TEL SAVE COM INC
10-K, 1999-03-31
RADIOTELEPHONE COMMUNICATIONS
Previous: BOSTONFED BANCORP INC, 10-K, 1999-03-31
Next: TRANSDERM LABORATORIES CORP, NT 10-K, 1999-03-31





                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

                  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                      For the Year Ended December 31, 1998

                           Commission File No. 0-26728

                               TEL-SAVE.COM, 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. [X]


<PAGE>


The  aggregate  market  value of  voting  stock  held by  non-affiliates  of the
registrant  as of March 26,  1999 was  approximately  $556,725,623  based on the
average  of the high and low  prices of the  Common  Stock on March 26,  1999 of
$10.1875 per share as reported on the Nasdaq National Market.

As of March 26,  1999,  the  Registrant  had issued and  outstanding  60,100,182
shares of its Common Stock, par value $.01 per share.

                                       2


<PAGE>




                               TEL-SAVE.COM, INC.

                               INDEX TO FORM 10-K

                      FOR THE YEAR ENDED DECEMBER 31, 1998

                                     PART I

<TABLE>
<CAPTION>
<S>     <C>    

1.    BUSINESS.....................................................................................................

2.    PROPERTIES...................................................................................................

3.    LEGAL PROCEEDINGS............................................................................................

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

                                     PART II

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

6.    SELECTED CONSOLIDATED FINANCIAL DATA.........................................................................

7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

      AND RESULTS OF OPERATIONS....................................................................................
8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA..................................................................

9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS AND FINANCIAL

      RELATED TRANSACTIONS.........................................................................................

                                    PART III

10.   DIRECTORS AND EXECUTIVE OFICERS OF THE REGISTRANT............................................................

11.   EXECUTIVE COMPENSATION.......................................................................................

12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT...............................................

13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...............................................................

                                     PART IV

14.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...............................................................

                                       3


</TABLE>

<PAGE>



                                     PART I

ITEM 1.  BUSINESS

OVERVIEW

         Tel-Save.com,  Inc.  (together with its subsidiaries,  the "Company" or
"Tel-Save.com") provides telecommunications services to business and residential
customers  throughout  the  United  States,  primarily  through  its  e-commerce
platform.  The Company  believes  that it currently has the largest share of the
e-commerce market for long distance telephone services. The Company's e-commerce
platform is built around the Company's advanced online and web-enabled  customer
care,  billing and information  systems.  The Company has announced that it will
seek in the future to utilize  its  e-commerce  business  platform to market and
sell new products and services, including the sale of advertising.

         The Company's telecommunication service offerings include long distance
outbound service,  inbound toll-free service and dedicated private line services
for data.  The  Company  markets  its  telecommunications  services  through its
exclusive  telecommunications  marketing  agreement with AOL and on the internet
through its web site  located at  www.tel-save.com.  The Company  also sells its
services on a wholesale basis.

         Tel-Save.com  operates  a  network  that  carries  a  majority  of  its
customers' calls. The Company's network includes  Company-owned Lucent 5ESS-2000
switches located in selected areas throughout the United States.  These switches
are  widely   considered   among  the   highest   quality   and  most   reliable
telecommunications  switches  available  in the  market  today.  The  network is
further supported by agreements with major  interexchange  carriers that provide
interconnections  among the  Company's  switches and local  carriers'  switches,
origination  and termination of calls,  overflow  capacity,  international  long
distance services and other services that the Company provides to its customers.
The Company has also  developed and  integrated  into its network  sophisticated
information  and  billing  systems  that allow the Company to manage its network
efficiently  and to provide its  customers  with high quality  customer care and
billing systems.

         In early 1997, the Company  acquired from AOL rights to market and sell
the Company's telecommunications services to AOL subscribers. The agreement with
AOL has become an important part of the Company's current business  strategy.  A
majority of the Company's  customers come from AOL's rapidly growing  subscriber
base. As a result of the AOL agreement,  the Company believes that it has one of
the largest bases of online customers making repetitive purchases of products or
services through online billing and automatic credit card payments.


<PAGE>





         Under the AOL marketing  agreement,  the Company maintains sites on the
AOL online network to provide for customer sign-up and to provide  customers and
potential  customers with information about the Company's  products and services
as well as billing information and customer service.  The Company provides these
services and features using the Company's  web-enabled  technologies  that allow
the Company to offer e-commerce customers:

o        Detailed rate schedules and product and service related information.

o        Fast and  easy  online  sign-up  for the  Company's  telecommunications
         services.

o        Credit card billing, avoiding costly and cumbersome paper billing.

o        Real-time billing services and online information,  providing customers
         with up-to-date billing information 24 hours a day, 7 days a week.

         Since the  beginning  of its  relationship  with AOL,  the  Company has
negotiated  a number  of  amendments  to its  agreements  with AOL  based on the
experience  gained by the Company in the  marketing  and sale of services to AOL
subscribers.  Substantial  amendments  negotiated  with AOL  during  the  fourth
quarter of 1998 were completed on January 5, 1999. These amendments accomplished
the following changes to the Company's relationship with AOL:

o        Eliminated the Company's  obligation to make  profit-sharing and bounty
         payments to AOL and  introduced  fixed  quarterly  payments  during the
         exclusivity period of the agreement.

o        Altered  the terms of the online  and  offline  marketing  arrangements
         between the Company and AOL. The Company maintains  valuable  marketing
         rights which continue under the agreement through June 2003.

o        Extended the term of the AOL agreement, including the long distance and
         wireless  exclusivity periods, up until June 2003 while eliminating any
         exclusive  rights  for  marketing  local  telecommunications  services,
         subject to payment of  certain  amounts to the  Company.  AOL can allow
         others to market long distance  telephone and wireless  services to the
         AOL  membership  after  June  2000 by  foregoing  the  fixed  quarterly
         payments described above.

o        Eliminated  AOL's rights to receive further common stock warrants.  AOL
         reported beneficial ownership (including the warrants) of approximately
         11% of the Company's Outstanding common stock.

o        Established the rights of the Company to offer additional  services and
         products to AOL subscribers.

                                       5




<PAGE>

         In connection  with the  amendments to the AOL  agreements,  AOL made a
significant  equity  investment in Tel-Save.com,  acquiring  4,121,372 shares of
common  stock for $55 million in cash and the  surrender of rights to acquire up
to 5,076,016  shares of common stock  pursuant to various  warrants held by AOL.
AOL retained existing  warrants to acquire up to an additional  2,721,984 shares
of the  Company's  common stock.  For a discussion  of certain  rights of AOL to
require the Company to reimburse AOL for certain losses on the sale of shares by
AOL,  see  "Management's  Discussion  and Analysis of  Financial  Condition  and
Results of Operations - Liquidity and Capital Resources".

         Tel-Save,  Inc.,  the  Company's  predecessor  and  now  its  principal
operating subsidiary,  was incorporated in Pennsylvania in May 1989. The Company
was  incorporated in June 1995. The address of the Company's  principal  current
executive  offices is 6805  Route 202,  New Hope,  Pennsylvania  18938,  and its
telephone  number  is (215)  862-1500.  The  Company's  web site is  located  at
www.tel-save.com.  The Company  recently entered into a lease for a 3,700 square
foot  facility in Reston,  Virginia,  which will serve as the  Company's  future
headquarters for the majority of its executive officers and marketing personnel.
Unless  the  context  otherwise  requires,  references  to the  "Company"  or to
"Tel-Save.com" refer to Tel-Save.com, Inc. and its subsidiaries.

SALES AND MARKETING

         The Company  conducts  its sales and  marketing  efforts  both  online,
through AOL and the Company's own web site located at www.tel-save.com,  as well
as  through  traditional  channels,  such  as  direct  mail,  telemarketing  and
independent resellers or partition arrangements.

         In 1998,  the Company's  sales and  marketing  efforts  focused  almost
exclusively on recruiting AOL subscribers as customers of its telecommunications
services and establishing a substantial base of online customers.  The Company's
marketing efforts were carried out through online marketing initiatives over the
AOL network and through a variety of direct  marketing  programs  targeting  AOL
subscribers.  For those AOL customers  that have not subscribed to the Company's
services  online,  the  Company has a program  with AOL for the  referral of AOL
customers by AOL directly to the Company's  telephone  service  centers.  During
1998, the Company invested  substantial sums to establish quickly its subscriber
base of AOL customers as part of the Company's e-commerce strategy.

         The  Company's own web site is located at  www.tel-save.com  and is the
platform  for  marketing  the  Company's  telecommunications  services  and  for
enabling customers to sign up for the Company's services through the internet.

         With the  development  of the  Company's  advanced  sign up and billing
systems, customers can purchase the Company's  telecommunications services while
online on AOL's  network or through  the  Company's  own web site.  The  Company
employs its own proprietary  billing systems to enable online billing and credit
card  payment,  eliminating  the need for costly paper  billing.  The  Company's
billing  system  enables a customer  to view his or her bill  online or over the
internet  on a  real-time  basis  with the call  detail  and cost for most calls
posted within minutes after a customer  completes a call.  The Company  believes
that its online billing systems  provide it with a competitive  advantage in the
online market for telecommunications services.

                                       6

<PAGE>


         The   Company's   rights  to  market   long   distance   and   wireless
telecommunications  services  on AOL on an  exclusive  basis  expire on June 30,
2003.  AOL may elect after June 30, 2000 to allow others to market long distance
and wireless  telecommunications  services over the AOL network if AOL elects to
forego  annual  payments  from the  Company  under the  agreement  (at least $60
million in the 12 months ending June 30, 2001).  Absent a termination of the AOL
agreement  upon a breach of the  agreement,  the Company is entitled to continue
marketing  its products and services on the AOL network  through June 2003.  The
minimum  marketing  rights  available  to the  Company  under the AOL  agreement
throughout the term of the agreement  until June 2003 include  varying ranges of
the following rights and benefits:

o        Regular,  monthly and daily AOL welcome screen  advertisements,  pop-up
         advertisements and other on-screen promotions and advertisements.

o        Telemarketing  and direct mail to advertise the  Company's  products to
         AOL subscribers, other than subscribers who have elected not to receive
         telemarketing calls or other promotional materials through AOL.

o        A program for promoting the Company's products to specified percentages
         of AOL subscribers who call AOL's customer inquiry centers.

o        Specified  relationship marketing rights, which extend beyond 2003 .

o        The right  (either  exclusive  or  non-exclusive)  to  market  and sell
         wireless,  long  distance and other  products and services over the AOL
         online network.

         Because of  significant  marketing  rights that  continue  even after a
termination of the  exclusivity  period under the AOL agreement,  the Company is
unable  to  determine  at  this  date  whether  the  early  termination  of  the
exclusivity period and the release of the Company's obligation to make the fixed
payments to AOL will be beneficial or detrimental to the Company's business. The
Company believes that the exclusivity feature of the AOL agreement has given the
Company  a  valuable  lead  in  marketing  telecommunications  services  to  AOL
subscribers.  However,  the Company is unable to predict:  (1) whether potential
competitors of the Company will be willing to pay the substantial  sums that the
Company  believes  would be required to  compensate  AOL for foregoing the fixed
payments to be paid by the Company during the long distance  exclusivity period;
or (2) whether potential competitors would be required, or otherwise be willing,
to invest the  substantial  sums that the Company  believes would be required to
acquire a base of AOL customers for  telecommunications  services  comparable to
the Company's existing base of AOL subscribers.

         Tel-Save.com  also  provides,  as a declining  portion of its business,
telecommunications   services  to  small  and  medium-sized  businesses  through
independent resellers.  Although the Company still serves many customers in this
manner,  such partitions no longer comprise a majority of the Company's business
as they once did.

THE COMPANY'S NETWORK

         To provide its  telecommunications  services to customers,  the Company
predominantly uses its  telecommunications  network, One Better Net ("OBN"). The
Company  generally  uses OBN to provide  services  directly to its end users and
partitions.  As of December 31, 1998, the Company  provisioned  more than 80% of
the lines using its services over OBN.

         Controlling  its own  network  provides  the  Company  with  advantages
compared  to  when  the  Company   operated   strictly  as  a  reseller  of  the
telecommunications  services of other carriers.  With the deployment of OBN, the
Company  has  lowered  its costs of  providing  long  distance  services  to its
customers and has  established  greater  control over those costs.  This control
allows the Company to manage its growth as a telecommunications service provider
and to  target  its  marketing  efforts  according  to  the  overhead  costs  of
delivering its services.

Structure of the Network

         The Company's network is comprised of equipment that is either owned or
leased by the Company and contracts for certain telecommunications services that
the  Company  maintains  with a variety of other  carriers.  The  Company  owns,
operates and  maintains  five Lucent  5ESS-2000  switches in its network.  These
switches are generally  considered  the most reliable in the  telecommunications
industry and feature the Digital Networking Unit--SONET technology.  The Digital
Networking  Unit is a switching  interface  that is  designed  to  increase  the
reliability  of  the  5ESS-2000  and  to  provide  much  greater  capacity  in a
significantly smaller footprint.

         The  switches  are  connected  to each  other by  connection  lines and
digital cross-connect equipment that the Company leases. See "Service Agreements
with Other  Carriers."  The Company also has installed  lines to connect its OBN
switches to switches owned by various local telecommunications service carriers.
The Company is responsible  for  maintaining  these lines and has entered into a
contract with GTE with respect to the  monitoring,  servicing and maintenance of
this equipment.


                                       7


<PAGE>


         The access  charges  that the Company pays to connect its switches to a
local  carrier's  switch  represent a  substantial  portion of the total cost of
providing long distance services over OBN. As a result of the Telecommunications
Act of 1996 and the ongoing regulatory and judicial interpretations  thereunder,
it is generally  expected that the entry over time of competitors into the local
service  market will  result in the  lowering  of access  fees,  but there is no
assurance  that this will occur.  To the extent it does occur,  the Company will
receive  the  benefit  of any future  reduction  in such  access  fees for calls
serviced  over OBN.  See  "Regulation"  for a discussion  of  universal  service
contributions  imposed on carriers,  which may offset some or all of the savings
from lower access charges.

         In addition,  the Company maintains  contracts with other carriers that
provide it with a variety of other services.  See "Service Agreements with Other
Carriers."  These contracts  include services for assisting with the overflow of
telecommunications  traffic over OBN, for carrying calls internationally and for
providing   directory   assistance  and  other  operator   assisted  calls.  The
combination of these  contracts  permits the Company to obtain a particular type
of service  from more than one carrier at a given time and gives the Company the
flexibility to seek the best rates available for a particular service at a given
time.

         The fact  that the  Company  operates  its own  switches  subjects  the
Company to risk of significant  interruption.  Fires or natural  disasters,  for
example,  could  cause  damage  to  the  Company's  switching  equipment  or  to
transmission  facilities  connecting  its  switches.  Any  interruption  in  the
Company's  services over OBN caused by such damage could have a material adverse
impact on the Company's financial  condition and results of operations.  In such
circumstances,  the Company  could attempt to minimize the  interruption  of its
service by carrying  traffic through its overflow and resale  arrangements  with
other carriers.

         The Company  has  continued  to expand the  capacity of OBN to meet its
increased  demand and believes  that such  capacity  may be further  expanded at
reasonable cost to meet the Company's needs in the foreseeable future, including
expansion  resulting from the Company's  relationship with AOL and the launch of
its own web site.

Service Agreements with Other Carriers

The Company  historically  obtained services from AT&T through multiple contract
tariffs.  With the  deployment of OBN, the Company  requires fewer such services
from that carrier to sell its  services.  Instead of relying on  exclusively  on
AT&T, the Company has entered into and is currently  negotiating  contracts with
various long  distance  and local  carriers of  telecommunications  services (of
which one  contract  is with  AT&T) for both its OBN and  reselling  operations.
These services enable the Company to:

o        Connect the Company's OBN switches to each other

                                       8

<PAGE>


o        Connect   the   Company's   switches   to   the   switches   of   local
         telecommunications service carriers

o        Carry overflow traffic during peak call times

o        Connect international calls

o        Provide directory assistance and other operator assisted services

         With respect to connections to local carriers, overflow,  international
and operator assisted services,  the Company maintains  contracts with more than
one  carrier for each of these  services.  The  Company  believes  that it is no
longer  dependent upon any single carrier for these  services.  Currently,  many
price differences exist in the market for purchasing these services in bulk. For
example,  one  carrier may offer the lowest  international  rates to one country
while another offers the lowest rates to a different country. Under the terms of
the Company's contracts with its various carriers, the Company is able to choose
which  services and in what volume (with some minimum  commitments)  the Company
wishes to obtain the services from each carrier.  This  flexibility  enables the
Company to minimize its costs for such  services by  purchasing  those  services
that offer the Company the best rates at a given time.

         In  February  1999,  the  Company  terminated  its old  Master  Carrier
Agreement and its IRU Agreements with AT&T and entered into a new Master Carrier
Agreement  with AT&T.  The  agreement  provides  the  Company  with a variety of
services,  including transmission facilities to connect the OBN switches as well
as services for  international  calls,  overflow  traffic and operator  assisted
calls. The new contract eliminated a requirement for the Company to purchase the
majority of its requirements for these services from AT&T and replaced it with a
requirement for the Company to purchase  minimum dollar amounts of services from
AT&T during the term of the  agreement.  The  Company  does not  anticipate  any
difficulty in satisfying these minimum requirements.

Information and Billing Services

         In connection with its online billing area under the AOL agreement, the
Company developed advanced online billing and information  systems in connection
with its online  initiative with AOL. In March 1999, the Company began providing
its non-AOL  customers  with online  access to billing  information  through its
website  (www.tel-save.com)  which  enables  customers  to  view  their  billing
information  and call detail within  minutes of  completing a call.  The Company
believes this online service  provides the most current  billing  information to
customers offered by any  telecommunications  company. The Company also acquires
billing  and  customer  care  services  from  other  carriers  and  third  party
intermediaries.

         The Company provides to each partition computerized  management systems
that  control  order  processing,   accounts  receivable,   billing  and  status
information in a streamlined fashion.  Furthermore, when applicable, the systems
interface  with third party  billing  systems for order  processing  and billing
services. Enhancements and additional features are provided as needed.

                                       9

<PAGE>


         The  information  functions  of the system are designed to provide easy
access to all information  about an end user,  including  volume and patterns of
use, which will help the Company and partitions identify other valuable services
that might be well  suited for that end user.  The Company  also  expects to use
such information to identify  emerging end user trends and respond with services
to meet end users' changing needs.  Such information also allows the Company and
its  partitions to identify  unusual or declining use by an individual end user,
which may  indicate  fraud or that an end user is  switching  its  service  to a
competitor. Recently released FCC rules, however, may limit the Company's use of
such customer proprietary network information. See "Regulation."

                                       10

<PAGE>





COMPETITION

         Competition  is  intense  in the long  distance  industry,  even as the
market  continues to expand.  Based on  published  FCC  estimates,  toll service
revenues of U.S. long distance carriers have grown from $38.8 billion in 1984 to
$88.6 billion in 1997.  Although the Company  believes that it has the human and
technical  resources to compete  effectively,  the Company's success will depend
upon its  continued  ability  to provide  profitably  high  quality,  high value
services at prices  generally  competitive  with,  or lower  than,  those of its
competitors.

         The Company has numerous  competitors,  many of which are substantially
larger and have greater  financial,  technical and marketing  resources than the
Company.  Three  large  carriers,   AT&T,  MCI  WorldCom  and  Sprint,  generate
approximately  80% of  aggregate  revenue in the U.S.  long  distance  industry.
Approximately  140 other carriers account for the remainder of the long distance
market.  The  aggregate  market share (based on operating  revenues) of all long
distance  carriers  other than AT&T, MCI WorldCom and Sprint has grown from 2.6%
in 1984 to 19.8% in 1997.  During  the same  period,  the  market  share of AT&T
declined from 90.1% to 44.5%.

         The long  distance  market is subject to  pricing  pressure.  The major
carriers have  targeted  price plans at  residential  customers  (the  Company's
primary  target market under the AOL Agreement and its internet  offering)  with
significantly simplified rate structures,  which may lower overall long distance
prices.  Competition is fierce for the small to medium-sized businesses that the
Company also serves.  Additional pricing pressure may come from the introduction
of new technologies,  such as a internet telephony,  which seek to provide voice
communications  at a  cost  below  that  of  traditional  circuit-switched  long
distance  service.  Reductions  in  prices  charged  by  competitors  may have a
material adverse effect on the Company.

         The  Company  also  competes  on the basis of the  quality of  customer
service that it provides to end users.  The Company believes that its online and
web-enabled  billing and  information  systems have been an important  factor in
attracting  customers  from the AOL  subscriber  base  and will be an  important
factor in determining the success of its overall e-commerce  initiatives.  There
can be no  assurance  that  competitors  will not  develop  online  billing  and
information systems that are comparable to the Company's systems.

         The impending entry of the Bell operating  companies  ("BOCs") into the
long   distance   market   may   further   heighten   competition.   Under   the
Telecommunications  Act of 1996,  the  BOCs  were  authorized  to  provide  long
distance service that originates  outside their traditional  services areas, and
may gain authority to provide long distance service that originates within their
region after satisfying certain market opening  conditions.  No BOC has yet been
certified  as having  met all of the  conditions.  The FCC,  the  Department  of
Justice and state regulators, however, have been working with the BOCs to ensure
they satisfy the  conditions,  and some analysts are  predicting the BOCs' entry
into the long distance market could begin in some states by the end of 1999. BOC
entry into the long distance market means new competition from well-capitalized,
well-known  companies.   While  the   Telecommunications  Act  includes  certain
safeguards  against  anti-competitive  conduct by the BOCs,  it is impossible to
predict  whether  such  safeguards  will be adequate or what effect such conduct
would  have on the  Company.  Because  of the BOCs'  name  recognition  in their
existing  markets,  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   interpretations   of  the
Telecommunications Act favorable to the BOCs, it may be more difficult for other
providers of long distance services, such as the Company, to compete.

                                       11

<PAGE>


         Consolidation  and alliances  across  geographic  regions  (e.g.,  Bell
Atlantic/Nynex/GTE and SBC/Pacific Telesis Group/SNET/Ameritech) and in the long
distance market (e.g.,  MCI/WorldCom  domestically  and France  Telecom/Deutsche
Telekom/Sprint  and AT&T/British  Telecom  internationally)  and across industry
segments (e.g., MCI WorldCom/MFS/UUNet and AT&T/Teleport/TCI) may also intensify
competition  from  significantly   larger,   well-capitalized   carriers.   Such
consolidation and alliances are providing some of the Company's competitors with
the capacity to offer a "bundle" of services, including local, long distance and
wireless  telephone  service,  as well as Internet  access and cable  television
service. 

         The competitive telecommunications marketplace is marked by a high rate
of customer attrition.  The Company's competitors engage in national advertising
campaigns,  telemarketing  programs and offer cash payments and other incentives
to the Company's end users,  who are not obligated to purchase any minimum usage
amount and can discontinue  service,  without penalty, at any time. There can be
no assurance that the Company will be able to continue to replenish its end user
base, and failure to do so would have a material adverse effect on the Company.

         Although the Company  currently enjoys exclusive  marketing rights with
AOL, the Company's online marketing and provision of telecommunications services
has been widely  imitated,  by competitors on the internet and through their own
web site  offerings,  numerous  competitors  now offer over the  internet and on
their own web sites or through  links from other web sites  sign-up  and billing
and  automatic  payment  through a credit card.  The Company  believes  that its
real-time,  online  billing  system is unique in the  marketplace  and currently
gives  the  Company  a  competitive  advantage  in  the  e-commerce  market  for
telecommunications services. There can be no assurance,  however, that potential
competitors will not develop  comparable  billing and information  systems.  The
Company from time to time considers providing telecommunications services it has
not previously provided,  such as wireless services,  and which new services, if
offered,  would face the same  competitive  pressures  that affect the Company's
existing  services.  The Company faces competition not only from other providers
of presubscribed long distance service,  but also from dial-around long distance
service and prepaid long distance calling cards.

         One of the  Company's  principal  competitors,  AT&T,  is  also a major
supplier of services to the  Company.  The Company  links some of its  switching
equipment with  transmission  facilities  and services  purchased or leased from
AT&T and resells services obtained from AT&T. The Company also utilizes AT&T and
ACUS to provide certain billing services.

REGULATION

         The  Company's  provision  of  communications  services  is  subject to
government regulation.  The Federal Communications  Commission ("FCC") regulates
interstate  and  international  telecommunications,  while the  states  regulate
telecommunications  that originate and terminate within the same state.  Changes
in existing regulations could have a material adverse effect on the Company.

                                       12

<PAGE>



         The  Company's  marketing  of its AOL  based  services,  the  Company's
marketing  over the  internet,  the  Company's  other  current  and past  direct
marketing  efforts,  and the marketing  efforts of the Company's  partitions all
require  compliance with relevant federal and state  regulations that govern the
sale of  telecommunications  services.  The FCC and some  states have rules that
prohibit  switching a customer from one long distance carrier to another without
the customer's  consent and specify how that consent can be obtained and must be
verified. Most states also have consumer protection laws that further define the
framework  within which the Company's  marketing  activities  must be conducted.
While directed at curbing abusive marketing practices, unless carefully designed
and enforced, such rules can have the incidenta
l effect of entrenching incumbent
carriers and hindering the growth of new competitors, such as the Company.

         Restrictions  on  the  marketing  of  telecommunications  services  are
becoming stricter in the wake of widespread consumer  complaints  throughout the
industry  about  "slamming"  (the   unauthorized   conversion  of  a  customer's
preselected   telecommunications   carrier)  and  "cramming"  (the  unauthorized
provision of additional telecommunications services). The Telecommunications Act
of 1996 strengthened  penalties  against  slamming,  and the FCC recently issued
rules  tightening  federal  requirements  on  the  verification  of  orders  for
telecommunications  services and establishing additional financial penalties for
slamming. The FCC is also considering new rules that would require that sales of
telecommunications  services  made  over the  internet  be  verified  through  a
telephone  call or other  off-line  method.  In addition,  many states have been
active in restricting marketing through new legislation and regulation,  as well
as through enhanced enforcement activities. The constraints of federal and state
regulation,  as well as increased  FCC and state  enforcement  attention,  could
limit the scope and the success of the Company's and its  partitions'  marketing
efforts and subject them to enforcement action.

         Allegedly  to  combat  slamming,  many  local  exchange  carriers  have
initiated  "PIC freeze"  programs  that,  once  selected by the  customer,  then
require a customer seeking to change long distance carriers to contact the local
carrier  directly  instead of having the long distance carrier contact the local
carrier on the customer's  behalf.  Many local carriers have imposed  burdensome
requirements on customers  seeking to lift PIC freezes and change carriers,  and
thereby made it difficult for customers to switch to the Company's long distance
service.

         Statutes and regulations  designed to protect consumer privacy also may
have the incidental  effect of hindering the growth of newer  telecommunications
carriers such as the Company.  The FCC has released rules that severely restrict
the  use of  "customer  proprietary  network  information"  (information  that a
carrier  obtains  about  its  customers  through  their  use  of  the  carrier's
services).  These  rules may make it more  difficult  for the  Company to market
additional  telecommunications services (such as local and wireless), as well as
other services and products, to its existing customers,  if and when the Company
begins to offer such services and products.

         The FCC requires the Company and other providers of  telecommunications
services to contribute to the universal  service fund,  which helps to subsidize
the  provision  of local  telecommunications  services  and  other  services  to
low-income consumers,  schools,  libraries, health care providers, and rural and
insular  areas  that are costly to serve.  The  Company's  contributions  to the
universal  service  fund could  increase  over time,  and some of the  Company's
potential  competitors  (such  as  providers  of  Internet  telephony)  are  not
currently, and in the future may not be, required to contribute to the universal
service fund.

                                       13

<PAGE>



         The FCC imposes additional  reporting,  accounting,  record-keeping and
other regulatory  obligations on the Company.  The Company must offer interstate
services  under rates,  terms and conditions  that are just,  reasonable and not
unreasonably  discriminatory.  The Company must file tariffs  listing the rates,
terms and  conditions  of the  Company's  service,  but the FCC has  proposed to
abolish  some tariff  filing  requirements  and  instead  mandate the posting of
similar  information on the Internet.  Although the Company's  tariffs,  and the
rates and charges they specify,  are subject to FCC review, they are presumed to
be  lawful  and have  never  been  contested.  The  Company  may be  subject  to
forfeitures and other penalties for violating the FCC's rules.

         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.

         The Company's partitions are also subject to the same federal and state
regulations  as the  Company,  and  any  change  in  those  regulations,  or any
enforcement  action,  could adversely affect the partitions and their demand for
the  Company's  services.  To the  extent  that  the  Company  makes  additional
telecommunications  service  offerings,  the  Company may  encounter  additional
regulatory constraints.

EMPLOYEES

         As of December 31, 1998, the Company employed 525 persons.  The Company
considers relations with its employees to be good.

ITEM 2.  PROPERTIES

         The Company leases an approximately  19,200 square foot facility in New
Hope,  Pennsylvania  that  currently  serves as the Company's  headquarters.  On
January 20,  1999,  the  Company  entered  into a lease for a 3,700  square foot
facility  in  Reston,  Virginia,  which  will  serve  as  the  Company's  future
headquarters for a majority of the Company's executives and marketing personnel.
The Company also leases properties in the cities in which OBN switches have been
installed.

                                       14

<PAGE>


With respect to the Company's customer service operations in connection with its
agreement  with AOL, the Company owns a 32,000 square foot  facility  located in
Clearwater, Florida.

ITEM 3.  LEGAL PROCEEDINGS

On June 16, 1998, a purported  shareholder  class action was filed in the United
States  District  Court for the  Eastern  District of  Pennsylvania  against the
Company and certain of its officers alleging violation of the securities laws in
connection  with certain  disclosures  made by the Company in its public filings
and  seeking  unspecified  damages.   Thereafter,   additional  lawsuits  making
substantially  the same  allegations  were filed by other plaintiffs in the same
court. At this point, no classes have been certified.  The Company  believes the
allegations  in the  complaints  are  without  merit and  intends  to defend the
litigations  vigorously.  The Company also is a party to certain  legal  actions
arising in the ordinary course of business.

The Company believes that the ultimate outcome of the foregoing actions will not
result in liability  that would have a material  adverse effect on the Company's
financial condition or results of operations.

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

(a)      The Company's  Annual Meeting of Stockholders  was held on December 30,
         1998 ("Annual Meeting");

(b)      Not applicable.

(c) At the Annual  Meeting,  the  stockholders  of the  Company  considered  and
approved the following proposals:

         (i)      Election of Directors.  The following  sets forth the nominees
                  who  were  elected  directors  of the  Company  for  the  term
                  expiring in the year  indicated as well as the number of votes
                  cast for, against or withheld:


<TABLE>
<CAPTION>

                                      VOTES

Term (year expires)     Name                  For                  Against               Withheld

<S>                 <C>                      <C>                  <C>                   <C>   
2001                    Daniel Borislow*      32,947,114           0                     23,088
2001                    Ronald R. Thoma       32,947,114           0                     23,088


* Effective January 5, 1999, Mr. Borislow resigned as Director and Chairman of the Board of Directors of the Company.


</TABLE>

                                       15

<PAGE>



(ii)              At the Annual Meeting, the stockholders approved a proposal to
                  approve the Company's 1998  Long-Term  Incentive  Plan,  which
                  provides  for the  issuance of up to  5,000,000  shares of the
                  Company's  Common  Stock to  employees  and  directors  of the
                  Company selected at the discretion of a committee  (initially,
                  the  Compensation  Committee) of the Board of Directors of the
                  Company.  The  proposal  received  26,750,198  votes in favor,
                  6,218,455  votes in opposition and 1,529 votes  abstained from
                  such matter.

(iii)             At  the   Annual  Meeting   the   stockholders   approved  the
                  appointment  of  BDO  Seidman  LLP  as  independent  certified
                  public  accountants of  the Company.  The appointment received
                  32,967,942  votes  in favor, 2,111 votes in opposition and 129
                  votes abstained from such matter.


                                       16


<PAGE>



                                     PART II

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

The Company's common stock, $.01 par value per share ("Common Stock"), is traded
on the Nasdaq National  Market under the symbol "Talk".  High and low quotations
listed below are actual sales prices as quoted in the Nasdaq National Market and
as reported by Tradeline:

Common Stock                                         Price Range of Common Stock
- - ------------                                         ---------------------------

                                                  High                Low
                                                  ----                ---

1997

First Quarter                                     20  5/8             12  1/4
Second Quarter                                    17  1/2             13  1/4
Third Quarter                                     24  3/16            13  3/4
Fourth Quarter                                    26  1/16            16  5/16

1998

First Quarter                                     30                  19  1/4
Second Quarter                                    24  5/16            13  9/16
Third Quarter                                     19  3/8             9   1/16
Fourth Quarter                                    19  3/8             4  23/32

1999

First Quarter (through March 30, 1999             22  1/2             7  1/2

As of March 24,  1999,  there were  approximately  366 record  holders of Common
Stock.

The Company has never  declared or paid any cash dividends on its capital stock.
The  Company  currently  intends to retain any future  earnings  to finance  the
growth and  development  of its business  and,  therefore,  does not  anticipate
paying any cash dividends in the foreseeable future.

         RECENT SALES OF UNREGISTERED SECURITIES

On or about  December  30, 1998,  the Company  issued  500,000  shares of Common
Stock,  in the  aggregate,  to  Menachem  Goldstone  and Avrohom  Oustatcher  in
connection with a settlement among Mssrs. Goldstone, Oustatcher and the Company.
Messrs.  Goldstone and Outstatcher  are former  employees and consultants of the
Company.

On or about December 16, 1998, the Company issued 130,000 shares of Common Stock
to Michael Ferezacca in connection with his execution of an employment agreement
with the Company.

On or about  December  30, 1998,  the Company  issued  758,359  shares of Common
Stock, in the aggregate,  to the entities described below in connection with the
conversions of certain  convertible notes that had been issued by the Company to
such as entities,  as follows:  150,922  shares of Common  Stock to  Kennilworth
Partners LP II, 236,900  shares to Taft  Securities,  L.L.C.,  194,380 shares to
Aragon  Investments,  Ltd. and 176,157  shares to Olympus  Securities,  Ltd. The
Company has been advised that Citadel Limited Partnership is the trading manager
of each  of Taft  Securities,  L.L.C.,  Aragon  Investments,  Ltd.  and  Olympus
Securities,  Ltd. and consequently has voting control and investment  discretion
over  securities  held by those  entities.  Citadel  Limited  Partnership,  Taft
Securities,  L.L.C., Aragon Investments,  Ltd. and Olympus Securities, Ltd. each
disclaims beneficial ownership of the securities held by the other entities.

Each of the above issuances were made by the Company in reliance in Section 4(2)
of the Securities Act of 1933.

                                       17

<PAGE>



ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA

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


<TABLE>
<CAPTION>

                                                                  YEAR ENDED DECEMBER 31,
                                  --------------------------------------------------------------------------------------------------
                                                      1998           1997            1996            1995             1994
                                                      ----           ----            ----            ----             ----
                                                                       (In thousands, except per share amounts)

Consolidated Statements of Income Data:

<S>                                                 <C>            <C>              <C>             <C>              <C>    
  Sales                                             $448,600       $304,768         $232,424        $180,102         $82,835
  Cost of sales                                      361,957        294,484          200,597         156,121          70,104
  Gross profit                                        86,643         10,284           31,827          23,981          12,731
   General and administrative expenses                41,939         34,650           10,039          6,280            3,442
  Promotional, marketing and advertising -                                                                                     
     primarily AOL                                   210,552         60,685               --              --              --
  Significant other charges                           91,025             --               --              --              --
  Operating income (loss)                           (256,873)       (85,051)           21,788         17,701           9,289

  Investment and other income (expense),                     
  net                                                (11,175)        50,715            10,585             331             66
  Income (loss) before income taxes                 (268,048)       (34,336)           32,373         18,032           9,355
  Provision (benefit)  for income taxes (1)(2)        40,388        (13,391)           12,205          7,213           3,742
  Income (loss) before extraordinary gain (1)       (308,436)       (20,945)           20,168         10,819           5,613
  Extraordinary gain                                  87,110             --               --              --              --
  Net income (loss) (1)                            $(221,326)      $(20,945)       $   20,168       $ 10,819         $ 5,613
  Income (loss) before extraordinary gain                           $               $               $                          
     per share - Basic (1)                          $  (5.20)         (0.33)            0.38            0.34         $  0.20
  Extraordinary gain per share - Basic                  1.47             --               --              --              --
  Net income (loss) per share - Basic (1)            $ (3.73)       $ (0.33)        $   0.38        $   0.34         $  0.20
  Weighted average common shares outstanding                                                                                   
     - Basic                                          59,283         64,168           52,650          31,422          28,650
  Income (loss) before extraordinary gain           $  (5.20)       $               $               $                $  0.18
     per share - Diluted (1)                                          (0.33)            0.35            0.32
  Extraordinary gain per share - Diluted                1.47             --               --              --              --
  Net income (loss) per share - Diluted(1)           $ (3.73)       $ (0.33)        $   0.35        $   0.32         $  0.18
  Weighted average common and common                                                                                           
     equivalent shares outstanding -Diluted           59,283         64,168           57,002          33,605          30,663


                                                                              AT DECEMBER 31,
                                        --------------------------------------------------------------------------------------------
                                          1998(3)           1998            1997             1996            1995           1994
                                          -------           ----            ----             ----            ----           ----
                                         Pro Forma                                    (In thousands)

Consolidated Balance Sheets Data:
Working capital                          $ 12,658        $   13,061       $634,788          $175,597        $38,171        $12,265
Total assets                              215,749           272,560        814,891           257,008         71,388         21,435
Convertible debt                          114,762           242,387        500,000                --             --             --
Total stockholders' equity                (65,971)         (136,785)       222,828           230,720         41,314         14,042
(deficit)


</TABLE>

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

        (2)       The provision for income taxes in 1998  represents a valuation
                  allowance  for deferred tax assets  recorded in prior  periods
                  and current tax benefits  which may result from the 1998 loss.
                  The Company  provided the valuation  allowances in view of the
                  loss  incurred  in  1998,  the  uncertainties  resulting  from
                  intense competition in the telecommunications industry and the
                  lack of any  assurance  that the Company  will realize any tax
                  benefits.

