         ARTICLE X TERM AND TERMINATION

         A. Term of Agreement.

                           1. The term of this Agreement  shall be for the Term;
provided  that,  notwithstanding  anything  set forth in this  Agreement  to the
contrary, so long as any End User shall be using any Service, each of TS and AOL
shall continue to perform its obligations  under Article IV and Section III.D.1,
respectively,  with  respect  to End  Users  post such Term as well as any other
obligations that survive termination or expiration of this Agreement pursuant to
Section XI.K.

         B. Extension of the Term.

                           1. * * * .

                           2. In connection with each of the first two Extension
Periods, if any, elected by AOL, and in consideration  thereof and to induce AOL
so to extend,  Holdings  shall deliver to AOL, on or before the first day of the
applicable  Extension  Period, a warrant (each, an "Additional  Warrant" and the
Additional  Warrant that is issued with respect to the first  Extension  Period,
the "First  Additional  Warrant" and the Additional  Warrant that is issued with
respect to the second  Extension  Period,  the "Second  Additional  Warrant") to
purchase up to 1,000,000  shares (as such number would have been adjusted  after
the  date  hereof  pursuant  to the  terms  of  the  Supplemental  Warrant,  the
"Additional  Warrant  Number") of Holdings  Common Stock,  at an exercise  price
equal to the average of the closing prices of such Common Stock for the ten (10)
consecutive  business days before the issuance of such Additional  Warrant,  and
substantially in the form of the Supplemental Warrant,


                                       31
<PAGE>


except that (a) the "Vesting  Multiplier"  thereunder shall be 1 (as such number
would have been  adjusted  after the date  hereof  pursuant  to the terms of the
Supplemental Warrant), (b) the "Termination Date" shall be the fifth anniversary
of the issuance  date of such  Additional  Warrant and (c) the "Warrant  Shares"
thereunder shall mean at any time such number of shares of Common Stock as shall
have vested as of such time as follows:

                  (i) such  number of shares of Common  Stock as shall equal the
              product of the "Vesting  Multiplier" times the amount by which (x)
              the number (the "First  Quarter  Number") of End Users for whom TS
              is  providing  Services  as of the  last  day of  the  first  full
              calendar  quarter of such  Extension  Period (the  "First  Vesting
              Date") exceeds (y) the number of End Users (the "Starting Number")
              for  whom TS was  providing  services  as of the  last  day of the
              calendar quarter next preceding such Extension Period,  shall vest
              and shall be Warrant  Shares  thereunder  as of such First Vesting
              Date; and

                  (ii) such number of shares of Common  Stock as shall equal the
              product of the "Vesting  Multiplier" times the amount by which (x)
              the number of End Users (each, a "Subsequent  Quarter Number") for
              whom TS is  providing  Services  as of the last  day of each  full
              calendar  quarter  (each,  a "Subsequent  Vesting Date") after the
              First  Vesting  Date  and on or  before  the  last day of the full
              calendar  quarter in which this Agreement is  terminated,  exceeds
              (y) the greatest of the Starting Number,  the First Quarter Number
              and any prior Subsequent  Quarter Number,  shall vest and shall be
              Warrant Shares thereunder as of such Subsequent Vesting Date;

provided that in no event will the aggregate number of Warrant Shares exceed the
Additional  Warrant  Number,  subject  to  further  adjustment  as  provided  in
Paragraph 6 of such  Additional  Warrant and to  successive  reduction  upon any
exercise of such Additional  Warrant as provided in such Additional  Warrant and
provided,  further,  that no Warrant Shares under the Second Additional  Warrant
shall vest until all  Warrant  Shares  have  vested  under the First  Additional
Warrant  (and no  Warrant  Shares  shall vest  under any  Additional  Warrant on
account of any End User that was the basis of any Warrant  Share  vesting  under
the other Additional Warrant).

         C. Termination of Agreement.

                  1. This Agreement may be terminated as follows:

                         a. TS and AOL may terminate  this Agreement at any time
by mutual written consent.


                                       32
<PAGE>


                         b. Either TS or AOL may terminate this Agreement at any
time upon 30 days prior  written  notice to the other upon a material  breach by
the other in the  performance of its agreements  and  obligations  hereunder and
such other  party's  failure to cure such  breach  within 30 days after  written
notice  thereof,  provided that the party giving notice  pursuant to this clause
(b) is not in such breach of this  Agreement  as would permit the other party to
give a notice pursuant to this clause (b).

                         c. * * * .

                         d. If,  at any time  during  the Term,  AT&T  ceases to
provide  long  distance  telecommunications  services  to TS, TS shall  promptly
inform AOL in writing and AOL may,  upon thirty (30) days  written  notice to TS
given  within  fourteen  (14)  days  after  AOL  receives  notice  of such  AT&T
termination  from  TS,  plus  payment  by AOL to TS of an  amount  equal  to the
aggregate of all amounts  theretofore paid to AOL by TS pursuant to Section V.B.
hereof,  if any (i.e.,  not  including  the  Initial  Payment),  terminate  this
Agreement;  provided,  however,  that AOL shall have no  obligation  to make the
foregoing payment if TS shall not have contracted for viable substitute services
to replace those formerly provided by AT&T.

