TEL SAVE HOLDINGS INC
10-K/A, 1997-08-15
RADIOTELEPHONE COMMUNICATIONS
Previous: FIRST AMERICAN CLOCK CO, NT 10-Q, 1997-08-15
Next: TEL SAVE HOLDINGS INC, 10-Q/A, 1997-08-15



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A

                                 AMENDMENT NO. 2

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                      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 August 13, 1997 was  approximately  


<PAGE>


$752,598,000 based on the average of the high and low prices of the Common Stock
on August 13,1997 of $18.47 per share as reported on the Nasdaq National Market.

         As of August 13, 1997, the Registrant had outstanding 65,268,823 shares
of its Common Stock, par value $.01 per share.





<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

                                     - 2 -

<PAGE>

partitions  and end  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


                                     - 4 -

<PAGE>

                  end users  competitive with or below that typically offered by
                  major long distance  carriers and their resellers.  OBN's cost
                  structure  is  expected  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.

                                     - 5 -

<PAGE>

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,  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 

                                     - 6 -

<PAGE>

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 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 

                                     - 7 -

<PAGE>

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.

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 to be marketed by AOL 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.  The inclusion of such  additional  services (which the
Company  does not  currently  offer) in the  telecommunications  services  to be
marketed by AOL under the  distinctive  brand name is subject to the negotiation
of an amendment to the AOL  Agreement  describing  the specifics of the rollout,
marketing and other terms  applicable to such new services  offering,  including
the specific economic  arrangements  between the Company and AOL with respect to
such additional services.  AOL and the Company have agreed to submit any dispute
with respect to such an amendment  for  resolution by  arbitration.  AOL may not
contract for the provision of such  additional  services with any other provider
prior to December  31, 1997 nor may it so contract  after the Company has become
and is the provider of such  additional  service  under the AOL  Agreement.  The
Company also has certain rights of first refusal with respect to such additional
services  should  AOL seek to  contract  with any other  provider  prior to such
times.

                                     - 8 -

<PAGE>

                  The exclusivity  provisions of the AOL Agreement  generally do
not prohibit AOL from selling  online  advertising  to other  telecommunications
service providers.  AOL may terminate its exclusivity  obligations under the AOL
Agreement   with   respect  to  a  category   of   telecommunications   services
(long-distance,  local and  wireless) if the  Company's  overall  pricing to end
users for such category of services exceeds the overall prices for such services
that are  generally  available  to end users  from  major  carriers  so as to be
non-competitive  with those carriers'  offerings.  The Company expects that this
termination  opportunity is unlikely to occur, since the Company's business plan
and  policy  are to  provide  telecommunications  services  at  prices  that are
competitive with those generally available to end users from major carriers.

                  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  advance
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 revenues  from the  services).  The AOL Agreement
provides that $43 million of the initial  advance 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
advance  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

                                     - 9 -
<PAGE>

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 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

                                     - 10 -

<PAGE>

("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 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.


                                     - 11 -
<PAGE>

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.

                  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

                                     - 12 -
<PAGE>

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 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

                                     - 13 -

<PAGE>

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 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

                                     - 14 -
<PAGE>

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 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

                                     - 15 -

<PAGE>

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 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.

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.  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

                                     - 16 -

<PAGE>

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 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.

                  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

                                     - 17 -

<PAGE>

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 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

                                     - 18 -

<PAGE>

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 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

                                     - 19 -

<PAGE>

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 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.

                                     - 20 -

<PAGE>

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 services of the LECs to a greater
degree than the

                                     - 21 -

<PAGE>

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

                                     - 22 -

<PAGE>

believes 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.

                                     - 23 -

<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.





                                     - 24 -

<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.

                                     - 25 -

<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.

Switching  Equipment:  A  computer  that  directs  telecommunication  traffic in
accordance with programmed instructions.

                                     - 26 -

<PAGE>


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.




                                     - 27 -





<PAGE>



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.




                                     - 28 -





<PAGE>





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


                                                                       PAGE
                                                                       ----

Report of Independent Certified Public Accountants                      30
Schedule II -- Valuation & Qualifying Accounts                          31





                                     - 29 -





<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






                                     - 30 -

<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>


                                      -31-

<PAGE>


(3) Exhibits:

EXHIBIT NO.                DESCRIPTION
- -----------                ---------------------------------------------------
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)).

                                     - 32 -

<PAGE>


10.6*                      Employment  Agreement  between the Company and Edward
                           B.  Meyercord,  III  (incorporated  by  reference  to
                           Exhibit 10.6 to the  Company's  Annual Report on Form
                           10-K for the year ended December 31, 1996).

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)).

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  Annual Report on Form
                           10-K for the fiscal year ended December 31, 1995).

10.14                      Indemnification  Agreement  between  the  Company and
                           Edward B. Meyercord,  III  (incorporated by reference
                           to Exhibit  10.14 to the  Company's  Annual Report on
                           Form 10-K for the  fiscal  year  ended  December  31,
                           1996).

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)).

                                     - 33 -

<PAGE>


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   (incorporated  by
                           reference to Exhibit  10.21 to the  Company's  Annual
                           Report on Form 10-K for the year ended  December  31,
                           1996).

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  (incorporated  by
                           reference to Exhibit  10.23 to the  Company's  Annual
                           Report on Form 10-K for the year ended  December  31,
                           1996).

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)).

                                     - 34 -

<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  (incorporated  by
                           reference  to Exhibit  11.1 to the  Company's  Annual
                           Report on Form 10-K for the year ended  December  31,
                           1996).

21.1                       Subsidiaries   of  the   Company   (incorporated   by
                           reference  to Exhibit  21.1 to the  Company's  Annual
                           Report on Form 10-K for the year ended  December  31,
                           1996).

23.1                       Consent  of  BDO  Seidman,   LLP   (incorporated   by
                           reference  to Exhibit  23.1 to the  Company's  Annual
                           Report on Form 10-K for the year ended  December  31,
                           1996).

                                     -35 -

<PAGE>



27                         Financial Data Schedule (incorporated by reference to
                           Exhibit  27 to the  Company's  Annual  Report on Form
                           10-K for the year ended December 31, 1996).

- ----------
   * 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.





                                     - 36 -





<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.

                                                  TEL-SAVE HOLDINGS, INC.



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

Date:  August 14, 1997


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


     Signature                      Title                          Date
     ---------                      -----                          ----



/s/ Daniel Borislow              Chairman of the Board           August 14, 1997
- -------------------              of Directors, Chief    
    Daniel Borislow              Executive Officer and  
                                 Director (Principal    
                                 Executive Officer)     
                                                        
/s/ Gary W. McCulla              President, Director             August 14, 1997
- -------------------              of Sales and Marketing 
    Gary W. McCulla              and Director           
                                                        
                                                        
/s/ Emanuel J. DeMaio            Chief Operations                August 14, 1997
- ---------------------            Officer and Director
    Emanuel J. DeMaio                
                                                        
                                                        
/s/ Joseph A. Schenk             Chief Financial Officer         August 14, 1997
- --------------------             and Director (Principal
    Joseph A. Schenk             Financial Officer)     
                                                        

/s/ Kevin R. Kelly               Controller (Principal           August 14, 1997
- ------------------               Accounting Officer)
    Kevin R. Kelly                   
                                                         
                                
                                     - 37 -

<PAGE>



/s/ George P. Farley             Director                        August 14, 1997
- --------------------
    George P. Farley


/s/ Harold First                 Director                        August 14, 1997
- ----------------
    Harold First


/s/ Ronald R. Thoma              Director                        August 14, 1997
- -------------------
    Ronald R. Thoma



                                     - 38 -








[" * * * " 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>



         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  the  average  monthly
                    Marginable Revenues  (Marginable  Revenues for such quarter,
                    divided by 3) are less than * * * , 50%; and

                         (b) for each  quarter  in  which  the  average  monthly
                    Marginable Revenues  (Marginable  Revenues for each quarter,
                    divided by 3) are * * * , 50% plus an additional 2% for each
                    * * * by which  such  average  monthly  Marginable  Revenues
                    exceed * * * (without proration for any portion thereof);

<PAGE>



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 the
total  billings by TS to End Users for the  provision  of  Services  during such
quarter, less * * * .

                 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.

                  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.

<PAGE>



                  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 Gross Revenues, less * * * .

                 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.

<PAGE>



                  31.  "Pop-Up Ads" means online  advertisements  or  promotions
that (a) appear  onscreen  at log-on to users of the AOL  Service,  (b) are made
available  onscreen for at least * * * , and (c) contain buttons  allowing users
either to place an order for or obtain further  information about the product(s)
advertised  or to  decline  such  product(s)  and  proceed  with  use of the AOL
Service.

                 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, pursuant to this Agreement
by TS, as the  carrier,  and  marketed by AOL as herein  provided  under the AOL
Marks;  provided,  however,  that  "Services"  shall not  include  (a)  Internet
Telephony (except for the communications  components of such telephony which are
other  Services;  e.g.,  a private  line) or (b) paging  services not offered in
conjunction with another Commercial Mobile Radio Service.

                 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

<PAGE>


 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 (a) * * * through
January 31, 1998,  and (b) after January 31, 1998, the result of (x) * * * minus
(y) the  amount  equal  to (i) the  product  of * * * times  the  number  of the
calendar  months  subsequent  to  December  31, 1997 that have passed as of such
date, divided by (ii) * * * , but not less than $0.

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


                                   ARTICLE II

                       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 * * * :

                 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

<PAGE>


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.

         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

<PAGE>


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.

                  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.

<PAGE>



                  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.



                                   ARTICLE III

                                  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

<PAGE>


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
(a) at least * * * Pop-Up  Ads per month  during at least * * * of the months in
the Introductory  Period, such months to be chosen at AOL's discretion,  and (b)
either  * * * or * * *  Pop-Up  Ads  per  month  during  the  other * * * of the
Introductory  Period,  * * * .  Any  Pop-Up  Ads  included  by  AOL  during  the
Introductory  Period in excess of * * * per month  shall not be  counted  toward
such $ * * * requirement.  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,  and Pop-Up Ads, 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 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

<PAGE>


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  required,  by the terms of  Section
                    III.A.1 or  III.A.2.  hereof,  to be included or provided by
                    AOL shall contain * * * .

                         (b) If, at any time  during the Term,  AOL, as a matter
                    of general practice,  * * * , AOL shall * * * to subscribers
                    to the AOL Service.

                         (c) If, at any time  during the Term,  AOL, as a matter
                    of  general  practice,  * * * , AOL shall * * * ;  provided,
                    however, in the event * * * , then AOL shall * * * .

                  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.

<PAGE>



                  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
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 98% 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.

<PAGE>



                  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 125% 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  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.

<PAGE>



                  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 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

<PAGE>


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.

                  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,

<PAGE>


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.


                                   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

<PAGE>


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 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

<PAGE>


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.

                  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

<PAGE>


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  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. Not later than 5:00 p.m. EST on Tuesday, February 25, 1997,
TS shall provide  written  evidence to AOL that a statement  that * * * . During
the Term, TS will use commercially reasonable efforts to maintain the ability so
to * * * . If,  notwithstanding  such efforts,  such statements can no longer be
used in the advertising,  promotion and provision of the Services,  the "Vesting
Multiplier"  applicable to the  Supplemental  Warrant shall,  from and after the
date such statement can no longer so be used (the "Multiplier Adjustment Date"),
be doubled.

                  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,

<PAGE>


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 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)$4,300,000, and such

<PAGE>


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  $4,300,000  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

<PAGE>


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  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. Except as  specifically  provided in this  Section  VII.A.,
during  the  Term,  TS  shall  be  the  exclusive   provider  of  Long  Distance
Telecommunications  Services, Local  Telecommunications  Services and Commercial
Mobile Radio Services  marketed by AOL (or its affiliates) on the AOL Service to
the AOL Service subscribers; * * * .

                  2. At  such  time,  if any,  that TS  elects  to  offer  Local
Telecommunications  Services and/or  Commercial Mobile Radio Services during the
Term, AOL (or its affiliates)  shall utilize TS as the provider of such Services
marketed as provided herein by AOL (or its affiliates) on the AOL Service to the
AOL Service  subscibers  unless (a) the TS offering of any such  Services to End
Users is not  competitive  (as to End  Users)  with  other  generally  available
offerings of such Services to End Users by other  providers or (b) the inclusion
of  such  offering  in the  Services  would,  in and of  itself,  be  materially
detrimental  to  AOL's  business.  In the  event  of any  such  offering  of new
Services, TS and AOL shall negotiate in good faith an amendment to this

<PAGE>


Agreement  describing  the rollout,  the  marketing  and the  performance  lists
applicable to such offering and setting forth the economic  arrangements between
the  parties in respect  of such  offering,  which  economic  arrangements  will
generally reflect, in respect of such new offering,  the economic  arrangements,
in terms of services  to be  provided  by AOL and  payments to be made by TS, in
respect of Long Distance  Telecommunications  Services provided herein (without,
in any event, giving any effect to the Initial Payment or the Warrants).  If the
parties  are  unable  to reach  agreement  on the terms of such  amendment,  the
amendment  terms will be  submitted  for  resolution  pursuant to Section  XI.D.
hereof and the resolution pursuant thereto shall be, in all respects, binding on
the parties.

                  3.  Notwithstanding  anything in Section VII.A.1 or VII.A.2 to
the  contrary,  if, prior to the date,  if any,  that TS becomes the provider of
Local  Telecommunications  Services or Commercial Mobile Radio Services,  as the
case may be, under this Agreement,  * * * . Notwithstanding  the foregoing,  (a)
AOL shall not, on or before  December 31, 1997,  accept any other Offer from, or
contract with, any party for provision of local  telecommunications  services or
commercial  mobile  radio  services,  and (b) AOL shall not provide  online call
detail for any Restricted  Service as to which TS is then the exclusive provider
hereunder as part of the AOL Service. * * * .

                  4.  Nothing  contained  in this  Agreement  shall  prohibit or
restrict AOL in any manner from selling online advertising to telecommunications
service providers other than TS * * * .

                  5. Except as otherwise  specifically  provided herein,  during
and after the Term, AOL shall have the exclusive right to target market products
and services,  including the Services,  to subscribers to the AOL Service and to
End  Users and TS shall  not,  directly  or  indirectly  (through  subsidiaries,
affiliates or otherwise), knowingly target market subscribers to the AOL Service
or the End Users.  Notwithstanding the foregoing, TS may, directly or indirectly
through a third  party on its  behalf,  telemarket  the  Services to AOL Service
subscribers during periods proximate to the deployment of Pop-Up Ads, so long as
(i) the costs of all such telemarketing are borne solely by TS and excluded from
Actual Services Costs;  (ii) any subscriber  identity  information  necessary to
perform  such  telemarketing  information  is passed  through  a third  party or
otherwise  handled in a manner that is designed  to prevent  disclosure  of such
information  to TS  (other  than  by  virtue  of  TS's  contact  with  any  such
subscribers when and after such subscriber is called);  and (iii) AOL shall have
approved in advance all  procedures,  scripts and other  materials  used in such
telemarketing,  such approval not to be unreasonably withheld; and provided that
AOL shall be  entitled  to limit the  amount,  frequency  and  duration  of such
telemarketing efforts in the event AOL determines, in its reasonable discretion,
that such telemarketing

<PAGE>


efforts  are  resulting  in  significant   subscriber  complaints  or  otherwise
disrupting AOL's relations with its subscribers.

                  6.  Prior  to the  first  anniversary  of  the  date  of  this
Agreement,  without regard to whether or not this Agreement has terminated prior
to such  first  anniversary,  TS shall  not,  directly  or  indirectly  (through
affiliates or  otherwise),  contract with any AOL competitor  (including  online
services,  ISPs, or online content aggregators),  for the marketing or provision
online to their customers of the long distance, local or commercial mobile radio
services then provided by TS or provide any such entity the ability to do online
billing of such services. After such first anniversary date and during the Term,
TS may only so contract subject to payment by TS to AOL of a mutually acceptable
override. Anything to the contrary notwithstanding,  TS may market and provision
for its own account any telecommunications services over the Internet, including
the World Wide Web,  including,  without  limitation,  the  provision  of online
billing for such services.

                  7. During the Term, neither TS nor AOL shall sell or otherwise
transfer any list that specifically  identifies End Users as such. AOL shall not
sell or  otherwise  transfer any list of  subscribers  to the AOL Service to any
provider of a  telecommunications  service in the nature of a Restricted Service
as to which TS is then eligible to be the exclusive  provider  hereunder for the
purpose of, or with the reasonable expectation of, facilitating target marketing
by any party.  TS shall not sell or otherwise  transfer any list of customers of
TS's  telecommunications  services to any  provider of an online  service in the
nature of the AOL Service for the purpose of, or with the reasonable expectation
of, facilitating target marketing by any party.

                  8. The  exclusive  arrangement  set forth in  Section  VII.A.1
hereof does not include  paging  service  offered in  conjunction  with  another
Commercial  Mobile  Radio  Service,  conference  calling  service,   information
services (as defined in the  Communications  Act of 1934,  as amended),  private
line service, the communications  components of Internet Telephony as identified
in the  definition of "Services"  above,  Commercial  Mobile Radio Services used
exclusively  for data services or for data services with ancillary  voice usage,
in either case using a modem or CODEC and,  subject to payment by AOL to TS of a
mutually  acceptable  override  intended to compensate for diverted  traffic and
revenues  (if TS  offers  prepaid  calling  cards,  which it does as of the date
hereof), prepaid calling cards.