         (3)      The pro forma  financial  data as of  December  31, 1998 gives
                  effect to the January 5, 1999  investment  of $55.0 million by
                  America  Online,  Inc. and the January 5, 1999  repurchase  of
                  $127,625,000  face  amount  of  convertible  debt  for  $109.1
                  million  from  trusts for the  benefit of the  children of the
                  former Chairman and Chief Executive  Officer,  consisting of a
                  cash  payment of $55.4  million and the  transfer of the $53.7
                  million   principle   amount  of  the  note   receivable  from
                  WorldxChange.


                                       18

<PAGE>


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

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

RESULTS OF OPERATIONS

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

<TABLE>
<CAPTION>


                                                                      1998                1997                1996
                                                                      ----                ----                ----
<S>                                                                   <C>                 <C>                 <C>   
Sales                                                                 100.0%              100.0%              100.0%
Cost of sales                                                          80.7                96.6                86.3
                                                                     ------              ------              ------

Gross profit                                                           19.3                 3.4                13.7
General and administrative expenses                                     9.3                11.4                 4.3
Promotional, marketing and advertising expenses - primarily
   AOL                                                                 46.9                19.9                  --
Significant other charges                                              20.3                 --                   --
                                                                     ------              ------              ------

Operating income (loss)                                               (57.2)              (27.9)                9.4
Investment and other income (expense), net                             (2.5)               16.6                 4.5
                                                                     ------              ------              ------

Income (loss) before income taxes                                     (59.7)              (11.3)               13.9
Provision (benefit) for income taxes                                    9.0                (4.4)                5.2
                                                                     ------              ------              ------

Income (loss) before extraordinary gain                               (68.7)               (6.9)                8.7
Extraordinary gain                                                     19.4                  --                 --
                                                                     ------              ------              ------

Net income (loss)                                                     (49.3)%              (6.9)%               8.7%
                                                                   =========            ========            =======



</TABLE>


                                       19

<PAGE>



YEAR ENDED DECEMBER 31, 1998 COMPARED TO YEAR ENDED DECEMBER 31, 1997

         Sales.  Sales  increased by 47.2% to $448.6 million in 1998 from $304.8
million in 1997.  The increase in sales  resulted  primarily  from the Company's
marketing campaign directed at generating new customers under the AOL Agreement.
This  AOL-related  sales  increase  offset a decrease in the  Company's  non-AOL
sales, and reflected, to a lesser extent, the Company's focus on marketing under
the AOL Agreement.

         Since entering into the AOL Agreement in February 1997, the Company and
AOL have had  frequent  discussions,  and have  negotiated  a number of  changes
including a substantial  amendment in January  1999,  regarding the marketing of
services under the AOL Agreement and  expenditures  by the Company in connection
with such  marketing,  particularly  off-line  marketing  programs.  While these
marketing  agreements,  principally  those related to off-line  marketing,  have
significantly  contributed  to the rate of growth in the  Company's  AOL-related
business,   AOL-related  sales  could  be  affected  adversely  by  the  intense
competition in this industry and have continued to be affected  adversely by the
PIC freezes implemented by the local telephone companies. Accordingly, there can
be  no  assurance  that  the  Company  will  continue  to  increase  sales  on a
quarter-to-quarter or year-to-year basis.

         Cost of Sales.  Cost of sales  increased by 22.9% to $362.0  million in
1998 from  $294.5  million  in 1997 as a result  of  increased  sales  offset by
certain charges in 1997, totaling $41.5 million, discussed below.

         Gross  Margin.  Gross  margin  increased  to 19.3% in 1998 from  17.0%,
excluding  certain charges  totaling $41.5 million (as described below) in 1997.
The increase in gross margin was  primarily due to lower network usage costs for
OBN services and lower local and international access charges, in each case on a
per call basis.  The Company  anticipates  that gross  margins will  continue to
increase;  however,  price competition  continues to intensify for the Company's
products and this trend can be expected to continue to put downward  pressure on
gross margins.

         General  and  administrative   expenses.   General  and  administrative
expenses increased by 21.0% to $41.9 million in 1998 from $34.7 million in 1997.
The increase in general and  administrative  expenses  was due  primarily to the
costs  associated  with hiring  additional  personnel  to support the  Company's
continuing growth,  the general and administrative  expense incurred as a result
of the acquisitions of Compco, Inc. and ADS which were acquired in November 1997
and January 1998, respectively and increased fees for professional services.

         Promotional,  Marketing and Advertising Expense - Primarily AOL. During
1998 the  Company  incurred  $210.6  million  of  expenses  to expand its online
customer  base.  These expenses  included  $49.7 million for online  advertising
under the AOL  Agreement,  $22.0 million for the value of  performance  warrants
granted to AOL for net customer gains and $138.9 for offline advertising. During
1997,  the Company  incurred  $60.7 million that  consisted of $35.9 million for
exclusivity   under  the  AOL   Agreement,   $13.2  million  for  production  of
advertising, $7.9 million for online advertising for the fourth quarter of 1997,
$1.2 million  representing the value of performance warrants paid to AOL for net
customer gains and $2.5 million for other advertising.

         Significant  Other Charges.  Significant other charges consist of $91.0
million of expenses incurred in the fourth quarter of 1998 related to changes in
the Company's basic business operations.

         As discussed above the Company negotiated substantial amendments to the
AOL and  CompuServe  agreements  which among other things  reduced the amount of
online  advertising  that the Company was entitled to over the remaining term of
the  agreement  and  eliminated  payments  and  issuance  of warrants to AOL for
subscriber gains and profit sharing payments to AOL. The Company agreed to fixed
quarterly  payments ranging from $10 - $15 million during the exclusivity period
of the agreement and AOL agreed to contribute up to $4.0 million per quarter for
offline  marketing.  As a result of the  amendment the Company wrote off prepaid
AOL, CompuServe and other marketing expenses of $37.6 million.

         In connection  with hiring a new Chairman and Chief  Executive  Officer
and several other key executive  personnel  and severance  payments  relating to
this change in management,  the Company  incurred $12.7 million of incentive and
severance expense.

         The Company acquired ADS Holdings,  Inc. (formerly Symetrics,  Inc.), a
manufacturer of digital  telephone  switching  equipment,  in January,  1998 for
$18.6 million.  This Company planned to complete development of a digital switch
to provide  state of the art features for use in the  Company's  operations as a
competitive  local exchange  carrier.  The Company  allocated $21 million of the
acquisition  cost to  purchased  research and  development  expense in the first
quarter of 1998 and continued to invest in additional  research and  development
throughout 1998. In November 1997, the Company acquired Compco,  Inc, a provider
of communications  software in the college and university  marketplace for $13.7
million which exceeded the net assets acquired by $10.6 million. In the


                                       20

<PAGE>


fourth quarter of 1998, the Company  decided to sell the assets of ADS Holdings,
Inc. and to delay entry into the college and university marketplace. As a result
the assets of ADS Holdings,  Inc. and Compco, Inc. were written down to expected
realizable value. The Company recorded $15 million relating to the impairment of
these assets and reclassified $22.2 million of research and development  expense
to significant other costs.

         In  the  fourth   quarter  of  1998,  the  Company   reconfigured   its
telecommunications  network,  OBN, to provide for fiber optic  connections among
its switches and incurred $3.5 million of expense.

         Investment and Other Income (Expense), Net. Investment and other income
(expense),  net was $(11.2) million in 1998 versus $50.7 million in 1997. During
1998,  investment  and  other  income  (expense),   net  consists  primarily  of
investment income and trading losses of $11.0 million offset by interest expense
related to the Company's Convertible Notes of $22.2 million.

         Provision for Income  Taxes.  The Company had recorded net deferred tax
assets at  December  31,  1997and  March 31,  1998  primarily  representing  net
operating  loss  carry-forwards  and other  temporary  differences  because  the
Company  believed that no valuation  allowance was required for these assets due
to future  reversals of existing taxable  temporary  differences and expectation
that the Company will generate taxable income in future years. In June 1998, the
Company decided to make  substantial  marketing and advertising  expenditures to
establish a broad base of online customers from AOL's  membership.  As discussed
above,  these  expenditures led to a significant loss for 1998. In view of these
losses,   the   uncertainties   resulting   from  intense   competition  in  the
telecommunications  industry and the lack of any assurance that the Company will
realize any of the tax benefits,  the Company  decided in June 1998 to provide a
100% valuation  allowance for the previously  recorded deferred tax benefits and
to provide a 100%  valuation  allowance  for the current and future tax benefits
resulting  from the 1998  loss.  Valuation  allowances  of  approximately  $78.4
million were included in provision for income taxes, for the year ended December
31, 1998.

         Extraordinary  Gain. During 1998, the Company recorded an extraordinary
gain of $87.1  million  in  connection  with the  acquisition  of the  Company's
convertible debt at a discount.

YEAR ENDED DECEMBER 31, 1997 COMPARED TO YEAR ENDED DECEMBER 31, 1996

         Sales.  Sales  increased by 31.1% to $304.8 million in 1997 from $232.4
million in 1996. The increase in sales resulted  primarily from the marketing of
the Company's OBN services and the addition of new  partitions.  One  partition,
Group Long Distance Inc., accounted for approximately 13% of the Company's sales
in 1997.

         Cost of Sales.  Cost of sales  increased by 46.8% to $294.5  million in
1997 from $200.6  million in 1996 as a result of increased  sales and charges of
$11.5 million  primarily as a result of the Company's  change in its  accounting
for customer  acquisition  costs,  and $30.0  million  primarily  related to the
restructuring of its sales and marketing efforts (Note 3).

         Gross  Margin.  Gross  margin  decreased  to 3.4% in 1997 from 13.7% in
1996.  The decrease in gross margin was primarily  due to the charges  discussed
above. Absent these charges,  gross margin increased to 17.0% in 1997 from 13.7%
in 1996,  due to lower network costs for OBN services  which were lower on a per
call basis when compared to the costs of purchasing these services.

         General  and  administrative   expenses.   General  and  administrative
expenses  increased  by 245.2% to $34.7  million in 1997 from  $10.0  million in
1996. The increase in general and  administrative  expenses was due primarily to
compensation  expenses related to the issuance of options to and the purchase of
shares  of  Company  common  stock  by  executive  officers  of the  Company  in
connection with the commencement of their employment with the Company, the costs
associated with hiring additional  personnel to support the Company's continuing
growth,  the  development  costs  associated  with  AOL and  increased  fees for
professional services.


                                       21

<PAGE>


         Other  Income.  Other  income was $50.7  million in 1997  versus  $10.6
million in 1996.  Other income in 1997  consists  primarily of fees for customer
service  and support  for the  marketing  operations  of the  Company's  carrier
partitions in 1997 of $8.1 million and investment  income earned by the Company.
In 1997,  other  income  also  includes  $32.1  million,  net of related  costs,
associated with the break-up of a proposed merger between the Company and STF.

         Provision for income taxes. The Company's  effective tax rate increased
to 39.0% in 1997 from the effective  tax rate of 37.7% in 1996  primarily due to
an anticipated higher effective state tax rate in 1997.


LIQUIDITY AND CAPITAL RESOURCES

         The Company's  working  capital was $13.1 million and $634.8 million at
December 31, 1998 and 1997,  respectively.  The significant  decrease in working
capital at December 31, 1998, when compared to historical  amounts, is primarily
a result of the  repurchase of the Company's  securities,  the loss for the year
which was primarily  attributble to the advertising  and marketing  expenditures
incurred in connection with the AOL Agreement and significant other charges, the
advance to WXC described below, and the increase in accounts payable,  primarily
reflecting recent rapid growth in the Company's AOL business.

         The Company  expended an aggregate of $429.9 million and $125.4 million
of cash,  Company  common stock and other  consideration  for the  repurchase of
outstanding  securities  during  1998  and  1999,  respectively.  Under  various
authorizations  from the Board of Directors during 1998 the Company  repurchased
approximately  18.8 million  shares for an aggregate of $265.1  million  ($239.9
million  cash  and  $25.2  million  in  other   consideration)  and  repurchased
approximately $257.6 million principal amount of the Company's Convertible Notes
for  approximately  $164.8  million  ($86.3  million in cash,  $69.5  million in
Company  common  stock and $9.0  million in other  consideration).  In the first
quarter of 1999, the Company (a) purchased from Mr.  Borislow and two trusts for
the benefit of Mr. Borislow's children $76,557,000 aggregate principal amount of
the  Company's  Convertible  Notes for $65.4  million in cash (b)  exchanged the
$53.7 million  remaining on the WXC Notes (as defined  below) to a trust for the
benefit of Mr. Borislow's children for $62,545,000 aggregate principal amount of
the Company's Convertible Notes and (c) purchased $9,000,000 aggregate principal
amount of the  Company's  Convertible  Notes for $6.3 million in Company  common
stock. To date, with these most recent acquisitions, the Company had reduced the
principal  amount  outstanding of its Convertible  Notes to $94.3 million ($66.9
million  of 4 1/2% notes and $27.4  million of 5% notes) of which  approximately
$52.4 million continues to be held by one of such trusts.

         The Company invested $16.9 million in capital equipment during 1998.

         In connection  with the Company  entering  into the  Telecommunications
Service Agreement ("TSA") with Communication  Telesystems  International  d/b/a/
WorldxChange  Communication  ("WXC"),  the Company advanced $56.2 million to WXC
which was due and payable on November  30, 2000 ("WXC  Notes").  Interest on the
WXC Notes is payable quarterly  commencing  November 25, 1998 at a rate of 12.5%
per annum. The Company  purchases  international  termination  telecommunication
services  pursuant to the TSA. The note which had a remaining  principal balance
of $53.7 million was exchanged for $62,545,000 face amount of Convertible  Notes
on January 5, 1999.

         On January 5, 1999, pursuant to an Investment Agreement between AOL and
the Company, AOL made a significant equity investment in the Company,  acquiring
4,121,372  shares of common stock for $55.0 million in cash and the surrender of
rights to acquire up to  5,076,016  shares of common  stock  pursuant to various
warrants held by AOL. Under the terms of the Investment  Agreement with AOL, the
Company has agreed to reimburse  AOL for losses AOL may incur on the sale of any
of the 4,121,372  shares  during the period from June 1, 1999 through  September
30, 2000. The reimbursement amount would be determined by multiplying the number
of shares, if any, that AOL sells during the applicable period by the difference
between  the  purchase  price per share paid by AOL,  or $19 per share,  and the
price per share that AOL sells the shares for,  if less than $19 per share.  The
reimbursement  amount may not exceed $14 per share for  2,894,737  shares or $11
for  1,226,635  shares.  Accordingly,  the  maximum  amount  payable  to  AOL as
reimbursement on the sale of AOL's shares would be  approximately  $54.0 million
plus AOL's reasonable  expenses  incurred in connection with the sale.  Assuming
AOL  were  to  sell  all of its  shares  subject  to the  Company  reimbursement
obligation at the closing  price of the  Company's  common stock as of March 26,
1999, the reimbursement  amount would be approximately  $35.5 million.  AOL also
has the right on termination of long distance exclusively to require the Company
to repurchase 2,721,984 warrants to purchase common stock of the Company held by
AOL for a minimum  price of $36.3  million.  The  Company  has agreed to fund an
escrow  account  of up to $35  million  from  50% of the  proceeds  of any  debt
financing, other than a bank, receivable or other asset based financing of up to
$50 million, to secure its obligations under the Investment  Agreement with AOL.
AOL has not advised the  Company  that it intends to sell any shares  during the
relevant  period.  Mr. Borislow has agreed to guarantee up to $20,000,000 of the
Company's reimbursement obligations under the Investment Agreement with AOL.



                                       22

<PAGE>


         The  Company  is subject  to  certain  restrictions  under the terms of
certain  registration  rights agreements that could affect the Company's ability
to raise capital.  Under these  agreements,  entered into by the Company for the
benefit of Mr.  Borislow  and two trusts for the  benefit of his  children  (the
"Trusts"),  the Company has agreed that so long as Mr. Borislow continues to own
at least 2% of the Company's  outstanding  common stock, the Company will use up
to 40% of the proceeds  from the sale of any public or private debt  securities,
excluding  borrowings  from a  commercial  bank  or  financial  institution,  to
repurchase the Company's  Convertible  Notes held by Mr.  Borislow or the Trusts
and that until June 2000,  the Company will not sell any shares of captial stock
of the Company  without the consent of Mr.  Borislow (other than sales of common
stock on  exercise  of  options  on rights so long as the  proceeds  are used to
repurchase common stock of the Company held by Mr. Borislow or the Trusts).

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

         The Company does not, and has not  historically,  required  significant
amounts of working capital for its day to day operations.  The Company  believes
that its current cash  positions and the cash flow expected to be generated from
operations, will be sufficient to fund its capital expenditures, working capital
and other cash  requirements  for at least the next twelve  months.  The Company
believes that, at its current market price,  its cash flow from  operations will
be  sufficient  to fund any  reimbursement  amount in the event  that AOL elects
after May 31, 1999 to sell its shares of the  Company's  common stock at a price
below $19 per share and that , alternatively,  it also has the ability to obtain
the  necessary  financing  to find  its  obligations  under  the AOL  Investment
Agreement.  Should the Company seek to raise additional capital, there can be no
assurance that,  given current market  conditions,  the Company would be able to
raise such additional capital on terms acceptable to the Company.

         YEAR 2000

         The "Year  2000  issue"  refers  to the  potential  harm from  computer
programs  that  identify  dates by the last two digits of the year  rather  than
using the full four digits. Such programs could fail due to misidentification of
dates  on or after  January  1,  2000.  If such a  failure  were to occur to the
Company's  internal  computer-based  systems  or to the  crucial  computer-based
systems  operated by third  parties,  the Company could be unable to continue to
provide  telecommunications  services,  to  sign  up new  customers  or to  bill
existing customers for services.  Such failures, if they occurred,  would have a
material  adverse  effect on the Company's  business,  results of operations and
financial  condition.  However,  because of the  complexity  of the issues,  the
number of parties  involved and the fact that many of the issues are outside the
Company's  control,  the Company  cannot  reasonably  predict with certainty the
nature or likelihood of such effects.

         The Company,  using its internal staff,  has conducted a review of most
of its  internal  computer-based  systems.  Most of the  Company's  systems  are
relatively  new.  Much of the  software  used by the Company has been  developed
internally  and  is  regularly   modified  and  updated  to  meet  the  changing
requirements  of its business.  The Company  expects that its critical  internal
systems  will be able to  process  relevant  date  information  in the future to
permit the  Company to  continue to provide  its  services  without  significant
interruption or material  adverse effect on its business,  results of operations
and financial  condition.  However,  there can be no assurances that the Company
will not  experience  unanticipated  negative  consequence  caused by undetected
errors or defects in the technology used in its internal systems.

         Notwithstanding the Company's  expectation that its own systems will be
able to process  Year 2000 date  information,  the  Company's  business  depends
significantly  on  receiving   uninterrupted  services  by  other  parties.  The
principal   service   suppliers  to  the  Company  include  other   switch-based
lonf-distance  providers, the local exchange carriers throughout the country and
AOL.  Other parties whose ability to deal with year 2000 issues could affect the
Company include the Company's  partitions and the credit card companies  through
which most of the  Company's  AOL  customers  are  billed.  The Company has made
inquiries  of some  of  these  parties  regarding  their  respective  levels  of
preparedness  for Year 2000 issues as they may affect the  Company.  The Company
will continue to make such inquiriesand  will monitor the public  disclosures of
such companies  regarding their Year 2000 status. So, far, the responses to such
inquiries have been generally  non-committal regarding levels of preparedness or
willingness  to provide  assurances  to the  Company.  In almost all cases,  the
Company is not in a position to require either  affirmative action or assurances
by these  parties  regarding  continued  provision of services in the Year 2000.
Accordingly,  while  the  Company  has not been  advised  by any of these  other
companies  on which it depends that they do not expect to be ready for Year 2000
issues,  the  Company  does not  believe  it is in a  position  to  project  the
likelihood of such parties' abilities to provide  uninterrupted  services to the
Company.  The Company has considered  possible  contingency  plans should one of
these significant  suppliers fail,  including  entering into multiple  contracts
with other  long-distance  service  providers  OBN network.  However,  given the
nature of the Company's  relationships with most of these significant suppliers,
it may be impracticable for the Company to replace them should they be unable to
continue to provide  these  services.  The failure of any of these  companies to
provide  uninterrupted  service  to the  Company  would  likely  have a material
adverse  effect on the  Company's  business  and its results of  operations  and
financial condition.


                                       23

<PAGE>


         The Company does not  separately  identify costs incurred in connection
with Year 2000 compliance  activities.  To date,  however,  the Company does not
believe such costs to be  significant  because they generally have been incurred
in the normal course of internally modifying and updating the Company's software
programs.  Future  expenditures  are not expected to be significant  and will be
funded out of operating cash flows.

                                    * * * * *

         Certain  of  the   statements   contained   herein  may  be  considered
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933  and  Section  21E of the  Securities  Exchange  Act of  1934.  Such
statements  are  identified  by the use of  forward-looking  words  or  phrases,
including,   but   not   limited   to,   "estimates,"   "expects,"   "expected,"
"anticipates," and "anticipated." These forward-looking  statements are based on
the  Company's  current  expectations.  Although the Company  believes  that the
expectations reflected in such forward-looking statements are reasonable,  there
can be no  assurance  that such  expectations  will prove to have been  correct.
Forward-looking  statements  involve risks and  uncertainties  and the Company's
actual  results  could  differ  materially  from  the  Company's   expectations.
Important  factors  that could  cause such actual  results to differ  materially
include,  among others,  adverse developments in the Company's relationship with
AOL,  increased  price  competition for long distance  services,  failure of the
marketing of long distance  services under the AOL  Agreement,  attrition in the
number  of  end  users,  and  changes  in  government  policy,   regulation  and
enforcement.  The Company undertakes no obligation to update its forward-looking
statements.

                                       24

<PAGE>



ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                       TEL-SAVE.COM, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                            PAGE
                                                                            ----

Report of Independent Certified Public Accountants......................      26
Consolidated balance sheets as of December 31, 1998 and 1997............      27
Consolidated statements of operations for the years ended 
December 31, 1998, 1997, and 1996.......................................      28
Consolidated statements of stockholders' equity for the years
ended December 31, 1998, 1997 and 1996..................................      28
Consolidated statements of cash flows for the years ended 
December 31, 1998, 1997 and 1996........................................      29
Notes to consolidated financial statements..............................      30



                                       25


<PAGE>



               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

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

         We  have  audited  the  accompanying  consolidated  balance  sheets  of
Tel-Save.com,  Inc. and  subsidiaries  as of December 31, 1998 and 1997, and the
related  consolidated  statements of operations,  stockholders' equity (deficit)
and cash flows for each of the three  years in the  period  ended  December  31,
1998.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

         In our opinion, the consolidated financial statements referred to above
present  fairly,   in  all  material   respects,   the  financial   position  of
Tel-Save.com,  Inc. and  subsidiaries  as of December 31, 1998 and 1997, and the
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1998,  in  conformity  with  generally  accepted
accounting principles.

BDO Seidman, LLP

New York, New York
February 22, 1999, except for Note 8, which is as
of March 26, 1999





                                       26
<PAGE>






                        TEL-SAVE.COM, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT FOR SHARE DATA)


<TABLE>
<CAPTION>

                                                                             PRO FORMA
                                                                          DECEMBER 31, 1998                   DECEMBER 31,
                                                                       ------------------------    --------------------------------
                                                                         UNAUDITED-NOTE 1(C))           1998                1997
                                                                                                        ----                ----
                             ASSETS

CURRENT:

<S>                                                                             <C>                 <C>                   <C>     
   Cash and cash equivalents                                                    $2,660              $    3,063            $316,730
   Marketable securities                                                        89,649                  89,649             212,269
   Accounts receivable, trade net of allowance for uncollectible                                                                   
     accounts of $1,669, $1,669 and $2,419, respectively                        46,587                  46,587              44,587
   Advances to partitions and notes receivable                                   1,870                   1,870              26,110
   Due from broker                                                                  --                      --              21,087
   Prepaid AOL marketing costs - current                                            --                      --              30,857
   Deferred taxes - current                                                         --                      --              30,916
   Prepaid expenses and other current assets                                     8,600                   8,600               8,495
                                                                              --------               ---------           ---------
       Total current assets                                                    149,366                 149,769             691,051
                                                                               -------                 -------            --------
Property and equipment, net                                                     56,703                  56,703              55,835
Intangibles, net                                                                 1,150                   1,150              10,590
Prepaid AOL marketing costs                                                         --                      --              32,722
Other assets                                                                     8,530                  64,938              24,693
                                                                               -------               ---------           ---------

       Total assets                                                           $215,749                $272,560            $814,891
                                                                              ========                ========            ========

              LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT:

   Margin account indebtedness                                                $ 49,621               $  49,621         $         --
   Accounts payable and accrued expenses:
      Trade and other                                                           64,794                  64,794              16,858
      Partitions                                                                 4,380                   4,380               7,740
      Interest and other                                                        17,913                  17,913              10,578
   Securities sold short                                                            --                       --             21,087
                                                                           -----------             ------------         ----------
       Total current liabilities                                               136,708                 136,708              56,263
Convertible debt                                                               114,762                 242,387             500,000
Deferred revenue                                                                28,400                  28,400              35,800
Other liabilities                                                                1,850                   1,850                   --
                                                                              --------              ----------         ------------
       Total liabilities                                                       281,720                 409,345             592,063
                                                                               -------               ---------           ---------

Commitments and Contingencies
Stockholders' equity (deficit):

   Preferred stock, $.01 par value, 5,000,000 shares authorized;                                                                   
     no shares outstanding                                                          --                      --                  --
   Common stock - $.01 par value, 300,000,000 shares authorized;                                                                  
     66,934,635, 66,934,635 and 67,249,635 issued, respectively                    669                     669                 672
   Additional paid-in capital                                                  262,131                 265,325             291,952
   Retained earnings (accumulated deficit)                                    (202,415)               (218,229)              3,097
   Treasury stock                                                             (126,356)               (184,550)            (72,893)
                                                                              ---------             -----------          ----------

       Total stockholders' equity (deficit)                                    (65,971)               (136,785)            222,828
                                                                              ---------              ----------           --------

       Total liabilities and stockholders' equity (deficit)                   $215,749                $272,560            $814,891
                                                                              ========                ========            ========


                    See accompanying notes to consolidated financial statements.

</TABLE>




                                       27
<PAGE>



                               TEL-SAVE.COM, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31,
                                                                    --------------------------------------------
                                                                    1998                1997                1996
                                                                    ----                ----                ----
<S>                                                                <C>                 <C>                 <C>     
Sales                                                              $448,600            $304,768            $232,424
Cost of sales                                                       361,957             294,484             200,597
                                                                   ---------          ----------           ---------

Gross profit                                                         86,643              10,284              31,827

General and administrative expenses                                  41,939              34,650              10,039
Promotional, marketing and advertising expenses -                                                                      
   primarily AOL                                                    210,552              60,685                  --
Significant other charges                                            91,025                  --                  --
                                                                 ----------        ------------        -------------

Operating income (loss)                                            (256,873)             (85,051)             21,788

Investment and other income (expense), net                          (11,175)              50,715              10,585
                                                                  ----------           ---------          ----------

Income (loss) before provision for income taxes                    (268,048)             (34,336)             32,373

Provision (benefit) for income taxes                                 40,388              (13,391)             12,205
                                                                 ----------            ----------          ---------
 
Income (loss) before extraordinary gain                            (308,436)             (20,945)             20,168

Extraordinary gain                                                   87,110                  --                  --
                                                                 ----------        ------------        ------------

Net income (loss)                                                 $(221,326)           $(20,945)           $ 20,168
                                                                  ==========           =========           ========



Income (loss) before extraordinary gain per share - Basic          $   (5.20)          $   (.33)           $   .38
Extraordinary gain per share - Basic                                    1.47                --                  --
                                                                   ----------        ------------        ------------

Net income (loss) per share - Basic                                $   (3.73)          $   (.33)           $   .38
                                                                   ===========         ===========         ==========

Weighted average common shares outstanding - Basic                    59,283             64,168              52,650
                                                                   =========           =========           =========

Income (loss) before extraordinary gain per share -                $   (5.20)         $    (.33)         $      .35
Diluted

Extraordinary gain per share - Diluted                                  1.47                 --                  --
                                                                   ----------        ------------        -------------

Net income (loss) per share - Diluted                              $   (3.73)         $    (.33)         $      .35
                                                                   ===========         ===========         ==========

Weighted average common and common equivalent shares                            
   outstanding - Diluted                                              59,283             64,168             57,002
                                                                   =========           =========           ========
</TABLE>


                    See accompanying notes to consolidated financial statements.




                                       28

<PAGE>


<TABLE>
<CAPTION>
                                                      TEL-SAVE.COM, INC.
                                                       AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                                                            (IN THOUSANDS)
                                                                              RETAINED
                                                              ADDITIONAL      EARNINGS
                                   COMMON STOCK                 PAID-IN       (ACCUMU-      TREASURY STOCK
                                   SHARES          AMOUNT     CAPITAL        LATED DEFICIT)     SHARES         AMOUNT    TOTAL
                                   ----------    ---------  -------------   ----------------  -----------     --------  ------
<S>                                                                            <C>                                          <C>   
                                                                            
Balance, January 1, 1996             50,619         $506         $36,934     $  3,874             --          $  --        $41,314
   Net income                            --           --              --       20,168             --             --         20,168
     partitions                          --           --           1,077           --             --             --          1,077
   Sale of common stock               8,534           85         138,984           --             --             --        139,069
     options                          1,079           11           4,927           --             --             --          4,938
   Exercise of warrants               2,006           20           7,383           --             --             --          7,403
   Income tax benefit related to                                                                                      
     exercise of common stock
     options and warrants                --           --          21,311           --             --             --         21,311
   Acquisition of treasury stock         --           --              --           --            (428)       (4,560)        (4,560)
                                   ------------  -----------  ------------- ---------------  -----------    ----------    --------

Balance, December 31, 1996           62,238          622        210,616        24,042            (428)       (4,560)       230,720
  Net loss                               --           --             --       (20,945)             --            --        (20,945)
  Issuance of warrants to AOL            --           --         21,200            --              --            --         21,200
  Issuance of common stock for                                                                                                  
     acquired business                  141            1          2,217            --              --            --          2,218
  Exercise of common stock                                                                                                      
     warrants                         2,662           27         11,977            --              --            --         12,004
  Exercise of common stock                                                                                                      
      options                         2,209           22          9,318            --              --            --          9,340
  Purchase of common stock                                                                                                       
      warrants                           --           --         (4,400)           --              --            --         (4,400)
  Issuance of common stock                                                                                                      
     options for compensation            --           --         13,372            --              --            --         13,372
  Acquisition of treasury stock          --           --             --            --          (3,520)      (71,959)       (71,959)
  Issuance of treasury stock for                                                                                                
     acquired businesses                 --           --          1,999            --             340         3,626          5,625
  Income tax benefit related to                                                                                                
     exercise of common stock                                                                                                   
     options and warrants                --           --         25,653            --              --            --         25,653
                                   ------------  -----------  ------------- ---------------  -----------    ----------     -------

Balance, December 31, 1997           67,250          672        291,952         3,097          (3,608)       (72,893)      222,828

  Net loss                               --           --             --      (221,326)             --             --      (221,326)
  Issuance of warrants to AOL            --           --         33,086            --              --             --        33,086
  Exercise of common stock                                                                                                      
     warrants                            --           --         (3,620)           --             250          5,052         1,432
  Exercise of common stock                                                                                                      
     options                             --           --        (41,493)           --           2,853         55,550        14,057
  Exercise of AOL warrants               --           --         (7,693)           --             381          7,693            --
  Retirement of common stock           (315)          (3)        (1,467)           --              --             --        (1,470)
  Acquisition of treasury stock          --           --             --            --         (18,809)      (265,054)     (265,054)
  Issuance of common stock and                                                                                                  
     options for compensation            --           --         (3,123)           --             895         13,224        10,101
  Issuance of common stock for                                                                                                  
     convertible debt                    --           --         (2,317)           --           5,089         71,878        69,561
                                   ------------  -----------  ------------- ---------------  -----------    ----------    --------

Balance, December 31, 1998           66,935         $669       $265,325     $(218,229)        (12,949)      $(184,550)  $ (136,785)
                                   ============  ===========  ============= ===============  ===========    ==========  ==========
</TABLE>

                    See accompanying notes to consolidated financial statements.




                                       29
<PAGE>



<TABLE>
<CAPTION>


                                                  TEL-SAVE.COM, INC.
                                                   AND SUBSIDIARIES
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                    (IN THOUSANDS)




                                                                                      YEAR ENDED DECEMBER 31,
                                                                           ------------------------------------------
                                                                           1998               1997               1996
                                                                           ----               ----               ----
Cash flows from operating activities:
<S>                                                                    <C>               <C>                   <C>     
   Net income (loss)                                                   $(221,326)        $ (20,945)            $ 20,168
   Adjustment to reconcile net income to net cash provided by                                                              
     operating activities:                                                                                                 
   Unrealized loss on securities                                              --             1,865                  179
   Provision for bad debts                                                  (235)            1,579                   38
   Depreciation and amortization                                           5,499             5,429                2,462
   Vested AOL warrants and amortization of prepaid AOL marketing                                                           
     costs                                                                71,665            58,185                   --
   Charge for customer acquisition costs                                      --            11,550                   --
   Significant other charges                                                  55,034                --                   --
   Write-off of intangibles                                                   --            23,032                   --
   Deferred revenue                                                       (7,400)               --                   --
   Deferred credits                                                           --                --                 (280)
   Compensation charges                                                    8,402            13,372                   --
   Income tax benefit related to exercise of options and                                    25,653                         
     warrants                                                                 --                                 21,311
   Valuation allowance for deferred tax assets                            40,388                --                   --
   Extraordinary gain                                                    (87,110)               --                   --
   (Increase) decrease in:
     Accounts receivable, trade                                           (1,250)          (26,048)              (1,065)
     Advances to partitions and notes receivable                          24,241           (12,700)             (20,797)
     Prepaid AOL marketing costs                                              --          (100,564)
     Prepaid expenses and other current assets                           (23,712)          (38,259)             (10,183)
     Other assets                                                        (49,127)          (20,769)              (3,924)
   Increase (decrease) in:
     Accounts and partition payables and accrued expenses                 56,419             9,608                7,978
     Deferred revenue                                                         --            35,800                   --
     Other liabilities                                                    (1,302)               --               (5,184)
                                                                       --------------    ---------------    ---------------
       Net cash (used in) provided by operating activities              (129,814)          (33,212)              10,703
                                                                       --------------    ---------------    ---------------
Cash flows from investing activities:
   Acquisition of intangibles                                               (285)           (9,293)              (9,800)
   Acquisition of Symetrics Industries, Inc.                             (26,707)               --                   --
   Capital expenditures, net                                             (16,928)          (28,876)             (27,679)
   Securities sold short                                                 (21,087)           17,700                 (411)
   Due from broker                                                        21,087           (20,220)                 233
   Loans to stockholder                                                       --                --               (3,034)
   Repayment of stockholder loans                                             --                --                5,109
   Sale (purchase) of marketable securities, net                         122,620           (62,377)            (149,238)
                                                                       --------------    ---------------    ---------------
       Net cash provided by (used in) investing activities                78,700          (103,066)            (184,820)
                                                                       --------------    ---------------    ---------------
Cash flows from financing activities:
   Proceeds from margin account indebtedness                              49,621                --                   --
   Proceeds from sale of convertible debt                                     --           500,000                   --
   Acquisition of convertible debt                                       (86,301)               --                   --
   Payment of note payable to stockholder                                     --                --               (5,921)
   Proceeds from sale of common stock                                         --                --              139,069
   Proceeds from exercise of options and warrants                         15,489            21,344               12,341
   Purchase of common stock warrants                                          --            (4,400)                  --
   Retirement of common stock                                             (1,470)               --                   --
   Acquisition of treasury stock                                        (239,892)          (71,959)              (4,560)
                                                                       --------------    ---------------    ---------------
       Net cash (used in) provided by financing activities              (262,553)          444,985              140,929
                                                                       --------------    ---------------    ---------------
Net (decrease) increase in cash and cash equivalents                    (313,667)          308,707              (33,188)
Cash and cash equivalents, at beginning of year                          316,730             8,023               41,211
                                                                       --------------    ---------------    ---------------
Cash and cash equivalents, at end of year                              $   3,063          $316,730            $   8,023
                                                                       ==============    ===============    ===============
                                                            
                    See accompanying notes to consolidated financial statements.
</TABLE>





                                       30
<PAGE>




                       TEL-SAVE.COM, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

NOTE 1 -- SUMMARY OF ACCOUNTING POLICIES

         (a) Business

         Tel-Save.com,   Inc.,  a  Delaware   corporation,   together  with  its
consolidated  subsidiaries  (the  "Company"),  provides long  distance  services
throughout the United States to increasing numbers of residential customers as a
result  of the  Company's  recent  online  marketing  efforts  and to small  and
medium-sized  businesses.  The Company's long distance service offerings include
outbound  service,  inbound  toll-free  800 service and  dedicated  private line
services  for data.  The Company  sells  these  services  through its  exclusive
relationship  with AOL and through its  recently  launched  web site  located at
www.Tel-Save.com, as well as through partitions, which are independent marketing
companies.