                         e. If, as the result,  direct or indirect,  of an event
described in Section XII.O, which event is either incurable or has continued for
at  least  60  days,  the  performance  of  this  Agreement   substantially   as
contemplated  hereby is rendered  impracticable,  either AOL or TS may terminate
this Agreement by 30 days prior written notice to the other.

       D. Effects of Termination.

              1.  Except  as  otherwise  provided  below,  upon  termination  or
expiration of this Agreement,  neither party shall have any further liability or
obligation  to the other,  other than for  amounts  accrued but unpaid as of the
date of expiration on termination,  liabilities for any damages to which a party
may be entitled in connection with a termination  pursuant to Section  X.C.1(b),
obligations   contemplated  to  be  performed  or  observed  subsequent  to  any
termination   or  expiration  of  this  Agreement  and   obligations   that  are
specifically described herein as surviving termination of this Agreement.


                                       33
<PAGE>


              2. Upon the expiration or any  termination of this Agreement after
the  first  day of the Test  Launch  Period,  and  provided  that AOL  elects to
continue  to provide to TS online  billing  services of the types  described  in
Section  III.D.  hereof,  TS  shall  pay to AOL,  for each  subsequent  calendar
quarter,  in arrears at the time and in accordance with the procedures set forth
in Section  V.B.3 hereof,  an amount equal to * * * % of the Pre-Tax  Profit for
such quarter  derived by TS, or any successor to TS, or any third party to which
TS may  assign  customers  who were End  Users as of the date of  expiration  or
termination of this Agreement, from telecommunication  services in the nature of
the  Services  provided  to  customers  who  were  End  Users  as of the date of
expiration or  termination  of this  Agreement.  Such election shall be made not
less than 30 days prior to expiration or 10 days prior to the effective  date of
termination,  as the case may be, by written notice to TS. Against the amount of
each  payment to be made to AOL by TS pursuant to this  Section for any calendar
quarter,  there shall be credited to TS, as of the last day of such quarter,  in
accordance  with the terms of this  Agreement,  an amount equal to the lesser of
(a) * * * of the amount that, but for this  provision,  was to be paid to AOL in
respect of such quarter  pursuant to this Section X.D.2 and (b) the amount of* *
* .

              3. If this Agreement  shall have been terminated by TS pursuant to
Section X.C.1(b) hereof by reason of a material breach by AOL or by AOL pursuant
to Section  X.C.1(c)  hereof or by either  party  pursuant  to Section  X.C.1(e)
hereof,  AOL  shall,  within  10  days  after  such  termination,  pay  to TS in
immediately available funds, the amount, if any, equal to the Unamortized Amount
at the time of such termination.

              4. * * * .


                                       34
<PAGE>



              5. If at any time  subsequent to the  expiration or termination of
this  Agreement,  TS shall  make or  receive  any offer to  transfer  or assign,
directly or indirectly,  all or any portion of its rights to provide Services to
End Users,  which shall in any event  include  assumption by the offeror of TS's
responsibilities  to End Users and  obligations to AOL hereunder,  TS shall give
AOL  written  notice of such  offer,  stating  the name of the  third  party and
describing the offer's material terms. If AOL shall not, within thirty (30) days
after  receiving  such  notice,  offer to  acquire  such  rights  on  terms  and
conditions  substantially similar to those offered by or to such third party (it
being  understood  that  if the  offer  to or  from  the  third  party  includes
securities  of such third party,  AOL shall have no  obligation  to provide such
securities  as part of its offer but shall be  required  to  provide  equivalent
value), TS shall be free to transfer or assign such


                                       35
<PAGE>


rights to such third  party,  provided  that any such  transaction  is completed
within a period of ninety (90) days after  expiration  of the  foregoing  thirty
(30) day period.  Otherwise,  AOL shall have the right,  exercisable  for thirty
(30) days, to acquire such rights upon the terms set forth in AOL's offer.

                   6.  Termination  without  Cause.   Notwithstanding   anything
provided in this Section  X.D.6 or otherwise in this  Agreement,  neither TS nor
AOL has the right to terminate this Agreement without cause.