                  9. AOL may  elect to  eliminate  its  exclusivity  obligations
and/or cease its marketing  obligations under this Agreement with respect to (a)
Long Distance Telecommunications Services; (b) Local Telecommunication Services;
or (c)  Commercial  Mobile  Radio  Services  if TS's  overall  pricing  for such
category of services exceeds overall prices for such services which are

<PAGE>


generally  available from major carriers so as to be non-competitive  with those
carriers'  offerings.  If an arbitration  concludes,  or the parties agree, that
TS's overall  pricing for such category of Services  exceeds  overall prices for
such services  which are  generally  available  from major  carriers so as to be
non-competitive with those carriers' offerings,  and AOL then separately markets
such services without TS, AOL may sell Pop-Up Ads for those services.

         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

<PAGE>


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 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

<PAGE>


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 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.

<PAGE>



                  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 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

<PAGE>


 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  otherwise  in  connection   with  the
transactions herein contemplated are those contained in this Agreement.


                                   ARTICLE IX

                               THE EFFECTIVE DATE

         A.       The Effective Date

                  1.  Between the date hereof and 5:00 p.m.,  EST, on  Thursday,
February  27,  1997,  AOL may, in its sole  discretion,  consider  whether it is
satisfied  that the  references to AT&T set forth in Section IV.E.1 * * * and do
such investigation as it may deem necessary.  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.

<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.  If  this  Agreement   shall  not   previously   have  been
terminated,  AOL shall have the right,  by  irrevocable  written notice to TS at
least  ninety (90) days prior to the end of the  initial  Term or the end of any
extension thereof pursuant to the provisions of this Section, to extend the term
of  this  Agreement  for  successive  four-calendar-quarter  periods  (each,  an
"Extension  Period"),  on the same terms and conditions herein provided,  except
that,  against each Quarterly  Payment Amount to be paid to AOL for any calendar
quarter in any Extension Period after the second Extension  Period,  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) * * * of the  amount  that,  but for this
provision,  was to be paid to AOL in respect of such quarter pursuant to Section
V.B.1(a)  hereof and (b) the then remaining  portion of the Initial Payment that
shall not  theretofore  have been  credited  to TS  pursuant  to either  Section
V.B.1.(b)  hereof or this provision,  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.  Each such notice shall be binding on AOL and
TS for all purposes hereof.

                  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

<PAGE>


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,  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).

<PAGE>




         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.

                           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.      Either AOL or TS may terminate this Agreement
by  thirty  (30)  days  prior  written  notice  to the  other in the event of an
acquisition  of the other party,  or all or  substantially  all of the assets of
such other party,  through  merger,  asset  acquisition,  stock  acquisition  or
otherwise, by a competitor of the party giving such notice * * * .

                           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

<PAGE>


 Agreement and obligations that are  specifically  described herein as surviving
termination of this Agreement.

                  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 (i)
the sum of * * * , plus the aggregate of all * * * , plus * * * , minus (ii) the
sum of the aggregate  amount of * * * , plus any amount  theretofore paid by AOL
to TS pursuant to * * * .

                  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. If this Agreement terminates (other than by AOL pursuant to
Section X.C.1(b)) or expires, in each case, on or after June 30, 2000, and * * *
, then:

                           a.       AOL  shall not * * * and TS shall not * * *,
                                    but AOL and TS may * * * ;

                           b.       AOL shall not * * * ; and

                           c.       If, during the two (2)-year period after the
                                    date of termination  or expiration,  * * * ,
                                    TS experiences  End User  attrition  greater
                                    than it would have experienced had AOL * * *
                                    , then AOL shall make TS whole with  respect
                                    to * * * .

<PAGE>




Other than the  restrictions set forth above in this Section X.D.4, AOL shall be
entitled * * * .

                  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 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

<PAGE>


         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.


                                   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

<PAGE>


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
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

<PAGE>


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 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)

<PAGE>


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.

                  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

<PAGE>


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 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

<PAGE>


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):

                  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

<PAGE>


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.

         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.

<PAGE>



         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 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.

<PAGE>


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.


                                  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.

                                      * * *





<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       /s/ David M. Colburn
         -------------------------------
         Name: David M. Colburn
         Title: Senior Vice President


TEL-SAVE, INC.


By       /s/ Daniel Borislow
         -------------------------------
         Name: Daniel Borislow
         Title: Chairman & CEO


TEL-SAVE HOLDINGS, INC.

By       /s/ Daniel Borislow
         -------------------------------
         Name: Daniel Borislow
         Title: Chairman & CEO




<PAGE>

                                                                    CONFIDENTIAL

                                   Schedule A




<PAGE>

Schedule A

ACTUAL SERVICES COSTS


        COST SEGMENT                                 DETERMINATION

Interstate Access                           Specific to state supplied by TMI on
                                            a monthly basis
Intrastate Access                           Specific to state supplied by TMI on
                                            a monthly basis
International Access                        Specific to state supplied by TMI on
                                            a monthly basis
             ***                                            ***
Interstate, Intrastate, and International   Actual  tariff cost to Tel-Save from
Switched Services for servicing unserved    AT&T with applicable discounts based
areas                                       on total Tel-Save usage.  Calculated
                                            in 18 second and 8 second increments
International                               Charge per minute  based on contract
                                            tariff and  applicable  discounts in
                                            18 and 6 second increments          
Connection & SDN Charges for                Charged at $0.002 per minute  billed
International and Overflow  connections     in  six   second   increments   plus
                                            applicable usage                    
             ***                                            ***

PIC Charge to change  reimbursement         Actual   cost   to   reimburse   new
                                            customers  for  the  LEC  charge  to
                                            change IXC PIC                      
Calling Card                                18(cent)per   completed   call  plus
                                            applicable usage
Customer Service                            60(cent)per End User,  revisit after
                                            12 months  with AOL  option to adopt
                                            new cost based on actual and audited
                                            servicing,  personnel,  and  telecom
                                            expenses
Billing                                     Actual   charges   for  credit  card
                                            processing
Amortization/Overhead                       2.0% of total bill
Uncollectables                              Actual uncollectable funds
Credits/Adjustments                         Actual credits and  adjustments  for
                                            billing cycle




<PAGE>

ACCESS COSTS FOR INTERSTATE AND INTRASTATE
To be updated as access is reduced by Local Exchange Carrier from TMI files on a
monthly basis

<TABLE>
<CAPTION>

     STATE       OTHER        OTHER        GTE          GTE          UNITED       UNITED
                 INTER        INTER        INTER        INTER        INTER        INTER
                 ORIG         TERM         ORIG         TERM         ORIG         TERM
<S>              <C>          <C>          <C>          <C>          <C>          <C>
ALABAMA          0.0248690    0.0268390    0.0381421    0.0499541
ALASKA           0.0500000    0.0500000    0.0500000    0.0500000
ARIZONA          0.0285371    0.0265371
ARKANSAS         0.0248774    0.0248774    0.0367722    0.0485012
CALIFORNIA       0.0222033    0.0222033    0.0256877    0.0266877
COLORADO         0.026585     0.0265835
CONNECTICUT      0.0274745    0.0274745
DELAWARE         0.0220000    0.0220000
D.C.             0.0220000    0.0220000
FLORIDA          0.0248690    0.0258390    0.0270190    0.0396190    0.0295197    0.0350807
GEORGIA          0.0248690    0.0288390
HAWAII                                     0.0050000    0.0350000
IDAHO            0.0265371    0.0285371    0.0466057    0.0552857
ILLINOIS         0.0218103    0.0218103    0.0401230    0.0496400
INDIANA          0.0246083    0.0248083    0.0336408    0.0419588    0.0316487    0.0459507
IOWA             0.0265371    0.0265371    0.0410699    0.0483128
KANSAS           0.0248774    0.0248774                              0.0376265    0.0621685
KENTUCKY         0.0248690    0.0268390    0.0374140    0.0469290
LOUISIANA        0.0248690    0.0268390
MAINE            0.0372191    0.0372181
MARYLAND         0.0220000    0.0220000
MASS.            0.0372191    0.0372191
MICHIGAN         0.0254523    0.0254523    0.0373855    0.0477925
MINNESOTA        0.0265371    0.0265371    0.0624690    0.0716690    0.0377255    0.0822655
MISSISSIPPI      0.0248690    0.0268390
MISSOURI         0.0248774    0.0248774    0.0302374    0.0387958    0.0378245    0.0623645
MONTANA          0.0265421    0.0265421    0.0509669    0.0615389
NEBRASKA         0.0285421    0.0265421    0.0373240    0.0419177    0.0375275    0.0620675
NEVADA           0.0269182    0.0269182                              0.0137726    0.0137726
NEW HAMP.        0.0372191    0.0372191
NEW JERSEY       0.0220000    0.0220000                              0.0302582    0.0312712
NEW MEXICO       0.0265371    0.0265371    0.0331642    0.0444722
NEW YORK         0.0362624    0.0382624
NO. CAROLINA     0.0248690    0.0268390    0.0353736    0.0436876    0.0265114    0.0305674
NO. DAKOTA       0.0265371    0.0265371
OHIO             0.0254533    0.0254533    0.0353310    0.0448450    0.0353933    0.0482873
OKLAHOMA         0.0248774    0.0248774    0.0320951    0.0436561
OREGON           0.0265421    0.0265421    0.0350241    0.0456371    0.0476351    0.0628511
PENN.            0.0220000    0.0220000    0.0309838    0.0405008    0.0301082    0.0311232
RHODE ISLAND     0.0372191    0.0372191
S0. CAROLINA     0.0248690    0.0268390    0.0343256    0.0438416    0.0242097    0.0327797
SO. DAKOTA       0.0265371    0.0265371
TENNESSEE        0.0248690    0.0268390                              0.0242587    0.0328287
TEXAS            0.0248374    0.0248374    0.0336265    0.0488165    0.0387155    0.0632555
UTAH             0.0265371    0.0265371
VERMONT          0.0372191    0.0372191
VIRGINIA         0.0220000    0.0220000    0.0429233    0.0547353    0.0240137    0.0325837
WASHINGTON       0.0265371    0.0265371    0.0347073    0.0442243    0.0474551    0.0626711
W. VIRGINIA      0.0220000    0.0220000
WISCONSIN        0.0242993    0.0242993    0.0387878    0.0482848
WYOMING          0.0265371    0.0265371                              0.0381215    0.0626615

AVG COST         0.0268936    0.0272554    0.0376733    0.0465297    0.0326001    0.0454051
</TABLE>


                                       1
<PAGE>

ACCESS COSTS FOR INTERSTATE AND INTRASTATE
To be updated as access is reduced by Local Exchange Carrier from TMI files on a
monthly basis
<TABLE>
<CAPTION>

     STATE       OTHER        OTHER         GTE          GTE           UNITED       UNITED
                 INTRA        INTRA         INTRA        INTRA         INTRA        INTRA
                 ORIG         TERM          ORIG         TERM          ORIG         TERM
<S>              <C>          <C>           <C>          <C>           <C>          <C>      
ALABAMA          0.0184310    0.0184310     0.0329320    0.0368079
ALASKA           0.0500000    0.0500000     0.0500000    0.0500000
ARIZONA          0.0413882    0.0552170
ARKANSAS         0.0171454    0.0171454     0.0247144    0.0247144
CALIFORNIA       0.0106331    0.0106331     0.0252765    0.0249790
COLORADO         0.0484920    0.0583830
CONNECTICUT      0.0274692    0.0274692
DELAWARE         0.0149040    0.0249040
D.C.
FLORIDA          0.0263882    0.0349182     0.0559929    0.0681251     0.0658033    0.0734033
GEORGIA          0.0184342    0.0184342
HAWAII                                      0.0350000    0.0350000
IDAHO            0.0389071    0.0446071     0.1210000    0.1190000
ILLINOIS         0.0153893    0.0153893     0.0269911    0.0282688
INDIANA          0.0237213    0.0237213     0.0340897    0.040569
IOWA             0.0354717    0.0459117     0.0690030    0.0697443
KANSAS           0.0382030    0.0421830                                0.0988820    0.0997070
KENTUCKY         0.0149304    0.0149304
LOUISIANA        0.0209992    0.0257492
MAINE            0.2162800    0.1028600
MARYLAND         0.0239875    0.0239875
MASS.            0.0082470    0.0373370
MICHIGAN         0.0241044    0.0241044     0.0378386    0.0477925
MINNESOTA        0.0274213    0.0546183     0.0599495    0.0888815     0.0523780    0.0717220
MISSISSIPPI      0.0251472    0.0271172
MISSOURI         0.0261800    0.0343130     0.0743483    0.1158612     0.0823230    0.1232230
MONTANA          0.0262087    0.0262087     0.0566871    0.0566871
NEBRASKA         0.0592550    0.0783550     0.0717579    0.1042748     0.0855610    0.1267810
NEVADA           0.0298640    0.0298640                                0.0116143    0.0116143
NEW HAMP.        0.0358190    0.0358190
NEW JERSEY       0.0321340    0.0321340                                0.0473470    0.0473470
NEW MEXICO       0.0558800    0.0558800     0.0976368    0.0987636
NEW YORK         0.0446480    0.0446480
NO. CAROLINA     0.0332722    0.0650722     0.0479884    0.0905676     0.0268000    0.0690000
NO. DAKOTA       0.0591000    0.0591000
OHIO             0.0209413    0.0217103     0.0254827    0.0568089     0.0368503    0.0657503
OKLAHOMA         0.0248694    0.0548694     0.0575194    0.0410184
OREGON           0.0224284    0.0382214     0.0365995    0.0529869     0.0447708    0.0660808
PENN.            0.0344015    0.0344015     0.0629748    0.0829748     0.0486800    0.0727400
RHODE ISLAND     0.0720000    0.0152520
S0. CAROLINA     0.0294633    0.0458533     0.0314857    0.0304373     0.0168136    0.1080386
SO. DAKOTA       0.0297437    0.0297437
TENNESSEE        0.0400712    0.0538112                                0.0205846    0.0273816
TEXAS            0.0446000    0.0718000     0.0477575    0.0868575     0.0468000    0.0988000
UTAH             0.0242497    0.0404497
VERMONT          0.0369100    0.0536580
VIRGINIA         0.0261860    0.0261860     0.0378184    0.0378184     0.0518540    0.0756540
WASHINGTON       0.0327200    0.0455200     0.0423512    0.0600584     0.0461100    0.0919800
W. VIRGINIA      0.0272460    0.0272460     0.0587235    0.0587235
WISCONSIN        0.0187743    0.0187743     0.0334258    0.0399541
WYOMING          0.0402237    0.0522227                                0.1008380    0.1032380