         (b) Basis of financial statements presentation

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

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

         Certain amounts  relating to 1997 have been  reclassified to conform to
the current year presentation.

(c)      Pro forma balance sheet

         The pro forma balance sheet as of December 31, 1998 gives effect to the
January 5, 1999  investment of $55.0  million by America  Online,  Inc.  ("AOL")
(Note 2) and the  January 5, 1999  repurchase  of  $127,625,000  face  amount of
convertible  debt for $109.1  million  from two  trusts  for the  benefit of the
children of the former Chairman and Chief Executive Officer of the Company for a
cash payment of $55.4  million and the transfer of the $53.7  million  principal
amount of the 12.5% note receivable from WorldxChange.

         (d) Recognition of revenue

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

         (e) Cash and cash equivalents

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

         (f) Marketable securities

         Securities  bought and held principally for the purpose of selling them
in the near term are classified as "trading  securities"  and carried at market.
Securities  bought  and  held  for  the  purpose  of  long-term  investment  are
classified as "securities  held for sale".  Unrealized  holding gains and losses
(determined by specific  identification)  on investments  classified as "trading
securities"  are included in earnings.  Unrealized  holding  gains and losses on
"securities held for sale" are included in Stockholders Equity (Deficit).

         (g) Advances to partitions and notes receivable

          The Company made advances to  partitions  to support  their  marketing
activities.  The advances are secured by partition assets,  including  contracts
with end users and collections thereon.




                                       31
<PAGE>




         (h) Property and equipment and depreciation

         Property  and  equipment  are  recorded  at  cost.   Depreciation   and
amortization  is calculated  using the  straight-line  method over the estimated
useful lives of the assets, as follows:

           Buildings and building improvement......................    39 years
           Switching equipment.....................................    15 years
           Equipment, vehicles and other...........................    5-7 years

         (i) Intangibles and amortization

         Intangibles  of  $1,150,000  and  $10,590,000  at December 31, 1998 and
1997,  respectively,  respesent  goodwill  arising from  business  acquisitions.
Amortization  is computed on a  straight-line  basis over the  estimated  useful
lives of the intangibles which is 15 years.

         (j) Deferred revenue

         Deferred revenue is recorded for a non-refundable  prepayment  received
in connection with an amended telecommunications  services agreement with Shared
Technologies Fairchild, Inc. ("STF") and is amortized over the five year term of
the  agreement.  This  agreement  is  terminable  by either party on thirty days
notice. Termination by either party would accelerate recognition of the deferred
revenue.

         (k) Long-lived assets

         The Company  adopted SFAS No. 121,  "Accounting  For the  Impairment of
Long-Lived  Assets and for Long-Lived Assets to be Disposed of" as of January 1,
1996.  Certain of the  Company  long-lived  assets were  considered  impaired at
December 31, 1998 (Note 3).

         (l) Income taxes

         The Company has provided a full  valuation  allowance  for deferred tax
assets and  liabilities  for the estimated  future tax effects  attributable  to
temporary  differences between the basis of assets and liabilities for financial
and tax reporting purposes (Note 10).

         (m) Net income (loss) per share

         Basic  earnings  per share  includes  no  dilution  and is  computed by
dividing income available to common  shareholders by the weighted average number
of common shares outstanding for the period. Diluted earnings per share reflect,
in periods in which they have a  dilutive  effect,  the effect of common  shares
issuable upon exercise of stock options and conversion of convertible debt.

         The  computation of basic net income per share is based on the weighted
average number of common shares  outstanding during the period. In 1996, diluted
earnings per share also includes the effect of 4,352,000 common shares, issuable
upon exercise of common stock options and warrants.

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



                                       32
<PAGE>




         (n) Financial instruments and risk concentration

         Financial   instruments  which  potentially   subject  the  Company  to
concentrations  of credit risk are cash  investments and marketable  securities.
The Company  believes no  significant  concentration  of credit risk exists with
respect to these cash investments and marketable securities.

         The carrying values of accounts receivable,  advances to partitions and
note  receivables,  accounts  payable and  accrued  expenses,  approximate  fair
values.  Convertible debt is recorded at face amount but such debt has traded in
the open market at substantial  discounts to face amount (Note 6). At December
31, 1998 the market value of the convertible debt was  approximately 85% of face
amount.

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

         At December  31,  1997,  securities  sold short by the  Company,  which
consist of equity  securities  valued at market,  resulted in an  obligation  to
purchase such  securities at a future date.  Securities sold short may give rise
to  off-balance  sheet market  risk.  The Company may incur a loss if the market
value of these securities subsequently increases.

         (p) Stock-based compensation

         The Company  accounts for its stock option  awards under the  intrinsic
value based method of  accounting  prescribed  by  Accounting  Principles  Board
Opinion No. 25,  "Accounting for Stock Issued to Employees." Under the intrinsic
value  based  method,  compensation  cost is the  excess,  if any, of the quoted
market  price of the  stock at grant  date or other  measurement  date  over the
amount an employee  must pay to acquire the stock.  The Company  makes pro forma
disclosures  of net income  and  earnings  per share as if the fair value  based
method of  accounting  had been  applied as required by  Statement  of Financial
Accounting Standards ("SFAS") 123, "Accounting for Stock-Based Compensation."

         (q) New Accounting Pronouncements

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income," which establishes  standards for reporting and display of comprehensive
income, its components and accumulated balances. Comprehensive income is defined
to include all changes in equity  except those  resulting  from  investments  by
owners and distributions to owners.  Among other disclosures,  SFAS 130 requires
that all items that are  required  to be  recognized  under  current  accounting
standards  as  components  of  comprehensive  income be  reported in a financial
statement  that is  displayed  with  the  same  prominence  as  other  financial
statements.  The Company adopted SFAS in 1998;  however, as of December 31, 1998
there were no components of  comprehensive  income for disclosure for any of the
periods presented.

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
131. Disclosures about Segments of an Enterprise and Related Information,  (SFAS
131) which  supercedes  SFAS No.  14,  Financial  Reporting  for  Segments  of a
Business  Enterprise.  SFAS 131  establishes  standards  for the way that public
companies  report  information  about  operating  segments  in annual  financial
statements  and  requires  reporting  of selected  information  about  operating
segments  in  interim  financial  statements  issued  to  the  public.  It  also
establishes  standards for  customers.  SFAS 131 defines  operating  segments as
components of a company about which separate financial  information is available
that is evaluated  regularly by the chief  operating  decision maker in deciding
how to allocate resources and in assessing performance. The Company adopted SFAS
131 in 1998;  however,  there are no operating segments or selected  information
about such segments required to be disclosed for any of the periods presented.

         In June 1998, the Financial  Accounting Standard Board Issued Statement
of  Financial   Accounting   Standards  No.  133,   "Accounting  for  Derivative
Instruments and Hedging  Activities," ("SFAS No. 133"), which requires companies
to recognize all  derivatives  as either assets or liabilities in the assessment
of financial  position and measure those instruments at fair value. SFAS No. 133
is effective for fiscal years  beginning  after June 15, 1999.  The Company does
not  presently  enter  into  any  transactions  involving  derivative  financial
instruments and accordingly,  does not anticipate the new standard will have any
effect on its financial statements.


                                       33
<PAGE>






NOTE 2 -- AOL AGREEMENTS

         The Company has  negotiated a number of  amendments  to its  agreements
with AOL based on the experience gained by the Company in the marketing and sale
of telecom services to AOL subscribers  during 1998. A substantial  amendment to
the AOL agreement in January 1999 in which the Company agreed to fixed quarterly
payments  ranging from $10 to $15 million during the  exclusivity  period of the
agreement  resulted in: the  elimination  of the  Company's  obligation  to make
bounty and  profit-sharing  payments to AOL; altering of the terms of the online
and offline marketing arrangements between the Company and AOL; extension of the
term of the AOL agreement,  including the exclusivity  period,  until June 2003,
although AOL can end the Company's  exclusivity  period on or after June 2000 by
foregoing the fixed quarterly  payments  described  above;  elimination of AOL's
rights to receive further common stock warrants based upon customers gained from
the AOL subscriber  base;  AOL's  contributing of up to $4.0 million per quarter
for offline  marketing;  and  establishment  of the framework for the Company to
offer additional  services and products to AOL  subscribers.  As a result of the
January  1999  amendment,  the Company  wrote off $37.6  million of  unamortized
prepaid AOL marketing as part of the restructuring charges. (Note 3).

         On January 5, 1999 pursuant to an Investment  Agreement between AOL and
the Company,  AOL  purchased a total of 4,121,372  shares of common stock of the
Company  for $55.0  million  in cash and the  surrender  of  rights to  purchase
5,076,016  shares of common  stock of the Company  pursuant to various  warrants
held by AOL. AOL agreed to end further vesting under the outstanding performance
warrant and retained warrants exercisable for 2,721,984 shares of Company common
stock. (Notes 8 and 9).

         In conjunction with the initial Telecommunications  Marketing Agreement
(the "AOL Agreement") with America Online, Inc. ("AOL"),  the Company paid AOL a
total of $100  million  and  issued  two  warrants  to  purchase  shares  of the
Company's  stock.  The first  warrant  (the "First  Warrant")  provided  for the
purchase,  at an exercise price of $15.50 per share, of up to 5,000,000  shares.
The second  warrant (the "Second  Warrant")  provided  for the  purchase,  at an
exercise  price of $14.00 per share,  of up to  7,000,000  shares,  which was to
vest,  based on the number of  subscribers  to the Company's  service.  With the
Second Warrant,  as vesting occurred,  the fair value of the incremental  vested
portion of the warrant was charged to expense in the  consolidated  statement of
operations.  In  1998,  the  Company  issued a  warrant  to  purchase  1,000,000
shares(the "Further Warrant") to AOL in exchange for a one year extension of the
AOL  Agreement.  As of  December  31,  1997 the Second  Warrant was vested as to
approximately  120,000  shares and $1,200,000 was charged to expense in the 1997
consolidated statement of operations.

         The $100 million cash  payment,  the $20.0  million  value of the First
Warrant  and $0.6  million  of  agreement  related  costs was  accounted  for as
follows:  (i) $35.9 million was charged to expense  ratably over the period from
the signing of the AOL  Agreement to December  31, 1997,  as payment for certain
exclusivity rights for that period; (ii) $13.2 million was treated as production
of  advertising  costs and was  charged to  expense  on  October  9,  1997,  the
Commercial Launch Date; and (iii) $71.5 million, the balance of the cash payment
and the value of the First Warrant and AOL Agreement  related costs,  represents
the combined value of advertising and  exclusivities  which extend over the term
of the AOL Agreement and will be recognized  ratably after the Commercial Launch
Date as advertising services are received. For the year ended December 31, 1997,
the Company  recognized  $57.0  million of expense,  related to items  discussed
above.




                                       34
<PAGE>




NOTE 3 -- SIGNIFICANT OTHER CHARGES

         Significant other charges include $91.0 million of expenses incurred in
the fourth  quarter of 1998 related to changes in the Company's  basic  business
operations.

         As  discussed  in  Note 2  above  the  Company  negotiated  substantial
amendments to the AOL and CompuServe agreements which among other things reduced
the amount of online  advertising  that the  Company  was  entitled  to over the
remaining term of the agreement and eliminated payments and issuance of warrants
to AOL for customer gains and profit sharing payments to AOL. The Company agreed
to fixed  quarterly  payments  ranging from $10 - $15 million per quarter during
the  exclusivity  period  of the  agreement  and to  reimburse  AOL for  offline
marketing  expenses in excess of $4 million per quarter  during.  As a result of
the amendment the Company wrote off prepaid AOL,  CompuServe and other marketing
expenses of $37.6 million.

         In connection  with hiring a new Chairman and Chief  Executive  Officer
and several other key executive personnel, the Company incurred $12.7 million of
incentives and severance expense relating to this change in management.

         The Company acquired ADS Holdings,  Inc. ("ADS")  (formerly  Symetrics,
Inc.), a manufacturer of digital telephone switching equipment,  in January 1998
for $18.6 million.  This Company planned to complete  development of the digital
switch to provide state of the art features for use in the Company's  operations
as a competitive  local exchange  carrier.  The Company allocated $21 million of
the acquisition cost to purchased research and development  expense in the first
quarter of 1998 and continued to invest in additional  research and  development
throughout 1998. In November 1997, the Company acquired Compco,  Inc, a provider
of communications  software in the college and university  marketplace for $13.7
million which exceeded the net assets  acquired by $10.6 million.  In the fourth
quarter of 1998,  the Company  decided to sell the assets of ADS Holdings,  Inc.
and to delay entry into the college and university marketplace.  As a result the
assets of ADS  Holdings,  Inc.  and Compco,  Inc.  were written down to expected
realizable value. The Company recorded $15 million relating to the impairment of
these assets and reclassified $22.2 million of research and development  expense
to significant other charges.

         In  the  fourth   quarter  of  1998,  the  Company   reconfigured   its
telecommunications  network,  OBN, to provide for fiber optic  connections among
its switches and incurred $3.5 million of expense.  

         The Company  determined in the second  quarter of 1997 to  de-emphasize
the use of direct  marketing to solicit  customers  for the Company and to focus
the majority of its existing direct marketing  resources on customer service and
support for the marketing operations of its carrier partitions,  on a fee basis.
The Company  recognized  fees of $8.1  million for the year ended  December  31,
1997,  included in other income, from the services net of related costs of $14.6
million for the year ended December 31, 1997.

         The  Company  recorded  a one-time  charge of $11.5  million as cost of
sales in the quarter  ended June 30, 1997,  primarily as a result of the Company
changing its  accounting for customer  acquisition  costs to expense them in the
period incurred  versus the Company's  prior treatment of capitalizing  customer
acquisition costs and amortizing them over a six month period.

         In October  1997,  the  Company  decided to  discontinue  its  internal
telemarketing   operations  which  were  primarily  conducted  through  American
Business  Alliance (which was acquired by the Company in December 1996), as part
of its restructuring of its sales and marketing  efforts and wrote-off,  as cost
of sales, approximately $23.0 million of intangible assets.

NOTE 4 -- MAJOR PARTITIONS

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


<TABLE>
<CAPTION>

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

    <S>                                                        <C>                         <C>         
         Year ended December 31, 1998                                -                           -
         Year ended December 31, 1997                                1                          13%
         Year ended December 31, 1996                                1                          11%


</TABLE>




                                       35
<PAGE>




NOTE 5 -- PROPERTY AND EQUIPMENT


<TABLE>
<CAPTION>

                                                                 DECEMBER 31,
                                                                 ------------
                                                       1998                      1997
                                                --------------------     ----------------------
                                                                (In thousands)

<S>                                            <C>                       <C>      
         Land                                             80                 $     220
         Buildings and building improvements           2,639                     4,259
         Switching equipment                          50,481                    41,915
         Equipment, vehicles and other                11,067                    13,078
                                                    --------                  --------
                                                      64,267                    59,472
         Less: Accumulated depreciation               (7,564)                   (3,637)
                                                    ---------                 ---------
                                                     $56,703                   $55,835
                                                     =======                   =======
</TABLE>



NOTE 6 -- CONVERTIBLE DEBT

         In September 1997, the Company sold $300 million of 4 1/2%  Convertible
Subordinated  Notes which  mature on September  15, 2002 (the "2002  Convertible
Notes"). Interest on the 2002 Convertible Notes are due and payable semiannually
on March 15 and  September  15 of each  year.  The 2002  Convertible  Notes  are
convertible,  at the option of the holder thereof, at any time after December 9,
1997 and prior to  maturity,  unless  previously  redeemed,  into  shares of the
Company's Common Stock at a conversion price of $24.260 per share,  adjusted for
the  dilutive  effect  of the  Company's  rights  offering  (Note  9).  The 2002
Convertible Notes are redeemable,  in whole or in part, at the Company's option,
at any time on or after  September 15, 2000 at 101.80% of par prior to September
14, 2001 and 100.90% of par  thereafter.  During  1998,  the Company  reacquired
$152,458,000  face amount of the 2002 Convertible  Notes and  $147,542,000  were
outstanding at December 31, 1998.

         In December  1997,  the  Company  sold $200  million of 5%  Convertible
Subordinated  Notes  which  mature on December  15, 2004 (the "2004  Convertible
Notes"). Interest on the 2004 Convertible Notes are due and payable semiannually
on  June 15 and  December  15 of each  year.  The  2004  Convertible  Notes  are
convertible,  at the option of the holder  thereof,  at any time after  March 5,
1998 and prior to  maturity,  unless  previously  redeemed,  into  shares of the
Company's Common Stock at a conversion price of $25.067 per share,  adjusted for
the  dilutive  effect  of the  Company's  rights  offering  (Note  9).  The 2004
Convertible  Notes are redeemable,  in whole or in part at the Company's option,
at any time on or after  December  15,  2002 at 101.43% of par prior to December
14, 2003 and 100.71% of par  thereafter.  During  1998,  the Company  reacquired
$105,155,000  face amount of the 2004  Convertible  Notes and  $94,845,000  were
outstanding at December 31, 1998.

         The 2002  Convertible  Notes and 2004  Convertible  Subordinated  Notes
which were reacquired by the Company in 1998 were reacquired at an $87.1 million
discount from face amount.  This amount is reported as an extraordinary  gain in
the consolidated statement of operations.




                                       36
<PAGE>




         On January  5,  1999,  the  Company  purchased  from two trusts for the
benefit of Mr. Borislow's  children  $127,625,000  aggregate principal amount of
the Company's 2002  Convertible  Notes and 2004  Convertible  Notes owned by the
trust for $55.4 million in cash and the transfer of the $53.7 million  principal
amount of the 12.5% note receivable from WorldxChange for $62,545,000  aggregate
principal amount of the Company's convertible debt. With these acquisitions, the
Company  had  reduced  the  principal  amount  outstanding  of its  subordinated
convertible notes to $114,582,000  ($71,712,000 of 4 1/2% notes;  $42,870,000 of
5% notes).

NOTE 7 -- RELATED PARTY TRANSACTIONS

         On January 5, 1999, Mr. Daniel  Borislow,  a founder of the Company and
its Chairman of the Board and Chief  Executive  Officer,  resigned as a director
and officer of the Company.  The Company  entered into  various  agreements  and
engaged in various  transactions with Mr. Borislow and certain entities in which
he or his family has an interest.

         The  Company  paid  $1.0  million  to Mr.  Borislow,  assigned  certain
automobiles to him, and continued certain of his health and medical benefits and
director and officer  insurance.  The Company  also agreed that,  so long as Mr.
Borislow owns  beneficially  at least two percent (2%) of the common stock (on a
fully diluted  basis),  Mr.  Borislow and trusts for the benefit of his children
would be entitled to: registration rights with respect to their shares of common
stock,  the right to require the  Company to use a portion of proceeds  from any
public  or  private  sale  of  debt  securities,  excluding  borrowings  from  a
commercial  bank or other  financial  institution,  by the Company to repurchase
debt  securities  of the  Company  owned by Mr.  Borislow  or the trusts for the
benefit of his children and the right to require the Company to use the proceeds
from the exercise of stock options or rights to repurchase common stock owned by
Mr.  Borislow or the trusts for the benefit of his  children.  The Company  also
agreed that, so long as Mr. Borislow had such beneficial ownership,  the Company
would not,  without the prior  written  consent of Mr.  Borislow  and subject to
certain exceptions:  (a) engage in certain significant  corporate  transactions,
including the sale or encumbrance of  substantially  all of its assets,  mergers
and consolidations and certain material acquisitions, or, (b) for a period of 18
months from the agreement date, offer or sell any of its Common Stock unless and
until Mr. Borislow and the trusts have sold or otherwise  disposed of all of the
shares of common stock held by him on the agreement  date. In turn, Mr. Borislow
terminated  his  employment  with the Company and agreed not to compete with the
Company for at least one year. Mr. Borislow also agreed to guarantee up to $20.0
million of the Company's obligations in connection with the America Online, Inc.
("AOL") investment noted above.

         Effective  December 31, 1998,  the Company,  in exchange for a total of
783,706 shares of Company common stock,  (i) sold to Jimlew Capital,  L.L.C.,  a
company  owned  by Mr.  Borislow,  (a) all of the  capital  stock  of  Emergency
Transportation  Corporation  (a wholly  owned  subsidiary  of the  Company,  the
primary  asset  of  which  is  an  interest  in  a  jet  airplane),   valued  at
approximately  $8.7 million,  and (b) all of the real property  constituting the
Company's headquarters in New Hope,  Pennsylvania,  valued at approximately $2.0
million,  and (ii) released Mr.  Borislow from an obligation  for  approximately
$4.7 million  borrowed  from the Company.  Mr.  Borislow  agreed to lease to the
Company  a  portion  of the  headquarters  property  at a base  monthly  rent of
$12,500.  The  subsidiary  stock and the real  property were valued based on the
book  value of these  assets,  which  the  management  of the  Company  believes
approximated the fair market value of these assets on the date of exchange.  The
Company common stock  exchanged for the assets was valued at its market value on
the date of the exchanges.  The Company had previously  determined that it would
be  desirable  to dispose  of these  assets and  accordingly  believes  that the
ownership of these assets is not  required  for the  continued  operation of the
Company's business.

         Effective  December  31,  1998,  the Company in exchange for a total of
498,435 shares of the Company common stock and $10,007,000  aggregate  principal
amount of the Company's  Convertible Notes released certain officers,  directors
and employees form obligation for  approximately  $9.8 million and $9.0 million,
respectively, borrowed from the Company.



                                       37
<PAGE>




         On January 5, 1999, the Company  assigned to a trust for the benefit of
Mr. Borislow's  children the Company's interest in $53,700,000  principal amount
of  subordinated  notes  of  Communication   TeleSystems   International   d/b/a
WorldxChange  Communications,  in exchange for $62,545,000  aggregate  principal
amount of the Company's 2002 Convertible  Notes and 2004 Convertible Notes owned
by the trust. The exchange rate was determined based on the Company's assessment
of the fair values of the  WorldxChange  Notes and of the Company's  Convertible
Notes given in exchange,  which  assessment  was  supported by the opinion of an
independent  investment  banking  firm as to the  fairness to the Company of the
consideration received.

         On January 5, 1999, the Company, in open market transactions, purchased
from two trusts for the benefit of Mr. Borislow's children $65,080,000 aggregate
principal  amount of the Company's 2002  Convertible  Notes and 2004 Convertible
Notes owned by the trusts for $55.4 million in cash.

         At December 31, 1997, executive officers of the Company had outstanding
loans from the Company of $4,237,000  which were repaid during the first quarter
of 1998.

NOTE 8 -- STOCKHOLDERS' EQUITY

         (a) 1996 Public Offering

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

         (b) Stock Splits

         On  January  3,  1997,  the  Company's  Board of  Directors  approved a
two-for-one split of the common stock in the form of a 100% stock dividend.  The
additional shares resulting from the stock split were distributed on January 31,
1997 to all stockholders of record at the close of business on January 17, 1997.
On February 16, 1996, the Company's Board of Directors  approved a three-for-two
split of the common stock in the form of a 50% stock  dividend.  The  additional
shares resulting from the stock split were distributed on March 15, 1996, to all
stockholders  of record at the close of  business on February  29,  1996.  These
stock splits have been  reflected  in the  financial  statement  for all periods
present and all references in the consolidated  financial  statements to average
number of shares outstanding and related prices, per share amounts,  warrant and
stock  option  data have been  restated  for all  periods to  reflect  the stock
splits.

         (c) Authorized Shares

         During  1997,  the Board of  Directors  and  stockholders  approved the
increase in the number of  authorized  shares of the  Company's  $0.01 par value
common stock to 300,000,000 shares.

         (d) Reimbursement Obligations

         On January 5, 1999, pursuant to an Investment Agreement between AOL and
the Company, AOL made a significant equity investment in the Company,  acquiring
approximately 4,121,372 shares of common stock for $55.0 million in cash and the
surrender of rights to acquire up to 5,076,016  shares of common stock  pursuant
to various  warrants held by AOL.  Under the terms of the  Investment  Agreement
with AOL,  the Company has agreed to  reimburse  AOL for losses AOL may incur on
the sale of any of the  4,121,372  shares  during the  period  from June 1, 1999
through  September  30, 2000.  The  reimbursement  amount would be determined by
multiplying  the number of shares,  if any, that AOL sells during the applicable
period by




                                       38
<PAGE>




the  difference  between  the  purchase  price per share paid by AOL, or $19 per
share,  and the price per share that AOL sells the shares  for, if less than $19
per share. The  reimbursement  amount may not exceed $14 per share for 2,894,737
shares or $11 for 1,226,635  shares.  Accordingly  the maximum amount payable to
AOL as reimbursement  on the sale of AOL's shares would be  approximately  $54.0
million plus AOL's  reasonable  expenses  incurred in connection  with the sale.
Assuming AOL were to sell all of its shares subject to the Company reimbursement
obligation at the closing  price of the  Company's  common stock as of March 26,
1999, the reimbursement  amount would be approximately  $35.5 million.  AOL also
has the right on termination of long distance exclusively to require the Company
to repurchase 2,721,984 warrants to purchase common stock of the Company held by
AOL for a minimum  price of $36.3  million.  The  Company  has agreed to fund an
escrow  account  of up to $35  million  from  50% of the  proceeds  of any  debt
financing, other than a bank, receivable or other asset based financing of up to
$50 million, to secure its obligations under the Investment  Agreement with AOL.
AOL has not advised the  Company  that it intends to sell any shares  during the
relevant  period.  Mr. Borislow has agreed to guarantee up to $20,000,000 of the
Company's reimbursement obligations under the Investment Agreement with AOL.

         (e) Restriction on Future Sales of Common Stock

         The  Company  is subject  to  certain  restrictions  under the terms of
certain  registration  rights agreements that could effect the Company's ability
to raise capital.  Under these  agreements,  entered into by the Company for the
benefit of Mr.  Borislow  and two trusts for the  benefit of his  children  (the
"Trusts"),  the Company has agreed that so long as Mr. Borislow continues to own
at least 2% of the Company's  outstanding  common stock, the Company will use up
to 40% of the proceeds from the sale of any debt  securities  to repurchase  the
Company's  Convertible  Notes held by Mr.  Borislow or the Trusts and that until
June 2000,  the Company  will not sell any shares of Common stock of the Company
without  the  consent  of Mr.  Borislow  (other  than  sales of common  stock on
exercise  of options or rights so long as the  proceeds  are used to  repurchase
common stock of the Company held by Mr.  Borislow or the Trusts).  Mr.  Borislow
has agreed to subordinate his rights for repurchase of the Company's convertible
debt until the AOL escrow is fully funded.

NOTE 9 -- STOCK OPTIONS, WARRANTS AND RIGHTS

         (a) Stock Options

         The  Company  has  both  qualified  and   non-qualified   stock  option
agreements with most of its key employees.

         In 1996,  1997 and 1998,  the Company  granted  certain  employees  and
non-employee  directors  of the  Company  6,736,000,  2,801,000  and  5,535,000,
respectively,  non-qualified  options to purchase shares of the Company's common
stock.  These options generally become  exercisable from one to three years from
the  date  of  the  grant.  In  1997,  the  Company  recognized  $13,371,785  of
compensation  expenses  related to the grant of options or the  purchase  of the
Company's  stock at prices  below the  quoted  market  price at date of grant or
purchase date. In 1998, the Company recognized $_______ of compensation expenses
relating to the grant of 650,000  options and the issuance of 135,000  shares of
the  Company's  stock at prices  below the quoted  market  price at the dates of
grant or issuance.

         SFAS No. 123, "Accounting for Stock-Based  Compensation,"  requires the
Company to provide pro forma  information  regarding net income and earnings per
share  as if  compensation  cost  for  the  Company's  stock  options  had  been
determined in accordance with the fair value-based method prescribed in SFAS No.
123. The Company estimates the fair value of each stock option at the grant date
by  using   the   Black-Scholes   option-pricing   model   with  the   following
weighted-average   assumptions   used  for  grants  in  1996,   1997  and  1998,
respectively:  no dividends paid for all years;  expected volatility of 40.4% in
1996, 55.8% in 1997 and 65% in 1998;  weighted average risk-free  interest rates
of 5.7%, 5.49% and 4.59%, respectively; and expected lives of 1 to 10 years.




                                       39
<PAGE>


                       TEL-SAVE.COM INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

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

<TABLE>
<CAPTION>
                                                                         YEAR ENDED DECEMBER 31,
                                                             ---------------------------------------------
                                                             1998                1997                 1996
                                                             ----                ----                 ----
                                                                (In thousands, except for per share data)
<S>                                                        <C>                  <C>                 <C>    
         NET INCOME:
             As reported                                   $(221,326)           $(20,945)           $20,168
             Pro forma                                      (244,487)            (30,942)           $16,521
         BASIC EARNINGS PER SHARE:
             As reported                                   $   (3.73)           $   (.33)           $   .38
             Pro forma                                     $   (4.12)           $   (.48)           $   .31
                                                        
         DILUTED EARNINGS PER SHARE:
             As reported                                  $   (3.73)            $   (.33)           $   .35 
             Pro forma                                    $   (4.12)            $   (.48)           $   .29 
</TABLE>

         The  following  tables  contain  information  on stock  options for the
three-year period ended December 31, 1998:

<TABLE>
<CAPTION>
                                                                                       EXERCISE            WEIGHTED
                                                                    OPTION            PRICE RANGE           AVERAGE
                                                                     SHARES            PER SHARE        EXERCISE PRICE
                                                                     ------            ---------        --------------
<S>                                                                <C>               <C>                      <C>  
Outstanding, December 31, 1995                                     4,405,800         $ .32-$ 4.58             $2.30
Granted                                                            6,736,000         $4.09-$12.00             $7.96
Exercised                                                         (2,158,000)        $ .32-$ 5.67             $2.28
                                                                  -----------        ------------            -----

Outstanding, December 31, 1996                                     8,983,800         $ .32-$12.00            $ 6.54
Granted                                                            2,801,000         $5.67-$22.06            $16.02
Exercised                                                         (2,208,812)        $ .32-$12.78            $ 4.25
Cancelled                                                           (690,000)        $5.67-$13.25            $11.98
                                                                  -----------        ------------            ------

Outstanding, December 31, 1997                                     8,885,988         $ .32-$22.06            $ 9.26
Granted                                                            5,535,000         $5.75-$10.44            $ 7.18
Exercised                                                         (2,853,178)        $ .32-$13.63            $ 4.93
Cancelled                                                         (1,337,000)        $5.75-$17.50            $13.01
                                                                  -----------        ------------            ------

Outstanding, December 31, 1998                                    10,230,810         $4.08-$14.00              $7.34
                                                                  ==========         ============            =======

</TABLE>

<TABLE>
<CAPTION>

                                                                                      EXERCISE           WEIGHTED
                                                                    OPTION           PRICE RANGE          AVERAGE
EXERCISABLE AT YEAR ENDED DECEMBER 31,                              SHARES            PER SHARE        EXERCISE PRICE
- - --------------------------------------                              ------            ---------        --------------
<S>                                                              <C>                <C>                    <C>
1996                                                              2,649,800          $ .32-$ 4.58            $2.82
1997                                                              3,866,987          $ .32-$14.50            $7.24
1998                                                              4,571,475          $4.08-$12.78            $7.39

</TABLE>

<TABLE>
<CAPTION>
                                                                 WEIGHTED-AVERAGE
OPTIONS GRANTED IN                                                  FAIR VALUE
- - ------------------                                                  ----------
<S>                                                                    <C>  
1996                                                                   $2.39
1997                                                                   $6.99
1998                                                                   $4.83



</TABLE>



                                       40
<PAGE>



                       TEL-SAVE.COM INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


         The  following  table  summarizes   information   about  stock  options
outstanding at December 31, 1998:


<TABLE>
<CAPTION>

                                                  $4.08-$7.00      $7.01-$10.00       $10.01-$14.00
                                                  -----------      ------------       -------------
OUTSTANDING OPTIONS:
<S>                                              <C>                <C>                 <C> 
Number outstanding at                                                                                
    December 31, 1998                               5,436,810           3,649,000          1,145,000
Weighted-Average remaining                                                                           
    contractual life (Years)                             2.83                3.51               8.74
Weighted-average exercise price                         $5.66               $8.80             $10.69
EXERCISABLE OPTIONS:
Number outstanding at                                                                                
   December 31, 1998                                1,712,642           2,733,833            125,000
Weighted-average exercise price                         $5.39               $8.43             $12.16

</TABLE>

         (b) AOL Warrants

         On January 5, 1999, after the purchase of 5,076,016  Warrants from AOL,
2,721,984 AOL Warrants were outstanding and currently  exercisable with exercise
prices from $14.00 to $22.00 and a weighted  average  exercise  price of $17.03.
AOL has the right  commencing on  termination of the  exclusivity  under the AOL
Agreement up until January 5, 2003 to require the Company to  repurchase  all or
any portion of the AOL Warrants at prices (the "Put Prices") ranging from $10.45
to $16.82 per warrant ($36,324,002  aggregate amount). In the event AOL requires
repurchase of the  warrants,  the Company at its election may pay AOL in cash or
in shares of the Company's  common stock based on the then current  market price
for such stock.  The Company may also elect to issue a 10%  two-year  note for a
defined portion of the repurchase price. The Company can require AOL to exercise
their warrants at any time the market price of the Company's common stock equals
or exceeds two times the then call amount for such warrants.  The call amount of
a  warrant  is the  Put  Price  for the  warrant  increased  at a  semi-annually
compounded  rate of 5% on  January  5,  1999 and on each six  month  anniversary
thereafter.  The Company has certain reimbursement obligations in the event that
it requires AOL to exercise their warrants

         (c) Other Warrants

         At December 31, 1996, the Company had warrant  agreements  with certain
partitions and the underwriter for its IPO (Note 9(b)). All warrants were issued
with exercise prices equal to or above the market price of the underlying  stock
at the date of the grant.  These  warrants are accounted for based on their fair
value. At December 31, 1996,  3,712,000  warrants were outstanding with exercise
prices  ranging from $4.67 to $5.73 and an average  weighted  exercise  price of
$5.00 and 600,000 which were currently  exercisable at a weighted exercise price
of $5.73.  The remaining  warrants are exercisable over a one to two year period
beginning in January  1997.  In January  1997,  800,000 of these  warrants  were
purchased  by the Company and  recorded as a  reduction  in  additional  paid-in
capital and 2,662,000  warrants were exercised.  The 250,000  warrants issued to
the  underwriter  for the  Company's  IPO (Note 9(b)) that were  outstanding  at
December 31, 1997 were exercised in 1998.