                           a. If AOL should nonetheless terminate this Agreement
                        without cause, TS may elect as its sole remedy,  in lieu
                        of its other  remedies in law and equity,  to be awarded
                        liquidated   compensatory   damages   in  an  amount  of
                        * * * less amounts  previously  credited to AOL pursuant
                        to Section  V.B.1(b).  The  parties  have agreed to this
                        liquidated  damage clause  because of the  difficulty of
                        ascertaining  with accuracy,  in advance,  the amount of
                        damages  that TS would  suffer if AOL were to  terminate
                        this contract  without cause.  The parties further agree
                        that (i) these  liquidated  damage  payments  are wholly
                        compensatory  in  nature  and  constitute  a  reasonable
                        approximation of the damages TS would actually suffer in
                        the event of a termination  by AOL, and (ii) as a result
                        of a termination by AOL, TS would lose funds that it had
                        invested   in  its   arrangement   with  AOL  and  these
                        liquidated damages would provide the funds necessary for
                        TS to  establish  and finance a  comparable  arrangement
                        with another online service if it elects to do so.

                           b. If TS should nonetheless  terminate this Agreement
                        without cause,  AOL, as a remedy in addition to those it
                        already possesses in equity and in law, shall be able to
                        require  TS to provide  180 days of  Service  under this
                        Agreement  from the date of  termination  or  notice  of
                        termination,  whichever is earlier.  The purpose of this
                        180-day period is to provide AOL with the time necessary
                        reasonably  to  transfer  End Users to other  comparable
                        telecommunications   carrier(s)   with  a   minimum   of
                        disruption.

                           c. For  purposes  of this  Section  X.D.6  only,  the
                        parties further agree that a termination  made by either
                        party  with a good  faith  belief  that such party has a
                        right  to  terminate  pursuant  to a  provision  of this
                        Agreement   (a   "Permitted   Termination"),   which  is
                        ultimately determined not to have been effected pursuant
                        to a provision of this Agreement,  will not constitute a
                        termination  without cause for purposes of this Section.
                        A  termination  without  cause shall be any  termination
                        other than a Permitted Termination.


                                       36
<PAGE>




                                   ARTICLE XI
                                    REMEDIES

         A. Indemnification.

                           1.  Subject  to the  terms  and  conditions  of  this
Article  XI, AOL hereby  indemnifies  and agrees to defend and hold  harmless TS
from and against all losses,  costs,  damages and expenses,  including,  without
limitation,  reasonable attorneys' fees (collectively "Damages"), incurred by TS
resulting from or relating to (i) a breach of any  representation or warranty of
AOL contained in this Agreement,  (ii) the  non-performance of any obligation to
be performed  by AOL under this  Agreement or (iii) any claim that the AOL Marks
that are authorized by this Agreement infringe the intellectual  property rights
of any third party.

                           2.  Subject  to the  terms  and  conditions  of  this
Article XI, TS hereby  indemnifies  and agrees to defend and hold  harmless  AOL
from and against all Damages incurred by AOL resulting from or relating to (i) a
breach of any representation or warranty of TS contained in this Agreement, (ii)
the  non-performance  of any covenant or  obligation to be performed by TS under
this Agreement or (iii) any claim that any TS trademarks,  service marks,  trade
names or logos  displayed  in  connection  with the  marketing  of the  Services
infringe the intellectual property rights of any third party.

         B. Conditions of Indemnification.

                           1.  The  party  seeking  indemnification  under  this
Agreement (the "Indemnified  Party") shall promptly notify the party expected to
provide  indemnification  under this Agreement (the "Indemnifying Party") of the
facts and circumstances upon which the Indemnified Party intends to base a claim
for indemnification hereunder ("Notice of Claim"). Notice shall in all events be
considered  prompt  if given  (a) no later  than  thirty  (30)  days  after  the
Indemnified  Party learns of such facts and  circumstances,  or (b) if later, in
sufficient time to allow the Indemnifying  Party to exercise its rights pursuant
to this  subpart 3 without any  material  impairment  of, or  prejudice  to, the
Indemnifying Party in the exercise of such rights.

         C. Defense of Third-Party Claims.

                           1. Subject to subsection (b) below,  if Damages arise
out of a third party claim seeking  recovery of money damages (a "Money Claim"),
the Indemnifying Party shall have the right and obligation,  at its expense,  to
assume sole control of the defense of such Money Claim with  counsel  reasonably
acceptable  to  the  Indemnified  Party.   Notwithstanding  the  foregoing,  the
Indemnified Party shall have the right to employ its own counsel in any such