AVG COST         0.0348342    0.0382696     0.0501238    0.0601495     0.0487732    0.0767002
</TABLE>


                                       2

<PAGE>


         INTERNATIONAL COSTS

INTERNATIONAL COSTS/MINUTE
- - APPLICABLE  DISCOUNTS  APPLY BASED ON TOTAL  TEL-SAVE USAGE PER TARIFF
- - TO BE UPDATED AS RATES ARE REDUCED BY IXC
<TABLE>
<CAPTION>
                          INITIAL        EACH           INITIAL           EACH           INITIAL           EACH           INITIAL   
       COUNTRY             1ST 18      6 SEC. OR        1ST 18         6 SEC. OR          1ST 18        6 SEC. OR          1ST 18   
<S>                       <C>                        <C>              <C>              <C>             <C>              <C>         
Albania                   $ 0.3795     $  0.1265     $  0.3605250     $  0.1201750     $  0.3510375    $  0.1170125     $  0.1138500
Algeria                   $ 0.2895     $  0.0965     $  0.2750250     $  0.0916750     $  0.2677875    $  0.0892625     $  0.2605500
American Samoa            $ 0.2430     $  0.0810     $  0.2308500     $  0.0769500     $  0.2247750    $  0.0749250     $  0.2187000
Andorra                   $ 0.1485     $  0.0495     $  0.1410750     $  0.0470250     $  0.1373625    $  0.0457875     $  0.1336500
Angola                    $ 0.4050     $  0.1350     $  0.3847500     $  0.1282500     $  0.3746250    $  0.1248750     $  0.3645000
Anguilla                  $ 0.1890     $  0.0630     $  0.1795500     $  0.0598500     $  0.1748250    $  0.0582750     $  0.1701000
Antarctica                $ 0.3750     $  0.1250     $  0.3562500     $  0.1187500     $  0.3468750    $  0.1156250     $  0.3375000
Antigua and Barbuda       $ 0.1860     $  0.0620     $  0.1767000     $  0.0589000     $  0.1720500    $  0.0573500     $  0.1674000
Argentina                 $ 0.2432     $  0.0811     $  0.2310400     $  0.0770450     $  0.2249600    $  0.0750175     $  0.2188800
Armenia                   $ 0.3069     $  0.1023     $  0.2915550     $  0.0971850     $  0.2838825    $  0.0946275     $  0.2762100
Aruba                     $ 0.1788     $  0.0596     $  0.1698600     $  0.0566200     $  0.1653900    $  0.0551300     $  0.1609200
Australia                 $ 0.0789     $  0.0263     $  0.0749550     $  0.0249850     $  0.0729825    $  0.0729825     $  0.0710100
Austria                   $ 0.1579     $  0.0526     $  0.1500050     $  0.0499700     $  0.1460575    $  0.0486550     $  0.1421100
Azerbaijan                $ 0.4050     $  0.1350     $  0.3847500     $  0.1282500     $  0.3746250    $  0.1248750     $  0.3645000
Bahamas, The              $ 0.0879     $  0.0293     $  0.0835050     $  0.2078350     $  0.0813075    $  0.0271025     $  0.0791100
Bahrain                   $ 0.2656     $  0.0885     $  0.2523200     $  0.0840750     $  0.2456800    $  0.0818625     $  0.2390400
Bangladesh                $ 0.3885     $  0.1295     $  0.3690750     $  0.1230250     $  0.3593625    $  0.1197875     $  0.3496500
Barbados                  $ 0.1583     $  0.0528     $  0.1503850     $  0.0501600     $  0.1464275    $  0.0488400     $  0.1424700
Belarus                   $ 0.3054     $  0.1018     $  0.2901300     $  0.0967100     $  0.2824950    $  0.0941650     $  0.2748600
Belgium                   $ 0.1232     $  0.0411     $  0.1170400     $  0.0390450     $  0.1139600    $  0.0380175     $  0.1108800
Belize                    $ 0.2490     $  0.0830     $  0.2365500     $  0.0788500     $  0.2303250    $  0.0767750     $  0.2241000
Benin                     $ 0.2679     $  0.0893     $  0.2545050     $  0.0848350     $  0.2478075    $  0.0826025     $  0.2411100
Bermuda                   $ 0.1358     $  0.0453     $  0.1290100     $  0.0430350     $  0.1256150    $  0.0419025     $  0.1222200
Bhutan                    $ 0.8550     $  0.2850     $  0.8122500     $  0.2707500     $  0.7908750    $  0.2636250     $  0.7695000
Bolivia                   $ 0.2530     $  0.0843     $  0.2403500     $  0.0800850     $  0.2340250    $  0.0779775     $  0.2277000
Bosnia and Herzegovin     $ 0.2839     $  0.0946     $  0.2697050     $  0.0898700     $  0.2626075    $  0.0875050     $  0.2555100
Botswana                  $ 0.2396     $  0.0799     $  0.2276200     $  0.0759050     $  0.2216300    $  0.0739075     $  0.2156400
Brazil                    $ 0.1421     $  0.0474     $  0.1349950     $  0.0450300     $  0.1314425    $  0.0438450     $  0.1278900
Brunei                    $ 0.3914     $  0.1305     $  0.3718300     $  0.1239750     $  0.3620450    $  0.1207125     $  0.3522600
Bulgaria                  $ 0.2430     $  0.0810     $  0.2308500     $  0.0769500     $  0.2247750    $  0.0749250     $  0.2187000
</TABLE>
                             EACH      
       COUNTRY            6 SEC. OR    

Albania                   $ 0.1138500  
Algeria                   $ 0.0868500  
American Samoa            $ 0.0729000  
Andorra                   $ 0.0445500  
Angola                    $ 0.1215000  
Anguilla                  $ 0.0567000  
Antarctica                $ 0.1125000  
Antigua and Barbuda       $ 0.0558000  
Argentina                 $ 0.0729900  
Armenia                   $ 0.0920700  
Aruba                     $ 0.0536400  
Australia                 $ 0.0236700  
Austria                   $ 0.0473400  
Azerbaijan                $ 0.1215000  
Bahamas, The              $ 0.0263700  
Bahrain                   $ 0.0796500  
Bangladesh                $ 0.1165500  
Barbados                  $ 0.0475200  
Belarus                   $ 0.0916200  
Belgium                   $ 0.0369900  
Belize                    $ 0.0747000  
Benin                     $ 0.0803700  
Bermuda                   $ 0.0407700  
Bhutan                    $ 0.2565000  
Bolivia                   $ 0.0758700  
Bosnia and Herzegovin     $ 0.0851400  
Botswana                  $ 0.0719100  
Brazil                    $ 0.0426600  
Brunei                    $ 0.1174500  
Bulgaria                  $ 0.0729000  

                                     Page 1

<PAGE>
<TABLE>
<CAPTION>
                          INITIAL        EACH           INITIAL           EACH           INITIAL           EACH           INITIAL   
       COUNTRY             1ST 18      6 SEC. OR        1ST 18         6 SEC. OR          1ST 18        6 SEC. OR          1ST 18   
<S>                       <C>                        <C>              <C>              <C>                              <C>
Burkina                   $ 0.1916     $  0.0639     $  0.1820200     $  0.0607050     $  0.1772230    $  0.0591075     $  0.1724400
Burma                     $ 1.0050     $  0.3350     $  0.9547500     $  0.3182500     $  0.9296250    $  0.3098750     $  0.9045000
Burundi                   $ 0.8609     $  0.2870     $  0.8178550     $  0.2726500     $  0.7963325    $  0.2654750     $  0.7748100
Cambodia                  $ 0.5826     $  0.1942     $  0.5534700     $  0.1844900     $  0.5389050    $  0.1796350     $  0.5243400
Cameroon                  $ 0.3467     $  0.1156     $  0.3293650     $  0.1098200     $  0.3206975    $  0.1069300     $  0.3120300
Canada                    $ 0.0379     $  0.0126     $  0.0360050     $  0.0119700     $  0.0350575    $  0.0116550     $  0.0341100
Canary Island             $ 0.0060     $  0.0020     $  0.0057000     $  0.0019000     $  0.0055500    $  0.0018500     $  0.0054000
Cape Verde                $ 0.0405     $  0.1335     $  0.3804750     $  0.1268250     $  0.3704625    $  0.1234875     $  0.3604500
Cayman Islands            $ 0.1640     $  0.0547     $  0.1558000     $  0.0519650     $  0.1517000    $  0.0505975     $  0.1476000
Central African           $ 0.6360     $  0.2120     $  0.6042000     $  0.2014000     $  0.5883000    $  0.1961000     $  0.5724000
Republic
Chad                      $ 1.0710     $  0.3570     $  1.0174500     $  0.3391500     $  0.9906750    $  0.3302250     $  0.9639000
Chagos Archlpelago        $ 0.3670     $  0.1225     $  0.3486500     $  0.1163750     $  0.3394750    $  0.1133125     $  0.3303000
Chile                     $ 0.1215     $  0.0405     $  0.1154250     $  0.0384750     $  0.1123875    $  0.0374625     $  0.1093500
China                     $ 0.3379     $  0.1126     $  0.3210050     $  0.1069700     $  0.3125575    $  0.1041550     $  0.3041100
Colombia                  $ 0.2148     $  0.0716     $  0.2040600     $  0.0680200     $  0.1986900    $  0.0662300     $  0.1933200
Cornoros                  $ 0.6647     $  0.2216     $  0.6314650     $  0.2105200     $  0.6148475    $  0.2049800     $  0.5982300
Congo                     $ 0.3224     $  0.1075     $  0.3062800     $  0.1021250     $  0.2982200    $  0.0994375     $  0.2901600
Cook Islands              $ 0.7078     $  0.2359     $  0.6724100     $  0.2241050     $  0.6547150    $  0.2182075     $  0.6370200
Costa Rico                $ 0.8132     $  0.0611     $  0.1740400     $  0.0580450     $  0.1694600    $  0.0565175     $  0.1648800
Cote d'Ivoire             $ 0.3628     $  0.1209     $  0.3446600     $  0.1148550     $  0.3355900    $  0.1118325     $  0.3265200
Croatia                   $ 0.2180     $  0.0727     $  0.2071000     $  1.0690650     $  0.2016500    $  0.0672475     $  0.1962000
Cuba                      $ 0.2976     $  0.0992     $  0.2827200     $  0.0942400     $  0.2752800    $  0.0917600     $  0.2678400
Cyprus                    $ 0.2180     $  0.0727     $  0.2071000     $  0.0690650     $  0.2016500    $  0.0672475     $  0.1962000
Czech Republic            $ 0.2180     $  0.0727     $  0.2071000     $  0.0690500     $  0.2016500    $  0.0674750     $  0.1962000
Denmark                   $ 0.1579     $  0.0526     $  0.1500050     $  0.0499700     $  0.1460575    $  0.0486550     $  0.1421100
Djibouti                  $ 0.4569     $  0.1523     $  0.4340550     $  0.1446850     $  0.4226325    $  0.1408775     $  0.4112100
Dominica                  $ 0.1971     $  0.0657     $  0.1872450     $  0.0624150     $  0.1823175    $  0.0607725     $  0.1773900
Dominican Republic        $ 0.1170     $  0.0390     $  0.1111500     $  0.0370500     $  0.1082250    $  0.0360750     $  0.1053000
Ecuador                   $ 0.2492     $  0.0831     $  0.2367400     $  0.0789450     $  0.2305100    $  0.0768675     $  0.2242800
Egypt                     $ 0.2767     $  0.0922     $  0.2628650     $  0.0875900     $  0.2559475    $  0.0852850     $  0.2490300
El Salvador               $ 0.2235     $  0.0745     $  0.2123250     $  0.0707750     $  0.2067375    $  0.0689125     $  0.2011500
Equatorial Guinea         $ 0.6338     $  0.2113     $  0.6021100     $  0.2007350     $  0.5862650    $  0.1954525     $  0.5704200
Estonia                   $ 0.3047     $  0.1016     $  0.2894650     $  0.0965200     $  0.2818475    $  0.0939800     $  0.2742300
</TABLE>
                             EACH      
       COUNTRY            6 SEC. OR    

Burkina                   $ 0.0575100 
Burma                     $ 0.3015000 
Burundi                   $ 0.2583000 
Cambodia                  $ 0.1747800 
Cameroon                  $ 0.1040400 
Canada                    $ 0.0113400 
Canary Island             $ 0.0018000 
Cape Verde                $ 0.1201500 
Cayman Islands            $ 0.0492300 
Central African           $ 0.1908000 
Republic                              
Chad                      $ 0.3213000 
Chagos Archlpelago        $ 0.1102500 
Chile                     $ 0.0364500 
China                     $ 0.1013400 
Colombia                  $ 0.0644400 
Cornoros                  $ 0.1994400 
Congo                     $ 0.0967500 
Cook Islands              $ 0.2123100 
Costa Rico                $ 0.0549900 
Cote d'Ivoire             $ 0.1088100 
Croatia                   $ 0.0654430 
Cuba                      $ 0.0892800 
Cyprus                    $ 0.0654300 
Czech Republic            $ 0.0654300 
Denmark                   $ 0.0473400 
Djibouti                  $ 0.1370700 
Dominica                  $ 0.0591300 
Dominican Republic        $ 0.0351000 
Ecuador                   $ 0.0747900 
Egypt                     $ 0.0829800 
El Salvador               $ 0.0670500 
Equatorial Guinea         $ 0.1901700 
Estonia                   $ 0.0914400 
                      
                                     Page 2

<PAGE>
<TABLE>
<CAPTION>
                          INITIAL        EACH           INITIAL           EACH           INITIAL           EACH           INITIAL   
       COUNTRY             1ST 18      6 SEC. OR        1ST 18         6 SEC. OR          1ST 18        6 SEC. OR          1ST 18   
<S>                       <C>          <C>           <C>              <C>              <C>             <C>              <C>
Ethiopia                  $ 0.3887     $  0.1296     $  0.3692650     $  0.1231200     $  0.3595475    $  0.1198800     $  0.3498300
Fiji                      $ 0.3783     $  0.1261     $  0.3593850     $  0.1197950     $  0.3499275    $  0.1166425     $  0.3404700
Finland                   $ 0.1211     $  0.0404     $  0.1150450     $  0.0383800     $  0.1120175    $  0.0373700     $  0.1089900
France                    $ 0.0632     $  0.0211     $  0.0600400     $  0.0200450     $  0.0584600    $  0.0195175     $  0.0568800
French Guiana             $ 0.2386     $  0.0795     $  0.2266700     $  0.0755250     $  0.2207050    $  0.0735375     $  0.2147400
French Overseas           $ 0.2175     $  0.0725     $  0.2066250     $  0.0688750     $  0.2011875    $  0.0670625     $  0.1957500
French Polynesia          $ 0.4040     $  0.1347     $  0.3838000     $  0.1279650     $  0.3737000    $  0.1245975     $  0.3636000
Gabon                     $ 0.2526     $  0.0842     $  0.2399700     $  0.0799900     $  0.2336550    $  0.0778850     $  0.2273400
Gambia, The               $ 0.2482     $  0.0827     $  0.2357900     $  0.0785650     $  0.2295850    $  0.0764975     $  0.2233800
Georgia                   $ 0.5100     $  0.1700     $  0.4845000     $  0.1615000     $  0.4717500    $  0.1572500     $  0.4590000
Germany                   $ 0.0632     $  0.0211     $  0.0600400     $  0.0200450     $  0.0584600    $  0.0195175     $  0.0568800
Ghana                     $ 0.2718     $  0.0906     $  0.2582100     $  0.0860700     $  0.2514150    $  0.0838050     $  0.2446200
Gibraltar                 $ 0.2386     $  0.0795     $  0.2266700     $  0.0755250     $  0.2207050    $  0.0735375     $  0.2147400
Greece                    $ 0.2053     $  0.0648     $  0.1950350     $  0.0615600     $  0.1899025    $  0.0599400     $  0.1847700
Greenland                 $ 0.2087     $  0.0696     $  0.1982650     $  0.0661200     $  0.1930475    $  0.0643800     $  0.1878300
Grenada                   $ 0.2037     $  0.0679     $  0.1935150     $  0.0645050     $  0.1884225    $  0.0628075     $  0.1833300
Guadeloupe                $ 0.2961     $  0.0987     $  0.2812950     $  0.0937650     $  0.2738925    $  0.0912975     $  0.2664900
Guam                      $ 0.1976     $  0.0659     $  0.1877200     $  0.0626050     $  0.1827800    $  0.0609575     $  0.1778400
Guatemala                 $ 0.2136     $  0.0712     $  0.2029200     $  0.0674000     $  0.1975800    $  0.0658600     $  0.1922400
Guinea-Bissau             $ 0.5976     $  0.1992     $  0.5677200     $  0.1892400     $  0.5527800    $  0.1842600     $  0.5378400
Guinea                    $ 0.3981     $  0.1327     $  0.3781950     $  0.1260650     $  0.3682425    $  0.1227475     $  0.3582900
Guyana                    $ 0.3030     $  0.1010     $  0.2878500     $  0.0959500     $  0.2802750    $  0.0934250     $  0.2727000
Haiti                     $ 0.2251     $  0.0750     $  0.2138450     $  0.0712500     $  0.0208175    $  0.0693750     $  0.2025900
Honduras                  $ 0.2716     $  0.0905     $  0.2580200     $  0.0859750     $  0.2512300    $  0.0837125     $  0.2444400
Hong Kong                 $ 0.1283     $  0.0428     $  0.1218850     $  0.0406600     $  0.1186775    $  0.0395900     $  0.1154700
Hungary                   $ 0.2180     $  0.0727     $  0.2071000     $  0.0690650     $  0.2016500    $  0.0672475     $  0.1962000
Iceland                   $ 0.2507     $  0.0836     $  0.2381650     $  0.0794200     $  0.2318975    $  0.0773300     $  0.2256300
India                     $ 0.2905     $  0.0986     $  0.2759750     $  0.0936700     $  0.2687125    $  0.0912050     $  0.2614500
Indonesia                 $ 0.3388     $  0.1129     $  0.3218600     $  0.1072550     $  0.3133900    $  0.1044325     $  0.3049200
Iran                      $ 0.2866     $  0.0955     $  0.2722700     $  0.0907250     $  0.2651050    $  0.0883375     $  0.2579400
Iraq                      $ 0.4955     $  0.1652     $  0.4707250     $  0.1569400     $  0.4583375    $  0.1528100     $  0.4459500
Ireland                   $ 0.1225     $  0.0408     $  0.1163750     $  0.0387600     $  0.1133125    $  0.0377400     $  0.1102500
Israel                    $ 0.2433     $  0.0811     $  0.2311350     $  0.0770450     $  0.2250525    $  0.0750175     $  0.2189700
</TABLE>
                             EACH      
       COUNTRY            6 SEC. OR    

Ethiopia              $ 0.1166400 
Fiji                  $ 0.1134900 
Finland               $ 0.0363600 
France                $ 0.0189900 
French Guiana         $ 0.0715500 
French Overseas       $ 0.0652500 
French Polynesia      $ 0.1212300 
Gabon                 $ 0.0757800 
Gambia, The           $ 0.0744300 
Georgia               $ 0.1530000 
Germany               $ 0.0189900 
Ghana                 $ 0.0815400 
Gibraltar             $ 0.0715500 
Greece                $ 0.0583200 
Greenland             $ 0.0626400 
Grenada               $ 0.0611100 
Guadeloupe            $ 0.0888300 
Guam                  $ 0.0593100 
Guatemala             $ 0.0640800 
Guinea-Bissau         $ 0.1792800 
Guinea                $ 0.1194300 
Guyana                $ 0.0909000 
Haiti                 $ 0.0675000 
Honduras              $ 0.0814500 
Hong Kong             $ 0.0385200 
Hungary               $ 0.0654300 
Iceland               $ 0.0752400 
India                 $ 0.0887400 
Indonesia             $ 0.1016100 
Iran                  $ 0.0859500 
Iraq                  $ 0.1486800 
Ireland               $ 0.0367200 
Israel                $ 0.0729900 