         (d)  Rights

         The Board of  Directors  has  approved an  offering of up to  3,523,285
shares of its Common Stock,  $.01 par value, to holder of record of Common Stock
and holders of record of options or warrants  to  purchase  Common  Stock at the
close of business on December 31, 1998. The Shares are being offered pursuant to
nontransferable rights to subscribe for and purchase shares of Common Stock at a
price of $17.00 per share.  Holders of record on the Record  Date,  will receive
one Right for every 20 shares of Common Stock or underlying  options or warrants
held on the Record Date, as applicable.




                                       41
<PAGE>

NOTE 10 -- INCOME TAXES

         Provision for Income Taxes.  The Company  reports the effects of income
taxes under FASB Statement No. 109,  Accounting of Income Taxes, (SFAS 109). The
objective  of income  tax  reporting  is to  recognize  (a) the  amount of taxes
payable or refundable for the current year and (b) deferred tax  liabilities and
assets for the future tax  consequences  of events that have been  recognized in
the financial  statements  or tax returns.  Under SFAS 109, the  measurement  of
deferred tax assets is reduced, if necessary,  by the amount of any tax benefits
that, based on available evidence, are not expected to be realized.  Realization
of deferred tax assets is determined on a more-likely-than-not basis.

         The  Company  considers  all  available  evidence,  both  positive  and
negative,  to  determine  whether,  based  on the  weight  of that  evidence,  a
valuation  allowance  is needed for some  portion or all of a net  deferred  tax
asset.  Judgment is used in  considering  the  relative  impact of negative  and
positive  evidence.  In arriving  at these  judgments,  the weight  given to the
potential  effect of negative and  positive  evidence is  commensurate  with the
extent to which it can be objectively verified.

         The Company had net deferred tax assets of approximately  $____ million
at December 31, 1997.  Those deferred tax assets  primarily  represented the tax
consequences of benefits  attributable to net operating loss  carry-forwards and
$36.3  million  related to  deductions  from the  exercise  of  executive  stock
options.  The Company  determined  that no valuation  allowance was necessary at
December 31, 1997 because, among other factors,  income, which it believed would
be indicative of future operations, had been generated in recent years, with the
exception  of 1997.  The loss  incurred in 1997 was  primarily  attributable  to
amortization of the AOL marketing agreement.

         During 1998 the Company  continued  to incur  significant  promotional,
marketing and advertising  expenses  attributable to its efforts to increase the
customer  base.  Moreover,  competitive  factors  intensified  during the period
making  gains  in  subscriber   base  more  costly  and  more  time   consuming.
Accordingly, the Company provided a valuation allowance against its deferred tax
assets at December 31, 1998.  The valuation  allowance  also  eliminated the net
deferred tax asset that had been recognized in previous  periods.  The valuation
allowance  increased the net loss for the period by approximately $40.4 million.
The income  statement  charge to  establish  the  valuation  allowance  includes
approximately  $26 million of the  previously  recognized  tax benefits from the
exercise of executive  stock options which had been reported in fiscal 1997 as a
direct addition to paid-in capital.

     The provision  (benefit) for income taxes for the years ended  December 31,
1998, 1997 and 1996 consisted of the following:

<TABLE>
<CAPTION>

                                                                                YEAR ENDED DECEMBER 31,
                                                                 -----------------------------------------------------
                                                                      1998               1997                1996
                                                                      ----               ----                ----
                                                                                     (In thousands)
<S>                                                                                  <C>                    <C>    

         Current:
             Federal                                               $       --        $         --           $10,995
             State and local                                               --                  --             1,817
                                                                 ------------         ------------          --------
                  Total current                                            --                  --            12,812
                                                                 ------------         ------------          --------

         Deferred:
             Federal                                                   34,140            (11,111)              (607)
             State and local                                            6,248             (2,280)                --
                                                                 ------------         ------------          --------
                  Total deferred                                       40,388            (13,391)              (607)
                                                                 ------------         ------------          --------
                                                                   $   40,388           $(13,391)           $12,205
                                                                 ============           =========           =======

</TABLE>




                                       42
<PAGE>




         A  reconciliation  of the  Federal  statutory  rate  to  the  provision
(benefit) for income taxes is as follows:


<TABLE>
<CAPTION>

                                                                            YEAR ENDED DECEMBER 31,
                                                 -------------------------------------------------------------------------------
                                                          1998                         1997                        1996
                                                 ------------------------    --------------------------    ---------------------
                                                                                 (In thousands)
<S>                                                <C>          <C>          <C>                <C>        <C>            <C>  

Federal income taxes computed at the statutory                                                                                  
     rate                                          $(93,817)    (35.0)%      $(12,018)          (35.0)%    $11,331        35.0%
Increase (decrease):
State income taxes less Federal benefit             (11,526)     (4.3)%        (1,482)           (4.3)       1,199         3.7
Write-off of deferred tax assest                     40,388      15.10%
Increase in valuation allowance                     150,000      39.2%
Other                                                   219        .1%            109              .3         (325)       (1.0)
                                                  ----------  ----------     -----------      ---------    ---------    --------
Total provision (benefit) for income taxes           40,368     (15.1)%      $(13,391)          (39.0)%    $12,205        37.7%
                                                  ==========  ==========     ===========      =========    =========    ========


         Deferred tax (assets)  liabilities at December 31, 1998,  1997 and 1996
are comprised of the following elements:
</TABLE>


<TABLE>
<CAPTION>

                                                                                     YEAR ENDED DECEMBER 31,
                                                                          -------------------------------------------
                                                                            1998             1997              1996
                                                                            ----             ----              ----
                                                                                         (In thousands)
<S>                                                                       <C>             <C>                       
Taxable loss carry-forwards                                               $ (66,007)     $(21,548)           $(3,705)
Deferred revenue taxable currently                                          (11,076)      (13,897)                --
Stock based compensation                                                    (14,409)       (4,951)                --
Allowance for uncollectible accounts                                         (7,377)       (2,198)                --
Federal and state taxes resulting from cash to accrual basis for tax                                                    
   reporting                                                                     --         1,337              2,342
Amortization of certain intangibles                                         (13,513)           --                (85)
Other                                                                         1,692           869                (55)
                                                                          -----------   ---------------    -------------
                                                                          -----------   ---------------    -------------
Deferred tax (assets) liabilities                                         $(110,789)     $(40,388)           $(1,503)
Less valuation allowance                                                    110,789            --                 --
                                                                          -----------   ---------------    -------------
Deferred tax (assets) liabilities, net                                    $      --      $(40,388)           $(1,503)
                                                                          ===========   ===============    =============
</TABLE>


         Long-term  deferred  tax assets of  $9,472,000  are  included  in other
assets in the  consolidated  balance  sheet at December  31,  1997.  A valuation
allowance  has been  provided  against the deferred tax assets since  management
cannot  predict,  based on the  weight of  available  evidence,  that it is more
likely  than not that  such  assets  will be  ultimately  realized,  The tax net
operating loss carryforward of approximately $169 million, if not utilized, will
begin to expire in 2017.  Internal  Revenue  Code  Section 382  provides for the
limitation on the use of not operating loss  carryforward in years subsequent to
significant change sin ownership,  which limitations could significantly  impact
the  Company's  ability to utilize its net  operating  loss  carryforward.  As a
result of certain  transactions,  changes in ownership  may have  secured  which
might result in limitation on the use of net operating loss  carryforwards.  The
Company has not determined whether a change in ownership has occurred.  However,
preliminary  calculations  indicate  that  the  utilization  of  operating  loss
carryforwards could be limited to between $25 million and $30 million per year.


NOTE 11 -- STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>

                                                                                              YEAR ENDED DECEMBER 31,
                                                                                              -----------------------


                                                                                         1998             1997              1996
                                                                                         ----             ----              ----
                                                                                                     (In thousands)
<S>                                                                                      <C>              <C>             <C>    

Supplemental disclosure of cash flow information: 
Cash paid for:
   Interest                                                                              $28,695          $915            $    47
   Income taxes                                                                       $       --        $   --             $1,090

</TABLE>

         During 1997, the Company recorded an asset of $20,000,000 in connection
with  the  issuance  of  warrants  to AOL  (Note  2).  In  connection  with  the
acquisition  of Compco in 1997,  the Company  issued  339,982  shares of Company
common stock with a value of $5,625,000.




                                       43
<PAGE>




         In connection  with the  acquisition  of the assets of ABA in 1996, the
Company  released  ABA  of  its  outstanding   obligations  to  the  Company  of
$10,949,000.  During 1996,  the Company  recorded an intangible of $1,077,000 in
connection with the issuance of warrants to certain partitions (Note 11(b)).

NOTE 12 -- QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>

                                                                    FIRST           SECOND           THIRD            FOURTH
                                                                   QUARTER          QUARTER         QUARTER           QUARTER
                                                                   -------          -------         -------           -------
                                                                            (In thousands, except for per share data)
1998

<S>                                                                <C>             <C>              <C>              <C>     
   Sales                                                           $91,146         $111,098         $122,525         $123,831
   Gross profit                                                     14,566           18,040           22,736           31,301
   Operating income (loss)                                         (63,702)         (30,049)         (96,047)         (67,075)
   Income (loss) before extraordinary gain                         (41,795)         (96,154)         (92,296)         (78,191)
   Net income (loss)                                               (41,795)         (96,154)         (41,734)         (41,643)
   Income (loss) before extraordinary gain per share -               
     Diluted                                                         (0.65)           (1.49)          (1.58)           (1.56)
   Net income (loss) per share - Diluted                             (0.65)           (1.49)          (0.71)           (0.83)
                                                                                  

1997

   Sales                                                           $71,160          $75,032          $80,314          $78,262
   Gross profit (loss)                                              12,966            1,511(1)        12,872          (17,065)(1)
   Operating income (loss)                                           6,082          (13,924)          (3,243)         (73,966)
   Net income (loss)                                                 5,430           (5,865)             721          (21,231)
   Net income (loss) per share - Diluted                              0.08            (0.09)            0.01            (0.32)
                                                                     



(1) See Note 3.
</TABLE>




                                       44
<PAGE>





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

          Not applicable.

                                    PART III

           ITEMS 10 THROUGH 13.

           Information  required  by Part III (Items 10 through 13) of this Form
           10-K is incorporated by reference to the Company's  definitive  proxy
           statement for the 1999 Annual Meeting of  Stockholder,  which will be
           filed with the Securities and Exchange  Commission not later than 120
           days  after  the end of the  fiscal  year to  which  this  Form  10-K
           relates.




                                       45
<PAGE>




                                     PART IV

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

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

         1.  Consolidated Financial Statements:

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

         2.  Consolidated Financial Statement Schedule:

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

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





                                       46
<PAGE>




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

                                                                            PAGE

Report of Independent Certified Public Accountants...........................48
Schedule II -- Valuation & Qualifying Accounts...............................49




                                       47
<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

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

         The audits  referred to in our report dated  February 22, 1999 relating
to the consolidated financial statements of Tel-Save.com. 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, 1998.  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.

         BDO Seidman, LLP

         New York, New York
         February 22, 1999, except for Note 8, which is
         as of March 26, 1999




                                       48
<PAGE>


<TABLE>
<CAPTION>


                                                     TEL-SAVE HOLDINGS, INC. AND SUBSIDIARIES

                                                 SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
                                                                  (IN THOUSANDS)

                                   BALANCE AT       CHARGED TO                        BALANCE AT END
          DESCRIPTION             BEGINNING OF       COSTS AND                              OF
          DEDUCTIONS                 PERIOD          EXPENSES      OTHER CHANGES        DEDUCTIONS
          ----------                 ------          --------      -------------        ----------
<S>                                 <C>             <C>           <C>                  <C>
Year ended  December  31,  1998:
Reserve  and  allowances  deducted
from asset accounts:
Allowance for uncollectible         $2,419           $(1,265)         $515                 $1,669
accounts                            ======           =======          ====                 ======

Year ended December 31, 1997:
Reserves and allowances
deducted from asset accounts:
Allowance for uncollectible
accounts                              $987            $1,285          $147(a)              $2,419
                                      ====            ======          =======              ======

Year ended  December  31,  1996:
Reserves and  allowances  deducted
from asset accounts:
Allowance for uncollected             
accounts                              $804               $38          $145(a)               $987
                                      ====               ===          =======               ====

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

</TABLE>




                                       49
<PAGE>




(3) EXHIBITS:

EXHIBIT
NUMBER   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-4 (File No. 333-38943)).

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)).

3.3      Certificate  of Ownership and Merger  Merging  Tel-Save.com,  Inc. into
         Tel-Save   Holdings,   Inc.  (Changing  the  name  of  the  Registrant)
         (incorporated  by reference to Exhibit  3(i) to the  Company's  Current
         Report on Form 8-K dated January 20, 1999).

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

10.2     Employment   Agreement   between  the  Company  and  George  P.  Farley
         (incorporated  by  reference to Exhibit 10 to the  Company's  report on
         Form 10-Q for the quarter ended September 30, 1997).*

10.3     Employment  Agreement  between  the Company  and  Aloysius T. Lawn,  IV
         dated October 13, 1998.

10.4     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).*

10.5     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)).

10.6     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)).



                                       50
<PAGE>



10.7     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)).

10.9     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)).

10.10    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)).

10.11    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).

10.12    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).

10.14    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)).*

10.15    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).*



                                       51
<PAGE>



10.19    Telecommunications  Marketing  Agreement  by  and  among  the  Company,
         Tel-Save,  Inc.  and America  Online,  Inc.,  dated  February  22, 1997
         (incorporated  by reference to Exhibit 10.32 to the Company's Form 10-K
         for the year ended December 31, 1996).+

10.20    Amendment   No.   1,   dated   as  of   January   25,   1998,   to  the
         Telecommunications Marketing Agreement dated as of February 22, 1997 by
         and  among  the  Company,  Tel-Save,  Inc.  and  America  Online,  Inc.
         (incorporated  by reference to Exhibit 10.31 to the Company's Form 10-K
         for the year ended December 31, 1997). +

10.21    Amendment No. 2, dated May 14, 1998, among the Company,  Tel-Save, Inc.
         and America Online, Inc., which amends that certain  Telecommunications
         Marketing  Agreement,  dated as of February 22, 1997,  as corrected and
         amended by letter,  dated April 23,  1997,  and amended by an Amendment
         No. 1, dated  January 25, 1998.  (incorporated  by reference to Exhibit
         10.1 to the Company's  quarterly  report on Form 10-Q, dated August 14,
         1998).*

10.22    Amendment  No. 3,  effective as of October 1, 1998,  among the Company,
         Tel-Save,  Inc.  and America  Online,  Inc.,  which amends that certain
         Telecommunications  Marketing Agreement, dated as of February 22, 1997,
         as corrected and amended by letter,  dated April 23, 1997,  and amended
         by an Amendment No. 1, dated January 25, 1998,  and an Amendment No. 2,
         dated May 14, 1998). ++
 
10.23    Indenture  dated as of  September 9, 1997 between the Company and First
         Trust of New York,  N.A.  (incorporated  by reference to Exhibit 4.3 to
         the Company's registration statement on Form S-3 (File No. 333-39787)).

10.24    Registration  Agreement  dated as of  September  3,  1997  between  the
         Company and Salomon Brothers Inc,  Deutsche Morgan Grenfell Inc., Bear,
         Stearns & Co. Inc., Smith Barney Inc., Robertson Stephens & Company LLC
         (incorporated by reference to the Company's  registration  statement on
         Form S-3 (File No. 333-39787)).

10.25    Indenture  dated as of December  10, 1997 between the Company and First
         Trust of New York, N.A.  (incorporated by reference to Exhibit 10.34 to
         the Company's  Annual  Report on Form 10-K for the year ended  December
         31, 1997).

10.26    Registration  Agreement  dated as of  December  10,  1997  between  the
         Company and Smith  Barney Inc.  (incorporated  by  reference to Exhibit
         10.35 to the  Company's  Annual  Report on Form 10-K for the year ended
         December 31, 1997).

10.27    Employment  Agreement,  dated as of  November  13,  1998,  between  the
         Company and Gabriel Battista (incorporated by reference to Exhibit 10.1
         to the Company's Current Report on Form 8-K dated January 20, 1999).*



                                       52

<PAGE>


10.28    Indemnification  Agreement,  dated as of December 28, 1998, between the
         Company and Gabriel Battista (incorporated by reference to Exhibit 10.2
         to the Company's Current Report on Form 8-K dated January 20, 1999).

10.29    Stock Option  Agreement,  dated as of November  13,  1998,  between the
         Company and Gabriel Battista (incorporated by reference to Exhibit 10.3
         to the Company's Current Report on Form 8-K dated January 20, 1999).*

10.30    Stock Option  Agreement,  dated as of November  13,  1998,  between the
         Company and Gabriel Battista (incorporated by reference to Exhibit 10.4
         to the Company's Current Report on Form 8-K dated January 20, 1999).*

10.31    Severance Agreement, dated as of December 31, 1998, between the Company
         and Daniel Borislow  (incorporated  by reference to Exhibit 10.5 to the
         Company's Current Report on Form 8-K dated January 20, 1999).*

10.32    Purchase  Agreement  regarding  the stock of  Emergency  Transportation
         Corporation,  dated as of January  5, 1999,  between  the  Company  and
         Jimlew Capital,  L.L.C.  (incorporated  by reference to Exhibit 10.6 to
         the Company's Current Report on Form 8-K dated January 20, 1999).

10.33    Exchange  Agreement,  dated as of December 31, 1998, among the Company,
         Tel-Save,  Inc. and Mark Pavol,  as Trustee of that certain D&K Grantor
         Retained  Annuity Trust dated June 15, 1998  (incorporated by reference
         to  Exhibit  10.7 to the  Company's  Current  Report  on Form 8-K dated
         January 20, 1999).

10.34    Modification of the Exchange Agreement, dated ___________, 1999, by and
         among the Company, Tel-Save, Inc. and Mark Pavol.

10.35    Registration Rights Agreement, dated as of December 31, 1998, among the
         Company,  Daniel  Borislow,  Mark Pavol, as Trustee of that certain D&K
         Grantor Retained Annuity Trust,  dated June 15, 1998 and the Trustee of
         that certain D&K Grantor  Retained  Annuity Trust II  (incorporated  by
         reference to Exhibit 10.8 to the Company's  Current  Report on Form 8-K
         dated January 20, 1999).

10.36    Amendment of Registration  Rights Agreement dated as of March 18, 1999,
         by and among the Company, Daniel M. Borislow, and Seth Tobias.

10.37    Amendment of Registration  Rights Agreement dated as of March 18, 1999,
         by and among the Company and Mark Pavol.

10.38    Agreement of Purchase and Sale of Real Property, dated as of January 5,
         1999, between Tel-Save, Inc. and Jimlew Capital,  L.L.C.  (incorporated
         by reference to Exhibit 10.9 to the  Company's  Current  Report on Form
         8-K dated January 20, 1999).



                                       53
<PAGE>

10.39    Lease, dated as of January 5, 1999,  between Tel-Save,  Inc. and Jimlew
         Capital,  L.L.C.  (incorporated  by reference  to Exhibit  10.10 to the
         Company's Current Report on Form 8-K dated January 20, 1999).

10.40    1998 Long-Term Incentive Plan of the Company (incorporated by reference
         to  Exhibit  10.14 to the  Company's  Current  Report on Form 8-K dated
         January 20, 1999).*

10.41    Investment  Agreement,  dated  as  of  December  31,  1998,  among  the
         Company.,  America  Online,  Inc., and, solely for purposes of Sections
         4.5, 4.6 and 7.3(g) thereof,  Daniel Borislow,  and solely for purposes
         of Section 4.12 thereof,  Tel-Save,  Inc. and the D&K Retained  Annuity
         Trust dated June 15, 1998 by Mark Pavol, Trustee.

10.42    Registration Rights Agreement, dated as of January 5, 1999, between the
         Company and America Online, Inc.

10.43    Sublease Agreement,  dated January ___, 1997, by and between Gemini Air
         Cargo, LLC and RMS International, Inc.

10.44    Sublease  Agreement, dated  as of January  20,  1999,  by  and  between
         RMS International and Tel-Save, Inc.

10.45    Lease by and between Aetna Life Insurance Company and Potomac Financial
         Group, L.L.C.

10.46    Agreement, effective as of February 28, 1999, by and among the Company,
         Communication    Telesystems    International,    d.b.a.   WorldxChange
         Communications,  Tel-Save,  Inc.,  Mark  Pavol,  Roger  B.  Abbott  and
         Rosalind Abbott, and Edward Soren.

10.48    Letter  Agreement  between the Company  and  Emmauel  DeMaio  regarding
         Employment Agreement dated October 13, 1998.

11.1     Net Income Per Share Calculation.

21.1     Subsidiaries of the Company.

23.1     Consent of BDO Seidman, LLP.

27       Financial Data Schedule.

*        Management contract or compensatory plan or arrangement.

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

++       Confidential treatment has been requested for portions 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, 1999:



         1. Current Report on Form 8-K dated October 29, 1998.





                                       58
<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.

Date:  March 30, 1999                        TEL-SAVE.COM, INC.

                                             By: /s/ Gabriel Battista
                                             ---------------------------
                                             Gabriel Battista

                                             Chairman of the Board of Directors,
                                             Chief Executive Officer, President 
                                             and Director

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.


<TABLE>
<CAPTION>

SIGNATURE                           TITLE                                               DATE

<S>                              <C>                                                 <C> 
/s/ Gabriel Battista                Chairman of the Board of Directors                  March 30, 1999
- - -----------------------------       Chief Executive Officer and Director
Gabriel Battista                    (Principal Executive Officer)

/s/ Emanuel J. DeMaio               Chief Operations Officer                           March 30, 1999
- - -----------------------------       and Director
Emanuel J. DeMaio

/s/ George P. Farley                Chief Financial Officer and Director                March 30, 1999
- - -----------------------------       (Principal Financial Officer)
George P. Farley

/s/ Kevin R. Kelly                  Controller (Principal Accounting                    March 30, 1999
- - -----------------------------       Officer)
Kevin R. Kelly

/s/ Harold First                    Director                                            March 30, 1999
- - -----------------------------
Harold First

/s/ Gary W. McCulla                 Director                                            March 30, 1999
- - -----------------------------
Gary W. McCulla

/s/ Ronald R. Thoma                 Director                                            March 30, 1999
- - -----------------------------
Ronald R. Thoma

</TABLE>



                                       55




                                                                    EXHIBIT 10.3


                              EMPLOYMENT AGREEMENT

     THIS EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of the
13th day of  October,  1998  between  Tel-Save,  Inc.  ("TSI"),  a  Pennsylvania
corporation   and  a  wholly-owned   subsidiary  of  Tel-Save   Holdings,   Inc.
("Holdings"), Holdings, having its principal place of business at Route 202, New
Hope,  PA 18938  ("Principal  Place of  Business"),  and  Aloysius  T. Lawn,  IV
("Employee").  TSI and  Holdings  shall be  collectively  referred  to herein as
"Company"

                              Preliminary Statement

     WHEREAS,  the term of the current employment  agreement between the Company
and Employee is scheduled to terminate;

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

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

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

     2. Term of Agreement.  The term of Employee's  employment  hereunder  shall
commence on December 1, 1998 (the "Effective Date") and shall continue in effect
for a period of two years thereafter, except as hereinafter provided ("Term").

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


<PAGE>


     4.   Compensation and Related Matters.

          4.1 Base Salary. During the Term of his employment hereunder,  Company
shall pay to  Employee  an  annualized  base  salary of not less than  $200,000,
subject  to review  from time to time by  Company's  Board of  Directors  ("Base
Salary").  Base Salary  shall be paid in  accordance  with  Company's  usual and
customary payroll practices.

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

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

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

          4.6 Stock Options. (a) Employee shall be granted an option to purchase
50,000 shares of common stock of Holdings (the "Option") in accordance  with the
Stock Option  Agreement  attached  hereto as Exhibit A. The Option shall have an
exercise  price equal to $5.75  which is equal to the fair  market  value of the
common stock of Holdings on the date hereof.  The Option shall be subject to and
conditional  upon the Option  receiving  (i) the  approval  of the  Compensation
Committee of the Board of Directors of Holdings and (ii)the  affirmative vote of
a majority of all  outstanding  shares of Holdings at the next annual meeting of
the  stockholders  of Holdings  of the Long Term  Incentive  Plan  ("Stockholder
Approval") and the Option shall be null and void if such approval or Stockholder
Approval is not obtained.  The Option shall be exercisable (A) in  installments,
as follows:  (i) 25,000  shares of common  stock may be  purchased  on the first
anniversary  hereof and,  (ii) 25,000 shares of common stock may be purchased on
the second anniversary  hereof;  and (B) in full upon a "Change of Control",  as
defined  below.  A "Change in Control"  shall be deemed to have occurred if: (i)
any person (as defined in Section  3(a)(9) under the Securities  Exchange Act of
1934,  as amended  (the  "Exchange  Act")),  other than the Company or Holdings,
becomes the  Beneficial  Owner (as defined in Rule 13d-3 under the Exchange Act;
provided, that a Person shall be deemed to be the Beneficial Owner of all shares
that any such  Person  has the right to acquire  pursuant  to any  agreement  or
arrangement or upon exercise of conversion rights,



                                       2
<PAGE>


warrants, options or otherwise,  without regard to the 60 day period referred to
in Rule 13d-3 under the Exchange Act), directly or indirectly,  of securities of
Holdings,   the  Company  or  any  Significant  Subsidiary  (as  defined  below)
representing  50% or  more  of the  combined  voting  power  of  Holdings',  the
Company's or such  subsidiary's  then  outstanding  securities;  (ii) during any
period of two years,  individuals who at the beginning of such period constitute
the Board of Holdings  cease for any reason to constitute at least a majority of
the  Board  of  either   Holdings;   (iii)  the  consummation  of  a  merger  or
consolidation  of Holdings,  the Company or any  subsidiary  owning  directly or
indirectly all or substantially all of the consolidated  assets of the Company (
a  "Significant  Subsidiary")  with any  other  entity,  other  than a merger or
consolidation  which would result in the voting securities of the Holdings,  the
Company  or a  Significant  Subsidiary  outstanding  immediately  prior  thereto
continuing  to  represent  more  than 50% of the  combined  voting  power of the
surviving  or  resulting  entity  outstanding  immediately  after such merger or
consolidation;  (iv) the shareholders of the Company approve a plan or agreement
for the sale or  disposition  of all or  substantially  all of the  consolidated
assets of the Company in which case the Board shall determine the effective date
of the Change of Control resulting  therefrom;  (v) any other event occurs which
the Board determines,  in its discretion,  would materially alter, the structure
of the Company or its ownership and (vi) Daniel  Borislow ceases to be the Chief
Executive Officer of Holdings and/or TSI.


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

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

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

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




                                       3
<PAGE>



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

          5.4 By Employee.

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

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

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

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

                    (c)  Change of the Principal Place of Business to a location
                         outside  the  metropolitan  Philadelphia  area  or  the
                         inability of Employer and Employee to mutually agree to
                         a location  other than the Principal  Place of Business
                         from which  Employer to perform his duties  pursuant to
                         Section 3 of this Agreement; or

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

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


                                       4
<PAGE>



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

          6.1 By Employee  for Good Reason;  By Company  Without  Cause.  In the
event  that  the  Employee's  employment  hereunder  is  terminated:  (i) by the
Employee  for good reason or (ii) by the  Company  without  Cause,  then (A) the
Company shall continue to pay and provide Employee his compensation and benefits
as set forth in Section 4 in the same  manner as before  termination,  and for a
period of time ending on the earlier of the date when the Term of this Agreement
would  otherwise have expired in accordance with Section 2 of this Agreement and
the  second  anniversary  of the date of such  termination  and (B) one  hundred
percent (100%) of the  outstanding  stock options  granted to Employee which are
unvested  shall  immediately  vest and Employee shall have the right to exercise
any vested stock options  during the period ending on the second  anniversary of
the date of such  termination  or for the remainder of the exercise  period;  if
less.

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

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

          6.4  Disability.  In the event of Employee's  disability,  the Company
shall not be  obligated  to pay  Employee  or his  estate or  beneficiaries  any
compensation  except for: (a) salary and benefits which may have been earned and
are due and payable but which have not been paid as of the date of  termination;
and (b)  reimbursement  for expenses which may have been incurred,  reported and
documented but which have not been paid as of the date of termination.

                                       5
<PAGE>

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

     7. Unauthorized  Disclosure.  Employee shall not, without the prior written
consent of Company,  disclose or use in any way,  either  during the  Employee's
employment with Company or thereafter,  except as required in the course of such
employment,  any confidential  business or technical information or trade secret
acquired  in the  course of such  employment,  whether  or not  conceived  of or
prepared  by him,  which is related to any service or business of Company or any
Company  affiliate;  provided,  that  the  foregoing  shall  not  apply  to  (i)
information  which is not unique to the Company or which is  generally  known to
the industry or the public other than as a result of  Employee's  breach of this
covenant, (ii) information known to the Employee prior to the Effective Date, or
(iii)  information  which  Employee  is  required  to  disclose  to  or  by  any
governmental or judicial  authority;  provided,  however,  if Employee should be
required in the course of judicial or administrative proceedings to disclose any
information  Employee  shall give Company  prompt written notice thereof so that
Company  may seek an  appropriate  protective  order  and/or  waive  in  writing
compliance with the  confidentiality  provisions of this  Agreement.  If, in the
absence  of a  protective  order  or the  receipt  of a waiver  by the  Company,
Employee is  nonetheless,  in the written  opinion of its counsel,  compelled to
disclose  information  to a court or  tribunal  or  otherwise  stand  liable for
contempt or suffer other serious censure or penalty,  Employee may disclose such
information  to such court or  tribunal  without  liability  to any other  party
hereto.

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

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




                                       6
<PAGE>



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

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

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

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

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




                                       7
<PAGE>


     15. Rights of Executive's Estate. If the Employee dies prior to the payment
of all  amounts  due and owing to him under  the terms of this  Agreement,  such
amounts shall be paid to such  beneficiary or  beneficiaries as the Employee may
have last  designated  in writing filed with the Secretary of the Company or, if
the Employee has made no beneficiary designation, to the Employee's estate. Such
designated  beneficiary  or the  executor of his estate,  as the case my be, may
exercise all of the Employee's rights hereunder.  If any beneficiary  designated
by  the  Employee  shall  predecease  the  Employee,  the  designation  of  such
beneficiary  shall be deemed  revoked,  and any  amounts  which  would have been
payable  to such  beneficiary  shall be paid to the  Employee's  estate.  If any
designated  beneficiary  survives the Employee,  but dies before  payment of all
amounts due hereunder,  such payments shall,  unless the Employee has designated
otherwise,  be made to such beneficiary's estate. In the event of the Employee's
death or judicial determination of his incompetence, reference in this Agreement
to the Employee shall be deemed where appropriate,  to refer to his beneficiary,
estate or other legal representative.

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

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

         If to Employee:

         Mr. Aloysius T. Lawn, IV
         1409 Bramble Lane
         West Chester, PA  19380

         If to Company:

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

                                       8
<PAGE>



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

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

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

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

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

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


                                         Tel-Save, Inc.

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



                                            ------------------------------------
                                            Aloysius T. Lawn, IV



                                       9






                                 AMENDMENT NO. 2

     This AMENDMENT NO. 2 (this "Amendment"),  dated May 14,1998 (the "Amendment
Effective   Date"),   by  and  among  Tel-Save,   Inc.  ("TS"),  a  Pennsylvania
corporation,  and Tel-Save Holdings, Inc. ("Holdings"),  a Delaware corporation,
with their principal offices at 6805 Route 202, New Hope, Pennsylvania 18938, on
the one  hand,  and  America  Online,  Inc.,  a  Delaware  corporation  with its
principal offices at 22000 AOL Way, Dulles, Virginia 20166 ("AOL"), on the other
hand (each a "party" and, collectively, the "parties").

     WHEREAS,  TS,  Holdings  and  AOL  are  parties  to the  Telecommunications
Marketing Agreement,  dated as of February 22, 1997, as heretofore corrected and
amended by letter,  dated April 23,  1997,  and amended by an  Amendment  No. 1,
dated as of January 25, 1998 (as so  corrected  and amended to the date  hereof,
but without giving effect to this Amendment, the "Agreement"); capitalized terms
used in this Amendment without other definition are defined as in the Agreement.

     WHEREAS, the parties to the Agreement wish to make certain changes therein.

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

     A.   Extension Warrant to AOL

     1. Upon AOL's execution and delivery of this Amendment,  TS shall issue and
deliver to AOL a warrant to purchase  1,000,000  shares of Holdings Common Stock
at an exercise  price per share equal to $22.25,  which  warrant shall be in the
form of Appendix A to this Amendment.  This new warrant shall be a "Warrant" for
all purposes of the Warrantholder and Stockholders Agreement.

     B.   Agreement Amendments.  The Agreement is amended as follows,  effective
as of the Amendment Effective Date:

     1.   The references in the Agreement to "this Agreement" or "the Agreement"
          (including indirect references such as "hereunder," "hereby," "herein"
          and  "hereof')  shall be deemed to be  references  to the Agreement as
          amended by this Amendment.

     2.   Section  I.A.41.  of the  Agreement is hereby  amended to substitute a
          reference  to "June 30,  2001  (June  30,  2000  with  respect  to the
          parties'   rights   and   obligations    hereunder   regarding   Local
          Telecommunications   Services  and  Commercial  Mobile  Communications
          Services)" for the reference to "June 30, 2000" therein.


<PAGE>



     3.   Section III.A.1(c) of the Agreement is amended to read in its entirety
          as follows:

     "(c)  Notwithstanding  anything  to the  contrary  in this  Agreement,  the
     parties agree that, commencing May 15, 1998 and ending August 14, 1998, AOL
     shall provide the marketing and  promotions set forth in Schedule X to this
     Agreement."

          and the Agreement is amended to add as Schedule X thereto the Schedule
          X attached to this Amendment.

     4.   Section III.A.1.  of the Agreement is amended to add the following new
          subsection:

     "(g) Notwithstanding anything to the contrary herein:

               "(i)  Section   III.A.1(f)  of  this  Agreement  shall  apply  in
     connection  with all  marketing  efforts in  connection  with the Services,
     including any * * * efforts directed to subscribers to the AOL Service that
     may be provided under this Agreement.

               "(ii)  TS shall  not  contract  formally  or  informally  with or
     otherwise  make payments to vendors in connection  with * * * in connection
     with the Services. Except as otherwise agreed by AOL, AOL shall retain sole
     oversight  and  control  over such  vendors' * * * efforts,  including  any
     remote or on-site monitoring.

               "(iii) All AOL Service subscriber identity information  necessary
     to  perform  any * * * efforts in  connection  with the  Services  shall be
     provided to the * * * vendor by AOL and shall not be  disclosed  to TS, and
     TS  shall  not  purposefully   examine  or  take  possession  of  any  such
     information  or otherwise  encourage  any vendor or other party to disclose
     such information,  in each case in a manner inconsistent with AOL's privacy
     policies  (other than by virtue of TS's  contact  with any such  subscriber
     after such subscriber becomes an End User).

               "(iv)  All  marketing  activities  by TS in  connection  with the
     Services shall be performed,  and any subscriber information obtained by TS
     in  connection  with the  Agreement  shall be  handled in  accordance  with
     applicable  laws and  regulations  and in compliance  with AOL's  policies,
     including,  without  limitation,  AOL's  privacy  policies  and AOL's * * *
     procedures and guidelines.

     5.   Section  V.B. of the  Agreement  is amended to add the  following  new
          subsections:

          "7.  Commencing  with  April  1,  1998  and so  long as AOL  shall  be
     providing  the  marketing  and  promotions  described  in Schedule X hereto
     (including from and after August 14, 1998, as AOL may elect),  TS shall pay
     to AOL the amount of $20 for each  Qualified End User who subscribes to the
     Long Distance  Telecommunications  Services,  whether through the marketing
     described on Schedule X or otherwise,  after such commencement  date, which
     amounts will be paid,  with respect to any month, on or before the last day
     of the next succeeding month."


                                       2
<PAGE>



          "8. TS shall,  upon AOL's  request,  (a)  permit  AOL to monitor  TS's
     compliance with the provisions of Section  III.A.l.g hereof and (b) provide
     to AOL reports,  detailing Gross Revenues,  Actual Services Costs,  Pre-Tax
     Profit,  the gross numbers of End Users and Qualified End Users,  the gross
     numbers of Qualified  End Users since the end of the prior  quarter and net
     End  Users  from  the end of the  prior  period.  At AOL's  request,  given
     reasonably  in advance,  TS shall provide the  foregoing  information  at a
     frequency  of no more than once  every two weeks  with  respect to End User
     information  and no more than  once  every 45 days  with  respect  to Gross
     Revenues,  Actual Services Costs and Pre-Tax Profit. In addition,  TS shall
     provide the foregoing  information  with-respect  to any quarter  within 15
     days  following  the end of  such  quarter  and  will  provide  information
     regarding  Qualified End Users who subscribed  during the last month of any
     calendar  quarter and became End Users within 35 days after the last day of
     such month.  AOL has the right to inspect  TS's records with respect to the
     use and treatment of all  subscriber  information  in  accordance  with the
     procedures set forth in Section V.13.4."