                                       37
<PAGE>


case,  but the fees and expenses of such counsel  shall be at the expense of the
Indemnified  Party unless (x) the  employment  of such  counsel  shall have been
authorized in writing by the  Indemnifying  Party in connection with the defense
of such action at the expense of the Indemnifying Party, or (y) the Indemnifying
Party  shall not have  employed  counsel to have  charge of the  defense of such
action  within a reasonable  time after the Notice of Claim is given,  or having
assumed such  defense,  fails to pursue it within  reasonable  time,  or (z) the
named parties to such claim include both the  Indemnified  and the  Indemnifying
Parties  and the  Indemnified  Party  shall have been  advised  by counsel  that
counsel employed by the Indemnifying Party would, under applicable  professional
standards,  have a conflict in representing both the Indemnifying  Party and the
Indemnified  Party,  in any of  which  events  such  fees  and  expenses  of one
additional  counsel for the Indemnified Party shall be borne by the Indemnifying
Party.  The  Indemnified  Party shall have the right to settle or compromise any
Money Claim and recover the amount paid in such settlement from the Indemnifying
Party without the consent of the Indemnifying Party if the Indemnified Party has
given written  notice  thereof to the  Indemnifying  Party and the  Indemnifying
Party has failed to assume the defense of the Money Claim or, having assumed the
defense,  has failed to pursue it diligently within a reasonable length of time.
The  Indemnifying  Party shall have the right to settle or compromise  any Money
Claim against the Indemnified Party without the consent of the Indemnified Party
provided  that the  terms  of such  settlement  or  compromise  provide  for the
unconditional  release of the Indemnified Party and require the payment of money
damages only by the Indemnifying Party.

                           2.  If  Damages  arise  out of a  third  party  claim
seeking  equitable  relief alone or in addition to monetary damages and, if such
equitable  relief,  standing alone, if obtained,  would materially and adversely
affect  the  business,   operations,   assets  or  financial  condition  of  the
Indemnified  Party  (an  "Equitable  Claim"),  the  Indemnified  Party  shall be
entitled to defend such Equitable  Claim with counsel  reasonably  acceptable to
the Indemnifying Party in a reasonable manner under the circumstances and at the
reasonable  expense of the Indemnifying  Party. The Indemnifying  Party shall be
provided by counsel to the Indemnified Party with regular information  regarding
the  costs  of such  defense.  The  Indemnifying  Party  shall  be  entitled  to
participate at its own expense in the defense of any such Equitable  Claim.  The
Indemnified  Party  shall  make  no  settlement,   compromise,   admission,   or
acknowledgment   which  would  give  rise  to  liability  on  the  part  of  the
Indemnifying Party without the prior written consent of the Indemnifying  Party,
which shall not be unreasonably withheld or delayed.

                           3. The parties shall extend reasonable cooperation to
one another in connection with the defense of any third-party  claim pursuant to
this  Article XI and, in  connection  therewith,  shall  furnish  such  records,
information, and testimony and attend


                                       38
<PAGE>


such conferences, discovery proceedings, hearings, trials, and appeals as may be
reasonably requested.

                           4. Notwithstanding anything else in this Agreement or
elsewhere  contained,  IT IS  EXPRESSLY  UNDERSTOOD  AND AGREED  THAT EXCEPT FOR
LIABILITY  AMONG THE PARTIES HERETO ARISING UNDER SECTIONS IIIE,  IIIF, VIIB AND
VIIC HEREOF, NO PARTY SHALL BE LIABLE TO ANY OTHER PARTY OR ANY OTHER PERSON FOR
ANY INDIRECT, SPECIAL, INCIDENTAL OR CONSEQUENTIAL LOSSES OR DAMAGES, INCLUDING,
WITHOUT LIMITATION,  LOSS OF GOODWILL OR LOSS OF PROFITS,  ARISING IN ANY MANNER
FROM THIS AGREEMENT OR THE  PERFORMANCE  OR  NONPERFORMANCE  OF ITS  OBLIGATIONS
HEREUNDER.

         D. Arbitration.

                           1. If the parties are unable to resolve any  dispute,
controversy  or claim  arising  under this  Agreement  (excluding,  any disputes
relating to intellectual property rights or confidentiality) (each a "Dispute"),
such  Dispute  will be  submitted  to senior  executive  officers of each of the
parties  for  resolution.  If such  officers  are unable to resolve  the Dispute
within ten (10) days after  submission to them,  the dispute shall be solely and
finally  settled by  arbitration in accordance  with the Commercial  Arbitration
Rules of the American Arbitration  Association ("AAA") then obtaining;  provided
that the Federal Rules of Evidence  shall apply in toto to any such Dispute and,
subject to the  arbitrators'  limiting  the time for and scope of  discovery  to
comply with the time limit set forth in Section  XI.D.4,  the  Federal  Rules of
Civil Procedure shall apply with respect to discovery.

                           2. The  arbitration  panel shall be composed of three
arbitrators,  one of whom shall be chosen by AOL, one by TS and the third by the
two so chosen.  If both or either of AOL or TS fails to choose an  arbitrator or
arbitrators  within seven (7) days after  receiving  notice of  commencement  of
arbitration or if the two arbitrators fail to choose a third  arbitrator  within
seven (7) days after their  appointment,  the then director of the office of the
American  Arbitration  Association in the District of Columbia  shall,  upon the
request  of both or  either  of the  parties  to the  arbitration,  appoint  the
arbitrator or arbitrators required to complete the board.

                           3.  Unless  the  parties  to  the  arbitration  shall
otherwise agree to a place of arbitration,  the place of arbitration shall be in
the District of Columbia.