                                     Page 3

<PAGE>
<TABLE>
<CAPTION>
                          INITIAL        EACH           INITIAL           EACH           INITIAL           EACH           INITIAL   
       COUNTRY             1ST 18      6 SEC. OR        1ST 18         6 SEC. OR          1ST 18        6 SEC. OR          1ST 18   
<S>                       <C>          <C>           <C>              <C>              <C>             <C>              <C>
Italy                     $ 0.1263     $  0.0421     $  0.1199850     $  0.0399950     $  0.1168275    $  0.0389425     $  0.1136700
Jamaica                   $ 0.2069     $  0.0690     $  0.1965550     $  0.0655500     $  0.1913825    $  0.0638250     $  0.1862100
Japan                     $ 0.0915     $  0.0305     $  0.0869250     $  0.0289750     $  0.0846375    $  0.0282125     $  0.0823500
Jordan                    $ 0.2526     $  0.0842     $  0.2399700     $  0.0799900     $  0.2336550    $  0.0778850     $  0.2273400
Kazakhstan                $ 0.5069     $  0.1690     $  0.4815550     $  0.1605500     $  0.4688825    $  0.1563250     $  0.4562100
Kenya                     $ 0.2494     $  0.0831     $  0.2369300     $  0.0789450     $  0.2306950    $  0.0768675     $  0.2244600
Kiribati                  $ 0.8058     $  0.2686     $  0.7655100     $  0.2551700     $  0.7453650    $  0.2484550     $  0.7252200
Korea, South              $ 0.1688     $  0.0563     $  0.1603600     $  0.0534850     $  0.1561400    $  0.0520775     $  0.1519200
Kuwait                    $ 0.2818     $  0.0939     $  0.2677100     $  0.0892050     $  0.2606650    $  0.0868575     $  0.2536200
Kyrgyzstan                $ 0.5285     $  0.1762     $  0.5020750     $  0.1673900     $  0.4886250    $  0.1629850     $  0.4756500
Laos                      $ 0.8230     $  0.2743     $  0.7818500     $  0.2605850     $  0.7612750    $  0.2537275     $  0.7407000
Latvia                    $ 0.2985     $  0.0995     $  0.2835750     $  0.0945250     $  0.2761125    $  0.0920375     $  0.2686500
Lebanon                   $ 0.4143     $  0.1381     $  0.3935850     $  0.1311950     $  0.3832275    $  0.1277425     $  0.3728700
Lesotho                   $ 0.2977     $  0.0992     $  0.2828150     $  0.0942400     $  0.2753725    $  0.0917600     $  0.2679300
Liberia                   $ 0.1860     $  0.0620     $  0.1767000     $  0.0589000     $  0.1720500    $  0.0573500     $  0.1674000
Libya                     $ 0.3041     $  0.1014     $  0.2888950     $  0.0963300     $  0.2812925    $  0.0937950     $  0.2736900
Liechtenstein             $ 0.2022     $  0.0674     $  0.1920900     $  0.0640300     $  0.1870350    $  0.0623450     $  0.1819800
Lituania                  $ 0.3050     $  0.1017     $  0.2897500     $  0.0966150     $  0.2821250    $  0.0940725     $  0.2745000
Luxembourg                $ 0.1832     $  0.0611     $  0.1740400     $  0.0580450     $  0.1694600    $  0.0565175     $  0.1648800
Macau                     $ 0.4232     $  0.1411     $  0.4020400     $  0.1340450     $  0.3914600    $  0.1305175     $  0.3808800
Madagascar                $ 1.0933     $  0.3644     $  1.0386350     $  0.3461800     $  1.0113025    $  0.3370700     $  0.9839700
Malawi                    $ 0.2884     $  0.0961     $  0.2739800     $  0.0912950     $  0.2667700    $  0.0888925     $  0.2595600
Malaysia                  $ 0.2223     $  0.0741     $  0.2111850     $  0.0703950     $  0.2056275    $  0.0685425     $  0.2000700
Maldives                  $ 0.6290     $  0.2097     $  0.5975500     $  0.1992150     $  0.5818250    $  0.1939725     $  0.5661000
Mali                      $ 0.4443     $  0.1481     $  0.4220850     $  0.1406950     $  0.4109775    $  0.1369925     $  0.3998700
Malta                     $ 0.3050     $  0.1017     $  0.2897500     $  0.0966150     $  0.2821250    $  0.0940725     $  0.2745000
Marshall Islands          $ 0.4175     $  0.1392     $  0.3966250     $  0.1322400     $  0.3861875    $  0.1287600     $  0.3757500
Mauritania                $ 0.3847     $  0.1282     $  0.3654650     $  0.1217900     $  0.3558475    $  0.1185850     $  0.3462300
Mauritius                 $ 0.5220     $  0.1740     $  0.4959000     $  0.1653000     $  0.4828500    $  0.1609500     $  0.4698000
Mexico                    $ 0.1650     $  0.0550     $  0.1567500     $  0.0522500     $  0.1526250    $  0.0508750     $  0.1485000
Indonesia, Federated      $ 0.3847     $  0.1282     $  0.3654650     $  0.1217900     $  0.3558475    $  0.1185850     $  0.3462300
Midway Atoll              $ 0.4890     $  0.1630     $  0.4645500     $  0.1548500     $  0.4523250    $  0.1507750     $  0.4401000
Moldova                   $ 0.4200     $  0.1400     $  0.3990000     $  0.1330000     $  0.3885000    $  0.1295000     $  0.3780000
</TABLE>
                             EACH      
       COUNTRY            6 SEC. OR    

Italy                    $ 0.0378900
Jamaica                  $ 0.0621000
Japan                    $ 0.0274500
Jordan                   $ 0.0757800
Kazakhstan               $ 0.1521000
Kenya                    $ 0.0747900
Kiribati                 $ 0.2417400
Korea, South             $ 0.0506700
Kuwait                   $ 0.0845100
Kyrgyzstan               $ 0.1585800
Laos                     $ 0.2468700
Latvia                   $ 0.0895500
Lebanon                  $ 0.1242900
Lesotho                  $ 0.0892800
Liberia                  $ 0.0558000
Libya                    $ 0.0912600
Liechtenstein            $ 0.0606600
Lituania                 $ 0.0915300
Luxembourg               $ 0.0549900
Macau                    $ 0.1269900
Madagascar               $ 0.3279600
Malawi                   $ 0.0864900
Malaysia                 $ 0.0665900
Maldives                 $ 0.1887300
Mali                     $ 0.1332900
Malta                    $ 0.0915300
Marshall Islands         $ 0.1252800
Mauritania               $ 0.1153800
Mauritius                $ 0.1566000
Mexico                   $ 0.0495000
Indonesia, Federated     $ 0.1153800
Midway Atoll             $ 0.1467000
Moldova                  $ 0.1260000

                                     Page 4

<PAGE>
<TABLE>
<CAPTION>
                          INITIAL        EACH           INITIAL           EACH           INITIAL           EACH           INITIAL   
       COUNTRY             1ST 18      6 SEC. OR        1ST 18         6 SEC. OR          1ST 18        6 SEC. OR          1ST 18   
<S>                       <C>          <C>           <C>              <C>              <C>             <C>              <C>         
Mongolia                  $ 0.9599     $  0.3200     $  0.9119050     $  0.3040000     $  0.8879075    $  0.2960000     $  0.8639100
Montserrat                $ 0.1988     $  0.0663     $  0.1886000     $  0.0629850     $  0.1838900    $  0.0613275     $  0.1789200
Morocco                   $ 0.3333     $  0.1111     $  0.3166350     $  0.1055450     $  0.3083025    $  0.1027675     $  0.2999700
Mozambique                $ 0.4969     $  0.1656     $  0.4720550     $  0.1573200     $  0.4596325    $  0.1531800     $  0.4472100
Namibia                   $ 0.2728     $  0.0926     $  0.2639100     $  0.0879700     $  0.2569650    $  0.0856550     $  0.2500200
Nauru                     $ 1.1330     $  0.3777     $  1.0763500     $  0.3588150     $  1.0480250    $  0.3493725     $  1.0197000
Nepal                     $ 0.3422     $  0.1141     $  0.3250900     $  1.1083950     $  0.3165350    $  0.1055425     $  0.3079800
Netherlands               $ 0.1010     $  0.0337     $  0.0959500     $  0.0320150     $  0.0934250    $  0.0311725     $  0.0909000
Netherlands Antilles      $ 0.1924     $  0.0641     $  0.1827800     $  0.0608950     $  0.1779700    $  0.0592925     $  0.1731600
New Caledonia             $ 0.4143     $  0.1381     $  0.3935850     $  0.1311950     $  0.3832275    $  0.1277425     $  0.3728700
New Zealand               $ 0.1672     $  0.0557     $  0.1588400     $  0.0529150     $  0.1546600    $  0.0515225     $  0.1504800
Nicaragua                 $ 0.2445     $  0.0815     $  0.2322750     $  0.0774250     $  0.2261625    $  0.0753875     $  0.2200500
Niger                     $ 0.4580     $  0.1527     $  0.4351000     $  0.1450650     $  0.4236500    $  0.1412475     $  0.4122000
Nigeria                   $ 0.1947     $  0.0649     $  0.1849650     $  0.0616550     $  0.1800975    $  0.0600325     $  0.1752300
Niue                      $ 0.6296     $  0.2099     $  0.5981200     $  0.1994050     $  0.5823800    $  0.1941575     $  0.5666400
Norfolk Island            $ 0.6293     $  0.2098     $  0.5978350     $  0.1993100     $  0.5821025    $  0.1940650     $  0.5663700
Northern Mariana          $ 0.3600     $  0.1200     $  0.342000      $  0.1140000     $  0.3330000    $  0.1110000     $  0.3240000
Island
Norway                    $ 0.1195     $  0.0398     $  0.1135250     $  0.0378100     $  0.1105375    $  0.0368150     $  0.1075500
Oman                      $ 0.2896     $  0.0965     $  0.2751200     $  0.0916750     $  0.2678800    $  0.0892625     $  0.2606400
Pacific Islands           $ 0.4791     $  0.1597     $  0.4551450     $  0.1517150     $  0.4431675    $  0.1477225     $  0.4311900
Pakistan                  $ 0.3969     $  0.1323     $  0.3770550     $  0.1256850     $  0.3671325    $  0.1223775     $  0.3572100
Panama                    $ 0.1947     $  0.0649     $  0.1849650     $  0.0616550     $  0.1800975    $  0.0600325     $  0.1752300
Papua New Guinea          $ 0.3225     $  0.1075     $  0.3063750     $  0.1021250     $  0.2983125    $  0.0994375     $  0.2902500
Paraguay                  $ 0.3057     $  0.1019     $  0.2904150     $  0.0968050     $  0.2827725    $  0.0942575     $  0.2751300
Peru                      $ 0.2142     $  0.0714     $  0.2034900     $  0.0678300     $  0.1981350    $  0.0660450     $  0.1927800
Philippines               $ 0.1926     $  0.0642     $  0.1829700     $  0.0609900     $  0.1781550    $  0.0593850     $  0.1733400
Poland                    $ 0.2175     $  0.0725     $  0.2066250     $  0.0688750     $  0.2011875    $  0.0670625     $  0.1957500
Portugal                  $ 0.1986     $  0.0662     $  0.1886700     $  0.0628900     $  0.1837050    $  0.0612350     $  0.1787400
Qalar                     $ 0.2559     $  0.0853     $  0.2431050     $  0.0810350     $  0.2367075    $  0.0789025     $  0.2303100
Reunion                   $ 0.4563     $  0.1521     $  0.4335800     $  0.1444950     $  0.4221700    $  0.1406925     $  0.4107600
Romania                   $ 0.3116     $  0.1039     $  0.2960200     $  0.0987050     $  0.2882300    $  0.0961075     $  0.2804400
Russia                    $ 0.3632     $  0.1211     $  0.3450400     $  0.1150450     $  0.3359600    $  0.1120175     $  0.3268800
Rwanda                    $ 0.5018     $  0.1673     $  0.4767100     $  0.1589350     $  0.4641650    $  0.1545725     $  0.4516200
</TABLE>
                             EACH      
       COUNTRY            6 SEC. OR    

Mongolia                $ 0.2880000
Montserrat              $ 0.0596700
Morocco                 $ 0.0999900
Mozambique              $ 0.1490400
Namibia                 $ 0.0833400
Nauru                   $ 0.3399300
Nepal                   $ 0.1026900
Netherlands             $ 0.0303300
Netherlands Antilles    $ 0.0576900
New Caledonia           $ 0.1242900
New Zealand             $ 0.0501300
Nicaragua               $ 0.0733500
Niger                   $ 0.1374300
Nigeria                 $ 0.0584100
Niue                    $ 0.1889100
Norfolk Island          $ 0.1888200
Northern Mariana        $ 0.1080000
Island                             
Norway                  $ 0.0358200
Oman                    $ 0.0868500
Pacific Islands         $ 0.1437300
Pakistan                $ 0.1190700
Panama                  $ 0.0584100
Papua New Guinea        $ 0.0967500
Paraguay                $ 0.0917100
Peru                    $ 0.0642600
Philippines             $ 0.0577800
Poland                  $ 0.0652500
Portugal                $ 0.0595800
Qalar                   $ 0.0767700
Reunion                 $ 0.1368900
Romania                 $ 0.0935100
Russia                  $ 0.1089900
Rwanda                  $ 0.1505700

                                     Page 5

<PAGE>
<TABLE>
<CAPTION>
                          INITIAL        EACH           INITIAL           EACH           INITIAL           EACH           INITIAL   
       COUNTRY             1ST 18      6 SEC. OR        1ST 18         6 SEC. OR          1ST 18        6 SEC. OR          1ST 18   
<S>                       <C>          <C>           <C>              <C>              <C>             <C>             <C>          
Saint Helena              $ 0.5504     $  0.1835     $  0.5228800     $  0.1743250     $  0.5091200    $  0.1697375    $  0.4953600 
Saint Kids and Nevis      $ 0.1924     $  0.0641     $  0.1827800     $  0.0608950     $  0.1779700    $  0.0592925    $  0.1731160
Saint Lucia               $ 0.2159     $  0.0720     $  0.2051050     $  0.0684000     $  0.1997075    $  0.0666000    $  0.1943100 
Saint Pierre and          $ 0.2121     $  0.0707     $  0.2014950     $  0.0671650     $  0.1961925    $  0.0653975    $  0.1908900 
Saint Vincent and         $ 0.2102     $  0.0701     $  0.1996900     $  0.0665950     $  0.1944350    $  0.0648425    $  0.1891800 
the ____
Sao Tome and Principe     $ 0.5303     $  0.1768     $  0.5037850     $  0.1679410     $  0.4905275    $  0.1635215    $  0.4772700 
Saudia Arabia             $ 0.3510     $  0.1170     $  0.3334500     $  0.1111500     $  0.3246750    $  0.1082250    $  0.3159000 
Senegal                   $ 0.4137     $  0.1379     $  0.3930150     $  0.1310050     $  0.3826725    $  0.1275575    $  0.3723300 
Serbia                    $ 0.2839     $  0.0946     $  0.2697050     $  0.0898700     $  0.2626075    $  0.0875050    $  0.2555100 
Seychelles                $ .05099     $  0.1700     $  0.4844050     $  0.1615000     $  0.4716575    $  0.1572500    $  0.4589100 
Sierra Leone              $ 0.3187     $  0.1062     $  0.3027650     $  0.1008900     $  0.2947975    $  0.0982350    $  0.2863000 
Singapore                 $ 0.1105     $  0.0368     $  0.1049750     $  0.0349600     $  0.1022125    $  0.0340400    $  0.0994500 
Slovakia                  $ 0.2180     $  0.0727     $  0.2071000     $  0.0690650     $  0.2016500    $  0.0672475    $  0.1962000 
Solomon Islands           $ 0.4791     $  0.1597     $  0.4551450     $  0.1517150     $  0.4431675    $  0.1477225    $  0.4311900 
Somalia                   $ 0.5761     $  0.1920     $  0.5472950     $  0.1824000     $  0.5328925    $  0.1776000    $  0.5184900 
South Africa              $ 0.1704     $  0.0568     $  0.1618800     $  0.0539600     $  0.1576200    $  0.0525400    $  0.1533600 
Spain                     $ 0.1579     $  0.0526     $  0.1500050     $  0.0499700     $  0.1460575    $  0.0486550    $  0.1421100 
Sri Lanka                 $ 0.3757     $  0.1252     $  0.3569150     $  0.1189400     $  0.3475225    $  0.1158100    $  0.3381300 
Sudan                     $ 0.4994     $  0.1665     $  0.4744300     $  0.1581750     $  0.4619450    $  0.1540125    $  0.4494600 
Suriname                  $ 0.3353     $  0.1118     $  0.3185350     $  0.1062100     $  0.3101525    $  0.1034150    $  0.3017700 
Swaziland                 $ 0.2985     $  0.0995     $  0.2835750     $  0.0945250     $  0.2761125    $  0.0920375    $  0.2686500 
Sweden                    $ 0.0773     $  0.0258     $  0.0734350     $  0.0245100     $  0.0715025    $  0.0238650    $  0.0695700 
Switzerland               $ 0.0899     $  0.0300     $  0.0854050     $  0.0285000     $  0.0831575    $  0.0277500    $  0.0809100 
Syria                     $ 0.4192     $  0.1397     $  0.3982400     $  0.1327150     $  0.3877600    $  0.1292225    $  0.3772800 
Taiwan                    $ 0.1559     $  0.0520     $  0.1481050     $  0.0494000     $  0.1442075    $  0.0481000    $  0.1403100 
Tajikistan                $ 0.9308     $  0.3103     $  0.8842600     $  0.2947850     $  0.8609900    $  0.2870275    $  0.8377200 
Tanzania                  $ 0.2646     $  0.0882     $  0.2513700     $  0.0837900     $  0.2447550    $  0.0815850    $  0.2381400 
Thailand                  $ 0.2522     $  0.0841     $  0.2395900     $  0.0798950     $  0.2332850    $  0.0777925    $  0.2269800 
Togo                      $ 0.2510     $  0.0837     $  0.2384500     $  0.0795150     $  0.2321750    $  0.0774225    $  0.2259000 
Tonga                     $ 0.3546     $  0.1182     $  0.3368700     $  0.1122900     $  0.3280050    $  0.1093350    $  0.3191400 
Trinidad and Tobago       $ 0.1990     $  0.0663     $  0.1890500     $  0.0629850     $  0.1840750    $  0.0613275    $  0.1791000 
</TABLE>
                             EACH      
       COUNTRY            6 SEC. OR    