     6.   The second  sentence  of Section  VII.A.5 is amended to  substitute  a
          reference to "solely through AOL or AOL's agents" for the reference to
          "directly or indirectly through a third party on its behalf."

     7.   Section  X.B.2.  of the  Agreement  is  amended  to  provide  that the
          reference  to "each  of the  first  two  Extension  Periods"  shall be
          deleted and replaced with a reference to "the first Extension  Period"
          and to the extent  required to reflect that there will be only one (1)
          "Additional Warrant".

     8.   Section  X.C.1.c.  of the  Agreement  is deleted in its  entirety  and
          replaced with the following:

     "c. * * * 

     9.   Section  X.D.4.  of the  Agreement is amended to replace the reference
          therein to "June 30, 2000" with a reference to "June 30, 2001".

     10.  * * * 


                                       3
<PAGE>



     C.   Amendment of Other Documents.

     1. Upon  effectiveness  of this  Amendment,  the Warrant to Purchase Common
     Stock of Tel-Save Holdings, Inc, dated as of February 22, 1997, No. W-AOL-1
     (the "Base Warrant"), and the Supplemental Warrant shall be amended to read
     in their  entireties as set forth in Appendices B-1 and B-2,  respectively,
     to this Amendment.

     D.   Miscellaneous.

     This  Amendment does not, and shall not be construed to, modify any term or
     condition of the  Agreement  (including,  without  limitation,  any payment
     obligations  under the  Agreement)  other  than  those  specific  terms and
     conditions  expressly  referenced  in  this  Amendment.  Except  as  herein
     provided,  the  Agreement  shall  remain  unchanged  and in full  force and
     effect.  In the  event of any  inconsistency  or  discrepancy  between  the
     Agreement and this  Amendment,  the terms and  conditions set forth in this
     Amendment  shall  control.  Neither party shall be bound by, and each party
     specifically  objects to, any term,  condition or other  provision  that is
     different  from or in addition to the  provisions of this Amendment and the
     Agreement  (whether or not it would  materially alter this Amendment or the
     Agreement) and which is proffered by the other party in any  correspondence
     or other document, unless the party to be bound thereby specifically agrees
     to such provision in writing in accordance with the terms of the Agreement.
     This  Amendment  may be executed in  multiple  counterparts,  each of which
     shall be deemed an original, but all of which together shall constitute one
     and the same  document.  This  Amendment  shall be governed by the internal
     laws of the State of New York,  without  giving effect to the principles of
     conflict of laws thereof.




                                       4
<PAGE>



     IN WITNESS WHEREOF, the undersigned have caused this Amendment to be signed
on their behalf as of the Amendment Effective Date.

                                                 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




                                       5
<PAGE>



                                   SCHEDULE X

                                      * * *





                                       6



                                                                   EXHIBIT 10.22



          "***"  indicates  that  material  has been  deleted  to  maintain  the
confidentiality of business terms


                                 AMENDMENT NO. 3

         This  AMENDMENT  NO. 3 (this  "Amendment"),  effective as of October 1,
1998, by and among  Tel-Save,  Inc.  ("TS"),  a  Pennsylvania  corporation,  and
Tel-Save.com,  Inc. (formerly,  Tel-Save Holdings, Inc.), a Delaware corporation
("Holdings"),  with  their  principal  offices  at 6805  Route  202,  New  Hope,
Pennsylvania  18938,  on the one hand,  and  America  Online,  Inc.,  a Delaware
corporation with its principal offices at 22000 AOL Way, Dulles,  Virginia 20166
("AOL"), on the other hand (each a "party" and, collectively, the "parties").

                                  INTRODUCTION

         TS,  Holdings and AOL are parties to the  Telecommunications  Marketing
Agreement, dated as of February 22, 1997, as heretofore corrected and amended by
letter,  dated April 23, 1997,  and amended by an Amendment No. 1, dated January
25,  1998,  and an  Amendment  No. 2, dated May 14,  1998 (as so  corrected  and
amended to the date hereof,  but without  giving effect to this  Amendment,  the
"Agreement").  Capitalized terms used in this Amendment without other definition
are defined as in the  Agreement.  In light of both parties'  desire to increase
the number of End Users of the Services, the parties hereby agree as follows:

                                      TERMS

1. The Agreement is amended to provide that references in the Agreement to "this
Agreement"  or  "the   Agreement"   (including   indirect   references  such  as
"hereunder,"  "hereby,"  "herein" and "hereof") shall be deemed to be references
to the Agreement as amended hereby.

2. Section I.A. of the Agreement is amended as follows:

         a. Section  I.A.7.  of the Agreement is amended to read in its entirety
as  follows:  "'AOL  Marks'  means,  collectively,  the AOL LD Marks and the AOL
Wireless Marks.  `AOL LD Marks' means the service mark `AOL Long Distance' owned
by AOL under which the LD Services may be marketed and operated  under the terms
of this Agreement during the LD Exclusivity  Period.  `AOL Wireless Marks' means
any service  mark,  which will be owned by AOL, that includes a reference to the
AOL name  therein and which may be used in the  marketing  of Wireless  Services
under the terms of this Agreement, during the Wireless Exclusivity Period, which
service  marks,  if any,  shall be mutually  agreed to in writing by the parties
prior  to  or  simultaneous   with  the  parties   entering  into  the  Wireless
Arrangement."

         b. Section I.A.9 of the Agreement is amended to read in its entirety as
follows:
<PAGE>

         "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  Effective  Date  and  any  online  service  provided  by  AOL or any of its
affiliates  that  is a  successor  thereto  or  substitute  therefor;  provided,
however, that the AOL Service shall expressly exclude,  without limitation,  (i)
the CompuServe(R)  brand service and any other CompuServe  products or services,
(ii)  Netscape  Netcenter  and any other  Netscape  products or services,  (iii)
"ICQ(TM)," "Digital City(TM)," "Netmail," Yellow pages, white pages,  classified
or other search or directory or review  services;  (iv) any  property,  feature,
product or service  which AOL or its  affiliates  may acquire  subsequent to the
Effective Date, except insofar as such property,  feature, product or service is
a successor to, or substitute for, the then existing AOL Service;  and (v) PDAs,
palmtops  and  other  hand-held  devices  and AOL TV,  provided  that  each uses
separate client software and separate (from a personal computer) hardware.

         Section  I.A.13.   is  amended  to  change  the  reference  therein  to
"Services" to "LD Services".

         c. Section I.A.39 is amended to read in its entirety as follows:

         "Services"  means  the  telecommunications   services,   including  the
Restricted Services,  provided, from time to time, pursuant to this Agreement by
TS, as the  carrier in the case of LD  Services,  and  marketed by AOL as herein
provided  under  the AOL  Marks or other  brand  names  as  permitted  by and in
accordance with Section III.E.1;  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.

         d.  Section  I.A.41.  of the  Agreement  is amended in its  entirety as
follows:  "'Term'  means the period  commencing on the date hereof and ending on
the last to occur of the last day of any Period hereunder, unless such period is
sooner terminated  pursuant to the terms of this Agreement,  in which event such
period shall end at such earlier termination date."

         e. The following definitions are added in alphabetical order:

         "Amendment No. 3" means Amendment No. 3 to this Agreement, effective as
of October 1, 1998.

         "Amendment 3 Effective Date" means October 1, 1998.

         "AOL  Election"  means the  election by AOL, if no TS Election has been
made by the 30th day before the  termination or expiration of the LD

                                       2

<PAGE>
Exclusivity  Period,  by written  notice to TS at least ten (10) days before the
termination or expiration of the LD Exclusivity Period, to provide the marketing
and  promotions  that  would be  required  to be  provided  by the terms of this
Agreement  from and after the  termination  or expiration of the LD  Exclusivity
Period if an Election has been made, subject to the terms of this Agreement.

         "Election"  means both an AOL Election and a TS Election.

         "Exclusivity  Periods" means,  collectively,  the LD Exclusivity Period
and the Wireless Exclusivity Period, and each, an "Exclusivity Period".

         "Initial  Wireless  Expiration Date" means the earlier of June 30, 2003
and the calendar  quarter end that is fourteen full calendar  quarters after the
Wireless Launch Date.

         "Interactive  Service Provider" means an entity offering one or more of
the  following  (each,  an  "Interactive  Service"):   (i)  online  or  Internet
connectivity  services,  whether  narrow band or  broadband  (e.g.,  an Internet
service provider);  (ii) a broad selection of aggregated third party interactive
content (or navigation thereto) (e.g., an online service or search and directory
service)  and/or  marketing a broad selection of products and/or services across
numerous  interactive commerce categories (e.g., an online mall or other leading
online commerce site); and (iii)  communications  software capable of serving as
the principal means through which a user creates,  sends and receives electronic
mail or real time online messages.

         "LD  Services"  means the  Services  provided  hereunder  that are Long
Distance Telecommunications Services.

         "LD End User" means an End User of the LD Services.

         "LD Exclusivity Period" means the period commencing on the date of this
Agreement  and ending on June 30, 2003,  subject to extension by AOL as provided
in Section X.B.1., in which case the LD Exclusivity Period shall mean the period
ending on such later date to which it may have been so extended,  and subject to
termination of such Period by AOL as provided in Section VII.A.2. or VII.A.9. or
Article X (and it is understood and agreed that the LD Exclusivity  Period shall
terminate  upon any  termination of this Agreement (or the Term) pursuant to the
terms of this Agreement) in which case the LD Exclusivity  Period shall mean the
period ending on such earlier termination date.

         "LD Marginable  Revenue" for any calendar  quarter shall mean the total
billings  during such quarter by TS (a) to LD End Users  (other than  Unbillable
End  Users) for the  provision  (whether  provisioned  under the AOL LD Marks or
under another brand in accordance  with Section  III.E.1.) of LD Services  under
this  Agreement and (b) to End Users (other than  Unbillable  End Users) for the
provision of Local Services under this Agreement with respect to whom AOL is not
paid an override  pursuant to Section  VII.A.3,  but in any case, less taxes and
fees  imposed by  federal,  state and local  authorities  that TS is required to
collect from End Users, less billings by TS for directory  assistance




                                       3
<PAGE>

charges to End Users less bad debt,  determined  in  accordance  with  generally
accepted  accounting  principals,  but not greater  than ***,  and less all PICC
charges and excluding credits and other adjustments.

         "LD Mark"  means a service  mark  (including  the AOL LD Marks) that is
used in the marketing of LD Services  under the terms of this  Agreement,  which
service  mark is the AOL LD Marks to the  extent  required  pursuant  to Section
III.E.1  and,  to the extent not so  required,  shall be  another  service  mark
mutually  agreed  to in  writing  by the  parties  hereto  prior to their use in
connection  with  the  provision  of  LD  Services  hereunder,   provided  that,
notwithstanding the foregoing,  the use of any service mark that is set forth on
Schedule X hereto is agreed to by AOL, subject to the terms of Section III.E.1.

         "LD Non-Exclusive  Period" means the period commencing on the first day
after the last day of the LD  Exclusivity  Period and  ending on June 30,  2003,
subject to extension by AOL as provided in Section X.B.2.,  in which case the LD
Non-Exclusive Period shall mean the period ending on such later date to which it
may have been so extended,  and subject to  termination of such Period by AOL as
provided in Article X (and it is understood and agreed that the LD Non-Exclusive
Period shall  terminate  upon any  termination  of this  Agreement (or the Term)
pursuant  to the terms of this  Agreement),  in which case the LD  Non-Exclusive
Period shall mean the period ending on such earlier termination date.

         "Long  Distance  Residual"  shall have the meaning set forth in Section
V.B.II.(e).

         "Local  Non-Exclusive  Period"  means  the  period  commencing  on  the
Amendment 3 Effective  Date and ending on June 30, 2003,  subject to termination
of such Period by AOL as provided in Section Article X (and it is understood and
agreed that the Local Non-Exclusive  Period shall terminate upon any termination
of this  Agreement (or the Term)  pursuant to the terms of this  Agreement),  in
which case the Local  Non-Exclusive  Period shall mean the period ending on such
earlier termination date.

         "Local Services" means the Services  provided  hereunder that are Local
Telecommunications Services.

         "Non-Exclusive  Periods"  means,  collectively,  the  LD  Non-Exclusive
Period, the Local Non-Exclusive  Period and the Wireless  Non-Exclusive  Period,
and each, a "Non-Exclusive Period".

         "Periods"  means,   collectively,   the  Exclusivity  Periods  and  the
Non-Exclusive Periods, and, each, a "Period".

         "TS  Election"  means the  election by TS, by written  notice to AOL at
least  thirty  (30)  days  before  the  termination  or  expiration  of  the  LD
Exclusivity  Period, to require AOL to provide the marketing and promotions that
would be required to be provided by the terms of this  Agreement  from and after
the  termination or expiration of the LD  Exclusivity  Period if an Election has
been made, subject to the terms of this Agreement.


                                       4
<PAGE>
         "Unbillable  End User" means any End User or subscriber with respect to
whom the  credit  card,  debit  card or  checking  account,  as the case may be,
on-file  information  provided  to TS by AOL upon  such  End User or  subscriber
subscribing to the Services was not provided or was inaccurate by reason of such
End User or  subscriber  having  cancelled  his or her  subscription  to the AOL
Service.

         "Wireless  Arrangement"  shall  have the  meaning  set forth in Section
II.F.

         "Wireless  Services"  means the Services  provided  hereunder  that are
Commercial Mobile Radio Services.

         "Wireless  Exclusivity  Period"  means  the  period  commencing  on the
Amendment 3 Effective Date and ending on the Initial  Wireless  Expiration Date,
subject to  extension  by AOL as provided in Section  X.B.1.,  in which case the
Wireless  Exclusivity  Period shall mean the period ending on such later date to
which it may have been so extended, and subject to termination of such Period by
AOL as provided in Section  VII.A.2.  or X (and it is understood and agreed that
the Wireless  Exclusivity  Period shall  terminate upon any  termination of this
Agreement (or the Term)  pursuant to the terms of this  Agreement) in which case
the Wireless  Exclusivity  Period  shall mean the period  ending on such earlier
termination date .

         "Wireless  Launch Date" means the date on which the  Wireless  Services
are first made generally available to subscribers of the AOL Service, which date
shall be agreed to in writing by the parties  (provided  that if the parties are
unable to agree on a date, the date shall be the date after the execution of the
Wireless  Arrangement  on which the  Wireless  Services  have been offered to at
least *** of the  subscribers  to the AOL Service,  as certified in a writing by
AOL to TS).

         "Wireless  Mark" means any service  mark  (including  the AOL  Wireless
Mark) that is used in the marketing of Wireless Services under the terms of this
Agreement,  which service marks,  if any, shall be mutually agreed to in writing
by the parties hereto prior to or simultaneous  with the parties'  entering into
the Wireless  Arrangement  and provided  that,  during the Wireless  Exclusivity
Period,  the Wireless  Mark shall be the AOL Wireless Mark if AOL shall so elect
on or before the parties' entering into the Wireless Agreement.

         "Wireless  Non-Exclusive  Period"  means the period  commencing  on the
first day after the last day of the  Wireless  Exclusivity  Period and ending on
June 30, 2003,  subject to extension  by AOL as provided in Section  X.B.2.,  in
which case the Wireless  Non-Exclusive  Period  shall mean the period  ending on
such  later  date  to  which  it may  have  been so  extended,  and  subject  to
termination of such Period by AOL as provided in Article X (and it is understood
and  agreed  that the  Wireless  Exclusivity  Period  shall  terminate  upon any
termination  of this  Agreement  (or the  Term)  pursuant  to the  terms of this
Agreement),  in which  case the  Wireless  Non-Exclusive  Period  shall mean the
period ending on such earlier termination date.

                                       5
<PAGE>
3. Section II.F. is amended by adding the following at the end thereof:

         "TS and AOL shall  jointly  explore  opportunities  and  offerings  for
Commercial Mobile Radio Services to be provided by a private label service on an
agency or resold basis. Each party shall be given reasonable  advance notice of,
and an opportunity to attend,  all meetings with prospective  service  providers
and the parties shall keep each other reasonably informed of their progress. The
service  offering and provider shall be selected by mutual  agreement of AOL and
TS; provided,  however,  that AOL shall not be required to consider any offering
if (a) the 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,  (b) the  inclusion of such  offering in the Services
would, in and of itself, be materially  detrimental to AOL's business or (c) the
provider of such offering does not agree to meet the requirements  regarding AOL
wireless  data  services set forth on Schedule Y in  accordance  with a schedule
reasonably acceptable to AOL.  Notwithstanding  anything herein, it is expressly
understood and agreed that the data services required to be included in Wireless
Services  need not be included in any  marketing  under,  or otherwise  marketed
through,  any of the  marketing  provided by AOL  hereunder.  Neither AOL nor TS
shall unreasonably delay informing the other of whether a particular provider is
acceptable  to such  party,  and each  party  agrees  that * * * are  acceptable
providers, provided the offering of such provider complies with clauses (a), (b)
and (c) of the immediately  preceding  sentence and subject to acceptable  terms
and  conditions on which such service will be offered.  If the parties  mutually
agree upon an  offering  and  provider  for  Commercial  Mobile  Radio  Services
hereunder,  then the parties shall  mutually agree upon the terms and conditions
upon which the Commercial Mobile Radio Services shall be offered and the rollout
and performance lists applicable to the provision thereof, and the parties shall
enter into an arrangement with such provider to so provision  Commercial  Mobile
Radio  Services  to be  marketed  by AOL under the  Wireless  Marks over the AOL
Service (the foregoing arrangement, the "Wireless Arrangement") with a term that
extends  until the  expiration  or  termination  of the  Wireless  Non-Exclusive
Period,  as such term may be  extended  pursuant to Section  X.B.2.  The parties
shall use their  commercially  reasonable  best  efforts  to cause the  Wireless
Launch Date to occur as soon as reasonably  practicable but at least by April 1,
1999,  provided  that neither the failure to reach  agreement  with a Commercial
Mobile Radio  Services  provider as provided above nor the failure to launch the
Wireless Services shall permit AOL to terminate the Wireless  Exclusivity Period
prior to June 30, 2000. During the Wireless Exclusivity Period, AOL and TS shall
each  receive *** percent *** of all  proceeds  from the  provision  of Wireless
Services not retained by the service  provider  under the Wireless  Arrangement,
other than cost reimbursements and other similar payments ("Wireless Proceeds"),
provided that AOL shall first receive,  but only during the Wireless Exclusivity
Period,  at least a mutually  agreed upon guaranteed  quarterly  minimum payment
from the Wireless  Arrangement  and TS shall then  receive,  but only during the
Wireless Exclusivity Period, at least a mutually agreed-upon  per-subscriber fee
for  each  subscriber  to  such  Wireless  Services.  After  the  expiration  or
termination of the Wireless  Exclusivity Period and during the Term, TS shall no
longer receive the foregoing per-subscriber fee, AOL shall no longer receive the
foregoing guaranteed quarterly minimum

                                       6
<PAGE>
payments,  and AOL's share of the Wireless Proceeds shall be fifty percent (50%)
for the first year of the Wireless Non-Exclusive Period, forty percent (40%) for
the second year thereof, thirty percent (30%) for the third year thereof, twenty
percent  (20%) for the fourth year  thereof and ten percent  (10%) for the fifth
year thereof;  provided,  however,  that if AOL either (x) enters into,  without
TS's prior  written  consent,  any other  arrangement  with the  provider of the
Commercial  Mobile  Radio  Services  under the Wireless  Arrangement  to provide
Commercial  Mobile Radio  Services on the AOL Service (other than an arrangement
permitted pursuant by Section VII.A.1.) or (y) does not make available to TS the
marketing required to be provided by AOL pursuant to Sections III.A.1,  then AOL
shall be entitled to no further share of Wireless Proceeds. It is understood and
agreed  that  the Data  Requirements  shall  apply  to,  and TS and any  service
provider for Wireless  Services  shall  comply with the Data  Requirements  with
respect to, any  offering of Wireless  Services  hereunder,  whether  during the
Wireless Exclusivity Period or the Wireless Non-Exclusive Period.

4. The Agreement is amended to delete Schedule X in its entirety and to add as a
new Schedule X thereto the Schedule X attached to this  Amendment  and to add as
Schedule Y thereto the Schedule Y attached to this Amendment.

5. Sections  III.A.1.(a) - (e), III.A.2,  III.A.4.  and III.A.5 of the Agreement
are  deleted in their  entirety  and the parties  acknowledge  that all of AOL's
obligations  thereunder have been fully discharged and AOL shall have no further
liability or obligation thereunder.

6. The following new  subsections  (a) - (e) are added to Section III.A.1 of the
Agreement:

              [MARKETING AND PROMOTIONAL SERVICES TO BE DELIVERED]

                                       ***

7. A new Section III.A.1(h) is added to the Agreement as follows:

         "(h)  Except as  expressly  provided  in Section  III.  A.1 and Section
III.A.7,  the marketing provided by AOL under this Section III.A.1.  and Section
III.A.7. may be used by TS so long as such marketing is so provided, but only to
promote the  Services  then  offered by TS under this  Agreement,  whether on an
unbundled basis or bundled with any other Services then offered by TS under this
Agreement  or on an  exclusive  or  non-exclusive  basis  (provided  that  Local
Services shall be promoted solely on a bundled basis with the LD Services during
the LD Exclusivity Period), except that TS may utilize the marketing provided by
AOL under Section *** that is not dedicated to promotion of Wireless Services to
promote  products or  services  of AOL or AOL's  Partners  (which  products  and
services  shall  be  limited  to  products  and  services  that  are the same in
substance as the primary  products  and services  marketed by *** under its ***)
subject  to the  terms of this  Section,  provided  that any  such  products  or
services of an *** and the content of any marketing

                                       7
<PAGE>

and  promotion  thereof  shall  be  approved  by AOL,  said  approval  not to be
unreasonably  withheld.  ***  shall  mean a ***  with  whom *** has *** a *** in
connection with *** conducted over the ***, which  agreement  includes *** based
on *** or other  measure of *** of *** or *** of ***  thereunder or provides the
*** with any *** or *** with  respect to *** or the ***.  Any such  marketing of
*** products or services  shall  utilize  solely the marketing  commitments  set
forth in Sections *** that is not  dedicated  to promotion of Wireless  Services
and shall comply with all AOL's then standard policies  governing such marketing
and AOL's exclusivities and other contractual  preferences to third parties. Any
***  products or services so marketed by TS  hereunder  shall be on an *** basis
(i.e. *** or *** basis)  pursuant to a *** with *** and TS shall not re-sell any
of the marketing  commitments  hereunder to a *** or any ***. If TS utilizes any
of the  marketing  provided  by AOL  pursuant  to Section  *** *** to market ***
products or services, the product or service being offered shall be offered as a
bundle with LD Services or,  during the Wireless  Exclusivity  Period and to the
extent  mutually  agreed upon by the parties and the service  provider under the
Wireless Arrangement,  Wireless Services (provided that this provision shall not
preclude the bundling of other services  permitted to be offered  hereunder with
LD  Services  or  Wireless  Services),  as a special  offer in  connection  with
subscribing to such Services.  Any *** services  utilized by TS to promote a ***
products  or  services  shall  utilize  TS's *** *** and shall be subject to all
other terms and  conditions of this  Agreement,  including  payment of ***. As a
condition  to TS being  permitted  to utilize any  marketing  provided by AOL to
market a ***  products or  services,  such *** shall  agree in writing  that (i)
sales of such *** products or services utilizing such marketing shall be counted
toward all *** and *** contained in such *** with *** and such *** shall pay ***
in accordance with such *** with *** for all such sales once such *** or *** are
met (or if such  agreement  does  not  contain  *** or ***)  and  (ii)  all such
marketing  shall count against *** *** commitments to such *** contained in such
*** with ***.  To the extent TS desires to enter into  arrangements  with *** to
utilize the marketing commitments set forth in Sections *** or to advertise such
*** products or services  within the Dedicated  Area pursuant to Section ***, TS
shall  notify  AOL of *** TS desires  to enter  into such  arrangements  and the
specific products and/or services that TS desires to market or advertise. To the
extent there is more than one *** ***  providing  the products  and/or  services
that TS desires to advertise or market,  then TS may determine with which *** it
will  enter into an  arrangement,  provided  that TS shall have  offered in good
faith  such  opportunity  to all such ***.  TS shall  provide  AOL with a 30-day
marketing plan for  advertising or marketing the products and/or services of any
*** at least  thirty (30) days in advance of the period to which such  marketing
plan  applies.  *** TS shall  jointly  solicit  any *** with which TS desires to
enter into such an arrangement;  provided, however, that if *** participation in
such  solicitations  is having a detrimental  effect on  solicitations of a ***,
then TS may solicit such *** without *** participation after giving


                                       8
<PAGE>

*** at least one (1) business day's prior notice of such detrimental  effect and
an opportunity to correct the actions by *** that give rise to such  detrimental
effect.  AOL shall be given reasonable advance notice prior to any solicitations
of *** by TS and such  solicitations  during any period of time shall be limited
to a reasonable  number given the parties'  respective  availability  to conduct
such solicitations.  Notwithstanding any of the foregoing,  nothing herein gives
TS the right to use any of the *** of any of the ***."

9.  A new Section III.A.1(i) is added to the Agreement as follows:

                                      ***

10. A new Section III.A.1(j) is added to the Agreement as follows:

         "In  connection  with the marketing and promotion  efforts  provided in
this Agreement,  including those provided in this Section ***, AOL will continue
to make *** to the AOL Service  subscriber  base available to the  telemarketing
vendors and/or verification agents but only to the extent, for the purposes, and
to the vendors,  that *** is provided by AOL in  connection  with  marketing and
promotions provided to TS as of December 31, 1998; provided,  however,  that all
***  shall be  subject  to  AOL's  then  current  policies,  including,  without
limitation,  the Terms of Service for  subscribers  to the AOL Service and AOL's
privacy  policies,  and  subject  to  the  confidentiality  provisions  of  this
Agreement."

11. Sections III.A.2.,  III.A.4. and III.A.5 of the Agreement shall each read in
their entirety "Intentionally Deleted."

12. Section III. A.3. of the Agreement is amended to apply to Commercial  Mobile
Radio Services and Local  Telecommunications  Services, to the extent offered by
TS on the AOL Service, in addition to Long Distance Telecommunications Services.

13.  Section  III.  A.7. of the  Agreement is amended to read in its entirety as
follows:

         "AOL commits to provide, in connection with its activities described in
Sections  III.A.1.,  III.A.6.,  III.C.  and III.D  hereof,  keywords  on the AOL
Service  (which  shall be at least (i) any  keyword  that TS has  linking to the
Dedicated Area as of the Amendment 3 Effective  Date,  which keywords shall link
to an area on which TS has a presence,  (ii) any other keyword that is listed on
Schedule X hereto and is non-generic, which keywords shall link to the Dedicated
Area or other mutually agreed upon area, and (iii) any keyword  approved by AOL)
or  hyperlinks  on the AOL Service to a dedicated  area on the AOL Service  (the
"Dedicated  Area") in order to  facilitate  ease of  location  and access to the
Dedicated Area for End Users and prospective  customers.  From and after October
1, 1998 and during the LD Exclusivity Period, (i) ***  (except that  in no event
shall ***
                                       9

<PAGE>

except on a bundled  basis with LD Services  or, if the parties  mutually  agree
with the service provider under the Wireless Arrangement, Wireless Services. AOL
may sell advertising  within the Dedicated Area, subject to TS's approval in its
sole discretion.  TS may enter into arrangements with any third party (including
***, but subject,  in any case, to any applicable  exclusivities  or contractual
preferences granted by AOL of which AOL shall have advised TS) to advertise such
party's  products or services  within the Dedicated Area during the Term,  which
advertising shall be subject to AOL's then standard advertising policies and the
terms of Section III.A.1(h).  Revenues from such advertising (net of third party
commissions  and, in the case of  advertising  sold directly by AOL, *** percent
***,  and, in the case of  advertising  sold  directly by TS, *** percent  ***),
shall be divided evenly between TS and AOL."

14. Section III.B.1 is amended by adding the following at the end thereof:

         "In satisfaction of its obligations  under this Section  III.B.2.,  AOL
shall continue to provide (to the extent it is currently providing such reports)
the  following:  monthly  reports  of total  *** and  numbers  of ***  provided,
however,  that  within  sixty  (60) days  after the end of any  period for which
payment is to be made  pursuant to Section  III.A.7.,  AOL shall deliver to TS a
statement of the advertising  revenues for such period,  and the amount, if any,
payable to TS with  respect to such  period,  showing the manner in which it was
determined,  and such  statement  shall be  accompanied by a payment of any such
amount.  To the  extent  AOL is not  currently  providing  any of the  foregoing
information,  AOL shall use  commercially  reasonable  best efforts to do so, so
long as such  information  is relevant to AOL's then current  obligations  under
this Agreement.

15. The first  sentence of Section  III.B.2 is deleted in its  entirety  and the
following is inserted in lieu thereof:

"AOL  shall keep for two (2) years  from the date of each  marketing  service or
promotion  provided  pursuant to Section  III.A.1  above  complete  and accurate
records in  sufficient  detail to allow TS to  determine if AOL has provided the
marketing and promotions required thereunder."

16.  Section  III.B.3.  is amended in its  entirety as  follows:  "Intentionally
Deleted."

17. Section III.E.1. is amended by adding the following at the end thereof:

"Notwithstanding anything to the contrary in this Section III.E. or elsewhere in
this Agreement:

(a)  Until  the  later  to occur of  December  31,  1999 and the end of the last
     period as to which AOL exercises its option under paragraph (b) below,  the
     LD Services shall be offered under the AOL LD Mark; provided, however, that
     TS may display with the AOL LD Mark,  subject to the terms of this Section,
     a TS owned brand name approved by AOL in writing (the "TS Co-Brand"), which
     approval shall not be 

                                       10

<PAGE>

     unreasonably withheld; provided, further, that the brand names appearing on
     Schedule X are hereby  approved by AOL. If TS elects to use the TS Co-Brand
     with the AOL LD Mark,  the TS Co-Brand  shall be  displayed  as  ingredient
     branding and not as the primary  brand,  i.e., the AOL LD Mark shall always
     be displayed first and *** more prominently and appear more frequently than
     the TS  Co-Brand,  the TS  Co-Brand  shall  always  appear  with the phrase
     "powered by",  "service(s)  provided by", "service(s) by", "as an agent of"
     or "agent of" or with another  similar  phrase  approved by AOL in writing,
     which  approval  shall not be  unreasonably  withheld.  TS  represents  and
     warrants  that the TS Co-Brand,  including  those brand names  appearing on
     Schedule X, does not and will not  infringe  on AOL's or any third  party's
     rights of which TS has notice or violate any applicable law.

(b)  At any time  during a year that TS is  required  to offer  the LD  Services
     under the AOL Mark pursuant to paragraph (a) above,  AOL may elect,  at its
     option,  by giving TS  written  notice of such  election,  to require TS to
     continue  to offer the LD  Services  under the AOL Mark  during the one (1)
     year period beginning (x) January 1, 2000,  provided that, upon making such
     election, AOL shall not be permitted to terminate the LD Exclusivity Period
     pursuant to Section  VII.A.2  prior to June 30, 2001,  (y) January 1, 2001,
     provided  that,  upon making such  election,  AOL shall not be permitted to
     terminate the LD Exclusivity  Period  pursuant to Section  VII.A.2 prior to
     June 30, 2003,  and (z) January 1, 2002,  provided  that,  upon making such
     election, AOL shall not be permitted to terminate the LD Exclusivity Period
     pursuant to Section VII.A.2 prior to June 30, 2003.

(c)  From and after the later to occur of January  1, 2000 and  January 1 of any
     year as to which AOL did not exercise its option  pursuant to paragraph (b)
     above and during the LD Exclusivity  Period,  the LD Services may, but need
     not be, offered under the AOL LD Mark,  provided that TS may elect to offer
     LD  Services  under  any LD Mark  other  than  the AOL LD  Mark,  including
     simultaneously  with the offering thereof under the AOL LD Mark. An LD Mark
     that is not the AOL Mark may be co-branded with the primary provider of the
     resold services underlying the LD Services, provided that the brand of such
     service  provider shall be displayed as ingredient  branding and not as the
     primary brand,  i.e.,  the LD Mark shall always be displayed  first and ***
     more  prominently and appear more  frequently  than the service  provider's
     brand,  the service  provider's  brand shall always  appear with the phrase
     "powered  by",  "service  provided  by",  "service by", "as an agent of" or
     "agent of" or with another similar phrase approved in writing by AOL, which
     approval  shall not be  unreasonably  withheld,  and it shall be clear from
     such  branding that the LD Services are offered by TS;  provided,  further,
     that TS shall not in any event use the brand name of an Interactive Service
     Provider that is the brand name of an Interactive Service (e.g., *** in the
     case of  ***) or a brand  name  that  is in any  way  false,  deceptive  or
     misleading.  TS represents and warrants that any LD Mark that is not an AOL
     Mark, including any co-branding

                                       11

<PAGE>

     with a service  provider,  does not and will not  infringe  on AOL's or any
     third party's rights of which TS has notice or violate applicable law.

(d)  Notwithstanding  the  foregoing,  if  the LD  Exclusivity  Period  has  not
     terminated,  AOL shall have the right to  terminate  TS's rights to use the
     AOL LD Mark as of or after June 30,  2000,  by giving TS written  notice of
     such  election  at  least  180 days  prior to the date of such  termination
     (including,  without  limitation,  with respect to End Users existing as of
     the date of  termination  or  expiration),  in which event TS shall have no
     further  rights  to use of the AOL LD Mark  from and after the date of such
     termination.  In addition,  if TS ceases to offer the LD Services under the
     AOL LD Mark for a period of ten (10)  consecutive  days,  AOL may terminate
     TS's  rights  to use the AOL LD Mark at any time  thereafter  upon  written
     notice to TS thereof, in which event TS shall have no further rights to use
     of the AOL LD Mark from and after  the date of such  termination  (provided
     that such rights shall  continue until June 30, 2000 solely with respect to
     billing,  provisioning  and servicing the Services to End Users existing at
     the date of such termination). From and after the expiration or termination
     of the LD Exclusivity Period, TS shall have no further rights to use of the
     AOL LD Mark  from and  after  the date of such  expiration  or  termination
     (including,  without  limitation,  with respect to End Users existing as of
     the date of expiration or termination).  From and after termination of TS's
     rights to use of the AOL LD Mark pursuant to any of the  foregoing,  during
     the  remainder  of the Term,  TS shall offer LD Services  under any LD Mark
     other than the AOL LD Mark,  subject to and in accordance with the terms of
     paragraph (c) above relating to an LD Mark that is not the AOL LD Mark.

(e)  During the Local Non-Exclusive  Period, the Local Services shall be offered
     under  either (i) an LD Mark  (including  the AOL LD Mark so long as TS has
     the right to use the AOL LD Marks  pursuant to this Section  III.E.1)  when
     Local  Services are offered on a bundled  basis with LD  Services,  or (ii)
     under a TS owned  brand  name  approved  by AOL in  writing  (the "TS Local
     Brand"),  which  approval  shall not be  unreasonably  withheld;  provided,
     however,  that the brand names appearing on Schedule X are approved by AOL.
     The TS Local  Brand may be  co-branded  with the  primary  provider  of the
     agented or resold services underlying the Local Services, provided that the
     brand of such service  provider  shall be displayed as ingredient  branding
     and not as the primary  brand,  i.e.,  the TS Local  Brand shall  always be
     displayed  first and *** more  prominently  and appear more frequently than
     the service  provider's  brand,  the service  provider's brand shall always
     appear with the phrase  "powered by" "service  provided by",  "service by",
     "as an agent of" or "agent of" or with a similar phrase approved in writing
     by AOL, which approval shall not be unreasonably  withheld, and it shall be
     clear  from  such  branding  that the Local  Services  are  offered  by TS;
     provided,  further, that TS shall not in any event use the brand name of an
     Interactive  Service  Provider  that is the  brand  name of an  Interactive
     Service  (e.g.,  *** in the case of ***) or a brand name that is in any way
     false, deceptive or misleading. TS represents and


                                       12
<PAGE>

     warrants that the TS Local Brand  (including any co-branding with a service
     provider)  does not and will not  infringe  on AOL's or any  third  party's
     rights of which TS has notice or violate applicable law.