                           4. The arbitration  panel shall commence  proceedings
no later than sixty (60) days after the appointment of the third arbitrator. All
discovery  shall  be  completed  prior  to  commencement  of  proceedings.  Such
proceedings  shall be  conducted  for no less than  three (3) full days per week
until completed.


                                       39
<PAGE>


                           5. The  arbitration  panel is empowered to render the
following  awards in accordance with the terms and conditions of this Agreement:
(i) enjoining a party from performing any act prohibited,  or compelling a party
to  perform  any act  required,  by the  terms of this  Agreement  and any order
entered pursuant to this Agreement or deemed necessary by the arbitration  panel
to resolve  disputes  arising under or relating to this  Agreement or any order;
(ii)  where,  and only  where,  violations  of this  Agreement  have been found,
shortening or lengthening any period established by this Agreement or any order;
(iii)  monetary  awards and (iv) ordering such other legal or equitable  relief,
including  any  provisional  legal  or  equitable  relief,  or  specifying  such
procedures as the arbitrators deem appropriate, to resolve any Dispute submitted
to it for  arbitration.  The  arbitration  panel shall not be empowered to award
consequential  or punitive  damages and shall not be empowered to award specific
performance  in  the  event  that  such  performance  would  have  a  materially
detrimental  effect on aspects of the  party's  business  that are not  directly
related hereto.

                           6. When resolving a Dispute  arising under Article II
hereof and  resulting  from the failure of the  parties to  mutually  agree on a
guideline to be included on the  Performance  List of one of the  parties,  each
party  shall  submit  to the  arbitrators  a form  of the  particular  guideline
proposed by such party. The arbitrators'  decision in any such instance shall be
limited to designating  one of the proposals as being the most  consistent  with
generally  accepted  industry  practice  in the context of  comparable  business
arrangements.  The proposed  guideline so designated by the arbitrators shall be
included in the Performance List of the appropriate party.

                           7. The arbitrators shall render their decision within
thirty (30) days after  submission  of all  evidence and the  conclusion  of all
testimony. The decision of the arbitrators shall be by majority vote and, at the
request of either  party,  the  arbitration  panel shall issue to both parties a
written  explanation  of the reasons for the award and a full  statement  of the
facts as found and the rules of law applied in reaching its decision.

                           8. Any  monetary  awards  shall be made and  shall be
payable in U.S. dollars free of any tax or any other deduction (except as may be
required by law). Monetary awards shall include interest from the date of breach
or other violation of this Agreement to the date when the award is paid in full.
The interest rate or rates applied  during such period shall be the lower of 12%
per annum or the maximum rate permitted by applicable law (the "Interest Rate").

                           9. The  award of the  arbitration  panel  will be the
sole and exclusive  remedy between the parties  regarding any and all claims and
counterclaims with respect to the subject matter of the arbitrated  dispute.  An
award rendered in connection with an


                                       40
<PAGE>


arbitration  shall be final and binding upon the parties,  and any judgment upon
such  an  award  may  be  entered  and   enforced  in  any  court  of  competent
jurisdiction. The parties hereby waive all jurisdictional defenses in connection
with any arbitration  hereunder or the enforcement of an order or award rendered
pursuant  thereto  (assuming that the terms and  conditions of this  arbitration
clause have been complied  with),  defenses  based on the general  invalidity of
this Agreement or this arbitration  clause.  With respect to any order issued by
the arbitration  panel pursuant to this Agreement,  the parties  expressly agree
and consent (i) to the  bringing of an action by one party  against the other in
the  federal  courts of the forum  state  agreed to above to enforce and confirm
such  order;  and (ii) that any  federal  court  sitting in such state may enter
judgment and enforce such order, whether pursuant to the U.S. Arbitration Act or
otherwise.

                           10.  Neither  party shall be excused from  performing
its obligations hereunder during the pendency of such arbitration.

                  E. Reservation of Remedies.  Except where otherwise  expressly
specified,  the rights and remedies  granted to a party under this Agreement are
cumulative  and in addition to, and not in lieu of, any other rights or remedies
which the party may possess at law or in equity.

                  F. Survival. This Article XI shall survive termination of this
Agreement.




                                   ARTICLE XII
                                    GENERAL

                  A.  Regulatory  Filings.  Each of TS and AOL will cooperate to
the extent  reasonably  practicable in the  preparation  and filing of any other
regulatory  filings  necessary or advisable to permit the proposed  transactions
and the provision of the Services hereunder,  including, without limitation, the
provision of any information as may reasonably be necessary therefor.