Saint Helena             $ 0.1651500 
Saint Kids and Nevis     $ 0.0576900 
Saint Lucia              $ 0.0648000 
Saint Pierre and         $ 0.0636300 
Saint Vincent and        $ 0.0630900 
the ____                             
Sao Tome and Principe    $ 0.1591020 
Saudia Arabia            $ 0.1053000 
Senegal                  $ 0.1241100 
Serbia                   $ 0.0851400 
Seychelles               $ 0.1530000 
Sierra Leone             $ 0.0955800 
Singapore                $ 0.0331200 
Slovakia                 $ 0.0654300 
Solomon Islands          $ 0.1437300 
Somalia                  $ 0.1728000 
South Africa             $ 0.0511200 
Spain                    $ 0.0473400 
Sri Lanka                $ 0.1126800 
Sudan                    $ 0.1498500 
Suriname                 $ 0.1006200 
Swaziland                $ 0.0895500 
Sweden                   $ 0.0232200 
Switzerland              $ 0.0270000 
Syria                    $ 0.1257300 
Taiwan                   $ 0.0468000 
Tajikistan               $ 0.2792700 
Tanzania                 $ 0.0793800 
Thailand                 $ 0.0756900 
Togo                     $ 0.0753300 
Tonga                    $ 0.1063800 
Trinidad and Tobago      $ 0.0596700 

                                     Page 6

<PAGE>
<TABLE>
<CAPTION>
                          INITIAL        EACH           INITIAL           EACH           INITIAL           EACH           INITIAL   
       COUNTRY             1ST 18      6 SEC. OR        1ST 18         6 SEC. OR          1ST 18        6 SEC. OR          1ST 18   
<S>                       <C>          <C>           <C>              <C>              <C>             <C>              <C>         
Tunisia                   $ 0.3090     $  0.1030     $  0.2935500     $  0.0978500     $  0.2858250    $  0.0952750     $  0.2781000
Turkey                    $ 0.2451     $  0.0817     $  0.2328450     $  0.0776150     $  0.2267175    $  0.0755725     $  0.2205900
Turkmenistan              $ 0.7652     $  0.2551     $  0.7269400     $  0.2423450     $  0.7078100    $  0.2359675     $  0.6886800
Turks and Caicos          $ 0.2037     $  0.0679     $  0.1935150     $  0.0645050     $  0.1884225    $  0.0628075     $  0.1833300
Islands
Tivalu                    $ 0.7790     $  0.2593     $  0.7400500     $  0.2463350     $  0.7205750    $  0.2398525     $  0.7011000
Uganda                    $ 0.2745     $  0.0915     $  0.2607750     $  0.0869250     $  0.2539125    $  0.0846375     $  0.2470500
Ukraine                   $ 0.3050     $  0.1017     $  0.2897500     $  0.0966150     $  0.2821250    $  0.0940725     $  0.2745000
United Arab Emirates      $ 0.2212     $  0.0737     $  0.2101400     $  0.0700150     $  0.2046100    $  0.0681725     $  0.1990800
United Kingdom            $ 0.0455     $  0.0152     $  0.0432250     $  0.0144400     $  0.0420875    $  0.0140600     $  0.0409500
Uruguay                   $ 0.2342     $  0.0781     $  0.224900      $  0.0741950     $  0.2166350    $  0.0722425     $  0.2107800
Uzbekistan                $ 0.3050     $  0.1017     $  0.2897500     $  0.0966150     $  0.2821250    $  0.0940725     $  0.2745000
Vanuatu                   $ 0.8124     $  0.2708     $  0.7717800     $  0.2572600     $  0.7514700    $  0.2504900     $  0.7311600
Venezuela                 $ 0.1233     $  0.0411     $  0.1171350     $  0.0390450     $  0.1140525    $  0.0380175     $  0.1109700
Vietnam                   $ 0.4216     $  0.1405     $  0.4005200     $  0.1334750     $  0.3899800    $  0.1299625     $  0.3794400
Virgin Islands,           $ 0.1847     $  0.0616     $  0.1754650     $  0.0585200     $  0.1708475    $  0.0569800     $  0.1662300
British
Wallis and Futuna         $ 0.5696     $  0.1899     $  0.5411200     $  0.1804050     $  0.5268800    $  0.1756575     $  0.5126400
Western Samoa             $ 0.2515     $  0.0838     $  0.2389250     $  0.0796100     $  0.2326375    $  0.0775150     $  0.2263500
Yemen                     $ 0.2950     $  0.0986     $  0.2811050     $  0.0936700     $  0.2737075    $  0.0912050     $  0.2663100
Zaire                     $ 0.3326     $  0.1109     $  0.3159700     $  0.1053550     $  0.3076550    $  0.1025825     $  0.2993400
Zambia                    $ 0.2920     $  0.0973     $  0.2774000     $  0.0924350     $  0.2701000    $  0.0900025     $  0.2628000
Zimbabwe                  $ 0.2077     $  0.0692     $  0.1973150     $  0.0657400     $  0.1921225    $  0.0640100     $  0.1869300
</TABLE>
                             EACH      
       COUNTRY            6 SEC. OR    

Tunisia                  $ 0.0927000
Turkey                   $ 0.0735300
Turkmenistan             $ 0.2295900
Turks and Caicos         $ 0.0611100
Islands                             
Tivalu                   $ 0.2333700
Uganda                   $ 0.0823500
Ukraine                  $ 0.0915300
United Arab Emirates     $ 0.0663300
United Kingdom           $ 0.0136800
Uruguay                  $ 0.0702900
Uzbekistan               $ 0.0915300
Vanuatu                  $ 0.2437200
Venezuela                $ 0.0369900
Vietnam                  $ 0.1264500
Virgin Islands,          $ 0.0554400
British                             
Wallis and Futuna        $ 0.1709100
Western Samoa            $ 0.0754200
Yemen                    $ 0.0887400
Zaire                    $ 0.0998100
Zambia                   $ 0.0875700
Zimbabwe                 $ 0.0622800

                                     Page 7
<PAGE>

         INTERNATIONAL COSTS


INTERNATIONAL COSTS/MINUTE
- - APPLICABLE  DISCOUNTS  APPLY BASED ON TOTAL  TEL-SAVE USAGE PER TARIFF 
- - TO BE UPDATED AS RATES ARE REDUCED BY IXC

                            Cost/Min.     Cost/Min.      Cost/Min.    Cost/Min.
        Country             No Disc.        @ 5%           7.5%          10%

Albania                     $ 1.2650      $ 1.2018       $ 1.1701       $ 1.1385
Algeria                     $ 0.9650      $ 0.9168       $ 0.8926       $ 0.8685
American Samoa              $ 0.8100      $ 0.7695       $ 0.7493       $ 0.7290
Andorra                     $ 0.4950      $ 0.4703       $ 0.4579       $ 0.4455
Angola                      $ 1.3500      $ 1.2825       $ 1.2488       $ 1.2150
Anguilla                    $ 0.6300      $ 0.5985       $ 0.5828       $ 0.5670
Antarctica                  $ 1.2500      $ 1.1875       $ 1.1563       $ 1.1250
Antigua and Barbuda         $ 0.6200      $ 0.5890       $ 0.5735       $ 0.5580
Argentina                   $ 0.8109      $ 0.7704       $ 0.7501       $ 0.7298
Armenia                     $ 1.0230      $ 0.9719       $ 0.9463       $ 0.9207
Aruba                       $ 0.5960      $ 0.5662       $ 0.5513       $ 0.5364
Australia                   $ 0.2630      $ 0.2499       $ 0.2433       $ 0.2367
Austria                     $ 0.5261      $ 0.4998       $ 0.4866       $ 0.4735
Azerbaijan                  $ 1.3500      $ 1.2825       $ 1.2488       $ 1.2150
Bahamas, The                $ 0.2930      $ 0.2784       $ 0.2710       $ 0.2637
Bahrain                     $ 0.8851      $ 0.8408       $ 0.8187       $ 0.7966
Bangladesh                  $ 1.2950      $ 1.2303       $ 1.1979       $ 1.1655
Barbados                    $ 0.5279      $ 0.5015       $ 0.4883       $ 0.4751
Belarus                     $ 1.0180      $ 0.9671       $ 0.9417       $ 0.9162
Belgium                     $ 0.4109      $ 0.3904       $ 0.3801       $ 0.3698
Belize                      $ 0.8300      $ 0.7885       $ 0.7678       $ 0.7470
Benin                       $ 0.8930      $ 0.8484       $ 0.8260       $ 0.8037
Bermuda                     $ 0.4529      $ 0.4303       $ 0.4189       $ 0.4076
Bhutan                      $ 2.8550      $ 2.7075       $ 2.6363       $ 2.5650
Bolivia                     $ 0.8431      $ 0.8009       $ 0.7799       $ 0.7588
Bosnia and Herzegovin       $ 0.9461      $ 0.8988       $ 0.8751       $ 0.8515
Botswana                    $ 0.7989      $ 0.7590       $ 0.7390       $ 0.7190
Brazil                      $ 0.4739      $ 0.4502       $ 0.4384       $ 0.4265
Brunei                      $ 1.3049      $ 1.2397       $ 1.2070       $ 1.1744

                                     Page 1


<PAGE>



                            Cost/Min.     Cost/Min.      Cost/Min.    Cost/Min.
        Country             No Disc.        @ 5%           7.5%          10%

Bulgaria                    $ 0.8100      $ 0.7695       $ 0.7493       $ 0.7290
Burkina                     $ 0.6389      $ 0.6070       $ 0.5910       $ 0.5750
Burma                       $ 3.3500      $ 3.1825       $ 3.0988       $ 3.0150
Burundi                     $ 2.8669      $ 2.7264       $ 2.6547       $ 2.5829
Cambodia                    $ 1.9420      $ 1.8449       $ 1.7964       $ 1.7478
Cameroon                    $ 1.1559      $ 1.0981       $ 1.0692       $ 1.0403
Canada                      $ 0.1261      $ 0.1198       $ 0.1166       $ 0.2235
Canary Island               $ 0.0200      $ 0.0190       $ 0.0185       $ 0.0180
Cape Verde                  $ 1.3350      $ 1.2683       $ 1.2349       $ 1.2015
Cayman Islands              $ 0.5469      $ 0.5196       $ 0.5059       $ 0.4922
Central African             $ 2.1200      $ 2.0140       $ 1.9610       $ 1.9080
 Republic
Chad                        $ 3.5700      $ 3.3915       $ 3.3915       $ 3.2130
Chagos Archlpelago          $ 1.2245      $ 1.1633       $ 1.1327       $ 1.1021
Chile                       $ 0.4050      $ 0.3848       $ 0.3746       $ 0.3645
China                       $ 1.1261      $ 1.0698       $ 1.0416       $ 1.0135
Colombia                    $ 0.7160      $ 0.6802       $ 0.6623       $ 0.6444
Cornoros                    $ 2.2159      $ 2.1051       $ 2.0497       $ 1.9943
Congo                       $ 1.0749      $ 1.0212       $ 0.9943       $ 0.9674
Cook Islands                $ 2.3591      $ 2.2411       $ 2.1822       $ 2.1232
Costa Rico                  $ 0.6109      $ 0.5804       $ 0.5651       $ 0.5498
Cote d'Ivoire               $ 1.2091      $ 1.1486       $ 1.1184       $ 1.0882
Croatia                     $ 0.7269      $ 0.6906       $ 0.6724       $ 0.6542
Cuba                        $ 0.9920      $ 0.9424       $ 0.9176       $ 0.8928
Cyprus                      $ 0.7269      $ 0.6906       $ 0.6724       $ 0.6542
Czech Republic              $ 0.7269      $ 0.6906       $ 0.6724       $ 0.6542
Denmark                     $ 0.5261      $ 0.4998       $ 0.4866       $ 0.4735
Djibouti                    $ 1.5230      $ 1.4469       $ 1.4088       $ 1.3707
Dominica                    $ 0.6570      $ 0.6242       $ 0.6077       $ 0.5913
Dominican Republic          $ 0.3900      $ 0.3705       $ 0.3608       $ 0.3510
Ecuador                     $ 0.8309      $ 0.7894       $ 0.7686       $ 0.7478
Egypt                       $ 0.9221      $ 0.8760       $ 0.8529       $ 0.8299
El Salvador                 $ 0.7450      $ 0.7078       $ 0.6891       $ 0.6705
Equatorial Guinea           $ 2.1129      $ 2.0073       $ 1.9544       $ 1.9016

                                     Page 2


<PAGE>



                            Cost/Min.     Cost/Min.      Cost/Min.    Cost/Min.
        Country             No Disc.        @ 5%           7.5%          10%

Estonia                     $ 1.0159      $ 0.9651       $ 0.9397       $ 0.9143
Ethiopia                    $ 1.2959      $ 1.2311       $ 1.1987       $ 1.1663
Fiji                        $ 1.2610      $ 1.1980       $ 1.1664       $ 1.1349
Finland                     $ 0.4039      $ 0.3837       $ 0.3736       $ 0.3635
France                      $ 0.2109      $ 0.2004       $ 0.1951       $ 0.1898
French Guiana               $ 0.7951      $ 0.7553       $ 0.7355       $ 0.7156
French Overseas             $ 0.7250      $ 0.6888       $ 0.6706       $ 0.6525
 Department
French Polynesia            $ 1.3469      $ 1.2796       $ 1.2459       $ 1.2122
Gabon                       $ 0.8420      $ 0.7999       $ 0.7789       $ 0.7578
Gambia, The                 $ 0.8271      $ 0.7857       $ 0.7651       $ 0.7444
Georgia                     $ 1.7000      $ 1.6150       $ 1.5725       $ 1.5300
Germany                     $ 0.2109      $ 0.2004       $ 0.1951       $ 0.1898
Ghana                       $ 0.9060      $ 0.8607       $ 0.8381       $ 0.8154
Gibraltar                   $ 0.7951      $ 0.7553       $ 0.7355       $ 0.7156
Greece                      $ 0.6589      $ 0.6260       $ 0.6095       $ 0.5930
Greenland                   $ 0.6959      $ 0.6611       $ 0.6437       $ 0.6263
Grenada                     $ 0.6790      $ 0.6451       $ 0.6281       $ 0.6111
Guadeloupe                  $ 0.9870      $ 0.9377       $ 0.9130       $ 0.8883
Guam                        $ 0.6589      $ 0.6260       $ 0.6095       $ 0.5930
Guatemala                   $ 0.7120      $ 0.6764       $ 0.6586       $ 0.6408
Guinea-Bissau               $ 1.9920      $ 1.8924       $ 1.8426       $ 1.7928
Guinea                      $ 1.3270      $ 1.2607       $ 1.2275       $ 1.1943
Guyana                      $ 1.0100      $ 0.9595       $ 0.9343       $ 0.9090
Haiti                       $ 0.7501      $ 0.7126       $ 0.6938       $ 0.6751
Honduras                    $ 0.9051      $ 0.8598       $ 0.8372       $ 0.8146
Hong Kong                   $ 0.4279      $ 0.4065       $ 0.3958       $ 0.3851
Hungary                     $ 0.7269      $ 0.6906       $ 0.6724       $ 0.6542
Iceland                     $ 0.8359      $ 0.7941       $ 0.7732       $ 0.7523
India                       $ 0.9807      $ 0.9317       $ 0.9071       $ 0.8826
Indonesia                   $ 1.1291      $ 1.0726       $ 1.0444       $ 1.0162
Iran                        $ 0.9551      $ 0.9073       $ 0.8835       $ 0.8596
Iraq                        $ 1.6519      $ 1.5693       $ 1.5280       $ 1.4867
Ireland                     $ 0.4081      $ 0.3877       $ 0.3775       $ 0.3673