(f)  During the Term, the Wireless  Services shall be offered under the Wireless
     Marks and the  parties  shall  mutually  agree upon the  Wireless  Marks in
     connection with entering into the Wireless Arrangement;  provided, however,
     that, at AOL's option,  the Wireless  Marks shall be the AOL Wireless Marks
     during the Wireless  Exclusivity  Period.  If AOL does not elect to use the
     AOL Wireless Marks for the Wireless Services as provided in the immediately
     preceding  sentence,  and in any case  from and after  the  termination  or
     expiration  of the Wireless  Exclusivity  Period,  TS shall have no further
     rights to use of the AOL Wireless  Marks  (including,  without  limitation,
     with  respect  to End  Users  existing  as of the  date of  termination  or
     expiration).  If the Wireless  Mark is not an AOL Wireless  Mark,  then the
     Wireless Mark shall be a TS owned brand  approved in writing by AOL,  which
     approval shall not be unreasonably  withheld;  provided,  however, that the
     brand names  appearing on Schedule X are hereby approved by AOL. A Wireless
     Mark that is not an AOL Wireless  Mark may be  co-branded  with the primary
     provider of the resold services underlying the Wireless Services,  provided
     that the brand of such service  provider  shall be displayed as  ingredient
     branding and not as the primary brand, i.e., the Wireless Mark shall always
     be displayed first and *** more prominently and appear more frequently than
     the service  provider's  brand,  the service  provider's brand shall always
     appear with the phrase "powered by",  "service  provided by", "service by",
     "as an agent of" or "agent of" or with a similar phrase approved in writing
     by AOL, which approval shall not be unreasonably  withheld, and it shall be
     clear from such branding that the LD Services are offered by TS;  provided,
     further,  that  TS  shall  not  in any  event  use  the  brand  name  of an
     Interactive  Service  Provider  that is the  brand  name of an  Interactive
     Service  (e.g.,  *** in the case of ***) or a brand name that is in any way
     false,  deceptive  or  misleading.  TS  represents  and  warrants  that any
     Wireless Mark that is not an AOL Wireless Mark  (including any  co-branding
     with a service  provider)  does not and will not  infringe  on AOL's or any
     third party's rights of which TS has notice or violate applicable law.

(g)  In  connection  with any change in the branding of a Service that may occur
     hereunder,  TS shall work together  with AOL to avoid  confusion of the End
     Users and  subscribers  to the AOL Service  with  respect to such change in
     brands.

18. The last  sentence  of Section  IV.A.1 is  deleted in its  entirety  and the
following is inserted in lieu thereof:

"Subject  to the terms of this  Agreement,  the  Services  to be  provided by TS
hereunder  are  expanded  to  include  Local  Telecommunications   Services  and
Commercial Mobile Radio Services as and to the extent offered by TS."

                                       13
<PAGE>

19. Section IV.C.1.  is deleted in its entirety and the following is inserted in
lieu thereof:

"As and to the  extent  described  in,  and  subject  to the terms  of,  Section
III.E.1, the Services will be offered by TS (in the case of the LD Services,  as
the  carrier)  under the AOL Marks or other  brand  names as  permitted  by this
Agreement."

20. Each of Section V.B.1.a. and Section V.B.1.b. is deleted and amended to read
in its entirety as follows: "Intentionally Deleted", and the parties acknowledge
that all of TS's obligations  thereunder have been fully discharged and TS shall
have  no  further  liability  or  obligation   thereunder.   The  following  new
subsections c., d., e. and f. are added to Section V.B.1. of the Agreement:

         (c) TS  shall  pay AOL  during  (but  only  until  the  termination  or
expiration of) the LD Exclusivity Period as follows:

          (i)                 For the  calendar  quarter  beginning  October  1,
                         1998,  TS  shall  pay AOL  the  amount  of Six  Million
                         Dollars ($6,000,000), which payment shall be made on or
                         before January 15, 1999.

         (ii)                 For  each  of  the  calendar  quarters   beginning
                         January  1,  1999,  April  1,  1999,  July 1,  1999 and
                         October 1, 1999,  TS shall pay to AOL the amount of Ten
                         Million Dollars ($10,000,000).

        (iii)                 For  each  of  the  calendar  quarters   beginning
                         January 1, 2000 and April 1, 2000,  TS shall pay to AOL
                         the amount of Twelve Million Dollars ($12,000,000).

         (iv)                 For each of the calendar  quarters  beginning July
                         1, 2000,  October 1, 2000, January 1, 2001 and April 1,
                         2001,  TS shall pay to AOL (x) the  amount  of  Fifteen
                         Million Dollars  ($15,000,000),  or (y), if AOL, in its
                         sole discretion,  actually allocates to the *** vendors
                         for the TS Services  substantially  all *** during such
                         quarter  (subject  to the  terms  of  Section  *** with
                         respect to ***), the amount of Nineteen Million Dollars
                         ($19,000,000).

          (v)                 For each of the calendar quarters  beginning on or
                         after July 1, 2001, TS shall pay to AOL an amount equal
                         to (a) 5% of the LD Marginable Revenue for such quarter
                         plus (b) twenty-five percent (25%) of any mark-up by TS
                         on directory assistance or PICC charges included in the
                         billings for LD Services or Local Services but excluded
                         from LD Marginable Revenue by the definition thereof.

         (d) Beginning  January 1, 1999 and until the  termination or expiration
of the LD Exclusivity  Period, TS shall pay AOL One Dollar ($1.00) per month for
each LD End 

                                       14
<PAGE>

User in excess of two million  (2,000,000) LD End Users. Each such payment shall
be made within  thirty (30) days  following  the end of the month for which such
payment  is due and  shall be  calculated  based on the  number  of LD End Users
existing as of the last day of such month."

         (e) After the  termination or expiration of the LD  Exclusivity  Period
and during the LD  Non-Exclusive  Period and provided  that an Election has been
made and that, during any of the following  periods,  including those that occur
after June 30, 2003,  AOL shall be making  available,  during such  period,  the
marketing and promotions  required to be provided  pursuant to Section  III.A.1.
during the LD Non-Exclusive  Period, TS shall pay AOL as follows  (collectively,
the "Long Distance Residuals"):

          (i)                 For each of the  calendar  quarters  in the  first
                         year after such  expiration or  termination,  an amount
                         equal to (a) 5% of the LD  Marginable  Revenue for such
                         quarter  plus  (b)  twenty-five  percent  (25%)  of any
                         mark-up by TS on directory  assistance  or PICC charges
                         included  in the  billings  for LD  Services  or  Local
                         Services but excluded from LD Marginable Revenue by the
                         definition thereof.

         (ii)                 For each of the  calendar  quarters  in the second
                         year after such  expiration or  termination,  an amount
                         equal to (a) 4% of the LD  Marginable  Revenue for such
                         quarter  plus  (b)  twenty-five  percent  (25%)  of any
                         mark-up by TS on directory  assistance  or PICC charges
                         included  in the  billings  for LD  Services  or  Local
                         Services but excluded from LD Marginable Revenue by the
                         definition thereof.

        (iii)                 For each of the  calendar  quarters  in the  third
                         year after such  expiration or  termination,  an amount
                         equal to (a) 3% of the LD  Marginable  Revenue for such
                         quarter  plus  (b)  twenty-five  percent  (25%)  of any
                         mark-up by TS on directory  assistance  or PICC charges
                         included  in the  billings  for LD  Services  or  Local
                         Services but excluded from LD Marginable Revenue by the
                         definition thereof.

         (iv)                 For each of the  calendar  quarters  in the fourth
                         year after such  expiration or  termination,  an amount
                         equal to (a) 2% of the LD  Marginable  Revenue for such
                         quarter  plus  (b)  twenty-five  percent  (25%)  of any
                         mark-up by TS on directory  assistance  or PICC charges
                         included  in the  billings  for LD  Services  or  Local
                         Services but excluded from LD Marginable Revenue by the
                         definition thereof.

          (v)                 For each of the calendar quarters in the fifth and
                         subsequent  years after such expiration or termination,
                         an amount equal to (a) 1% of the LD Marginable  Revenue
                         for such quarter plus (b) twenty-five  percent (25%) of
                         any  mark-up  by TS on  directory  assistance  or  PICC
                         charges  included  in the  billings  for LD Services or
                         Local Services but excluded from LD Marginable  Revenue
                         by the definition thereof.


                                       15
<PAGE>

         (f) The payment  pursuant to the foregoing clause (c) for each calendar
quarter  beginning on or after  January 1, 1999 and before July 1, 2001 shall be
paid in three (3)  equal  monthly  installments  prior to the end of each of the
calendar months falling within such calendar quarter;  provided,  however,  that
the quarterly  payments for each calendar  quarter after any calendar quarter in
which  Holdings and its  subsidiaries  (including  TS), have at least *** in ***
and/or *** of all *** and other ***, on a GAAP consolidated  balance sheet basis
(the "Cash Threshold"),  shall be payable to AOL in advance on or before the end
of the fifth (5th)  business day of such quarter;  provided,  however,  that the
quarterly  payment for the first calendar  quarter after the calendar quarter in
which  the Cash  Threshold  is met  shall be paid  prior to the end of the first
month of such  calendar  quarter.  For each  calendar  quarter  for  which TS is
required to pay AOL an amount based on the LD Marginable  Revenue,  TS shall pay
such amount to AOL within thirty (30) days after the end of the calendar quarter
for which such amount is due. All amounts paid by TS to AOL,  including  amounts
paid prior to October 1, 1998, shall be non-refundable  and shall not be subject
to offset except as expressly set forth in this Agreement.

21. The reference in Section V.B.2. to "Articles X and XI" is amended to read as
follows: "Article XI".

22. The first  sentence of Section  V.B.3.  of the  Agreement  is deleted in its
entirety and the following is inserted in lieu thereof:

"Within  thirty  (30) days  (sixty (60) days in the case of a payment to be made
pursuant to Section III.A.7) after the end of any period for which payment is to
be made pursuant to Section  II.F.,  III.A.7.,  V.B.1,  or VII.A.3.  hereof,  TS
shall,  to the  extent  any such  payment  is based  thereon,  deliver  to AOL a
statement  of the LD  Marginable  Revenue  for such  period  and the  components
thereof,  End Users,  and relevant  revenue,  profit and End User information in
connection with payments due in respect of the Wireless Services for such period
and the amounts  payable to AOL with respect to such period,  showing the manner
in which they were  determined  and certified as correct by the Chief  Financial
Officer of TS."

23. The first two  sentences of Section  V.B.4.  of the Agreement are deleted in
their entirety and the following is inserted in lieu thereof:

                                       16
<PAGE>

         "TS shall keep for two (2) years  from the date of each  payment to AOL
         pursuant to Section II.F.,  Section III. A.7,  Section V.B.1 or Section
         VII.A.3 for any period after the Amendment 3 Effective  Date,  complete
         and accurate records in sufficient  detail to allow AOL to determine if
         TS has  computed LD  Marginable  Revenue and  components  thereof,  End
         Users,  relevant  revenue,  profit and Wireless End User information in
         connection  with  payments  due in  respect  of the  Wireless  Services
         accurately;  provided, however, that nothing herein shall require TS to
         maintain  records as to any of LD  Marginable  Revenue or the  Wireless
         Services information with respect to any period prior to the time TS is
         required to make payments based on LD Marginal  Revenue or the Wireless
         Services information.  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."

24. Sections V.B.7. and V.C. of the Agreement are deleted in their entirety, and
the  following  is inserted in lieu  thereof:  "Intentionally  Deleted"  and the
parties  acknowledge  that all of TS's  obligations  thereunder  have been fully
discharged and TS shall have no further liability or obligations thereunder.

25.  Section V.D. of the Agreement is amended by adding the following at the end
thereof:

"Notwithstanding the foregoing,  during the period commencing on October 1, 1998
and ending on the earlier of June 30, 2001 and the date of termination of the LD
Exclusivity Period:

          (i)                 TS shall  not be  required  to pay  Estimated  ***
                         Costs in advance.

         (ii)                AOL  shall  for  each  calendar  quarter  pay  (or
                         reimburse  TS  for  the  payment  of)  Covered  Offline
                         Marketing  Costs (as defined  below) in such quarter in
                         an amount up to the  applicable  AOL Cost  Contribution
                         Amount  (as  defined  below) for such  quarter,  and TS
                         shall  not be  required  to pay  such  Covered  Offline
                         Marketing Costs,  provided that TS shall continue to be
                         responsible,  to the extent  provided  in this  Section
                         V.D., for the payment of all Offline Marketing Costs in
                         any  quarter in excess of such  amounts  required to be
                         paid by AOL.

        (iii)                 "Covered  Offline  Marketing  Costs"  in a quarter
                         means  and  includes  the  actual  cost  (to TS) of all
                         Subscriber  Incentives  in the  form of  "AOL  Rewards"
                         points  purchased  by TS to be  provided  to End  Users
                         subscribing  to the  Services  during such quarter as a
                         result  of  the  ***  services   provided   under  this
                         Agreement,  and all Offline Marketing Costs incurred by
                         AOL  in  such  quarter  and  for  which,   absent  this
                         provision,  TS would be responsible for reimbursing AOL
                         for the payment or incurrence  of, as provided above in
                         this Section V.D., including,  without limitation,  (w)
                         the actual cost of *** services  incurred in connection
                         with  ***  services,  (x) the  actual  cost  (to TS) of
                         Subscriber Incentives in the form of

                                       17
<PAGE>


                         *** points or *** of AOL  Service to be provided to End
                         Users  subscribing to the Services  during such quarter
                         as a result of the ***  services  provided  under  this
                         Agreement,    (y)   Rep   Incentives   to   AOL's   ***
                         representatives  for  *** to the  ***  vendors  for the
                         Services and (z) payments to vendors  contracted by AOL
                         to  perform  the  ***  services  provided  for in  this
                         Agreement.

         (iv)                 "AOL Cost Contribution  Amount" shall mean (A) for
                         the calendar  quarter  beginning  October 1, 1998, Four
                         Million Five  Hundred  Thousand  Dollars  ($4,500,000);
                         (ii) for each calendar quarter  thereafter,  either (x)
                         Four Million Dollars  ($4,000,000);  or (y), if TS pays
                         AOL  $19,000,000  pursuant to Section  V.B.1.a for such
                         quarter, Six Million Dollars ($6,000,000).

          (v)                 If  in  any   quarter  AOL  funds  less  than  the
                         applicable  AOL  Cost  Contribution   Amount  for  such
                         quarter in Offline Marketing Costs, AOL shall pay to TS
                         the   amount   by  which   the   applicable   AOL  Cost
                         Contribution  Amount  exceeds  the  amount  of  Offline
                         Marketing Costs so funded by AOL in such quarter but in
                         no event more than Two Million Dollars ($2,000,000) (or
                         Six  Million  Dollars  ($6,000,000)  if  the  AOL  Cost
                         Contribution Amount for such quarter was $6,000,000).

         (vi)                 AOL shall use commercially  reasonable  efforts to
                         reduce  telecommunications  costs  associated  with the
                         Transfer Plus program.

26. Sections V.F.1,  V.F.2, V.F.3, V.F.4 and V.F.5 are deleted in their entirety
and the following new Section V.E. is added to the Agreement:

"E. TS and Holdings entered into a written agreement with CompuServe Interactive
Services,  Inc.  ("CompuServe")  with respect to the exclusive marketing of TS's
telecommunications  services by CompuServe (the  "CompuServe  Agreement") on the
CompuServe Service (as defined in the CompuServe Agreement). TS hereby expressly
acknowledges  and agrees that neither the  CompuServe  online  service  (however
defined in this Agreement or the CompuServe Agreement) nor the end users thereof
(including,  without  limitation,  "End  Users"  as  defined  in the  CompuServe
Agreement)  are or shall be  deemed to be  within  the  scope of this  Agreement
(including,  without limitation, the exclusivity provisions set forth in Article
VII.  hereof),  (i) by  reason  of the  consummation  of  AOL's  acquisition  of
CompuServe (or the fact of such acquisition) or (ii) based on the facts known to
TS  existing  as  of  the  Amendment  3  Effective  Date.  No  user  of  the  TS
telecommunications  services  marketed  thereunder  pursuant  to the  CompuServe
Agreement (the "TS/CS Services") shall for any purposes of this Agreement be, or
be deemed to be, an "End User" as defined and used  herein,  the TS/CS  Services
shall not be, or be deemed to be,  "Services"  as defined  and used  herein,  no
revenues  generated under or by reason of the CompuServe  Agreement shall form a
part of, or in any respect be included  in, "LD  Marginable  Revenue" as defined
and used herein,  and TS's  exclusivity  rights set forth in Article VII. herein
shall not apply in any manner to  CompuServe's 


                                       18
<PAGE>

marketing  of the TS/CS  Services.  AOL  hereby  consents  to TS' and  Holdings'
entering into, and performing  under, the CompuServe  Agreement and agrees that,
in and of itself,  such conduct shall not  constitute a breach by TS or Holdings
of Section  VII.A.6 of this  Agreement  or require the  payment of any  override
pursuant thereto."

27. Sections VII.A.1, VII.A.2, VII.A.3, VII.A.4 and VII.A.5 of the Agreement are
deleted  in  their  entirety  and the  parties  acknowledge  that  all of  AOL's
obligations  thereunder have been fully discharged and AOL shall have no further
liability or obligation thereunder. The following new Sections VII.A.1, VII.A.2,
VII.A.3, VII.A.4 and VII.A.5. are inserted in lieu thereof:

1. (a) Except as otherwise  specifically provided in this Agreement,  during the
LD  Exclusivity  Period,  TS shall be the  exclusive  provider of Long  Distance
Telecommunications  Services  marketed by AOL (or its affiliates,  provided that
this reference to affiliates shall not be deemed to provide TS rights under this
Agreement  with respect to any site,  location or property that is not otherwise
part of the AOL  Service)  on the AOL  Service to the AOL  Service  subscribers.
Except as otherwise specifically provided in this Agreement, during the Wireless
Exclusivity  Period,  TS shall be the exclusive  provider of  Commercial  Mobile
Radio Services marketed by AOL (or its affiliates,  provided that this reference
to affiliates shall not be deemed to provide TS rights under this Agreement with
respect to any site,  location or property that is not otherwise part of the AOL
Service) on the AOL Service to the AOL Service  subscribers.  In  addition,  AOL
shall not provide to any other providers of telecommunications  services (i) any
*** of  subscribers  to the AOL  Service  from the *** for  purposes  of *** any
telecommunications  services, or (ii) *** of *** to the AOL Service for purposes
of *** or *** of any telecommunications services, in each case as to which TS is
then the exclusive provider under this Agreement;  provided, however, that, such
restrictions  shall not apply  with  respect  to the *** of  Broadband  Services
permitted  to be marketed  by AOL  pursuant  to Section  VII.A.1(b)  except with
respect to *** prior to ***.  Notwithstanding  the  foregoing or anything to the
contrary in this Agreement,  and without limiting any actions which may be taken
by AOL without violation of TS's rights hereunder, (a) AOL shall be permitted to
enter into  arrangements  to market Bundled Online Services and offer and market
Broadband  Services  (each an "Excepted  Service" and,  collectively,  "Excepted
Services") in accordance  with Section  VII.A.1(b)  without  compensation  to TS
other than as expressly provided below.

(b) (1) AOL  shall  be  permitted  to  enter  into any  arrangement  with  other
provider(s) of telecommunications services (each, an "Other Provider") to market
a  Bundled  Online  Service;  provided  that  AOL may  not  enter  into  such an
arrangement  with  ***  prior to *** with  respect  to Local  Telecommunications
Services or  Commercial  Mobile Radio  Services and prior to *** with respect to
Long Distance  Telecommunications  Services. "Bundled Online Service" shall mean
the  AOL  Service   co-marketed  in  conjunction  with  any   telecommunications
service(s) or in conjunction  with the brand of any Other Provider.  Any Bundled
Online Service may be co-branded

                                       19
<PAGE>

with an Other Provider and may also be a Broadband  Service.  AOL's  exclusivity
and marketing obligations (including,  without limitation, any obligation of AOL
to include links, key words, a dedicated area or any other presence or materials
on the AOL Service) under this Agreement  shall not extend to any Bundled Online
Service; provided, however, that during the LD Exclusivity Period, (X) AOL shall
continue to include  Switched  Subscribers in the offline  marketing  subscriber
pool made available to TS and (Y) no Long Distance  Telecommunications  Services
shall be promoted on any Bundled Online Service that is not a Broadband Service,
by any Other Provider or by AOL, except that (i) AOL may, at its option, promote
the LD Services on such  Bundled  Online  Service and  operational,  billing and
other  non-promotional  functions  related to Long  Distance  Telecommunications
Services  may be  included  on such  Bundled  Online  Service and (ii) the Other
Provider  shall  be  permitted  to  offer  on its own  web  site  Long  Distance
Telecommunications  Services which may be promoted  through links on the Bundled
Online Service.  Notwithstanding  the foregoing,  prior to July 31, 1999, (I) no
links  to the  area  on the  Other  Provider's  web  site  where  Long  Distance
Telecommunications  Services are offered  shall be promoted  through the Bundled
Online  Service to Switched  Subscribers,  and (II) the Other  Provider for such
Bundled  Online  Service  shall not be permitted to target  market Long Distance
Telecommunications  Services to  Switched  Subscribers.  "Switched  Subscribers"
shall mean any  subscriber  to the Bundled  Online  Service who  switched  their
subscription from the AOL Service to the Bundled Online Service.  As a condition
to AOL entry into such  arrangement,  to the extent TS is unable to  continue to
bill a  Switched  Subscriber  who is an End  User as a result  of such  Switched
Subscriber switching its subscription from the AOL Service to the Bundled Online
Service,  AOL shall ensure that the Other Provider  provides to TS  satisfactory
billing of LD Services  provided by TS to any Switched  Subscriber who is an End
User at a cost to TS no  greater  than the cost to it of billing  such  Services
through a credit card and shall provide,  if TS shall so request,  standard call
detail on such bills at no additional expense.  AOL shall not be required to pay
TS an override  under  Section  VII.A.3 with respect to any  subscriber to Local
Telecommunications  Services billed through any Bundled Online  Service.  During
the LD  Exclusivity  Period,  AOL shall not be  permitted  to market any Bundled
Online Service that is not a Broadband Service over the AOL Service or use AOL's
Transfer Plus, telemarketing, direct mail Service or other marketing channels to
target market any Bundled Online Service to subscribers to the AOL Service.

(2) AOL shall be permitted to offer to subscribers to the AOL Service  broadband
(i.e., 128k or more in either direction)  version(s) of the AOL Service (each, a
"Broadband  Service") and AOL may market Broadband Services over the AOL Service
and  otherwise  target  market  Broadband  Services  to  subscribers  to the AOL
Service.  Any  Broadband  Service(s)  may be co-branded  with an Other  Provider
(other   than,   prior  to  January  1,  2000,   AT&T  if  bundled   with  Local
Telecommunications Services or Commercial Mobile Radio Services) and may also be
a Bundled Service. AOL's marketing and exclusivity  obligations shall not extend
to  any  Broadband   Service.   AOL's  marketing  and  exclusivity   obligations
(including, without limitation any obligation of AOL to include links, keywords,
a dedicated  area or any presence or  materials  on the AOL Service)  under this
Agreement shall not extend to any Broadband Services;  provided,  however,  that
during 

                                       20

<PAGE>

the LD  Exclusivity  Period,  AOL's  online  marketing  obligations  (including,
without limitation any obligation of AOL to include links, keywords, a dedicated
area or any presence or materials on the AOL Service)  under this Agreement and,
with  respect to Switched  Subscribers  until June 30, 1999,  AOL's  exclusivity
obligations  with respect to Long  Distance  Telecommunications  Services  shall
extend to any Broadband Service that is not a Bundled Service. AOL's exclusivity
obligations  (including,  without  limitation  any  obligation of AOL to include
links,  keywords,  a  dedicated  area or any  presence or  materials  on the AOL
Service) with respect to Commercial  Mobile Radio  Services  shall not extend to
Broadband  Services;  provided that Commercial Mobile Radio Services provided by
an Other  Provider and promoted  over a Broadband  Service that is not a Bundled
Service  shall  not be billed on the bill for such  Broadband  Service  or using
on-file billing  information  provided by AOL to charge the credit or debit card
or checking  account,  as the case may be, used for the bill for such  Broadband
Service , other  than  through  AOL's *** or ***  service or other  similar  ***
methods;  provided however, that, prior to ***, AOL shall not provide its *** or
*** services to subscribers  to such  Broadband  Service for purposes of billing
Commercial  Mobile  Radio  Services of an Other  Provider  unless AOL shall have
first provided TS with the opportunity to ***.

(3) During the LD  Exclusivity  Period,  AOL shall pay to TS an  override in the
amount of *** per month for each  subscriber  (A) in excess of *** to any single
Excepted Service bundled with any  telecommunications  services in the nature of
any of the Services and (B) in excess of *** in the  aggregate  for all Excepted
Services  bundled  with  tele-communications  services  in  the  nature  of  the
Services; provided, however, that any overrides to which TS is entitled pursuant
to clause (B) of this sentence  shall be reduced by any  overrides  paid for the
same period  pursuant  to clause (A) of this  sentence.  Each of such  threshold
amounts  shall be increased on each ***,  commencing  ***, by an amount equal to
the product of (a) the then threshold  (without  giving effect to such increase)
times (b) *** the  percentage  increase  in the  number of the *** the *** as of
such date over the number of such *** on the next  preceding  *** provided  that
such  threshold  amounts on and after *** shall be at least *** with  respect to
any  single  Excepted  Service  and at least *** with  respect  to all  Excepted
Services in the aggregate.  Notwithstanding the foregoing,  no override shall be
payable pursuant to this Section  VII.A.1(b) if, within *** following the end of
a  month  in  which  an  applicable  threshold  is  exceeded  either  (i) the LD
Exclusivity  Period  terminates or expires or (ii) the number of  subscribers to
the  Excepted  Service or Excepted  Services  that  exceeded the  threshold  has
declined below the threshold that was exceeded; provided, that if, at the end of
such *** month period,  neither of such  conditions  has been met, AOL shall pay
such  override  for each  month  thereafter  at the end of which  the  number of
subscribers  to  such  Excepted   Service   exceeds  an  applicable   threshold.
Notwithstanding  the foregoing,  with respect to any Bundled Online Service that
is bundled with Local Telecommunication  Services, AOL may elect, at its option,
to pay TS an override in accordance with SectionVII.A.3.  for each subscriber to
such Bundled  Online  Service,  in which event such Bundled Online Service shall
not be counted  against any of the  thresholds  set forth in this  Section.  For
purposes of clause (A) of the preceding sentence, (1) any Bundled Online Service


                                       21
<PAGE>

shall not be counted as a Broadband  Service,  (2) Bundled  Online  Services are
considered  separately  from  Broadband  Services and (3) any  Excepted  Service
bundled  with or promoting  telecommunications  services in the nature of any of
the Services is considered  separately from another Excepted  Service  promoting
different  telecommunications  services or the same telecommunications  services
offered by a different Other Provider. For purposes of this Section, subscribers
to each  separate  Excepted  Service  shall  be  counted  on the  basis  of paid
subscribers existing as of the end of each applicable calendar month.

         "2. As of June 30, 2000, or as of any subsequent  anniversary  thereof,
AOL may,  at its option but  subject to any  election  made  pursuant to Section
III.E.1.,  terminate the LD  Exclusivity  Period by giving TS written  notice of
such election at least sixty (60) days prior to the date of such termination. In
addition,  as of (i) the earlier to occur of (a) the date that is eighteen  (18)
months  after the  Wireless  Launch Date and (b) June 30,  2000 if the  Wireless
Launch Date shall not have  occurred  and  September  30,  2000 if the  Wireless
Launch  Date  shall have  occurred  and (iii)  June 30,  2001 or any  subsequent
anniversary thereof, AOL may, at its option,  terminate the Wireless Exclusivity
Period by giving TS written  notice of such  election  at least  sixty (60) days
prior to the date of such termination.  However,  notwithstanding termination of
the LD Exclusivity Period, AOL shall not commence any marketing of Long Distance
Telecommunications  Services under any AT&T brand on the AOL Service  (including
bundled with any Excepted Service) prior to June 30, 2000.

         "3.  Notwithstanding  anything in this  Agreement to the contrary,  AOL
shall have no exclusivity  obligations with respect to Local  Telecommunications
Services.   TS  shall   have   the   right  to   offer   (and   promote)   Local
Telecommunications  Services on the AOL Service  during the Local  Non-Exclusive
Period solely  utilizing the marketing  hereunder,  subject to the terms of this
Agreement,  including, without limitation,  Sections II, III.E. and IV and shall
have the rights  with  respect to such Local  Services  as are  provided in this
Agreement;  provided,  however,  that, during the LD Exclusivity  Period,  Local
Services  shall be offered  solely on a bundled  basis with LD  Services  (i.e.,
offered  as  ancillary  additional  service  for  use  in  conjunction  with  LD
Services);   provided,   further,   that   if   TS   is   not   offering   Local
Telecommunications Services on the AOL Service to subscribers of the AOL Service
as of the date of any termination of the LD Exclusivity  Period,  then the Local
Non-Exclusive Period shall terminate and all TS's rights under this Agreement to
offer  (and  utilize  the  marketing   provided   hereunder  to  promote)  Local
Telecommunications  Services on the AOL Service shall  terminate as of such date
of   termination.   If  AOL  enters  into  any   arrangement   to  market  Local
Telecommunications  Services  on the AOL Service  (other than with  respect to a
Bundled  Service),  then AOL shall pay TS an  override  in the amount of One and
50/100   Dollars   ($1.50)  per  month  for  each   subscriber   to  such  Local
Telecommunications  Services who is billed  using  on-file  billing  information
provided by AOL to charge the credit or debit card or checking  account,  as the
case may be, or billed on the same bill as the AOL  Service  and who  subscribes
prior to June 30, 2000, for so long as AOL is receiving  revenue from such


                                       22
<PAGE>

Local  Telecommunications  Services in respect of such  subscriber but not later
than  June  30,  2005;  provided,  however,  that if  such  marketing  of  Local
Telecommunications  Services  is under any AT&T  brand,  then the amount of such
override  shall be Three Dollars  ($3.00) and such  override  shall be paid with
respect to each  subscriber  to such Local  Telecommunications  Services  who is
billed using on-file billing information provided by AOL to charge the credit or
debit card or checking  account,  as the case may be, or billed on the same bill
as the AOL Service and who subscribes  prior to June 30, 2000 for so long as AOL
is receiving revenue from such Local  Telecommunications  Services in respect of
such  subscriber,  but not later than June 30, 2005. If TS offers or enters into
any arrangement to offer Local  Telecommunications  Services on the AOL Service,
TS shall pay AOL an override in the amount of One and 50/100 Dollars ($1.50) per
month for each  subscriber  (other  than an  Unbillable  End User) to such Local
Telecommunications  Services who subscribes  prior to June 30, 2000, for so long
as such subscribers are End Users of Local Services, but not later than June 30,
2005; provided, however, that if such offer of Local Telecommunications Services
is under any AT&T brand, then the amount of such override shall be Three Dollars
($3.00) and such override shall be paid with respect to each  subscriber to such
Local  Telecommunications  Services  (other  than an  Unbillable  End  User) who
subscribes  prior to June 30, 2000 for so long as such subscribers are End Users
of Local Services,  but not later than June 30, 2005. In addition,  AOL will use
all reasonable efforts to convince the provider of such Local Telecommunications
Services to use TS's billing services in connection therewith, provided that AOL
shall  have no  liability  hereunder  if such  provider  elects  not to use TS's
billing services.

         "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,  provided,  however,  that AOL shall not sell  online
advertising on the AOL Service  (other than on a Bundled  Service or a Broadband
Service) to market any Broadband Service as permitted under Section  VII.A.1(b))
(i) for Long Distance  Telecommunications  Services to any other provider during
the LD Exclusivity  Period or (ii) for  Commercial  Mobile Radio Services to any
other provider during the Wireless Exclusivity Period;  provided,  however, that
AOL shall not be deemed in breach of this Section as a result of any advertising
as to which AOL has not  received  written  notice  from TS  provided  AOL shall
comply with its obligations under Section VII.A.11.

         "5. Except as otherwise  specifically provided in this Section VII.A.5,
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, AOL shall not target market to
LD End Users (i) prior to ***, (ii) more than *** per calendar year for any year
after  ***  during  the  Term,  or  (iii)  for the  promotion  of Long  Distance
Telecommunications   Services,   Commercial   Mobile  Radio  Services  or  Local
Telecommunications  Services ***; provided,  however, that in no event shall AOL
be restricted from target marketing


                                       23
<PAGE>

to the "buyers" category of subscribers to the AOL Service  notwithstanding that
such buyers may also be LD End Users. Notwithstanding the foregoing, TS shall be
permitted to target  market to End Users solely by utilizing  the  telemarketing
commitments set forth in Section *** or the *** commitments set forth in Section
***,  other  than those  commitments  dedicated  to the  promotion  of  Wireless
Services;  provided,  that any such target  marketing  shall promote  solely the
Services or products  and  services  permitted to be promoted by TS pursuant to,
and shall be subject to the terms of, Section ***; provided,  further, that this
provision  does  not  provide  TS  with  any  additional  marketing  commitments
hereunder  and any  marketing  commitments  utilized to target  market End Users
shall  count  toward   satisfying   AOL's   marketing   obligations   hereunder.
Notwithstanding  the  foregoing,  nothing shall prevent TS, (i) during and after
the  Term,  from  communicating  with End  Users,  by e-mail  or  otherwise,  in
connection with provisioning,  operating and billing the Services; provided that
no such communications  shall contain any promotional,  marketing or advertising
materials  or  messages  of any nature  with  respect to any product or service,
including,  without limitation, the Services, and shall not request or encourage
End Users to take any action  inconsistent  with the  purpose of this  Agreement
(e.g., without limitation,  purchasing  telecommunications  in the nature of the
Services  at a  different  location  or site  than the AOL  Service);  provided,
further,  that any such  communications  shall  comply with AOL's then  standard
policies,  including without limitation,  its privacy policies, Terms of Service
for the AOL  Service  and  policies  regarding  unsolicited  or bulk  e-mail (as
applicable), and (ii) after the Term, target marketing *** to the End Users."

28. The second sentence of Section VII.A.6.  of the Agreement is amended to read
in its entirety as follows:

"After  such first  anniversary  date and during  the Term,  TS may so  contract
without paying AOL any override or other compensation;  provided,  however, that
if such  services  are then being  offered by TS on the AOL  Service  under this
Agreement  on an  exclusive  basis,  TS must first offer AOL the right to market
such services under the AOL Marks. If AOL exercises such right, then the parties
shall  mutually agree upon  compensation  to AOL and the terms and conditions of
the service offering and use of the AOL Marks in connection therewith; provided,
however,  that if AOL and TS cannot agree on appropriate  compensation  or terms
and conditions after  negotiating in good faith for a reasonable amount of time,
TS may market or provide such services  without paying AOL any override or other
compensation and TS shall not utilize the AOL Marks in connection therewith."

29. Section VII.A.6. is further amended to add the following at the end thereof:

"If TS shall so contract with an AOL competitor with respect to, or offer on its
own behalf, a consumer (non-commercial) offering of telecommunications  services
in the nature of the LD  Services,  TS will offer the LD  Services  to End Users
under this  Agreement  at regular  rates that are better  than or equal to those
offered customers by TS on its own behalf or under such other contract, provided
that, for purposes hereof, such 


                                       24
<PAGE>

regular rates need not reflect any promotions or other like special or temporary
rates  (which  special or  temporary  rates shall be limited in time,  scope and
duration) that may be offered to such customers by TS on its own behalf or under
such other  contract;  provided,  that  subscribers  to the AOL Service  receive
reasonably comparable special or temporary rates during the same time periods."

30. The first sentence of Section  VII.A.9.  of the Agreement is amended to read
in its entirety as follows:

"AOL may elect to terminate the LD  Exclusivity  Period if TS's overall  pricing
for the LD Services exceeds overall prices for such services which are generally
available from major carriers so as to be  non-competitive  with those carriers'
offerings."