                  B.  Notices.  All notices and other  communications  hereunder
shall be given by telephone  and  immediately  confirmed in writing and shall be
deemed given if delivered  personally or mailed by registered or certified  mail
(return receipt requested) to the parties at the following addresses (or at such
other address for a party as shall be specified by like notice):


                                       41
<PAGE>


                           1. if to TS or Holdings:

                           Tel-Save Holdings, Inc.
                           Law Department
                           6805 Route 202
                           New Hope, Pennsylvania  18938
                           Attention:        General Counsel

                           Telephone Number:  (215) 862-1500
                           Facsimile Number:  (215) 862-1515

                           2. if to AOL:

                           America Online Inc.
                           22000 AOL Way
                           Dulles, Virginia  20166-9323
                           Attention:  General Counsel
                           Telephone Number:  (703) 265-2739
                           Facsimile Number:  (703) 265-2208

                           with a copy to:

                           Head of Business Affairs
                           AOL Networks
                           22000 AOL Way
                           Dulles, Virginia 20166-9323
                           Telephone Number:  (703) 265-2365
                           Facsimile Number:  (703) 265-1206

                  C.  Interpretation.  The headings  contained in this Agreement
are for  reference  purposes only and shall not affect in any way the meaning or
interpretation of this Agreement. References to Sections, Articles and Schedules
refer to  sections,  articles and exhibits of this  Agreement  unless  otherwise
stated.

                  D.  Severability.   If  any  term,   provision,   covenant  or
restriction of this Agreement is held by a court of competent jurisdiction to be
invalid,  void  or  unenforceable,  the  remainder  of  the  terms,  provisions,
covenants,  and  restrictions  of this Agreement  shall remain in full force and
effect and shall in no way be affected,  impaired or invalidated and the parties
shall  negotiate  in good faith to modify this  Agreement  to  preserve,  to the
fullest  extent  legally  permitted,   each  party's  anticipated  benefits  and
obligations  under this  Agreement.  If the parties are unable to so agree,  the
matter shall be resolved pursuant to Article XI.D hereof.

                  E. Entire Agreement.  This Agreement,  together with the other
agreements referred to herein and the schedules attached hereto, constitutes the
entire  agreement,  and supersedes all other prior agreements and  undertakings,
both  written and oral,  among the parties  with  respect to the subject  matter
hereof.


                                       42
<PAGE>


                  F.  Assignments.  This Agreement (i) is not intended to confer
upon any other  person any rights or remedies  hereunder;  and (ii) shall not be
assigned  by  operation  of law  or  otherwise  except  (a)  to a  wholly  owned
subsidiary  (provided such subsidiary becomes a party to this Agreement and that
the transferring  party agrees and acknowledges that it is not released from its
obligations  hereunder),   or  (b)  to  any  entity  that  may  acquire  all  or
substantially all of the assets of a party hereto. This Agreement, together with
the other agreements referred to herein and the schedules attached hereto, shall
inure to the benefit of and be binding upon the parties'  respective  successors
and permitted assigns.

                  G.  Governing  Law.  This  Agreement  shall be governed in all
respects, including validity, interpretation and effect, by the internal laws of
the State of New York,  without  giving effect to the  principles of conflict of
laws thereof.

                  H. Amendments.  No provision of this Agreement may be amended,
modified  or waived  except by written  agreement  duly  executed by each of the
parties,  by, in the case of AOL, an officer of at least equal  standing to that
officer who signed this Agreement on behalf of AOL.

                  I. Independent Contractors.  The parties to this Agreement are
independent contractors.  Neither party is an agent, representative,  or partner
of the other party.  Neither  party shall have any right,  power or authority to
enter  into any  agreement  for or on  behalf  of, or incur  any  obligation  or
liability of, or to otherwise bind, the other party. This Agreement shall not be
interpreted  or construed to create an  association,  agency,  joint  venture or
partnership between the parties or to impose any liability  attributable to such
a relationship upon either party.

                  J. No Waiver.  The  failure of either  party to insist upon or
enforce strict performance by the other party of any provision of this Agreement
or to exercise any right under this Agreement shall not be construed as a waiver
or  relinquishment to any extent of such part's right to assert or rely upon any
such provision or right in that or any other instance; rather, the same shall be
and remain in full force and effect.

                  K.   Survival.   Any   provision  of  this   Agreement   which
contemplates  performance or observance  subsequent to, or otherwise states that
it would survive,  any  termination or expiration of this Agreement will survive
the termination or expiration of this Agreement.  This Article XII shall survive
termination of this Agreement.

                  L. Third Party  Beneficiaries.  This Agreement is intended for
the benefit of the  parties  hereto and  thereto,  as the case may be, and their
respective successors and permitted assigns, and are


                                       43
<PAGE>


not for the benefit of nor may any  provision  hereof be enforced  by, any other
person,  including,  without limitation,  any End User (such End Users having no
rights whatsoever herein).

                  M. Counterparts.  This Agreement may be executed in any number
of counterparts,  each of which shall constitute an original, but together shall
be construed as one document.

                  N. Nonsolicitation.  Neither party, for itself, or through any
third party shall, directly or indirectly, solicit or attempt to solicit, entice
or  persuade  any  employee  of or  consultant  to the other  party to leave the
services of such other party.