                                     Page 3


<PAGE>



                            Cost/Min.     Cost/Min.      Cost/Min.    Cost/Min.
        Country             No Disc.        @ 5%           7.5%          10%

Israel                      $ 0.8110      $ 0.7705       $ 0.7502       $ 0.7299
Italy                       $ 0.4210      $ 0.4000       $ 0.3894       $ 0.3789
Jamaica                     $ 0.6899      $ 0.6554       $ 0.6382       $ 0.6209
Japan                       $ 0.3050      $ 0.2898       $ 0.2831       $ 0.2745
Jordan                      $ 0.8420      $ 0.7999       $ 0.7789       $ 0.7578
Kazakhstan                  $ 1.6899      $ 1.6054       $ 1.5632       $ 1.5209
Kenya                       $ 0.8311      $ 0.7895       $ 0.7688       $ 0.7480
Kiribati                    $ 2.6860      $ 2.5517       $ 2.4846       $ 2.4174
Korea, South                $ 0.5629      $ 0.5348       $ 0.5207       $ 0.5066
Kuwait                      $ 0.9391      $ 0.8921       $ 0.8687       $ 0.8452
Kyrgyzstan                  $ 1.7619      $ 1.6738       $ 1.6298       $ 1.5857
Laos                        $ 2.7431      $ 2.6059       $ 2.5374       $ 2.4688
Latvia                      $ 0.9950      $ 0.9453       $ 0.9204       $ 0.8955
Lebanon                     $ 1.3810      $ 1.3120       $ 1.2774       $ 1.2429
Lesotho                     $ 0.9921      $ 0.9425       $ 0.9177       $ 0.8929
Liberia                     $ 0.6200      $ 0.5890       $ 0.5735       $ 0.5580
Libya                       $ 1.0139      $ 0.9632       $ 0.9379       $ 0.9125
Liechtenstein               $ 0.6740      $ 0.6403       $ 0.6235       $ 0.6066
Lituania                    $ 1.0169      $ 0.9661       $ 0.9406       $ 0.9152
Luxembourg                  $ 0.6109      $ 0.5804       $ 0.5651       $ 0.5498
Macau                       $ 0.4109      $ 1.3404       $ 1.3051       $ 1.2698
Madagascar                  $ 3.6441      $ 3.4619       $ 3.3708       $ 3.2797
Malawi                      $ 0.9611      $ 0.9130       $ 0.8890       $ 0.8650
Malaysia                    $ 0.7410      $ 0.7040       $ 0.6854       $ 0.6669
Maldives                    $ 2.0969      $ 1.9921       $ 1.9396       $ 1.8872
Mali                        $ 1.4810      $ 1.4070       $ 1.3699       $ 1.3329
Malta                       $ 1.0169      $ 0.9661       $ 0.9406       $ 0.9152
Marshall Islands            $ 1.3919      $ 1.3223       $ 1.2875       $ 1.2527
Mauritania                  $ 1.2821      $ 1.2180       $ 1.1859       $ 1.1539
Mauritius                   $ 1.7400      $ 1.6530       $ 1.6095       $ 1.5660
Mexico                      $ 0.5500      $ 0.5225       $ 0.5088       $ 0.4950
Indonesia, Federated        $ 1.2821      $ 1.2180       $ 1.1859       $ 1.1539
Midway Atoll                $ 1.6300      $ 1.5485       $ 1.5078       $ 1.4670

                                     Page 4


<PAGE>



                            Cost/Min.     Cost/Min.      Cost/Min.    Cost/Min.
        Country             No Disc.        @ 5%           7.5%          10%

Moldova                     $ 1.4000      $ 1.3300       $ 1.2950       $ 1.2600
Mongolia                    $ 3.1999      $ 3.0399       $ 2.9599       $ 2.8799
Montserrat                  $ 0.6629      $ 0.6298       $ 0.6132       $ 0.5966
Morocco                     $ 1.1110      $ 1.0555       $ 1.0277       $ 0.9999
Mozambique                  $ 1.6561      $ 1.5733       $ 1.5319       $ 1.4905
Namibia                     $ 0.9260      $ 0.8797       $ 0.8566       $ 0.8334
Nauru                       $ 3.7769      $ 3.5881       $ 3.4936       $ 3.3992
Nepal                       $ 1.1409      $ 1.0839       $ 1.0553       $ 1.0268
Netherlands                 $ 0.3369      $ 0.3201       $ 0.3116       $ 0.3032
Netherlands Antilles        $ 0.6411      $ 0.6090       $ 0.5930       $ 0.5770
New Caledonia               $ 1.3810      $ 1.3120       $ 1.2774       $ 1.2429
New Zealand                 $ 0.5571      $ 0.5292       $ 0.5153       $ 0.5014
Nicaragua                   $ 0.8150      $ 0.7743       $ 0.7539       $ 0.7335
Niger                       $ 1.5269      $ 1.4506       $ 1.4124       $ 1.3742
Nigeria                     $ 0.6490      $ 0.6166       $ 0.6003       $ 0.5841
Niue                        $ 2.0989      $ 1.9940       $ 1.9415       $ 1.8890
Norfolk Island              $ 2.0979      $ 1.9930       $ 1.9406       $ 1.8881
Northern Mariana Island     $ 1.2000      $ 1.1400       $ 1.1100       $ 1.0800
Norway                      $ 0.3981      $ 0.3782       $ 0.3682       $ 0.3583
Oman                        $ 0.9651      $ 0.9168       $ 0.8927       $ 0.8686
Pacific Islands (Palau)     $ 1.5970      $ 1.5172       $ 1.4772       $ 1.4373
Pakistan                    $ 1.3230      $ 1.2569       $ 1.2238       $ 1.1907
Panama                      $ 0.6490      $ 0.6166       $ 0.6003       $ 0.5841
Papua New Guinea            $ 1.0750      $ 1.0213       $ 0.9944       $ 0.9675
Paraguay                    $ 1.0190      $ 0.9681       $ 0.9426       $ 0.9171
Peru                        $ 0.7140      $ 0.6783       $ 0.6605       $ 0.6426
Philippines                 $ 0.6420      $ 0.6099       $ 0.5939       $ 0.5778
Poland                      $ 0.7250      $ 0.6888       $ 0.6706       $ 0.6525
Portugal                    $ 0.6620      $ 0.6289       $ 0.6124       $ 0.5958
Qalar                       $ 0.8530      $ 0.8104       $ 0.7890       $ 0.7677
Reunion                     $ 1.5211      $ 1.4450       $ 1.4070       $ 1.3690
Romania                     $ 1.0389      $ 0.9870       $ 0.9610       $ 0.9350
Russia                      $ 1.2109      $ 1.1504       $ 1.1201       $ 1.0898

                                     Page 5


<PAGE>



                            Cost/Min.     Cost/Min.      Cost/Min.    Cost/Min.
        Country             No Disc.        @ 5%           7.5%          10%

Rwanda                      $ 1.6729      $ 1.5893       $ 1.5474       $ 1.5056
Saint Helena                $ 1.8349      $ 1.7432       $ 1.6973       $ 1.6514
Saint Kids and Nevis        $ 0.6411      $ 0.6090       $ 0.5930       $ 0.5770
Saint Lucia                 $ 0.7199      $ 0.6839       $ 0.6659       $ 0.6479
Saint Pierre and Miquel     $ 0.7070      $ 0.6717       $ 0.6540       $ 0.6363
Saint Vincent and the       $ 0.7009      $ 0.6659       $ 0.6483       $ 0.6308
 ----
Sao Tome and Principe       $ 1.7678      $ 1.6794       $ 1.6352       $ 1.5910
Saudia Arabia               $ 1.1700      $ 1.1115       $ 1.0823       $ 1.0530
Senegal                     $ 1.3790      $ 1.3101       $ 1.2756       $ 1.2411
Serbia                      $ 0.9461      $ 0.8988       $ 0.8751       $ 0.8515
Seychelles                  $ 1.6999      $ 1.6149       $ 1.5724       $ 1.5299
Sierra Leone                $ 1.0621      $ 1.0090       $ 0.9824       $ 0.9559
Singapore                   $ 0.3681      $ 0.3497       $ 0.3405       $ 0.3313
Slovakia                    $ 0.7269      $ 0.6906       $ 0.6724       $ 0.6542
Solomon Islands             $ 1.5970      $ 1.5172       $ 1.4772       $ 1.4373
Somalia                     $ 1.9201      $ 1.8241       $ 1.7761       $ 1.7281
South Africa                $ 0.5680      $ 0.5396       $ 0.5254       $ 0.5112
Spain                       $ 0.5261      $ 0.4998       $ 0.4866       $ 0.4735
Sri Lanka                   $ 1.2521      $ 1.1895       $ 1.1582       $ 1.1269
Sudan                       $ 1.6649      $ 1.5817       $ 1.5400       $ 1.4984
Suriname                    $ 1.1179      $ 1.0620       $ 1.0341       $ 1.0061
Swaziland                   $ 0.9950      $ 0.9453       $ 0.9204       $ 0.8955
Sweden                      $ 0.2579      $ 0.2450       $ 0.2386       $ 0.2321
Switzerland                 $ 0.2999      $ 0.2849       $ 0.2774       $ 0.2699
Syria                       $ 1.3971      $ 1.3272       $ 1.2923       $ 1.2574
Taiwan                      $ 0.5199      $ 0.4939       $ 0.4809       $ 0.4679
Tajikistan                  $ 3.1029      $ 2.9478       $ 2.8702       $ 2.7926
Tanzania                    $ 0.8820      $ 0.8379       $ 0.8159       $ 0.7938
Thailand                    $ 0.8409      $ 0.7989       $ 0.7778       $ 0.7568
Togo                        $ 0.8369      $ 0.7951       $ 0.7741       $ 0.7532
Tonga                       $ 1.1820      $ 1.1229       $ 1.0934       $ 1.0638
Trinidad and Tobago         $ 0.6631      $ 0.6299       $ 0.6134       $ 0.5968
Tunisia                     $ 1.0300      $ 0.9785       $ 0.9528       $ 0.9270

                                     Page 6


<PAGE>



                            Cost/Min.     Cost/Min.      Cost/Min.    Cost/Min.
        Country             No Disc.        @ 5%           7.5%          10%

Turkey                      $ 0.8170      $ 0.7762       $ 0.7557       $ 0.7353
Turkmenistan                $ 2.5509      $ 2.4234       $ 2.3596       $ 2.2958
Turks and Caicos            $ 0.6790      $ 0.6451       $ 0.6281       $ 0.6111
 Islands
Tivalu                      $ 2.5941      $ 2.4644       $ 2.3995       $ 2.3347
Uganda                      $ 0.9150      $ 0.8693       $ 0.8464       $ 0.8235
Ukraine                     $ 1.0169      $ 0.9661       $ 0.9406       $ 0.9152
United Arab Emirates        $ 0.7371      $ 0.7002       $ 0.6818       $ 0.6634
United Kingdom              $ 0.1519      $ 0.1443       $ 0.1405       $ 0.1367
Uruguay                     $ 0.7809      $ 0.7419       $ 0.7223       $ 0.7028
Uzbekistan                  $ 1.0169      $ 0.9661       $ 0.9406       $ 0.9152
Vanuatu                     $ 2.7080      $ 2.5726       $ 2.5049       $ 2.4372
Venezuela                   $ 0.4110      $ 0.3905       $ 0.3802       $ 0.3699
Vietnam                     $ 1.4051      $ 1.3348       $ 1.2997       $ 1.2646
Virgin Islands, British     $ 0.6159      $ 0.5851       $ 0.5697       $ 0.5543
Wallis and Futuna           $ 1.8989      $ 1.8040       $ 1.7565       $ 1.7090
Western Samoa               $ 0.8381      $ 0.7962       $ 0.7752       $ 0.7543
Yemen                       $ 0.9861      $ 0.9368       $ 0.9121       $ 0.8875
Zaire                       $ 1.1089      $ 1.0535       $ 1.0257       $ 0.9980
Zambia                      $ 0.9731      $ 0.9244       $ 0.9001       $ 0.8758
Zimbabwe                    $ 0.6921      $ 0.6575       $ 0.6402       $ 0.6229

                                     Page 7
<PAGE>
                                    800 Costs


Interstate 800 Readyline
- ------------------------
To be updated as tariff changes are made or negotiated.
- --------------------------------------------------------


                             Rate            Rate
  National                  Per Hr          Per Min
  --------                  ------          --------
All States                  $ 6.60          $ 0.11


<TABLE>
<CAPTION>

                            Day            Eve           N/W          Day           Eve         N/W
                           Rate           Rate           Rate         Per           Per         Per
   State                  Per Hr         Per Hr         Per Hr        Min           Min         Min
   -----                  -------        -------       -------      -------       -------      -------
<S>                       <C>            <C>           <C>          <C>           <C>          <C>    
ALABAMA                   $ 10.20        $ 10.20       $ 10.20      0.17000       0.17000      0.17000
ALASKA
ARIZONA                   $ 13.20        $ 12.00       $ 10.80      0.22000       0.20000      0.18000
ARKANSAS                  $ 15.96        $ 15.96       $ 15.96      0.26600       0.26600      0.26600
CALIFORNIA                $ 11.61        $  9.25       $  7.40      0.18350       0.15417      0.12333
COLORADO                  $ 15.01        $ 12.07       $ 11.76      0.25017       0.20117      0.19600
CONNECTICUT               $ 13.71        $ 13.71       $ 13.71      0.22850       0.22850      0.22850
DELAWARE                  $ 14.18        $ 13.50       $ 13.50      0.23633       0.22500      0.22500
D.C.
FLORIDA                   $ 15.29        $ 14.82       $ 14.82      0.25483       0.24700      0.24700
GEORGIA                   $ 12.40        $ 12.40       $ 12.40      0.20667       0.20667      0.20667
HAWAII                    $ 14.19        $ 14.19       $ 14.19      0.23650       0.23650      0.23650
IDAHO                     $ 18.00        $ 18.00       $ 18.00      0.30000       0.30000      0.30000
ILLINOIS                  $ 12.60        $ 12.15       $ 12.15      0.21000       0.20250      0.20250
INDIANA                   $ 12.46        $ 12.46       $ 12.46      0.20767       0.20767      0.20767
IOWA                      $ 16.05        $ 15.29       $ 15.29      0.26750       0.25483      0.25483
KANSAS                    $ 17.73        $ 17.73       $ 17.73      0.29550       0.29550      0.29550
KENTUCKY                  $ 15.36        $ 15.36       $ 15.36      0.25600       0.25600      0.25600
LOUISIANA                 $ 12.60        $ 12.60       $ 12.60      0.21000       0.21000      0.21000
MAINE                     $ 22.20        $ 22.20       $ 22.20      0.37000       0.37000      0.37000
MARYLAND                  $ 10.20        $  8.75       $  9.75      0.17000       0.16250      0.16250
MASSACHUSETTS             $ 10.08        $  9.25       $  8.00      0.16800       0.15417      0.13333
MICHIGAN                  $ 13.23        $ 12.60       $ 12.60      0.22050       0.21000      0.21000
MINNESOTA                 $ 13.68        $ 13.68       $ 13.68      0.22800       0.22800      0.22800
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
<S>                       <C>            <C>           <C>          <C>           <C>          <C>    
MISSISSIPPI               $ 10.20        $ 10.20       $ 10.20      0.17000       0.17000      0.17000
MISSOURI                  $ 15.60        $ 15.60       $ 15.60      0.26000       0.26000      0.26000
MONTANA                   $ 14.63        $ 14.63       $ 14.63      0.24383       0.24383      0.24383
NEBRASKA                  $ 16.38        $ 16.38       $ 16.38      0.27300       0.27300      0.27300
NEVADA                    $ 12.83        $ 10.66       $  8.54      0.21383       0.17767      0.14233
NEW HAMPSHIRE             $ 19.20        $ 19.20       $ 19.20      0.32000       0.32000      0.32000
NEW JERSEY                $ 10.08        $  9.27       $  9.00      0.16800       0.15450      0.15000
NEW MEXICO                $ 15.60        $ 12.90       $ 10.80      0.26000       0.21500      0.18000
NEW YORK                  $ 13.65        $ 10.98       $  9.18      0.22750       0.18300      0.15300
NO. CAROLINA              $ 13.80        $ 13.80       $ 13.80      0.23000       0.23000      0.23000
NO. DAKOTA                $ 14.40        $ 14.40       $ 14.40      0.24000       0.24000      0.24000
OHIO                      $ 13.50        $ 13.50       $ 13.50      0.22500       0.22500      0.22500
OKLAHOMA                  $ 16.94        $ 16.94       $ 16.94      0.28233       0.28233      0.28333
OREGON                    $ 15.84        $ 15.09       $ 15.09      0.26400       0.25150      0.25150
PENNSYLVANIA              $ 12.92        $ 10.80       $  9.60      0.21533       0.18000      0.16000
RHODE ISLAND              $ 13.42        $ 10.06       $ 10.06      0.22367       0.18767      0.16767
SO. CAROLINA              $ 14.22        $ 14.22       $ 14.22      0.23700       0.23700      0.23700
SO. DAKOTA                $ 15.01        $ 14.36       $ 14.36      0.25017       0.23933      0.23933
TENNESSEE                 $ 12.66        $ 12.66       $ 12.66      0.21100       0.21100      0.21100
TEXAS                     $ 12.27        $ 12.27       $ 12.27      0.20450       0.20450      0.20450
UTAH                      $ 12.99        $ 12.37       $ 12.37      0.21650       0.20617      0.20617
VERMONT                   $ 14.68        $ 11.48       $ 10.97      0.24467       0.19133      0.18283
VIRGINIA                  $ 14.18        $ 10.80       $ 10.80      0.23633       0.18000      0.18000
WASHINGTON                $ 12.47        $ 11.88       $ 11.88      0.20783       0.19800      0.19800
W. VIRGINIA               $ 13.53        $ 13.20       $ 13.20      0.22550       0.22000      0.22000
WISCONSIN                 $ 13.23        $ 12.60       $ 12.60      0.22050       0.21000      0.21000
WYOMING                   $ 15.33        $ 15.33       $ 15.33      0.25550       0.25550      0.25550
AVG COST                  $ 14.05        $ 13.32       $ 13.06      0.23409       0.22202      0.21764
</TABLE>
<PAGE>