31. Section VII.A. is amended to add the following Sections 10 and 11:

         "10.  Notwithstanding  that the *** content area available  through the
America  Online brand service (the ***) is excluded by  definition  from the AOL
Service,  (i) during the *** period beginning on ***, AOL shall not collect more
than *** in advertising  revenues from  advertising sold on the *** to providers
of  telecommunication  services  with  respect to which TS is then  entitled  to
exclusivity  hereunder,  (ii) during the *** month period  beginning on ***, AOL
shall not collect more than *** in advertising revenues from advertising sold on
the *** to providers of  telecommunication  services with respect to which TS is
then entitled to exclusivity hereunder,  (iii) during the LD Exclusivity Period,
AOL  shall  not  sell   advertising   on  the  ***   promoting   Long   Distance
Telecommunications  Services on behalf of any national provider of Long Distance
Telecommunications  Services in connection with a *** (i.e.,  including at least
***  covered by the ***) other than in  connection  with  marketing  a Broadband
Service in compliance  with the provisions of Section  VII.A.1.  and (iv) during
the  Wireless  Exclusivity  Period,  AOL shall not sell  advertising  on the ***
promoting Commercial Mobile Radio Services on behalf of any national provider of
Commercial  Mobile Radio Services in connection  with a *** (i.e.,  including at
least  ***  covered  by the ***)  other  than in  connection  with  marketing  a
Broadband Service. It is understood and agreed that the *** does not include the
*** web site and the *** web site is not limited in any way hereunder.

         11. AOL will use commercially reasonable best efforts,  consistent with
past  practices,  to  encourage  (i) its  significant  partners to observe  TS's
exclusivity  rights  under this  Agreement  in partner  Rainman  areas and other
partner  areas  within the AOL Service but not  controlled  by AOL, and (ii) any
provider of Local  Telecommunications  Services under an arrangement with AOL to
offer Local Telecommunications Services on the AOL Service (other than a Bundled
Online Service or Broadband  Service that is offered pursuant to, and subject to
the terms of,  Section  VII.A.1.),  from  promoting  to  subscribers  to the AOL
Service on such  provider's web site linked directly to from the AOL Service 


                                       25
<PAGE>

(1) Long Distance  Telecommunications  Services during the LD Exclusivity Period
and/or (2)  Commercial  Mobile Radio  Services  during the Wireless  Exclusivity
Period (provided, however, that such provider may provide online billing for any
services,  including any telecommunications  services, on such web site) but AOL
can provide no assurance  that such  partners  will comply and AOL shall have no
liability  hereunder  if such  partners  do not  comply  nor  will  AOL have any
liability  for a failure to encourage in all  instances so long as AOL is acting
on an overall basis in good faith.  AOL shall,  consistent  with past practices,
promptly  remove any advertising or links that violate TS's  exclusivity  rights
under this  Agreement  from areas within the AOL Service that are  controlled by
AOL.

32. Section  X.A.1.  is amended to add the following at the end thereof as a new
sentence: "However,  notwithstanding any provision to the contrary herein, after
the  termination  or  expiration  of the  Term,  TS shall  use all  commercially
reasonable  efforts to transition its billing operations and provisioning of the
Services  off the AOL Service and on to the  Internet  and AOL will provide such
reasonable  assistance  in  effecting  such  transition  as TS shall  reasonably
request,  and, if the  aggregate  number of End Users (using any Service)  shall
thereafter  be fewer than ***, AOL shall have the right,  upon *** prior written
notice to TS, to cease  providing to TS billing  information  regarding such End
Users and all  services  under  Section  III.D.1,  the  Credit  Card  Processing
Services  Agreement and the Electronic  Payment  Processing  Services  Agreement
between the parties."

33. Sections  X.B.1.  and X.B.2. of the Agreement are deleted their entirety and
the following is inserted in lieu thereof:

         "1.  If the LD  Exclusivity  Period  shall  not  previously  have  been
terminated or expired,  AOL shall have the right, by irrevocable  written notice
to TS at least  ninety (90) days prior to the end of such Period (as it may have
been extended  previously),  to extend the term of the LD Exclusivity Period, in
each case for at least one (1) four-calendar-quarter period, for up to three (3)
successive  four-calendar-quarter  periods,  on the terms and conditions  herein
provided.  Furthermore,  if the Wireless Exclusivity Period shall not previously
have been  terminated  or  expired,  AOL shall  have the right,  by  irrevocable
written  notice to TS at least  ninety (90) days prior to the end of such Period
(as it may have been  extended  previously),  to extend the term of the Wireless
Exclusivity  Period,  in each  case for at least  one (1)  four-calendar-quarter
period,  for up to three (3) successive  four-calendar-quarter  periods,  on the
terms and conditions  herein provided.  Each such notice shall be binding on AOL
and TS for all purposes hereof."

         "2.  If the LD  Non-Exclusive  Period  shall not  previously  have been
terminated or expired,  AOL shall have the right, by irrevocable  written notice
to TS at least  ninety (90) days prior to the end of such Period (as it may have
been extended previously), to extend the term of the LD Non-Exclusive Period, in
each  case for at least one (1)  four-calendar-quarter  period,  for  successive
four-calendar-quarter  periods,  but not  beyond  the  later to occur of (a) the
fifth anniversary of the termination or expiration for the LD Exclusivity Period
and (b) June 30, 2006 on the terms and conditions herein provided.  Furthermore,


                                       26
<PAGE>

if the Wireless  Non-Exclusive  Period shall not previously have been terminated
or expired,  AOL shall have the right,  by  irrevocable  written notice to TS at
least  ninety  (90) days  prior to the end of such  Period  (as it may have been
extended previously),  to extend the term of the Wireless  Non-Exclusive Period,
in each case for at least one (1)  four-calendar-quarter  period, for successive
four-calendar-quarter  periods,  but not  beyond  the  later to occur of (a) the
fifth  anniversary of the termination or expiration of the Wireless  Exclusivity
Period and (b) June 30, 2006 on the terms and conditions  herein provided.  Each
such notice shall be binding on AOL and TS for all purposes hereof."

         "3. AOL shall have the right (the "Buyout Right"), by written notice to
TS by not later than September 30, 2001, to terminate all Non-Exclusive  Periods
as of June 30, 2002 and all of AOL's  obligations  to provide  online  marketing
(including,  without  limitation,  *** and all other advertising or promotion on
the AOL Service) to TS from and after December 31, 2001,  and, upon such notice,
all  Non-Exclusive  Periods  shall be  terminated  as of June 30, 2002 and AOL's
online  marketing  obligations  shall  terminate as of December 31, 2001. If AOL
does not terminate the LD  Exclusivity  Period prior to June 30, 2001,  then, if
AOL  exercises  the Buyout  Right,  AOL shall pay TS, on or before  February 28,
2002,  two (2) times the total  amount  received  by AOL from the Long  Distance
Residual during the six (6) month period ending December 31, 2001 (the "12 Month
Amount").  If AOL  terminates  the LD  Exclusivity  Period before June 30, 2001,
then, if AOL exercises the Buyout Right, AOL shall pay TS, on or before February
28, 2002, the total amount  received from the Long Distance  Residual during the
eighteen (18) month period ending December 31, 2001 (the "18 Month Amount").  At
AOL's option,  by written  notice to TS by not later than September 30, 2001, in
lieu of  exercising  the Buyout  Right,  AOL may elect to terminate all of AOL's
obligations to provide online marketing from and after December 31, 2001 but not
the Non-Exclusive  Periods, in which event, AOL shall pay TS fifty percent (50%)
of (a) the 12 Month Amount or (b) the 18 Month Amount,  as  applicable."  During
any period that AOL is not providing the online  marketing  under this Agreement
pursuant to this  Section  X.B.3.,  the Long  Distance  Residual for such period
shall be reduced by fifty percent (50%).

34.  Section  X.C.1.(b)  of the  Agreement is amended to read in its entirety as
follows:

         "Either TS or AOL may terminate this Agreement at any time upon 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 (the "Cure  Period");
provided,  however, that in the case of a scheduled payment hereunder,  the Cure
Period  shall  be  five  (5)  business  days  after  written   notice   thereof.
Notwithstanding  the foregoing,  no party shall have the right to terminate this
Agreement  for a material  breach of this  Agreement  pursuant  to this  Section
X.C.1.b  based on any  asserted  breach  unless such breach  shall not have been
cured during the  applicable  Cure Period and it is determined by an arbitration
proceeding  convened under Section XI.D that the breach was a material breach as
referenced  in the preceding  sentence and the  breaching  party fails to comply
with  the  arbitrators'  order,  or any  portion  thereof,  in which  event  the
non-breaching party may terminate this Agreement


                                       27
<PAGE>

immediately upon written notice to the other party; provided, however, that this
sentence  shall not apply in the event of any  recurrence  of the same breach or
the occurrence of any substantially  similar breach by the previously  breaching
party if such further asserted breach shall be material and the foregoing notice
and  opportunity  to cure shall have been given and such breach  shall  continue
uncured.  Nothing in this provision is intended to impair the right of any party
to contest a termination by invoking the dispute  resolution  procedures of this
Agreement,  provided that in the event that the breaching  party fails to comply
with an order issued by an arbitration  panel or in the event of a recurrence of
a breach  or  occurrence  of any  substantially  similar  breach,  a  notice  of
termination from the non-breaching  party shall take effect  immediately and all
performance   obligations  of  the  non-breaching  party  shall  be  immediately
suspended  (provided that, if such terminating  party shall be determined not to
have been entitled so to terminate, the other party shall be entitled to damages
for wrongful termination and suspension of such performance obligations)."

35.      Section  X.C.1.d.  of the  Agreement is amended to add after the phrase
         "AT&T ceases to provide long  distance  telecommunications  services to
         TS" the  following:  "and TS  shall  not  then  be  utilizing  services
         provided  by another  provider  with long  distance  telecommunications
         services  of  substantially  equivalent  quality or be  providing  such
         services of substantially  equivalent quality itself,  provided that it
         is   hereby   agreed   by  the   parties   that   the   long   distance
         telecommunications  service  of each  of * * * and  OBN  (as  currently
         operated) are of substantially  equivalent quality for purposes of this
         Section X.C.1.d."

36.      Section X.C. of the Agreement is amended by adding Section X.C.1.f. and
         Section X.C.1.g. at the end of that section:

                  "f. If TS breaches  any of its payment  obligations  under the
         Investment Agreement,  dated as of December 31, 1998 (together with all
         other documents,  agreements and instruments  referenced  therein,  the
         "Investment  Agreement"),  by and  between TS and AOL,  and such breach
         continues  beyond  any  applicable  cure  period  under the  Investment
         Agreement,  then AOL may  terminate  this  Agreement  immediately  upon
         written notice to TS and such  termination  shall not be subject to the
         provisions of X.C.1.b.

                  g. If a voluntary or involuntary  case or other  proceeding is
         commenced  by or against any party or any of its  subsidiaries  seeking
         liquidation,  reorganization or other similar relief with respect to it
         or its debts under any bankruptcy,  insolvency or other similar law now
         or  hereafter  in effect  or  seeking  the  appointment  or a  trustee,
         receiver, liquidator,  custodian or other similar official of it or any
         substantial part of its properties, or shall consent to any such relief
         or to the  appointment of or taking  possession by any such official in
         an involuntary case or other proceeding  commenced against it, or shall
         make a general  assignment for the benefit of creditors,  or shall fail
         generally  to pay its  debts as they  become  due,  or  shall  take any
         corporate  action to authorize  any of 

                                       28
<PAGE>

         the  foregoing,  or an order for relief  shall be entered  against  any
         party  or  any  of  its  subsidiaries   under  applicable   bankruptcy,
         insolvency  or other  similar  laws or hereafter  in effect  (each,  an
         "Insolvency Event"),  then AOL may terminate this Agreement immediately
         upon written  notice to the other  parties in the case of an Insolvency
         Event by TS or Holdings and TS may terminate this Agreement immediately
         upon written notice to AOL in the event of an Insolvency Event by AOL."

37.      Each  of  Section  X.D.2.,  Section  X.D.4  and  Section  X.D.6  of the
         Agreement is deleted in its  entirety and the  following is inserted in
         lieu thereof: "Intentionally Deleted."

38.      The first  sentence of Section  XI.D.1.  of the Agreement is deleted in
         its entirety and the following is inserted in lieu thereof:

"If the parties are unable to resolve any dispute,  controversy or claim arising
under this Agreement  (each a "Dispute"),  such Dispute will be submitted to the
following  senior  executive  officer of each of the parties:  specifically,  J.
Michael Kelly,  the Chief Financial  Officer of AOL, and Gabriel  Battista,  the
Chief Executive Officer of TS; for resolution, which designated senior executive
officer of either  party may be changed by mutual  agreement  of the  parties if
such persons are no longer serving in such capacity."

39.      Section XI.D. of the Agreement is amended by adding Section  XI.D.11 at
         the end of that Section:

         "11. Notwithstanding anything to the contrary in this Agreement, either
party may, without inconsistency with this agreement to arbitrate or the dispute
resolution  provisions  of  this  Agreement,  seek  from a  court  of  competent
jurisdiction any provisional  remedy that may be necessary to protect such party
from  irreparable  harm.  The parties  agree that any  violation  by TS of AOL's
privacy  policies  (as set forth at keyword  "TOS" on the AOL Service) or of the
provisions of Section 40 of Amendment No. 3 (entitled  "Public  Disclosures") or
any violation of law or regulations  by TS that exposes AOL to legal  liability,
in each case that  causes  injury to AOL,  would  cause  continuing  irreparable
injury to AOL for  which  money  damages  would not  adequately  compensate  AOL
(provided that the foregoing  agreement does not constitute an acknowledgment by
any party,  and there shall be no  implication  or statement  arising from or by
reason of such  agreement,  as to the extent of any such injury or that any such
injury or any such event or  circumstance  is material or that any such event or
circumstance should result in any remedy from any court).

40.      Public Disclosures

         The timing,  content and procedure of any press release or other public
announcement regarding the parties' entering into of this Amendment or the terms
of this Amendment  shall be mutually  agreed upon in advance by the parties.  TS
shall not make


                                       29
<PAGE>

any public  disclosure  regarding  the  existence  or  substance of any dispute,
litigation,  arbitration proceeding or other conflict between the parties except
to the  extent  required  by law,  in  which  event TS  shall  use  commercially
reasonable best efforts to disclose the minimum amount of information  necessary
or appropriate to comply with law; provided,  however,  that TS may disclose the
existence of any litigation  initiated by AOL that has  previously  been, and to
the same extent as,  disclosed by AOL. TS shall not issue or permit to be issued
on its behalf any press release or other public announcement,  or make or permit
to be  made  any  public  statement  which  intentionally  impugns,  maligns  or
disparages AOL, its business practices or its directors,  officers or employees.
Neither  AOL nor  Daniel  Borislow  shall,  make,  or  permit  to be  made,  any
communications  with or to the press or statement to investment  analysts,  fund
managers  or other  members of the  investment  community,  which  intentionally
impugns,  maligns  or  disparages  the other,  its  business  practices,  or its
directors,  officers or employees.  During the *** period  following the date of
this  Amendment,  AOL  shall  not  issue  any  press  release  or  other  public
announcement  announcing  that AOL has entered into (i) any  agreement to market
Long Distance  Telecommunications  Services,  which agreement would violate TS's
exclusivity  rights  hereunder if the LD  Exclusivity  Period had not expired or
terminated  at the time of  performance  under such  agreement  and/or  (ii) any
agreement to market Commercial Mobile Radio Services over the AOL Service, which
agreement  would  violate  TS's  exclusivity  rights  hereunder  if the Wireless
Exclusivity  Period had not  expired or  terminated  at the time of  performance
under such agreement.  During the *** following the date of this  Amendment,  in
any  press  release  issued  by AOL  announcing  that  AOL has  entered  into an
agreement to market a Broadband Service,  AOL shall use commercially  reasonable
best  efforts  not to  disclose  the  fact  that  AOL has the  right  to  market
Commercial Mobile Radio Services on such Broadband Service.  AOL represents that
it is not currently  engaged,  on the date of this  Amendment,  in  negotiations
arising from a bona fide offer to merge with or be acquired by any third party.

41.      License

         (a)  License.  TS hereby  grants  to AOL a  perpetual  and  irrevocable
              (subject  to  clause  (f)),   non-exclusive,   worldwide  license,
              (including  the right to sublicense)  to use,  store,  distribute,
              display, perform communicate, transmit, promote, upgrade, enhance,
              maintain, support, copy, modify and make derivative works from the
              TS Technology (as defined below) in connection with the use by AOL
              and/or its  partners in  connection  with an AOL,  AOL-branded  or
              AOL-owned or -controlled affiliated property or service; provided,
              however,  that such license  shall be subject to any  restrictions
              that may be imposed by third party  licensors of the TS Technology
              or portions  thereof,  provided that TS shall use all commercially
              reasonable  efforts  (which shall  include  efforts to  facilitate
              direct  negotiations  between  AOL and such  licensor)  to  secure
              complete  pass-through  rights to all TS Technology  for AOL, with
              respect  both to TS  Technology  currently  licensed  by TS and TS
              Technology hereafter licensed by TS (provided,  and so long as, TS
              does not incur any costs in connection therewith that AOL does not
              agree to pay).  "TS

                                       30
<PAGE>
              Technology"  shall mean,  collectively,  all technology  currently
              owned or licensed by TS or  acquired,  developed or licensed by TS
              during  the  Term,  including,  without  limitation,  TS's  online
              billing,  call  detail  record,   customer  service  and  database
              technology,   software  and   functionality,   including   without
              limitation  any tools,  both in object  code and source code form,
              which TS develops,  acquires or licenses and which are utilized in
              connection  with the  development,  navigation,  use,  management,
              editing,  updating,  maintenance or upgrading of such  technology,
              software and  functionality  and any other  related  materials and
              works, including, without limitation,  Upgrades, subject to clause
              (c), and documentation,  designs, technical specifications and all
              elements  and  components  of the user  interface,  and all  parts
              thereof in whatever media or form.

         (b)  Royalties.  The  license  granted  in clause  (a) shall be royalty
              free; provided,  however,  that to the extent the TS Technology is
              used or licensed by AOL in  connection  with the  provision of any
              telecommunications  services  in the nature of the  Services,  AOL
              shall pay TS a mutually agreed upon royalty not to exceed the then
              lowest royalty charged by TS to any  unaffiliated  third party for
              licensing the TS Technology; and provided further that the license
              granted  with  respect  to  Upgrades  is  subject  to the  payment
              provisions and other restrictions set forth in clause (c).

         (c)  TS  Upgrades.  From time to time,  if TS develops or acquires  any
              Upgrade to the TS Technology,  TS shall deliver all configurations
              of the then-current  versions of the TS Technology to AOL, subject
              to the provisions of subparagraph  (a) above.  For the purposes of
              this license,  "Upgrade"  shall mean, with respect to any software
              or other product, any update, upgrade, error correction,  bug fix,
              maintenance   release,   enhancement,    addition,    improvement,
              extension, modification,  configuration,  replacement, substitute,
              functional  equivalent  or successor  version or product,  and all
              related  documentation.  TS shall  provide  such  Upgrades  to AOL
              royalty-free,  unless, if TS incurred any  out-of-pocket  costs at
              the request of AOL in developing any such Upgrades or any costs in
              providing  such  Upgrades  to AOL as  required  herein,  AOL shall
              reimburse TS for all such costs.

         (d)  Representations  and  Warranties.  TS represents and warrants that
              the TS  Technology  shall not  infringe or violate any  copyright,
              trademark,  patent or any other third party right,  or violate any
              applicable law or regulation. If AOL pays royalties to TS pursuant
              to clause (b) or (c), TS further  represents and warrants that the
              TS  Technology  shall be free from  defects in  manufacturing  and
              workmanship.

         (e)  Term.  The  license  granted  in  clause  (a)  shall  survive  the
              expiration or termination  of the Term of the Agreement,  provided
              that such license may be terminated by TS if AOL fails to make any
              royalty  payments  required  pursuant 


                                       31
<PAGE>
              to Section  (a)  or (c) after  thirty  (30) days following written
              notice to AOL thereof.

42. As a condition to AOL's  entering into this  Amendment,  TS shall pay to AOL
all  amounts  due and  owing  under  the  Agreement  as of  December  31,  1998,
including,   without  limitation,  all  bounties  and  Offline  Marketing  Costs
(including,  without  limitation,  all vendor  invoices and call  representative
incentives),  which  amounts the parties  hereby  agree for all  purposes of the
Agreement total $11,780,694 (except for amounts referred to in the last sentence
of paragraph 44 of this Amendment), provided that such amount shall be offset by
any reduction in the vendor  charges  included in such amount,  which  reduction
occurs by way of a settlement of a dispute  between TS and such vendor over such
charges.  TS shall pay AOL an installment  of $6,000,000  upon execution of this
Amendment  and the balance on or before  January 31,  1999.  If TS fails to make
either of the payments described in the immediately preceding sentence within 24
hours after written notice  thereof,  AOL shall have the right to terminate this
Agreement by giving TS written notice thereof. All such amounts, and all amounts
previously  paid by or on behalf of TS or Holdings under the Agreement  shall be
non-refundable and shall not be subject to any offsets.

43.  In  consideration  of,  and as a  condition  to,  AOL  entering  into  this
Amendment,  contemporaneously with this Amendment, TS and CompuServe shall enter
into an  amendment  to the  CompuServe  Agreement  in the form  attached to this
Amendment as Attachment A (the "CompuServe Amendment").

44. In consideration of, and acknowledging that the Waiver (as defined below) is
a condition  to, the parties'  entering  into this  Amendment,  as of January 5,
1999,  each party hereby  irrevocably  waives and  releases  all claims,  suits,
demands,  actions and  rights,  whether  known,  unknown,  contingent  or fixed,
against the other parties and their  respective  current and former  affiliates,
successors,  assigns, directors, officers, agents and employees arising prior to
January 5, 1999 and arising out of or in any way related to the Agreement or the
CompuServe Agreement or the negotiation,  performance or nonperformance  thereof
or the  negotiation  of  the  Agreement  or the  CompuServe  Agreement  or  this
Amendment or the  CompuServe  Amendment,  other than third party claims that are
subject to  indemnification  under the  Agreement  and of which the  indemnified
party has given the  indemnifying  party notice prior to the date this Amendment
is executed (the "Waiver").  The Waiver shall be effective  notwithstanding  any
terms to the contrary contained in the Agreement, the CompuServe Agreement, this
Amendment  or the  CompuServe  Amendment.  The  parties  further  agree  that no
documentary,  verbal,  e-mail,  electronic  or other  evidence  relating  to the
negotiation,  performance or  nonperformance  of the Agreement or the CompuServe
Agreement  prior  to  January  5,  1999  shall be  offered  or  admitted  in any
arbitration  or related  proceeding  between  the  parties  with  respect to the
negotiation,  performance or  nonperformance of this Agreement or the CompuServe
Agreement after the date of execution of this Amendment after January 5, 1999 in
connection  with any dispute  involving  circumstances  or actions or  inactions
arising  prior to  January 5, 1999.  The Waiver  shall


                                       32
<PAGE>
not apply to any claims, suits, demands, actions and rights of AOL in connection
with  approved  costs  actually  incurred by AOL that are to be reimbursed by TS
under this  Agreement  and that are not yet  invoiced,  are under  dispute by TS
(other than with AOL) or that are not  otherwise  covered by the  provisions  of
paragraph 42 of this Amendment.

45.  With  respect  to End  Users  who are End  Users  as of the  expiration  or
termination of the Agreement or any Period  thereunder,  for so long as such End
Users continue to be End Users and subscribers to the AOL Service and subject to
Section X.A.1 of the Agreement,  AOL will provide all  information  available to
AOL that is necessary  for TS to perform  payment  processing in respect of such
End Users in accordance  with the terms of the Credit Card  Processing  Services
Agreement, as amended, and the Electronic Payment Processing Services Agreement,
between  the  parties,   subject  to  the  terms  of  each  such  agreement.  In
consideration  of and as a condition to AOL entering  into this  Amendment,  the
parties  shall  enter into the  Amendment  to Credit  Card  Processing  Services
Agreement  (the  "Credit  Card  Amendment")  and  into  the  Electronic  Payment
Processing Services Agreement (the "EFT Agreement") in the forms attached hereto
as Attachment B and Attachment C, respectively.

46. If any term, provision, covenant or restriction of this Amendment 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
Amendment shall remain in full force and effect and shall in no way be affected,
impaired or invalidated  and the parties shall negotiate in good faith to modify
this  Agreement to  preserve,  to the fullest  extent  legally  permitted,  each
party's  anticipated  benefits  and  obligations  under this  Amendment.  If the
parties are unable to so agree, the matter shall be resolved pursuant to Article
XI.D of the Agreement.

47. This  Amendment  does not, and shall not be construed to, modify any term or
condition  of  the  Agreement  (including,   without  limitation,   any  payment
obligations under the Agreement) except as expressly provided in this Amendment.
Except as herein  provided,  the  Agreement  shall remain  unchanged and in full
force and effect. In the event of any  inconsistency or discrepancy  between the
Agreement  and this  Amendment,  the  terms  and  conditions  set  forth in this
Amendment   shall   control.   This   Amendment  may  be  executed  in  multiple
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall  constitute one and the same  document.  This Amendment  shall be
governed by the internal laws of the State of New York, without giving effect to
the principles of conflict of laws thereof.

48. If at any time during the period from  January 6, 1999 until June 30,  1999,
Daniel Borislow is employed by Holdings,  TS or any affiliate in the capacity of
an executive  officer,  it shall be deemed a material breach of the Agreement by
TS and AOL shall have an immediate right to terminate the Agreement upon written
notice to TS, without regard to any of the dispute resolution  provisions of the
Agreement.

[Signatures appear on the next page]

                                       33
<PAGE>
IN WITNESS  WHEREOF,  the undersigned have caused this Amendment to be signed on
their behalf as of the date first written above.

AMERICA ON LINE, INC.

By:  /s/  J. Michael Kelly
     ---------------------
Name:    J. Michael Kelly
Title:   Senior Vice-President and CFO



TEL-SAVE, INC.

By:  /s/  Edward B. Meyercord
     ------------------------
Name:   Edward B. Meyercord
Title:  Executive Vice President



TEL-SAVE.COM, INC.

By: /s/  Edward B. Meyercord
    ------------------------
Name:   Edward B. Meyercord
Title:  Executive Vice President



                                      S-1

<PAGE>


CONFIDENTIAL

                                   SCHEDULE X

                                      * * *




<PAGE>


CONFIDENTIAL

                                   SCHEDULE Y

                                      * * *



<PAGE>



CONFIDENTIAL

                                   SCHEDULE Z

                                      * * *

<PAGE>
CONFIDENTIAL



                                  Attachment A
                                      ***


<PAGE>



CONFIDENTIAL



                                  Attachment B
                                      ***


<PAGE>



CONFIDENTIAL



                                  Attachment C
                                      ***


















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




                                                                   EXHIBIT 10.34




                     MODIFICATION OF THE EXCHANGE AGREEMENT


          THIS  MODIFICATION  OF THE EXCHANGE  AGREEMENT  (this  "Agreement") is
entered into as of the __ day of _____, 1999, by and among TEL-SAVE.com, INC., a
Delaware corporation (the "Company"), TEL-SAVE, INC., a Pennsylvania corporation
and a subsidiary of the Company (the  "Subsidiary"),  and MARK PAVOL, as Trustee
of that  certain D&K  Grantor  Retained  Annuity  Trust dated June 15, 1998 (the
"Participant"). The Company, the Subsidiary, and the Participant shall sometimes
be referred to individually as a "Party" and two or more of them shall sometimes
be referred to collectively as the "Parties."

                                    RECITALS

     A.   The Parties have entered into that certain Exchange Agreement dated as
          of December 31, 1998 (the "Exchange Agreement").

     B.   The  Parties  desire to  modify  the  Exchange  Agreement  in  certain
          respects  and  to  enter  into  certain  transactions  related  to the
          Exchange Agreement.

     NOW, THEREFORE,  in consideration of the covenants and agreements set forth
below, and for other  consideration  the receipt and adequacy of which is hereby
acknowledged, the Parties hereby agree as follows:

     1.  Definitions.  Terms in this Agreement with initial  capital letters and
not otherwise  defined herein shall have the meanings  defined for such terms in
the Exchange  Agreement.  The WorldxChange  Notes, the Security  Agreement,  the
Pledge  Agreements,  the stock  certificates  and stock powers  delivered to the
Company pursuant to the Pledge Agreements,  the Intercreditor Agreement, and the
Financing Statement that was filed in connection with the Security Agreement and
that  showed  CTS as the Debtor  and  Tel-Save  as the  Secured  Party  shall be
hereinafter referred to as the "Note Documents."

     2. Transfer of Participation Interest and Note Documents.

          (a) The Company  represents and warrants to the Trust that the Company
is the owner and holder of the Company's  Interest,  the WorldxChange Notes, and
each of the Note  Documents,  free and clear of any and all liens,  claims,  and
encumbrances,  except for rights and  encumbrances  granted  under the  Exchange
Agreement and except for restrictions imposed by applicable securities laws, and
that the Company is the sole  Secured  Party under the  Security  Agreement  and
under the Pledge Agreements.

          (b) The Company  hereby  transfers  to the Trust all of the  Company's
right, title, and interest in and to the Company's Interest and each of the Note
Documents.


                                       1
<PAGE>


          (c) Concurrently  with the execution and delivery hereof,  the Company
is  delivering  to the Trust the original of each Note  Document and a Financing
Statement  signed by the Company and referring to the assignment to the Trust of
the  Company's  interest  under the Security  Agreement.  Concurrently  with the
execution and delivery  hereof,  the  Participant is delivering to the Company a
letter in the form required by Section 17 of the Intercreditor Agreement,  which
letter is incorporated herein by this reference.

          (d) Concurrently  with the execution and delivery hereof,  the Company
is paying to the  Participant the amount of  $1,627,222.22,  being the amount of
accrued  interest  paid to the Company  under the Accrued  Interest Note and the
Notes from January 1, 1999, through February 28, 1999, plus an additional amount
of $__________,  being the amount of accrued  interest paid to the Company under
the Accrued  Interest  Note and the Notes and received by the Company from March
1, 1999, until the date immediately prior to the date hereof.

          (e) The Company's  Interest and the Note  Documents are being acquired
by the Participant for investment for the Participant's account, not as an agent
or  nominee,  and not with a view to the  resale or  distribution  thereof.  The
Participant  understands that neither the Company's Interest nor any of the Note
Docments has been registered or qualified  under any applicable  securities laws
and  that  the  transfer  of  each  thereof  is  restricted  by such  laws.  The
Participant  represents  and warrants that it is  experienced  in evaluating and
investing in interests similar to the Company's  Interest and the Note Documents
and has such knowledge and experience in financial and business matters as to be
capable of  evaluating  the merits  and risks of such  investment,  and that the
Trust has the ability to bear the economic risks of such investment.

          (f)  The  Participant  acknowledges  that  it has  entered  into  this
Agreement in reliance  upon its own  independent  investigation  of all relevant
facts and circumstances, and not in reliance on any information, representation,
or advice  provided by the Company or the Subsidiary.  The  Participant  further
acknowledges that the Participant  shall,  independently and without reliance on
the Company or the Subsidiary and based on such documents and information as the
Participant deems appropriate at the time,  continue to make its own independent
credit  and other  decisions  in taking or not  taking  any  action  under  this
Agreement.


     3. Release of Limited Guaranty.

          (a)  The  Participant  hereby  releases  and  forever  discharges  the
Subsidiary of any and all of the Subsidiary's  duties and obligations  under the
Limited  Guaranty  set forth in the  Exchange  Agreement,  and  Section 5 of the
Exchange Agreement is hereby terminated and of no further force or effect.


                                       2

<PAGE>

          (b) The Subsidiary hereby releases and forever discharges the Trust of
any and all of the Trust's duties and obligations under the Limited Guaranty Fee
set forth in the Exchange Agreement,  and Section 4 of the Exchange Agreement is
hereby terminated and of no further force or effect.


     4. Termination of Certain Provisions of the Exchange Agreement. The Parties
hereby  terminate  Sections  3.4-3.18  (inclusive),  4,  and 5 of  the  Exchange
Agreement,  and such Sections  shall be of no further force or effect.  Sections
6.1-6.5 (inclusive) and Sections 6.7-6.18  (inclusive) of the Exchange Agreement
are hereby  incorporated herein by this reference and apply to this Agreement as
well as to the Exchange Agreement.


     5. Miscellaneous.

          (a) Each of the Parties  represents  and warrants to, and agrees with,
each of the other Parties that, at the date hereof:  (i) such  representing  and
warranting Party is not in default under the Exchange Agreement;  (b) such Party
has not suffered any damage  under the  Exchange  Agreement  and has no cause of
action,  right of  set-off  or  counterclaim,  or any other  claim of any nature
whatsoever against any of the other Parties or any director,  officer, attorney,
agent,  employee,  or affiliate of any of such other  Parties under the Exchange
Agreement  or  otherwise  (collectively,  "Claims");  and (c) such Party  hereby
waives and relinquishes any and all Claims.  Such Party further hereby agrees to
indemnify  and hold  harmless  each of the other  Parties  and their  respective
officers, directors,  attorneys, agents, employees, and affiliates harmless from
any loss,  damage,  judgment,  liability,  and expense  (including counsel fees)
suffered by or rendered  against the other  Parties or any of them on account of
anything  arising out of the Exchange  Agreement,  this Agreement,  or any other
document delivered pursuant hereto.

          (b) Except as  expressly  modified  by this  Agreement,  the  Exchange
Agreement continues in full force and effect.

     IN WITNESS  WHEREOF,  the Parties have caused this Agreement to be executed
by their respective  officers,  thereunto duly authorized,  as of the date first
above written.


                                       3
<PAGE>

                                         Tel-Save.com, Inc.



                                         By
                                           ---------------------------
                                         Name
                                         Title

                                         The Subsidiary


                                         By
                                           ---------------------------
                                         Name
                                         Title

                                         The Participant


                                         ----------------------------
                                         Mark Pavol, as Trustee of the
                                         D&K Grantor Retained Annuity
                                         Trust dated June 15, 1998



                                       4




                                                                   EXHIBIT 10.36


                   AMENDMENT OF REGISTRATION RIGHTS AGREEMENT
                             (Borislow and Trust II)


     THIS AMENDMENT OF  REGISTRATION  RIGHTS  AGREEMENT  (this  "Amendment")  is
entered into as of the 18th day of March, 1999, by and among TEL-SAVE.com, INC.,
a Delaware  corporation (the "Company"),  DANIEL M. BORISLOW, a former director,
officer,  and  shareholder  of the Company  ("Borislow"),  and SETH  TOBIAS,  as
Trustee of that certain D&K Grantor Retained Annuity Trust dated August 18, 1998
("Trust II").

                                    RECITALS:

     A. The  parties  hereto and MARK  PAVOL,  as Trustee  of that  certain  D&K
Grantor  Retained  Annuity  Trust dated June 15, 1998 (the "Trust") have entered
into that certain  Registration  Rights  Agreement dated as of December 31, 1998
(the "Registration Rights Agreement").

     B. The parties  hereto,  the Trust,  and certain other parties have entered
into that  certain  Agreement  dated  March 15,  1999,  pertaining,  among other
things, to the modification of certain promissory notes issued by Communications
TeleSystems  International,  and it is a condition  to that  Agreement  that the
parties hereto agree to enter into this Amendment.

     C. The  Company  and the Trust  have  agreed  to a  separate  Amendment  of
Registration Rights Agreement (The Trust).

     NOW, THEREFORE, for valuable consideration,  the receipt and sufficiency of
which are hereby acknowledged, the parties hereto agree as follows:

     1.  Definitions.  Terms in this Agreement with initial  capital letters and
not otherwise  defined herein shall have the meanings  defined for such terms in
the Registration Rights Agreement.

     2. Amendment of Section 7(a) of the Registration Rights Agreement.  Section
7(a) of the  Registration  Rights Agreement is hereby amended to read in full as
follows:

     "(a) The Company agrees that in the event that it makes a public or private
     offering  of its debt  securities  in  exchange  for  cash,  to the  extent
     permitted by law the Company will, at the option of Borislow or (subject to
     the terms stated herein) Trust II, utilize up to forty percent (40%) of the
     net cash  proceeds of that  offering to the  Company  after  payment of the
     expenses  relating to the offering that are to be borne by the Company (the
     "Net  


                                       1
<PAGE>

     Cash  Proceeds") to  repurchase  at the then fair market value  convertible
     subordinated  notes of the Company then owned of record and beneficially by
     Borislow  or Trust  II;  provided,  however,  that the  rights  of Trust II
     hereunder  are  subject and  subordinate  to the rights of Borislow in this
     Section 7(a).  Notwithstanding  the foregoing,  this Section 7(a) shall not
     apply  to  any  debt  offering  by  the  Company  to a  bank  or  financial
     institution  or in a commercial  context.  Borislow may exercise his option
     set forth in this Section 7(a) by delivering  notice to the Company  within
     five (5) days after the  receipt by  Borislow  of written  notice  from the
     Company, such notice to be sent by Registered or Certified Mail with Return
     Receipt  Requested,  that the  Company  intends to make a public or private
     offering of its debt  securities  in exchange for cash.  To the extent that
     any Net Cash  Proceeds  remain  after  Borislow's  exercise  or  failure to
     exercise  timely his option set forth in this  Section  7(a),  Trust II may
     exercise its rights under this Section 7(a) to the extent of such remaining
     balance of Net Cash Proceeds. Trust II may exercise its option set forth in
     this Section 7(a) by delivering  notice to the Company within five (5) days
     after the  receipt by Trust II of written  notice  from the  Company,  such
     notice to be sent by  Registered  or  Certified  Mail with  Return  Receipt
     Requested, that the Company intends to make a public or private offering of
     its debt securities in exchange for cash.