                  O.  Force  Majeure.  Neither  Party  shall be held  liable for
failure to perform any of its  obligations  hereunder if such failure is (i) due
to an Act of  God,  fire,  explosion,  accident,  flood,  landslide,  lightning,
earthquake,  storm,  civil  disturbance,  power  failure,  strike or other labor
disturbance  affecting a party other than TS or AOL,  act of war (whether war be
declared  or  not),  national  defense  requirement,   failure  of  a  non-party
telecommunications  carrier,  failure or disruption  of machinery,  apparatus or
systems;  acts,  injunction,  or  restraint  of  government  (whether or not now
threatened) and (ii) beyond the reasonable  control of such party.  For purposes
of this Section XII.O, a failure shall not be deemed to be beyond the reasonable
control of the party affected if

                                    (i) such failure would not have occurred had
the affected  party been  performing in accordance  with the  provisions of this
Agreement,  including its  Performance  List, or in  accordance  with  generally
accepted industry practice; or

                                    (ii) with  respect to acts,  injunctions  or
restraints  of  governments,  such  failure  results  from the  unlawful  act or
omission of the affected party (other than actions  contemplated  by the parties
in furtherance of this Agreement).

Upon  such  an  occurrence,  the  party  whose  performance  is  affected  shall
immediately  give written notice of the occurrence to the other party, and shall
thereafter  exert all  reasonable  efforts to overcome the occurrence and resume
performance  of this  Agreement.  If,  despite such efforts,  the affected party
cannot overcome the occurrence and resume  performance  within 90 days following
notification  given  hereunder,  then unless  either party has  terminated  this
Agreement in accordance with Section X.C.1(e),  the parties shall mutually agree
on an equitable resolution. If the parties are unable to reach mutual agreement,
the matter shall be submitted for resolution in accordance with Section XI.D.


                                       44
<PAGE>




                                  ARTICLE XIII
                               HOLDINGS GUARANTEE

                  Holdings hereby unconditionally guarantees to AOL (i) the full
and prompt  payment of all amounts which may become due and owing to AOL from TS
pursuant  to this  Agreement  and (ii) the due  performance  by TS of all of its
obligations  under this  Agreement,  (all of the  foregoing,  collectively,  are
hereinafter  referred to as the  "Guaranteed  Obligations").  The obligations of
Holdings  under  this  Article  shall  not  be  impaired  by  any  modification,
supplement,  extension or amendment of any contract or agreement between AOL and
TS, whether now existing or hereafter arising,  including,  without  limitation,
this Agreement,  nor by any modification,  release or other alteration of any of
the  Guaranteed  Obligations or of any security  therefor,  and the liability of
Holdings  shall apply to the  Guaranteed  Obligations  as so altered,  modified,
supplemented,    extended   or   amended.   No   invalidity,   irregularity   or
unenforceability  of all or any  part of the  Guaranteed  Obligations  or of any
security therefor (including, without limitation, as a result of the bankruptcy,
reorganization  or insolvency of the TS, or pursuant to any  assignment  for the
benefit of creditors,  receivership, or similar proceeding) shall affect, impair
or be a defense to the obligations of Holdings under this Article XIII which are
a primary  obligations of Holdings,  and nothing shall  discharge or satisfy the
liability of Holdings  hereunder  except the full payment and performance of the
Guaranteed  Obligations.  This Article XIII shall  survive  termination  of this
Agreement.




                                       45
<PAGE>



         IN WITNESS  WHEREOF,  the undersigned  have caused this Agreement to be
signed on their behalf as of the day and year first written above.

AMERICA ONLINE INC.


By
  ------------------------
   Name: David M. Colburn
   Title: Senior Vice-President


TEL-SAVE, INC.


By
  ------------------------
    Name: Daniel Borislow
    Title: Chairman & CEO


TEL-SAVE HOLDINGS, INC.

By
  ------------------------
    Name: Daniel Borislow
    Title: Chairman & CEO





                                       46
<PAGE>



                                                                    CONFIDENTIAL

                                   Schedule A

                                 Services Costs

                                      * * *



<PAGE>


                                                                    CONFIDENTIAL


                                   Schedule B

                            Checklist Items Schedule

                                      * * *





<PAGE>



                                                                    CONFIDENTIAL


                                   SCHEDULE C


                         Initial Long Distance Services

                           1. Outbound and inbound long distance,  including but
not limited to interlata,  intralata,  intrastate,  international  and toll-free
services.