                                    SDN Costs


Interstate SDN
- --------------
To be updated as tariff changes are made or renegotiated
- --------------------------------------------------------

        NATIONAL                         1st                             ADD'L
                                       18 SEC.                          6 SEC.
ALL STATES                             $0.0282                          $0.0084


Interstate SDN
- --------------
To be updated as tariff changes are made or renegotiated
<TABLE>
<CAPTION>

                                                     InterLATA
        State          DAY         DAY           EVE         EVE          N/W          N/W
                       1ST        ADD'L         RATE         PER          PER          PER
                     18 SEC       6 SEC        PER HR        MIN          MIN          MIN
<S>                  <C>          <C>          <C>          <C>         <C>          <C>   
ALABAMA              0.0468       0.0156       0.0384       0.0128      0.0384       0.0128
ALASKA
ARIZONA              0.0678       0.0226       0.0474       0.0158      0.0474       0.0158
ARKANSAS             0.0603       0.0201       0.0540       0.0160      0.0540       0.0180
CALIFORNIA           0.0429       0.0143       0.0342       0.0114      0.0342       0.0114
COLORADO             0.0510       0.0170       0.0408       0.0136      0.0408       0.0136
CONNECTICUT          0.0543       0.0181       0.0489       0.0163      0.0489       0.0163
DELAWARE             0.0492       0.0164       0.0489       0.0163      0.0489       0.0163
D.C
FLORIDA              0.0705       0.0235       0.0618       0.0206      0.0618       0.0206
GEORGIA              0.0528       0.0176       0.0444       0.0148      0.0444       0.0148
HAWAII               0.0792       0.0264       0.0534       0.0178      0.0396       0.0132
IDAHO                0.0672       0.0224       0.0540       0.0180      0.0540       0.0180
ILLINOIS             0.0519       0.0173       0.0465       0.0155      0.0465       0.0155
INDIANA              0.0516       0.0172       0.0444       0.0148      0.0444       0.0148
IOWA                 0.0648       0.0216       0.0558       0.0186      0.0588       0.0186
KANSAS               0.0705       0.0235       0.0618       0.0206      0.0818       0.0208
KENTUCKY             0.0582       0.0194       0.0519       0.0173      0.0519       0.0173
LOUISIANA            0.0504       0.0168       0.0456       0.0152      0.0456       0.0152
MAINE                0.1200       0.0400       0.1200       0.0400      0.1200       0.0400
MARYLAND             0.0519       0.0173       0.0426       0.0142      0.0426       0.0142
MASS.                0.0516       0.0172       0.0435       0.0145      0.0435       0.0145
</TABLE>



<PAGE>



                                    SDN Costs


Interstate SDN
- --------------
To be updated as tariff changes are made or renegotiated
<TABLE>
<CAPTION>

                                                       IntarLATA
        State          DAY          DAY            EVE        EVE         N/W          N/W
                       1ST         ADD'L          RATE        PER         PER          PER
                     18 SEC        6 SEC         PER HR       MIN         MIN          MIN
<S>                  <C>           <C>           <C>         <C>        <C>          <C>   
ALABAMA              0.0468        0.0156        0.0384      0.0128     0.0384       0.0128
ALASKA
ARIZONA              0.0678        0.0226        0.0474      0.0158     0.0474       0.0158
ARKANSAS             0.0603        0.0201        0.0540      0.0180     0.0540       0.0180
CALIFORNIA           0.0246        0.0082        0.0198      0.0066     0.0198       0.0066
COLORADO             0.0510        0.0170        0.0408      0.0136     0.0408       0.0136
CONNECTICUT          0.0543        0.0181        0.0489      0.0163     0.0489       0.0163
DELAWARE             0.0492        0.0164        0.0489      0.0163     0.0489       0.0163
D.C
FLORIDA              0.0540        0.0180        0.0492      0.0164     0.0492       0.0164
GEORGIA              0.0528        0.0176        0.0444      0.0148     0.0444       0.0148
HAWAII               0.0792        0.0264        0.0534      0.0178     0.0396       0.0132
IDAHO                0.0576        0.0192        0.0492      0.0164     0.0486       0.0162
ILLINOIS             0.0198        0.0068        0.0163      0.0061     0.0183       0.0061
INDIANA              0.0480        0.0180        0.0444      0.0148     0.0444       0.0148
IOWA                 0.0507        0.0169        0.0477      0.0159     0.0477       0.0159
KANSAS               0.0705        0.0235        0.0618      0.0206     0.0618       0.0206
KENTUCKY             0.0558        0.0186        0.0510      0.0170     0.0510       0.0170
LOUISIANA            0.0504        0.0168        0.0456      0.0152     0.0456       0.0152
MAINE                0.1200        0.0400        0.1200      0.0400     0.1200       0.0400
MARYLAND             0.0495        0.0165        0.0405      0.0135     0.0405       0.0135
MASS.                0.0279        0.0093        0.0228      0.0076     0.0150       0.0050
</TABLE>

                                       2

<PAGE>



                                    SDN Costs


Interstate SDN
- --------------
To be updated as tariff changes are made or renegotiated

<TABLE>
<CAPTION>

                                                         InterLATA
        State              DAY        DAY         EVE        EVE         N/W         N/W
                           1ST       ADD'L       RATE        PER         PER         PER
                         18 SEC      6 SEC      PER HR       MIN         MIN         MIN
<S>                      <C>         <C>        <C>         <C>        <C>         <C>   
MICHIGAN 292             0.0510      0.0170     0.0408      0.0136     0.0408      0.0136
MICHIGAN 430             0.0554      0.0192     0.0443      0.0153     0.4430      0.0153
MICHIGAN 925             0.0597      0.0216     0.0477      0.0172     0.4770      0.0172
MINNESOTA                0.0555      0.0185     0.0429      0.0143     0.0429      0.0143
MISSISSIPPI              0.0480      0.0160     0.0441      0.0147     0.0441      0.0147
MISSOURI                 0.0720      0.0240     0.0612      0.0204     0.0612      0.0204
MONTANA                  0.0510      0.0170     0.0408      0.0136     0.0408      0.0136
NEBRASKA                 0.0684      0.0228     0.0579      0.0193     0.0579      0.0193
NEVADA                   0.0480      0.0160     0.0384      0.0128     0.0384      0.0128
NEW HAMP.                0.0804      0.0268     0.0804      0.0288     0.0804      0.0268
NEW JERSEY               0.0537      0.0179     0.0453      0.0151     0.0453      0.0151
NEW MEXICO               0.0780      0.0260     0.0624      0.0208     0.0624      0.0208
NEW YORK                 0.0654      0.0218     0.0552      0.0184     0.0552      0.0184
NO. CAROLINA             0.0642      0.0214     0.0546      0.0182     0.0546      0.0182
NO. DAKOTA               0.0660      0.0220     0.0534      0.0178     0.0534      0.0178
OHIO                     0.0510      0.0170     0.0453      0.0151     0.0453      0.0151
OKLAHOMA                 0.0612      0.0204     0.0552      0.0184     0.0552      0.0184
OREGON 55                0.0639      0.0213     0.0630      0.0210     0.0630      0.0210
OREGON 292               0.0702      0.0234     0.0630      0.0210     0.0630      0.0210
OREGON 430               0.0744      0.0248     0.0630      0.0210     0.0630      0.0210
OREGON 440               0.0774      0.0258     0.0630      0.0210     0.0630      0.0210
PENN.                    0.0522      0.0174     0.0458      0.0152     0.0456      0.0152
RHODE ISLAND             0.0780      0.0260     0.0690      0.0230     0.0690      0.0230
SO. CAROLINA             0.0609      0.0203     0.0504      0.0168     0.0504      0.0168
SO. DAKOTA               0.0579      0.0193     0.0462      0.0154     0.0462      0.0154
TENNESSEE                0.0630      0.0210     0.0567      0.0189     0.0587      0.0189
TEXAS                    0.0615      0.0205     0.0579      0.0193     0.0579      0.0193
UTAH                     0.0630      0.0210     0.0504      0.0168     0.0504      0.0168
VERMONT                  0.0648      0.0216     0.0519      0.0173     0.0519      0.0173
VIRGINIA                 0.0537      0.0179     0.0453      0.0151     0.0453      0.0151
WASHINGTON               0.0561      0.0187     0.0495      0.0165     0.0495      0.0165
</TABLE>


                                       3

<PAGE>

                                    SDN Costs

Interstate SDN
- --------------
To be updated as tariff changes are made or renegotiated

<TABLE>
<CAPTION>

                                                                  IntraLATA
        State              DAY        DAY         EVE        EVE         N/W         N/W
                           1ST       ADD'L       RATE        PER         PER         PER
                         18 SEC      6 SEC      PER HR       MIN         MIN         MIN
<S>      <C>             <C>         <C>        <C>         <C>        <C>         <C>   
MICHIGAN 292             0.0510      0.0170     0.0408      0.0136     0.0408      0.0136
MICHIGAN 430             0.0554      0.0192     0.0443      0.0153     0.4430      0.0153
MICHIGAN 925             0.0597      0.0216     0.0477      0.0172     0.4770      0.0172
MINNESOTA                0.0555      0.0185     0.0429      0.0143     0.0429      0.0143
MISSISSIPPI              0.0480      0.0160     0.0441      0.0147     0.0441      0.0147
MISSOURI                 0.0720      0.0240     0.0612      0.0204     0.0612      0.0204
MONTANA                  0.0510      0.0170     0.0408      0.0136     0.0408      0.0136
NEBRASKA                 0.0684      0.0228     0.0579      0.0193     0.0579      0.0193
NEVADA                   0.0480      0.0160     0.0384      0.0128     0.0384      0.0128
NEW HAMP.                0.0804      0.0268     0.0804      0.0288     0.0804      0.0268
NEW JERSEY               0.0414      0.0138     0.0354      0.0118     0.0285      0.0095
NEW MEXICO               0.0780      0.0260     0.0624      0.0208     0.0624      0.0208
NEW YORK                 0.0552      0.0184     0.0474      0.0158     0.0435      0.0145
NO. CAROLINA             0.0642      0.0214     0.0546      0.0182     0.0546      0.0182
NO. DAKOTA               0.0660      0.0220     0.0534      0.0178     0.0534      0.0178
OHIO                     0.0510      0.0170     0.0453      0.0151     0.0453      0.0151
OKLAHOMA                 0.0612      0.0204     0.0552      0.0184     0.0552      0.0184
OREGON 55                0.0639      0.0213     0.0630      0.0210     0.0630      0.0210
OREGON 292               0.0702      0.0234     0.0630      0.0210     0.0630      0.0210
OREGON 430               0.0744      0.0248     0.0630      0.0210     0.0630      0.0210
OREGON 440               0.0774      0.0258     0.0630      0.0210     0.0630      0.0210
PENN.                    0.0522      0.0174     0.0456      0.0152     0.0456      0.0152
RHODE ISLAND             0.0780      0.0260     0.0690      0.0230     0.0690      0.0230
SO. CAROLINA             0.0609      0.0203     0.0504      0.0168     0.0504      0.0168
SO. DAKOTA               0.0579      0.0193     0.0462      0.0154     0.0462      0.0154
TENNESSEE                0.0447      0.0149     0.0417      0.0139     0.0417      0.0139
TEXAS                    0.0615      0.0205     0.0579      0.0193     0.0579      0.0193
UTAH                     0.0630      0.0210     0.0504      0.0168     0.0504      0.0168
VERMONT                  0.0648      0.0216     0.0519      0.0173     0.0519      0.0173
VIRGINIA                 0.0537      0.0179     0.0453      0.0151     0.0453      0.0151
WASHINGTON               0.0561      0.0187     0.0495      0.0165     0.0495      0.0165
</TABLE>

                                       4

<PAGE>



                                    SDN Costs


Interstate SDN
- --------------
To be updated as tariff changes are made or renegotiated

                                                  InterLATA
      State           DAY       DAY         EVE       EVE        N/W      N/W
                      1ST      ADD'L       RATE       PER        PER      PER
                    18 SEC     6 SEC      PER HR      MIN        MIN      MIN
W. VIRGINIA         0.0555     0.0185     0.0468     0.0156    0.0468     0.0156
WISCONSIN           0.0525     0.0176     0.0390     0.0130    0.0390     0.0130
WYOMING             0.0750     0.0250     0.0600     0.0200    0.0600     0.0200

AVG COST            0.0613     0.0205     0.0522     0.0174    0.0676     0.0174



                                       5

<PAGE>




                                    SDN Costs


Interstate SDN
- --------------
To be updated as tariff changes are made or renegotiated

                                                   IntraLATA
      State          DAY       DAY         EVE       EVE       N/W       N/W
                     1ST      ADD'L       RATE       PER       PER       PER
                   18 SEC     6 SEC      PER HR      MIN       MIN       MIN
W. VIRGINIA        0.0555     0.0185     0.0468     0.0156    0.0468     0.0156
WISCONSIN          0.0525     0.0176     0.0390     0.0130    0.0390     0.0130
WYOMING            0.0750     0.0250     0.0600     0.0200    0.0600     0.0200

AVG COST           0.05849    0.01954    0.05008    0.01673   0.06480    0.01652



                                       6



<PAGE>


                                                                    CONFIDENTIAL


                                   Schedule B

                            Checklist Items Schedule







<PAGE>

PERIOD                       TASK                              WHO

Pre launch                   * * *                             AOL
Pre launch                   * * *                             TS and AOL
Pre launch                   * * *                             TS and AOL
Pre launch                   * * *                             TS and AOL
Pre launch                   * * *                             TS and AOL
Pre launch                   * * *                             AOL
Pre launch                   * * *                             TS and AOL
Pre launch                   * * *                             TS
Pre launch                   * * *                             TS
Pre launch                   * * *                             AOL
Pre launch                   * * *                             AOL
Pre launch                   * * *                             AOL
Pre launch                   * * *                             TS
Pre launch                   * * *                             TS and AOL
Pre launch                   * * *                             TS and AOL
Pre launch                   * * *                             AOL

Test Launch                  * * *                             TS and AOL
Test Launch                  * * *                             AOL
Test Launch                  * * *                             TS and AOL
Test Launch                  * * *                             TS and AOL
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             AOL
Test Launch                  * * *                             AOL
Test Launch                  * * *                             AOL
Test Launch                  * * *                             AOL
Test Launch                  * * *                             TS
Test Launch                  * * *                             AOL
Test Launch                  * * *                             AOL
Test Launch                  * * *                             TS
Test Launch                  * * *                             AOL
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS and AOL
Test Launch                  * * *                             TS and AOL
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS

<PAGE>


Test Launch                  * * *                             AOL and TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS and AOL
Test Launch                  * * *                             TS
Test Launch                  * * *                             TS and AOL
Test Launch                  * * *                             TS and AOL

Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL
Initial Launch               * * *                             AOL

Commercial                   * * *                             TS and AOL
  Rollout
Commercial                   * * *                             AOL
  Rollout
Commercial                   * * *                             AOL
  Rollout


<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>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.




                                      
                                      1 + Direct         Calling
INTERSTATE                            Dialed Rate         Card  
- ----------                            ------------       ---------
Direct Dial - 1+AC+number                 $  0.097        $  0.240
800 Readyline                             $  0.240             ---


                                     page 1

<PAGE>


                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

  Intrastate/Intralata (By state)       1+Direct          Calling
                                       Dialed Rate         Card
                                       ------------       ---------
ALABAMA                                $  0.97            $  0.240
ARIZONA                                $  0.150           $  0.240
ARKANSAS                               $  0.097           $  0.240
CALIFORNIA                             $  0.097           $  0.240
COLORADO                               $  0.150           $  0.240
CONNECTICUT                            $  0.097           $  0.240
DELAWARE                               $  0.097           $  0.240
FLORIDA                                $  0.097           $  0.240
GEORGIA                                $  0.097           $  0.240
IDAHO                                  $  0.120           $  0.240
ILLINOIS                               $  0.097           $  0.240
INDIANA                                $  0.097           $  0.240
IOWA                                   $  0.120           $  0.240
KANSAS                                 $  0.120           $  0.240
KENTUCKY                               $  0.097           $  0.240
LOUISIANA                              $  0.097           $  0.240
MAINE                                  $  0.450           $  0.240
MARYLAND                               $  0.097           $  0.240
MASSACHUSETTS                          $  0.097           $  0.240
MICHIGAN                               $  0.097           $  0.240
MINNESOTA                              $  0.097           $  0.240
MISSISSIPPI                            $  0.097           $  0.240
MISSOURI                               $  0.097           $  0.240
MONTANA                                $  0.097           $  0.240
NEBRASKA                               $  0.150           $  0.240
NEVADA                                 $  0.097           $  0.240
NEW HAMPSHIRE                          $  0.097           $  0.240
NEW JERSEY                             $  0.097           $  0.240
NEW MEXICO                             $  0.150           $  0.240
NEW YORK                               $  0.120           $  0.240
NO. CAROLINA                           $  0.120           $  0.240

                                     Page 2

<PAGE>

                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

  Intrastate/Intralata (By state)       1+Direct          Calling
                                       Dialed Rate         Card
                                      ------------       ---------

NO. DAKOTA                             $  0.150           $  0.240
OHIO                                   $  0.097           $  0.240
OKLAHOMA                               $  0.120           $  0.240
OREGON                                 $  0.097           $  0.240
PENNSYLVANIA                           $  0.097           $  0.240
RHODE ISLAND                           $  0.120           $  0.240
SO. CAROLINA                           $  0.097           $  0.240
SO. DAKOTA                             $  0.097           $  0.240
TENNESSEE                              $  0.120           $  0.240
TEXAS                                  $  0.150           $  0.240
UTAH                                   $  0.097           $  0.240
VERMONT                                $  0.120           $  0.240
VIRGINIA                               $  0.097           $  0.240
WASHINGTON                             $  0.097           $  0.240
W. VIRGINIA                            $  0.097           $  0.240
WISCONSIN                              $  0.097           $  0.240
WYOMING                                $  0.120           $  0.240
800 Readyline (all states)             $  0.240              ___

                                     Page 3
<PAGE>

                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

                                         1 + Direct     Calling
INTERSTATE                               Dialed Rate       Card
- ----------                               -----------   --------
Direct Dial - 1+AC+number                  $  0.097    $  0.240
800 Readyline                              $  0.240         ---



                                     page 4

<PAGE>

                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)               1+Direct          Calling
                                                     Dialed Rate          Card
                                                     -----------       ---------
ALBANIA                                              $  1.550          $  1.650
ALGERIA                                              $  1.200          $  1.300
AMERICAN SAMOA                                       $  1.000          $  1.100
ANDORRA                                              $  0.650          $  0.750
ANGOLA                                               $  1.650          $  1.750
ANGUILLA                                             $  0.800          $  0.900
ANTARTICA                                            $  1.550          $  1.650
ANTIGUA AND BARBUDA                                  $  0.800          $  0.900
ARGENTINA                                            $  0.800          $  0.900
ARMENIA                                              $  1.250          $  1.350
ARUBA                                                $  0.750          $  0.850
AUSTRALIA                                            $  0.500          $  0.600
AUSTRIA                                              $  0.650          $  0.750
AZERBAIJAN                                           $  1.700          $  1.800
BAHAMAS                                              $  0.500          $  0.600
BAHRAIN                                              $  1.100          $  1.200
BANGLADESH                                           $  1.600          $  1.700
BARBADOS                                             $  0.650          $  0.750
BELARUS                                              $  1.250          $  1.350
BELGIUM                                              $  0.600          $  0.700
BELIZE                                               $  1.050          $  1.150
BENIN                                                $  1.100          $  1.200
BERMUDA                                              $  0.600          $  0.700
BHUTAN                                               $  3.500          $  3.600
BOLIVIA                                              $  1.050          $  1.150
BOSNIA and HERZEGOVINA                               $  1.200          $  1.300
BOTSWANA                                             $  1.000          $  1.100
BRAZIL                                               $  0.550          $  0.650
BRUNEI                                               $  1.600          $  1.700
BULGARIA                                             $  1.000          $  1.100
BURKINA                                              $  0.800          $  0.900

                                     page 5

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)               1+Direct          Calling
                                                     Dialed Rate          Card
                                                     -----------       ---------
BURMA                                                $  4.100          $  4.200
BURUNDI                                              $  3.500          $  3.600
CAMBODIA                                             $  2.400          $  2.500
CAMEROON                                             $  1.450          $  1.550
CANADA                                               $  0.160          $  0.260
CANARY ISLAND                                        $  0.300          $  0.400
CAPE VERDE                                           $  1.650          $  1.750
CAYMAN ISLANDS                                       $  0.700          $  0.800
CENTRAL AFRICAN REPUBLIC                             $  2.600          $  2.700
CHAD                                                 $  4.350          $  4.450
CHAGOS ARCHIPELAGO                                   $  1.650          $  1.750
CHILE                                                $  0.750          $  0.850
CHINA                                                $  1.100          $  1.200
COLOMBIA                                             $  0.750          $  0.850
COMOROS                                              $  2.700          $  2.800
CONGO                                                $  1.350          $  1.450
COOK ISLANDS                                         $  2.900          $  3.000
COSTA RICA                                           $  0.750          $  0.850
COTE D'IVOIRE                                        $  1.500          $  1.600
CROATIA                                              $  0.900          $  1.000
CUBA                                                 $  1.000          $  1.100
CYPRUS                                               $  0.900          $  1.000
CZECH REPUBLIC                                       $  0.900          $  1.000
DENMARK                                              $  0.700          $  0.800
DJIBOUTI                                             $  1.900          $  2.000
DOMINICA                                             $  0.850          $  0.950
DOMINICAN REPUBLIC                                   $  0.500          $  0.600
ECUADOR                                              $  1.000          $  1.100
EGYPT                                                $  1.000          $  1.100
EL SALVADOR                                          $  0.900          $  1.000
EQUATORIAL GUINEA                                    $  2.600          $  2.700

                                     page 6

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)               1+Direct          Calling
                                                     Dialed Rate          Card
                                                     -----------       ---------
ESTONIA                                              $  1.250          $  1.350
ETHIOPIA                                             $  1.600          $  1.700
FIJI                                                 $  1.550          $  1.650
FINLAND                                              $  0.550          $  0.650
FRANCE                                               $  0.300          $  0.400
FRENCH GUIANA                                        $  1.000          $  1.100
FRENCH OVERSEAS DEPARTMENTS                          $  1.000          $  1.100
FRENCH POLYNESIA                                     $  1.700          $  1.800
GABON                                                $  1.050          $  1.150
GAMBIA, THE                                          $  1.050          $  1.150
GEORGIA                                              $  2.100          $  2.200
GERMANY                                              $  0.300          $  0.400
GHANA                                                $  1.150          $  1.250
GIBRALTAR                                            $  1.000          $  1.100
GREECE                                               $  0.750          $  0.850
GREENLAND                                            $  0.900          $  1.000
GRENADA                                              $  0.900          $  1.000
GUADALOUPE                                           $  1.250          $  1.350
GUAM                                                 $  0.850          $  0.950
GUATEMALA                                            $  0.900          $  1.000
GUINEA-BISSAU                                        $  2.450          $  2.550
GUINEA                                               $  1.650          $  1.750
GUYANA                                               $  1.100          $  1.200
HAITI                                                $  0.800          $  0.900
HONDURAS                                             $  1.000          $  1.100
HONG KONG                                            $  0.500          $  0.600
HUNGARY                                              $  0.900          $  1.000
ICELAND                                              $  1.050          $  1.150
INDIA                                                $  1.000          $  1.100
INDONESIA                                            $  1.100          $  1.200
IRAN                                                 $  1.000          $  1.100

                                     page 7

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)               1+Direct          Calling
                                                     Dialed Rate          Card
                                                     -----------       ---------
IRAQ                                                 $  2.050          $  2.150
IRELAND                                              $  0.600          $  0.700
ISRAEL                                               $  0.850          $  0.950
ITALY                                                $  0.600          $  0.700
JAMAICA                                              $  0.700          $  0.800
JAPAN                                                $  0.400          $  0.500
JORDAN                                               $  1.050          $  1.150
KAZAKHSTAN                                           $  2.100          $  2.200
KENYA                                                $  1.050          $  1.150
KIRIBATI                                             $  3.250          $  3.350
KOREA, SOUTH                                         $  0.600          $  0.700
KUWAIT                                               $  1.200          $  1.300
KYRGYZSTAN                                           $  2.150          $  2.250
LAOS                                                 $  3.350          $  3.450
LATVIA                                               $  1.250          $  1.350
LEBANON                                              $  1.700          $  1.800
LESOTHO                                              $  1.250          $  1.350
LIBERIA                                              $  0.800          $  0.900
LIBYA                                                $  1.250          $  1.350
LIECHTENSTEIN                                        $  0.850          $  0.950
LITHUANIA                                            $  1.250          $  1.350
LUXEMBOURG                                           $  0.800          $  0.900
MACAU                                                $  1.750          $  1.850
MADAGASCAR                                           $  4.450          $  4.550
MALAWI                                               $  1.200          $  1.300
MALAYSIA                                             $  1.000          $  1.100
MALDIVES                                             $  2.550          $  2.650
MALI                                                 $  1.850          $  1.950
MALTA                                                $  1.250          $  1.350
MARITIME - ATLANTIC                                  $  5.000          $  5.100
MARITIME - OTHER OCEANS                              $  5.000          $  5.100

                                     page 8

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)             1+Direct          Calling
                                                   Dialed Rate          Card
                                                   -----------       ---------
MARITIME - PACIFIC                                  $  5.000          $  5.100
MARSHALL ISLANDS                                    $  1.700          $  1.800
MAURITANIA                                          $  1.600          $  1.700
MAURITIUS                                           $  2.150          $  2.250
MEXICO                                              $  0.500          $  0.600
MICRONESIA, FEDERATED STATES OF                     $  1.150          $  1.250
MIDWAY ATOLL                                        $  2.150          $  2.250
MOLDOVA                                             $  1.750          $  1.850
MONGOLIA                                            $  3.900          $  4.000
MONTSERRAT                                          $  0.850          $  0.950
MOROCCO                                             $  1.400          $  1.500
MOZAMBIQUE                                          $  2.050          $  2.150
NAMIBIA                                             $  1.150          $  1.250
NAURU                                               $  4.550          $  4.650
NEPAL                                               $  1.400          $  1.500
NETHERLANDS                                         $  0.400          $  0.500
NETHERLANDS ANTILLES                                $  0.800          $  0.900
NEW CALEDONIA                                       $  1.700          $  1.800
NEW ZEALAND                                         $  0.700          $  0.800
NICARAGUA                                           $  1.000          $  1.100
NIGER                                               $  1.900          $  2.000
NIGERIA                                             $  1.000          $  1.100
NIUE                                                $  2.550          $  2.650
NORFOLK ISLAND                                      $  2.550          $  2.650
NORTHERN MARIANA ISLANDS                            $  1.600          $  1.700
NORWAY                                              $  0.500          $  0.600
OMAN                                                $  1.200          $  1.300
PACIFIC ISLANDS (PALAU)                             $  1.950          $  2.050
PAKISTAN                                            $  1.400          $  1.500
PANAMA                                              $  0.750          $  0.850
PAPUA NEW GUINEA                                    $  1.350          $  1.450

                                     page 9

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)               1+Direct          Calling
                                                     Dialed Rate          Card
                                                     -----------       --------
PARAGUAY                                             $  1.250          $  1.350
PERU                                                 $  1.000          $  1.100
PHILIPPINES                                          $  0.600          $  0.700
POLAND                                               $  0.750          $  0.850
PORTUGAL                                             $  0.850          $  0.950
QATAR                                                $  1.050          $  1.150
REUNION                                              $  1.900          $  2.000
ROMANIA                                              $  1.300          $  1.400
RUSSIA                                               $  1.200          $  1.300
RWANDA                                               $  2.050          $  2.150
SAINT HELENA                                         $  2.250          $  2.350
SAINT KITTS AND NEVIS                                $  0.650          $  0.750
SAINT LUCIA                                          $  0.900          $  1.000
SAINT PIERRE AND MIQUELON                            $  0.900          $  1.000
SAINT VINCENT AND THE GRENADINES                     $  0.900          $  1.000
SAO TOME AND PRINCIPE                                $  2.400          $  2.500
SAUDI ARABIA                                         $  1.200          $  1.300
SENEGAL                                              $  1.700          $  1.800
SERBIA                                               $  1.200          $  1.300
SEYCHELLES                                           $  2.100          $  2.200
SIERRA LEONE                                         $  1.300          $  1.400
SINGAPORE                                            $  0.550          $  0.650
SLOVAKIA                                             $  0.900          $  1.000
SLOVENIA                                             $  0.900          $  1.000
SOLOMON ISLANDS                                      $  1.950          $  2.050
SOMALIA                                              $  2.350          $  2.450
SOUTH AFRICA                                         $  0.750          $  0.850
SPAIN                                                $  0.700          $  0.800
SRI LANKA                                            $  1.550          $  1.650
SUDAN                                                $  2.050          $  2.150
SURINAME                                             $  1.250          $  1.350

                                     page 10

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)               1+Direct          Calling
                                                     Dialed Rate          Card
                                                     -----------       ---------
SWAZILAND                                            $  1.250          $  1.350
SWEDEN                                               $  0.400          $  0.500
SWITZERLAND                                          $  0.500          $  0.600
SYRIA                                                $  1.750          $  1.850
TAIWAN                                               $  0.550          $  0.650
TAJIKISTAN                                           $  3.750          $  3.850
TANZANIA                                             $  1.100          $  1.200
THAILAND                                             $  1.000          $  1.100
TOGO                                                 $  1.050          $  1.150
TONGA                                                $  1.500          $  1.600
TRINIDAD & TOBAGO                                    $  0.800          $  0.900
TUNISIA                                              $  1.300          $  1.400
TURKEY                                               $  1.000          $  1.100
TURKMENISTAN                                         $  3.100          $  3.200
TURKS AND CAICOS ISLANDS                             $  0.900          $  1.000
TUVALU                                               $  3.150          $  3.250
UGANDA                                               $  1.150          $  1.250
UKRAINE                                              $  1.250          $  1.350
UNITED ARAB EMIRATES                                 $  0.950          $  1.050
UNITED KINGDOM                                       $  0.200          $  0.300
URUGUAY                                              $  1.000          $  1.100
UZBEKISTAN                                           $  1.250          $  1.350
VANUATU                                              $  3.300          $  3.400
VENEZUELA                                            $  0.500          $  0.600
VIETNAM                                              $  1.350          $  1.450
VIRGIN ISLANDS, BRITISH                              $  0.800          $  0.900
WALLIS AND FUTUNA                                    $  2.300          $  2.400
WESTERN SAMOA                                        $  1.050          $  1.150
YEMEN                                                $  1.250          $  1.350
ZAIRE                                                $  1.400          $  1.500
ZAMBIA                                               $  1.200          $  1.300

                                     page 11

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.

             International (by country)               1+Direct          Calling
                                                     Dialed Rate          Card
                                                     -----------        -------
ZIMBABWE                                             $  0.900           $ 1.000




                                     page 12

<PAGE>
                                   SCHEDULE D

                                  RATE SCHEDULE

All prices billed at full minute increments
Note:    Pricing for  Intrastate/Intralata  and International will be reflective
         of AT&T One Rate plan rates  discounted by 20% when information is made
         available.


                                                  1 + Direct      Calling
                                                 Dialed Rate       Card
OTHER SERVICES                                   -----------      -------
Directory Assistance                              $  0.750        $  0.850
Collect (Automated or Operator Assisted)          $  2.250             ---
Billed to 3rd Party                               $  2.350             ---
Coin Sent Paid Operator                           $  2.300             ---
Person to Person                                  $  4.900             ---
Source: AT&T Tariff F.C.C. No.27


                                     page 13



<PAGE>


                                                                    CONFIDENTIAL


                                   Schedule E

                             Performance Milestones



<PAGE>


Commitment or Deliverable          Amount              Milestone

1.  * * *                          $7 mil              Issuance of Press Release


2.  * * *                          $10 mil             Execution of Agreement

3.  * * *                          $20 mil             Execution of Agreement

4.  * * *                          $9 mil              Execution of Agreement

5.  * * *                          $3 mil              Certification by AOL
                                                       of Completion

6.  * * *                          $1.5 mil            Certification by AOL
                                                       of Completion

7.  * * *                          $1 mil              Certification by AOL
                                                       of Completion

8.  * * *                          $1 mil              Certification by AOL
                                                       of Completion

9.  * * *                          $2 mil              Certification by AOL
                                                       of Completion

10. * * *                          $2 mil              Certification by AOL
                                                       of Completion

11. * * *                          $0.5 mil            Delivery of list of
                                                       test customers



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