                           2.  Calling  cards,  including  but  not  limited  to
domestic and international, credit and debit cards

                           3. Operator  services,  including but not limited to,
collect calling, etc.

                           4. Directory assistance.

                           5. Conference calling.

                           6. Private line and dedicated services.

                           7. Online Billing and paper Billing  Services for all
telecom services.



<PAGE>




                                                                    CONFIDENTIAL



                                   Schedule D

                                  Rate Schedule

                                      * * *




<PAGE>


                                                                    CONFIDENTIAL


                                   Schedule E

                             Performance Milestones


                                      * * *






                                  Exhibit 11.1


                    TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES
                       COMPUTATION OF NET INCOME PER SHARE
                    (In thousands, except per share amounts)
<TABLE>
<CAPTION>

                                                                      Year ended December 31,
                                                            ------------------------------------------
                                                                1996         1995(A)          1994(A)
                                                            ------------------------------------------
<S>                                                         <C>              <C>             <C>    
Net income                                                  $ 20,168          $10,819         $ 5,613
                                                            ========          =======         =======

PRIMARY

Weighted average common and common equivalent 
 shares outstanding - Primary:

     Weighted average shares                                  52,650           31,422         28,650
     Weighted average equivalent shares                        4,352            2,183          2,013
                                                            --------         ---------       -------
     Weighted average common and common
     equivalent shares - Primary                              57,002           33,605         30,663
                                                            ========         ========        =======

Net income per share - Primary                              $    .35         $    .32         $  .18
                                                            ========         =========       =======

FULLY DILUTED

Weighted average common and common equivalent
  shares  outstanding  - Fully
     Diluted:

     Weighted average shares                                  52,650           31,422          28,650
     Weighted average equivalent shares                        5,377            2,183           2,013
                                                            ---------         -------        --------
     Weighted average common and common
     equivalent shares - Fully Diluted                        58,027           33,605          30,663
                                                            ========          =======         =======

Net income per share - Fully Diluted                        $    .35         $    .32        $    .18
                                                            =========        ========        ========
</TABLE>


(A) Pro forma tax provisions have been calculated as if the Company's results of
operations  were taxable as a C corporation  (the Company's  current tax status)
for the years ended  December 1995 and 1994.  Prior to September  20, 1995,  the
Company  was  an  S  corporation   with  all  earnings  taxed  directly  to  its
shareholders.

SUBSIDIARIES OF THE REGISTRANT

         The companies listed below are wholly owned by Tel-Save Holdings,  Inc.
and are included in its consolidated financial statements.


          NAME                               JURISIDICTION OF INCORPORATION
Tel-Save, Inc.                                      Pennsylvania
Emergency Transport Corp.                           Delaware
(formerly TS Investment Corporation)

         In addition to doing business under its own name,  Tel-Save,  Inc. also
does  business  under the names  Tel-Save,  Inc. of  Pennsylvania,  Pennsylvania
Tel-Save,  Inc.,  The Phone  Company,  The Phone  Company  of New Hope,  Network
Services of New Hope,  Group  Network  Services,  Inc.  and Network  Services of
Pennsylvania.



                          CONSENT OF BDO SEIDMAN, LLP






Tel-Save Holdings, Inc.
New Hope, Pennsylvania


         We hereby consent to the  incorporation  by reference in the respective
Prospectuses  constituting  a part of the  Registration  Statements on Forms S-8
Nos.  333-04479 and 333-05923 and Forms S-3 Nos.  333-14549 and 333-23193 of our
reports  dated  January  29,  1997,  relating  to  the  consolidated   financial
statements and schedule of Tel-Save Holdings,  Inc. and subsidiaries,  appearing
in the  Company's  Annual  Report on Form 10-K for the year ended  December  31,
1996.

         We also consent to the  reference to us under the caption  "Experts" in
the Prospectuses.



/s/ BDO Seidman, LLP

New York, New York
March 17, 1997

              


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET  AS OF  DECEMBER  31,  1996  AND  THE  CONSOLIDATED
STATEMENT OF INCOME FOR THE YEAR ENDED DECEMBER, 1996 OF TEL-SAVE HOLDINGS, INC.
AND SUBSIDIARIES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                                         1
<CURRENCY>                                  US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR   
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                       8,023,000
<SECURITIES>                               149,237,000
<RECEIVABLES>                               20,958,000
<ALLOWANCES>                                   987,000
<INVENTORY>                                          0
<CURRENT-ASSETS>                           201,885,000
<PP&E>                                      30,596,000
<DEPRECIATION>                                 499,000
<TOTAL-ASSETS>                             257,008,000
<CURRENT-LIABILITIES>                       26,288,000
<BONDS>                                              0
                          622,000
                                          0
<COMMON>                                             0
<OTHER-SE>                                 230,098,000
<TOTAL-LIABILITY-AND-EQUITY>               257,008,000
<SALES>                                              0
<TOTAL-REVENUES>                           232,424,000
<CGS>                                                0
<TOTAL-COSTS>                              200,597,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                             32,373,000
<INCOME-TAX>                                12,205,000
<INCOME-CONTINUING>                         20,168,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                20,168,000
<EPS-PRIMARY>                                     0.35
<EPS-DILUTED>                                     0.35
        


</TABLE>


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