     3. Amendment of Section 7(d) of the Registration Rights Agreement.  Section
7(d) of the  Registration  Rights Agreement is hereby amended to read in full as
follows:

     "(d) For the period commencing  January 1, 1999, through June 30, 2000, the
     Company  shall  not make  any  offer  or sale of any of its  capital  stock
     (including  its  Common  Stock)  unless  and  until  Borislow  has  sold or
     otherwise disposed of all shares of Common Stock now held by him; provided,
     however,  that this  Section  7(d)  shall not  prohibit  the  Company  from
     offering  or selling  shares of its  Common  Stock in  connection  with any
     employee benefit plan or stockholder  rights  distribution;  and,  provided
     further,  that up to the entire  proceeds from the sale of shares of Common
     Stock in connection with such employee benefit plans or stockholder  rights
     distributions  ("Sale  Proceeds")  during the  eighteen  (18) month  period
     referred to above in this Section 7(d) shall be used, at Borislow's  option
     and if  permitted by  applicable  law and as provided  herein,  to purchase
     Common Stock then owned by Borislow.  Notwithstanding  the  foregoing,  and
     without  in any way  prejudicing  any other  rights of  Borislow,  Borislow
     

                                       2
<PAGE>


     hereby:  (1)  irrevocably  waives the rights  provided to him under Section
     7(d) of the  Registration  Rights  Agreement  with  respect  only to  those
     proceeds ("Proceeds")  generated upon the exercise of options through March
     18,  1999;  and (2) agrees that the option set forth in Section 7(d) of the
     Registration  Rights  Agreement  with  respect  to the  Proceeds  generated
     through March 18, 1999, has terminated.

          "(i)  Borislow may exercise his option by giving timely notice of such
     exercise to the  Company.  Such notice shall be timely if it is received by
     the Company either:  (A) within five (5) days after the receipt by Borislow
     of a written  Receipt  Notice  (hereinafter  defined)  sent to  Borislow by
     Registered or Certified Mail with Return Receipt  Requested;  or (B) within
     five (5) days after the receipt by Borislow of a written  Quarterly  Notice
     (hereinafter defined) sent to Borislow by Registered or Certified Mail with
     Return Receipt Requested.

          "(ii) The Company  agrees to give Borislow  written notice within five
     (5) calendar days after the Company's  receipt of any Sale  Proceeds,  such
     notice to be sent by  Registered  or  Certified  Mail with  Return  Receipt
     Requested and such notice to state such receipt and the amount of such Sale
     Proceeds  (the  "Receipt  Notice").  The  Company  agrees to give  Borislow
     written notice within five (5) calendar days after the end of each calendar
     quarter of the amount of any Sale Proceeds as to which the option set forth
     in this Section 7(d) shall remain  unexercised and unterminated at the time
     of such notice, such notice to be sent by Registered or Certified Mail with
     Return Receipt  Requested (the "Quarterly  Notice").  Borislow's option set
     forth in this  Section 7(d) shall  terminate as to any Sale  Proceeds as to
     which he shall have  failed to exercise  such  option  pursuant to a proper
     Receipt Notice and a proper Quarterly Notice.

          "(iii) The purchase price of any Common Stock purchased pursuant to an
     option  exercised  in response to a Receipt  Notice shall be the average of
     the daily  closing  prices (or of the closing bid and asked prices) for the
     ten (10) trading days immediately  preceding either the date of the receipt
     by the Company of the notice of the  exercise of such option or the date of
     the  exercise of such option with respect to Common Stock that is listed on
     a national securities exchange or traded on the over-the-counter  market or
     quoted on NASDAQ.


                                       3
<PAGE>

          "(iv) The purchase price of any Common Stock purchased  pursuant to an
     option  exercised in response to a Quarterly Notice shall be the average of
     the daily  closing  prices (or of the closing bid and asked prices) for the
     last ten (10) trading days of the calendar quarter then most recently ended
     with  respect  to Common  Stock  that is listed  on a  national  securities
     exchange or traded on the over-the-counter market or quoted on NASDAQ."

          "(v) The valuation of the Common Stock and the closing of the purchase
     and sale  shall  take  place as  expeditiously  as  practicable  after  the
     exercise by Borislow of his option set forth in this Section 7(d)."

     4. Amendment of Section 7(e) of the Registration Rights Agreement.  Section
7(e) of the  Registration  Rights Agreement is hereby amended to read in full as
follows:

     "(e) The Company  agrees to make  available  to Borislow,  upon  reasonable
     notice from Borislow,  in connection with one (1) securities offering to be
     made by  Borislow  on or prior  to June 30,  2000,  the  following  Company
     employees to participate in a standard  securities  offering "road show" of
     not longer than ten (10) days' duration regarding that offering:  the Chief
     Executive Officer of the Company;  and certain other appropriate  employees
     of the Company as designated by such Chief Executive  Officer.  The Company
     may delay such participation if the time of such participation requested by
     Borislow would cause undue hardship on the Company;  in the event of such a
     delay,  the June 30, 2000,  date set forth above in this Section 7(e) shall
     be extended by one day for each day of such  delay.  The Company  shall pay
     for the reasonable out of pocket  expenses  incurred by the Company and its
     officers in complying with this Section."

     5. Amendment of Section 9(a) of the Registration Rights Agreement.  Section
9(a) of the  Registration  Rights Agreement is hereby amended to read in full as
follows:

     "(a) Borislow holds and owns, of record and beneficially, not less than two
     percent (2%) of the outstanding Common Stock, calculated on a fully-diluted
     basis,  including  shares that are issuable  upon  exercise of  convertible
     securities  or  other  derivative  securities  of  the  Company;  provided,
     however, that if Borislow owns, of record and beneficially,  less than such
     amount of Common Stock, this Agreement, as amended, shall be of no force or


                                       4
<PAGE>


     effect; and provided further, that if Borislow later holds two percent (2%)
     or more of such Common Stock, solely as a result his ownership at that time
     of shares of Common Stock now owned of record and  beneficially by Borislow
     plus  shares of Common  Stock  then  owned of record  and  beneficially  by
     Borislow as a result of distributions  from the Trust or Trust II, then the
     provisions  of this  Agreement,  as  amended,  shall  again be of force and
     effect;  and  provided  further,  that the running of any time  periods set
     forth in this Agreement, as amended, shall not be tolled as a result of any
     period during which this Agreement shall not have been in force or effect."

     6. Additional Agreements.

          (a) The Company  agrees to accept and  Borislow  agrees to transfer to
the Company,  concurrently  with the execution  and delivery of this  Amendment,
$4,940,000  principal amount of the Company's 5% Convertible  Subordinated Notes
due 2004 (the  "Notes")  in  complete  satisfaction  of  Borislow's  outstanding
obligation to the Company in the amount of $4,312,500 related to the exercise on
March 3, 1999,  by Borislow of an option to  purchase  750,000  shares of Common
Stock of the Company.  Borislow  represents and warrants to the Company that the
Notes are owned by Borislow  of record and  beneficially  and that,  immediately
prior to the  transfer of the Notes to the  Company,  the Notes will be free and
clear of any and all liens,  claims,  and  encumbrances.  Concurrently  with the
execution and delivery  hereof,  Borislow is delivering to the Company  evidence
satisfactory to the Company as to the transfer of the Notes from Borislow to the
Company.

          (b) The Company agrees to purchase from Borislow,  and Borislow agrees
to  sell  to the  Company,  $6,537,000  principal  amount  of the  Company's  5%
Convertible  Subordinated  Notes due 2004 (the  "Additional  Notes")  for a cash
payment to Borislow  of  $5,706,690.  Borislow  represents  and  warrants to the
Company  that the Notes are owned by  Borislow  of record and  beneficially  and
that,  immediately prior to the transfer of the Notes to the Company,  the Notes
will be free and clear of any and all liens, claims, and encumbrances created by
the Company.  Concurrently with the execution and delivery hereof:  (1) Borislow
is  delivering  to the Company  evidence  satisfactory  to the Company as to the
transfer  of the  Additional  Notes from  Borislow to the  Company;  and (2) the
Company is delivering $5,706,690 to Borislow.

     7. Miscellaneous.

          (a) Each of the parties hereto  represents and warrants to, and agrees
with,  each of the other  parties  hereto  that,  at the date  hereof:  (i) such
representing  and  warranting  party is not in  default  under the  Registration
Rights  Agreement;  (b)  such  party  


                                       5
<PAGE>

     has not suffered any damage under the Registration Rights Agreement and has
     no cause of action, right of set-off or counterclaim, or any other claim of
     any  nature  whatsoever  against  any of the  other  parties  hereto or any
     director,  officer,  attorney, agent, employee, or affiliate of any of such
     other  parties  under  the  Registration   Rights  Agreement  or  otherwise
     (collectively, "Claims"); and (c) such party hereby waives and relinquishes
     any and all Claims.  Each such party further hereby agrees to indemnify and
     hold  harmless  each of the other  parties and their  respective  officers,
     directors,  attorneys,  agents, employees, and affiliates harmless from any
     loss,  damage,  judgment,  liability,  and expense (including counsel fees)
     suffered by or rendered against the other parties or any of them on account
     of  anything  arising  out  of  the  Registration  Rights  Agreement,  this
     Amendment, or any other document delivered pursuant hereto.

          (b) Except as expressly  modified by this Amendment,  the Registration
Rights Agreement continues in full force and effect.

     IN WITNESS WHEREOF,  the undersigned have executed this Amendment as of the
day and year first above written.



                                     Tel-Save.com, Inc.
Witness


                                     By:    
- - ------------------------------          ------------------------------
Aloysius T. Lawn, Secretary          Name:
                                     Title:

Address:                             Borislow


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

Address:                             Trust II


- - ------------------------------
- - ------------------------------
- - ------------------------------      ------------------------------
                                    Seth Tobias, as Trustee of that certain D&K
                                    Grantor Retained Annuity Trust dated
                                    _______, 1998



                                       6
<PAGE>



has not suffered any damage under the  Registration  Rights Agreement and has no
cause of action,  right of set-off or  counterclaim,  or any other  claim of any
nature  whatsoever  against  any of the other  parties  hereto or any  director,
officer,  attorney,  agent,  employee, or affiliate of any of such other parties
under the Registration Rights Agreement or otherwise  (collectively,  "Claims");
and (c) such party hereby waives and relinquishes any and all Claims.  Each such
party  further  hereby  agrees to indemnify  and hold harmless each of the other
parties and their respective officers, directors,  attorneys, agents, employees,
and affiliates harmless from any loss, damage, judgment,  liability, and expense
(including  counsel fees)  suffered by or rendered  against the other parties or
any of them on  account  of  anything  arising  out of the  Registration  Rights
Agreement, this Amendment, or any other document delivered pursuant hereto.

          (c) Except as expressly  modified by this Amendment,  the Registration
Rights Agreement continues in full force and effect.

     IN WITNESS WHEREOF,  the undersigned have executed this Amendment as of the
day and year first above written.



                                           Tel-Save.com, Inc.
Witness


                                        By:  
- - ------------------------------             ------------------------------
Aloysius T. Lawn, Secretary             Name:
                                        Title:

Address:                                Borislow


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



                                       7





                                                                   EXHIBIT 10.37


                   AMENDMENT OF REGISTRATION RIGHTS AGREEMENT
                                   (The Trust)


     THIS AMENDMENT OF  REGISTRATION  RIGHTS  AGREEMENT  (this  "Amendment")  is
entered into as of the 18 day of March, 1999, by and among TEL-SAVE.com, INC., a
Delaware corporation (the "Company"), and MARK PAVOL, as Trustee of that certain
D&K Grantor Retained Annuity Trust dated June 15, 1998 (the "Trust").

                                    RECITALS:

     A. The parties hereto and DANIEL M. BORISLOW,  a former director,  officer,
and shareholder of the Company ("Borislow"), and SETH TOBIAS, as Trustee of that
certain D&K Grantor Retained Annuity Trust II dated August 18, 1998 ("Trust II")
have  entered  into  that  certain  Registration  Rights  Agreement  dated as of
December 31, 1998 (the "Registration Rights Agreement").

     B. The parties  hereto,  Borislow,  and certain  other parties have entered
into that  certain  Agreement  dated  March 15,  1999,  pertaining,  among other
things, to the modification of certain promissory notes issued by Communications
TeleSystems  International,  and it is a condition  to that  Agreement  that the
parties hereto agree to enter into this Amendment.

     C. The  Company,  Borislow,  and  Trust  II have  entered  into a  separate
Amendment of Registration Rights Agreement (Borislow and Trust II).

     NOW, THEREFORE, for valuable consideration,  the receipt and sufficiency of
which are hereby acknowledged, the parties hereto agree as follows:

     1.  Definitions.  Terms in this Agreement with initial  capital letters and
not otherwise  defined herein shall have the meanings  defined for such terms in
the Registration Rights Agreement.

     2. Amendment of Section 7(a) of the Registration Rights Agreement.  Section
7(a) of the  Registration  Rights Agreement is hereby amended to read in full as
follows:

          "(a) The  Company  agrees  that in the event that it makes a public or
          private  offering of its debt  securities in exchange for cash, to the
          extent  permitted by law the Company  will, at the option of the Trust
          (subject  to the terms  stated  herein),  utilize up to forty  percent
          (40%) of the net cash  proceeds of that  offering to the Company after
          payment of the expenses  relating to the offering that are to be borne
          by the Company (the "Net Cash  Proceeds")  to  repurchase at then fair
          market value convertible  subordinated notes of the Company then owned
          of record


<PAGE>


          and beneficially by the Trust;  provided,  however, that the rights of
          the Trust  hereunder  are  subject  and  subordinate  to the rights of
          Borislow and Trust II under Section 2 of the Amendment of Registration
          Rights  Agreement  (Borislow  and Trust  II),  which  Section 2 amends
          Section 7(a) of the  Registration  Rights Agreement as to Borislow and
          Trust  II.  To the  extent  that any Net Cash  Proceeds  remain  after
          Borislow's exercise or failure to exercise timely his option set forth
          in  Section  2 of  the  Amendment  of  Registration  Rights  Agreement
          (Borislow  and Trust II) and after  Trust II's  exercise or failure to
          exercise  timely its option set forth in Section 2 of the Amendment of
          Registration  Rights Agreement  (Borislow and Trust II), the Trust may
          exercise  its  rights  under this  Section  7(a) to the extent of such
          remaining  balance of Net Cash  Proceeds.  The Trust may  exercise its
          option  set forth in this  Section  7(a) by  delivering  notice to the
          Company within five (5) days after the receipt by the Trust of written
          notice  from the  Company,  such  notice to be sent by  Registered  or
          Certified Mail with Return Receipt Requested, that the Company intends
          to make a  public  or  private  offering  of its  debt  securities  in
          exchange for cash.  Notwithstanding  the foregoing,  this Section 7(a)
          shall  not  apply to any debt  offering  by the  Company  to a bank or
          financial institution or in a commercial context."

     3. Amendment of Section 7(d) of the Registration Rights Agreement.  Section
7(d) of the  Registration  Rights Agreement is hereby amended to read in full as
follows:

          "(d) If, during the period  commencing  March 18, 1999,  and ending on
          the close of business on September 17, 2000 (the "Time  Period"),  the
          Company  shall sell any shares of its  capital  stock  (including  its
          Common  Stock)  in  connection  with  any  employee  benefit  plan  or
          stockholder  rights  distribution,  up to the entire proceeds from the
          sale of  shares  in  connection  with such  employee  benefit  plan or
          stockholder  rights  distribution  ("Sale  Proceeds")  during the Time
          Period  shall be used,  at the  Trust's  option  and if  permitted  by
          applicable  law and as  provided  in this  Section  7(d),  to purchase
          Common  Stock  then owned by the Trust;  provided,  however,  that the
          rights  of  the  Trust  under  this   Section  7(d)  are  subject  and
          subordinate to the rights of Borislow under Section 3 of the Amendment
          of  Registration  Rights  Agreement  (Borislow  and Trust  II),  which
          Section 3 amends Section 7(d) of the Registration  Rights Agreement as
          to  Borislow.  To the  extent  that any  Sale  Proceeds  remain  after
          Borislow's exercise or failure to


                                       2
<PAGE>

          exercise  timely his option set forth in Section 3 of the Amendment of
          Registration  Rights Agreement  (Borislow and Trust II), the Trust may
          exercise its rights under this Section 7(d).

               "(i) The Trust may exercise its option by giving  timely  written
          notice of such exercise to the Company. Such notice shall be timely if
          it is received  by the Company  within five (5) days after the receipt
          by the Trust of a written Quarterly Notice (hereinafter  defined) sent
          to the Trust by  Registered  or  Certified  Mail with  Return  Receipt
          Requested.

               "(ii) The Company  agrees to give the Trust written notice within
          five (5) calendar days  following the end of each calendar  quarter of
          the  amount of any Sale  Proceeds  as to which the option set forth in
          this Section 7(d) shall remain unterminated at the time of such notice
          and after Borislow's exercise or failure to exercise timely his option
          in  Section  3 of  the  Amendment  of  Registration  Rights  Agreement
          (Borislow  and Trust  II),  such  notice to be sent by  Registered  or
          Certified Mail with Return Receipt Requested (the "Quarterly Notice").
          The Trust's  option set forth in this Section 7(d) shall  terminate as
          to any Sale  Proceeds  as to which  the  Trust  shall  have  failed to
          exercise its option pursuant to a proper Quarterly Notice.

               "(iii) The purchase price of any Common Stock purchased  pursuant
          to an option  exercised in response to a Quarterly Notice shall be the
          average of the daily  closing  prices (or of the closing bid and asked
          prices) for the last ten (10)  trading  days of the  calendar  quarter
          then most  recently  ended with respect to Common Stock that is listed
          on a national  securities  exchange or traded on the  over-the-counter
          market or quoted on NASDAQ."

               "(v) The  valuation  of the Common  Stock and the  closing of the
          purchase  and sale shall take place as  expeditiously  as  practicable
          after  the  exercise  by the  Trust of its  option  set  forth in this
          Section 7(d)."

     4. Amendment of Section 7(e) of the Registration Rights Agreement.  Section
7(e) of the  Registration  Rights Agreement is hereby amended to read in full as
follows:


          "(e)  The  Company  agrees  to  make  available  to  the  Trust,  upon
          reasonable written notice from Trust, in connection


                                       3
<PAGE>


          with one (1)  securities  offering to be made by the Trust on or prior
          to June 30, 2000, the following  Company employees to participate in a
          standard  securities  offering "road show" of not longer than ten (10)
          days' duration regarding that offering: the Chief Executive Officer of
          the Company; and certain other appropriate employees of the Company as
          designated by such Chief Executive Officer;  provided,  however,  that
          the  rights of the Trust  under  this  Section  7(e) are  subject  and
          subordinate to the rights of Borislow under Section 4 of the Amendment
          of  Registration  Rights  Agreement  (Borislow  and Trust  II),  which
          Section 4 amends Section 7(e) of the Registration  Rights Agreement as
          to  Borislow,  and the  Trust's  rights  under this  Section  7(e) are
          subject to the condition  precedent that Borislow waive in writing his
          rights  under  Section  4 of  the  Amendment  of  Registration  Rights
          Agreement  (Borislow and Trust II); and, provided  further,  that such
          Borislow  waiver shall not be a condition to the exercise by the Trust
          of its  rights  under  this  Section  7(e) if,  at the time the  Trust
          exercises  such  rights,  Borislow  does not own any  shares of Common
          Stock.  The Company may delay such  participation  if the time of such
          participation requested by the Trust would cause undue hardship on the
          Company;  in the event of such a delay,  the June 30,  2000,  date set
          forth above in this Scetion 7(e) shall be extended by one day for each
          day  of  such  delay.   The  Company  shall  pay  for  the  reasonable
          out-of-pocket  expenses  incurred by the  Company and its  officers in
          complying with this Section."

     5.   Miscellaneous.

          (a) Each of the parties hereto  represents and warrants to, and agrees
with,  each of the other  parties  hereto  that,  at the date  hereof:  (i) such
representing  and  warranting  party is not in  default  under the  Registration
Rights  Agreement;  (b)  such  party  has not  suffered  any  damage  under  the
Registration  Rights  Agreement and has no cause of action,  right of set-off or
counterclaim,  or any other  claim of any nature  whatsoever  against any of the
other parties hereto or any director,  officer,  attorney,  agent,  employee, or
affiliate of any of such other parties under the  Registration  Rights Agreement
or otherwise  (collectively,  "Claims");  and (c) such party  hereby  waives and
relinquishes  any and all  Claims.  Each such  party  further  hereby  agrees to
indemnify  and hold  harmless  each of the other  parties  and their  respective
officers, directors,  attorneys, agents, employees, and affiliates harmless from
any loss,  damage,  judgment,  liability,  and expense  (including counsel fees)
suffered by or rendered  against the other  parties or any of them on account of
anything arising out of the Registration  Rights Agreement,  this Amendment,  or
any other document delivered pursuant hereto.


                                       4
<PAGE>

          (b) Except as expressly  modified by this Amendment,  the Registration
Rights Agreement continues in full force and effect.

     IN WITNESS WHEREOF,  the undersigned have executed this Amendment as of the
day and year first above written.



                                     Tel-Save.com, Inc.
Witness

                                   By:
- - ------------------------------        ------------------------------
Aloysius T. Lawn, Secretary        Name:
                                   Title:





                                   ---------------------------------
Address:                           The Trust


- - ------------------------------
- - ------------------------------
- - ------------------------------     ---------------------------------
                                   Mark Pavol, as Trustee of that certain D&K
                                   Grantor Retained Annuity Trust dated June 15,
                                   1998



                                       5




                                                                   EXHIBIT 10.41

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







                              INVESTMENT AGREEMENT

                                 BY AND BETWEEN

                               TEL-SAVE.COM, INC.

                                       AND

                              AMERICA ONLINE, INC.

                             AS OF DECEMBER 31, 1998


                                  As amended on

                               February ___, 1999*




*    Amended items are preceded by "[as amended]" or "[as added]"

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

<PAGE>




                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page
<S>               <C>                                                                                            <C>
ARTICLE I         PURCHASE AND SALE OF COMMON STOCK...............................................................1
                  Section 1.1       Purchase and Sale of Common Stock.............................................1
                  Section 1.2.      Purchase Price................................................................2
                  Section 1.3.      Closing Date..................................................................2

ARTICLE II        REPRESENTATIONS AND WARRANTIES OF INVESTOR......................................................2
                  Section 2.1.      Organization, Standing, etc...................................................2
                  Section 2.2.      Authorization and Binding Effect..............................................3
                  Section 2.3.      No Violations; Consents and Approvals.........................................3
                  Section 2.4.      Transfer Restrictions.........................................................4
                  Section 2.5.      Investment Purposes Only......................................................5

ARTICLE III       REPRESENTATIONS AND WARRANTIES OF THE COMPANY...................................................5
                  Section 3.1.      Organization, Standing, etc...................................................5
                  Section 3.2.      Authorization; Binding Effect.................................................5
                  Section 3.3.      Valid Issuance of Shares......................................................6
                  Section 3.4.      No Violations; Consents and Approvals.........................................6
                  Section 3.5       Litigation....................................................................7
                  Section 3.6.      Compliance with Applicable Law................................................7
                  Section 3.7.      Disclosure....................................................................8
                  Section 3.8.      Changes.......................................................................8
                  Section 3.9.      Nasdaq Listing................................................................9
                  Section 3.10.     Capitalization; Options and Warrants.........................................10
                  Section 3.11.     Subsidiaries.................................................................10
                  Section 3.12      Contracts....................................................................10
                  Section 3.13.     Brokers or Finders...........................................................11
                  Section 3.14.     Seniority of Obligations.....................................................11
                  Section 3.15.     Employment of Battista.......................................................11

ARTICLE IV        COVENANTS AND ADDITIONAL AGREEMENTS............................................................12
                  Section 4.1.      Ordinary Course..............................................................12
                  Section 4.2.      Access and Information.......................................................12
                  Section 4.3.      Further Actions..............................................................12
                  Section 4.4.      Further Assurances...........................................................13
                  Section 4.5.      Registration Rights..........................................................13
                  Section 4.6.      Termination of Voting Trust Agreement and Warrantholder and
                                    Stockholders Agreement.......................................................14
                  Section 4.7.      Nasdaq Listing...............................................................14
                  Section 4.8.      Removal of Legend............................................................14
                  Section 4.9.      Limitation on Obligations [as amended].......................................14
                  Section 4.10.     Perfection of Security Interest..............................................16
                  Section 4.11.     Contracts with Certain Stockholders..........................................16
</TABLE>



<PAGE>



<TABLE>
<CAPTION>
                                                                                                               Page
<S>               <C>                                                                                            <C>
                  Section 4.12.     Subordination of Obligations under Exchange Agreement........................16

ARTICLE V         ADDITIONAL AGREEMENTS CONCERNING THE SHARES....................................................17
                  Section 5.1.      Make-Whole for Shares [as amended]...........................................17
                  Section 5.2.      Lock-up......................................................................20
                  Section 5.3.      Origination Fee..............................................................22
                  Section 5.4.      Call Right...................................................................22
                  Section 5.5.      Make-Whole on Occurrence of Certain Events...................................23

ARTICLE VI        WARRANTS.......................................................................................24
                  Section 6.1.      Terms on Warrants and Warrant Shares.........................................24
                  Section 6.2.      Number of Shares of Performance Warrant......................................25
                  Section 6.3.      Put Rights on Warrants.......................................................25
                  Section 6.4.      Required Exercise Rights on Warrants.........................................26
                  Section 6.5.      Make-Whole for Put/Call Warrants.............................................28
                  Section 6.6.      Registration of Put/Call Warrant Shares......................................29

ARTICLE VII       CONDITIONS PRECEDENT...........................................................................29
                  Section 7.1.      Each Party's Obligations.....................................................29
                  Section 7.2.      Conditions to the Obligations of the Company.................................29
                  Section 7.3.      Conditions to the Obligations of Investor....................................30

ARTICLE VIII      TERMINATION....................................................................................32
                  Section 8.1.      Termination..................................................................32
                  Section 8.2.      Effect of Termination........................................................33

ARTICLE IX        INDEMNIFICATION................................................................................33
                  Section 9.1.      Indemnification of the Investor..............................................33
                  Section 9.2.      Indemnification Procedures...................................................34
                  Section 9.3.      Survival of  Representations and Warranties..................................34

ARTICLE X         MISCELLANEOUS..................................................................................35
                  Section 10.1      Transfer and Other Taxes.....................................................35
                  Section 10.2.     Brokers; Expenses............................................................35
                  Section 10.3.     No Waivers; Amendments.......................................................35
                  Section 10.4.     Successors and Assigns.......................................................35
                  Section 10.5.     Severability.................................................................35
                  Section 10.6.     Notices......................................................................35
                  Section 10.7.     Entire Agreement.............................................................36
                  Section 10.8.     Governing Law................................................................36
                  Section 10.9.     Counterparts.................................................................36
                  Section 10.10.    Cooperation..................................................................36
                  Section 10.11.    Expenses and Remedies........................................................36
                  Section 10.12.    No Third Party Beneficiaries.................................................36
</TABLE>


<PAGE>





SCHEDULES

Schedule 3.10  Outstanding  Rights to Cause the Company to  Register  Securities
               under Securities Act
Schedule 3.11  List of Subsidiaries of the Company
Schedule 3.12  Contracts

EXHIBITS

Exhibit A      Form of Registration Rights Agreement
Exhibit B      Form of Guaranty






<PAGE>



                              INVESTMENT AGREEMENT

     INVESTMENT AGREEMENT,  dated as of December 31, 1998 (the "Agreement"),  by
and between  TEL-SAVE.COM,  INC., a Delaware  corporation (the  "Company"),  and
AMERICA ONLINE, INC., a Delaware corporation (the "Investor").

                              W I T N E S S E T H:
                              --------------------

     WHEREAS,  the Company  desires to sell to Investor and Investor  desires to
purchase from the Company the number of shares of Common Stock,  par value $0.01
per share  ("Common  Stock"),  of the Company  described  in Section 1.1, on the
terms and conditions described herein; and

     WHEREAS,  the Investor  holds (i) a warrant,  dated as of February 22, 1997
(as amended and restated as of May 14, 1998),  to purchase  4,000,000  shares of
Common Stock (the "Base Warrant"), (ii) a warrant, dated as of February 22, 1997
(as amended and restated as of May 14,  1998),  to purchase as of September  30,
1998  2,798,000  vested shares of Common Stock (the  "Performance  Warrant") and
(iii) a warrant,  dated as of May 14,  1998,  to  purchase as of the date hereof
1,000,000  shares  of  Common  Stock  (the  "Further   Warrant"  and,  with  the
Performance Warrant, the "Warrants"); and

     WHEREAS,  the Company and the Investor  desire to set forth  certain  terms
governing their relationship and to provide the Investor with certain additional
rights.

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

                                    ARTICLE I

                        PURCHASE AND SALE OF COMMON STOCK

     Section 1.1.  Purchase and Sale of Common Stock.  Pursuant to the terms and
subject to the  conditions  set forth in this  Agreement,  the  Investor  hereby
subscribes  for and agrees to purchase on the Closing  Date (as defined  below),
and the  Company  hereby  agrees to issue and sell to  Investor,  the  following
number of shares of Common Stock (the "Shares"):

          (i) 1,226,635 shares (the "Warrant Exchange Shares") plus

          (ii) 2,894,737 shares (the "Purchase  Shares") purchased at a price of
$19.00 per share (the "Per Share Purchase Price").



<PAGE>



     Section 1.2.  Purchase Price. In consideration of the sale of the Shares to
the Investor, and against delivery to the Investor of a certificate representing
the  Shares,  on the  Closing  Date the  Investor  shall (i) pay to the  Company
$55,000,000 in cash by wire transfer to an account  designated in writing by the
Company in exchange for the Purchase Shares, and (ii) deliver to the Company the
Base  Warrant  for   cancellation   and  1,076,016  shares  issuable  under  the
Performance  Warrant  for  cancellation  in exchange  for the  Warrant  Exchange
Shares,  thereby  reducing by 1,076,016 the number of shares  issuable under the
Performance Warrant,  leaving a balance of shares of Common Stock issuable as of
the date hereof under the Performance Warrant of 1,721,984 vested shares,  which
together with the 1,000,000  vested  shares of Common Stock  issuable  under the
Further  Warrant  equal  2,721,984  vested  shares of Common Stock (the "Warrant
Shares").

     Section 1.3. Closing Date.

          (a) The closing of the transaction contemplated by this Agreement (the
"Closing")  shall take place at the offices of America  Online,  Inc. in Dulles,
Virginia  on  January  5, 1999 (the  "Closing  Date") or on such  later  date as
mutually agreed upon by the parties hereto.

          (b) For all purposes,  the  transactions  set forth in this  Agreement
shall be deemed to have occurred in the following order:

          First,  the warrants  surrendered in exchange for the Warrant Exchange
          Shares shall be deemed to be surrendered;

          Second,  the  Warrant  Exchange  Shares  shall be  deemed to have been
          issued;

          Third,  the  Purchase  Shares shall be deemed to be issued in exchange
          for the purchase price therefor; and

          Fourth,  the Voting Trust  Agreement and the Warrant and  Stockholders
          Agreement shall be deemed to terminate as set forth in Section 4.6.

                                   ARTICLE II

                   REPRESENTATIONS AND WARRANTIES OF INVESTOR

     Investor hereby represents and warrants to the Company as follows:

     Section 2.1.  Organization,  Standing,  etc. The Investor is a  corporation
duly  organized,  validly  existing and in good  standing  under the laws of the
State of Delaware and has all  requisite  corporate  power and authority to own,
lease and  operate its  properties  and to carry on its  business


                                       2
<PAGE>



as presently conducted.

     Section  2.2.  Authorization  and  Binding  Effect.  The  Investor  has the
corporate power and authority to execute, deliver and perform this Agreement and
the   Registration   Rights   Agreement  and  to  consummate  the   transactions
contemplated hereby and thereby. The execution, delivery and performance of this
Agreement and the  Registration  Rights Agreement by the Investor have been duly
authorized by all necessary  corporate action on the part of the Investor.  This
Agreement constitutes,  and the Registration Rights Agreement,  when executed or
delivered  will be,  valid and  legally  binding  obligations  of the  Investor,
enforceable  against the Investor in  accordance  with their  respective  terms,
except as such may be limited by bankruptcy,  insolvency, fraudulent conveyance,
moratorium  or other  similar  laws  affecting  creditors'  rights and  remedies
generally and subject,  as to  enforceability,  to general principles of equity,
regardless whether enforcement is sought in a proceeding at law or in equity.

     Section 2.3. No Violations; Consents and Approvals.

          (a) Neither the execution,  delivery or performance by the Investor of
this Agreement or the  Registration  Rights  Agreement,  the consummation by the
Investor of the transactions contemplated hereby or thereby, nor the performance
by the Investor of its obligations  hereunder or thereunder (i) will result in a
violation or breach of the Investor's  Certificate of Incorporation or Bylaws or
(ii)  will  result  in a  violation  or  breach of (or give rise to any right of
termination,   revocation,  cancellation  or  acceleration  under  or  increased
payments under), or constitute a default (with or without due notice or lapse of
time or both) under,  or result in the creation of any lien,  mortgage,  charge,
encumbrance  or  security  interest  of any  kind  (a  "Lien")  upon  any of the
properties or assets of the Investor under, (A) any of the terms,  conditions or
provisions  of  any  note,  bond,  mortgage,  indenture,   contract,  agreement,
obligation,  instrument,  offer, commitment,  understanding or other arrangement
(each a "Contract")  or of any license,  waiver,  exemption,  order,  franchise,
permit or  concession  (each a "Permit")  to which the Investor is a party or by
which any of their  properties  or assets  may be bound,  or (B)  subject to the
governmental  filings and other  matters  referred  to in clause (b) below,  any
judgment,  order,  decree,  statute,  law,  regulation or rule applicable to the
Investor,  except,  in the  case  of  clause  (ii),  for  violations,  breaches,
defaults,  rights of  cancellation,  termination,  revocation or acceleration or
Liens that would not, individually or in the aggregate,  have a material adverse
effect on the Investor's business, properties,  operations, financial condition,
income or business  prospects  as  presently  being  conducted.  The  Investor's
investment  in the  Shares  and other  obligations  of the  Investor  under this
Agreement and the Registration Rights Agreement are permitted by applicable law.

          (b) No consent,  approval, order or authorization of, or registration,
declaration or filing with, any government or any court,  administrative  agency
or commission or other governmental authority or agency,  federal,  state, local
or foreign (a  "Governmental  Entity"),  (other  than  filings  required  by the
securities laws or any communication laws of any



                                       3
<PAGE>



applicable  Governmental  Entity,   including  without  limitation  the  Federal
Communication Commission),  as a result of the transactions contemplated by this
Agreement,  is required  with  respect to the  Investor in  connection  with the
execution,  delivery or  performance  by the  Investor of this  Agreement or the
consummation by the Investor of the transactions contemplated hereby.

     Section 2.4. Transfer Restrictions.

     The Investor understands that:

          (a) the offer and sale of the Shares and the  Warrant  Shares have not
been  registered  under the Securities Act of 1933, as amended (the  "Securities
Act"),  or under the securities laws of any state of the United States or of any
foreign jurisdiction;

          (b) no resales of the Shares and the  Warrant  Shares may be  effected
unless the resale of any such shares is registered  under the  Securities Act or
an  exemption  therefrom  is  available  and all  applicable  state and  foreign
securities laws are complied with;

          (c)  the  following   restrictive   legend  shall  be  placed  on  the
certificates representing the Shares and the Warrant Shares acquired by Investor
hereunder:

     THE  SHARES   REPRESENTED  BY  THIS  CERTIFICATE  HAVE  NOT  BEEN
     REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS AMENDED,  OR ANY
     OTHER SECURITIES  LAWS. SUCH SHARES MAY NOT BE SOLD,  TRANSFERRED
     OR OTHERWISE  DISPOSED OF IN THE ABSENCE OF SUCH  REGISTRATION OR
     AN  EXEMPTION  FROM SAID ACT OR SUCH OTHER LAWS AND, IF REQUESTED
     BY THE ISSUER, AN OPINION OF COUNSEL  REASONABLY  SATISFACTORY TO
     THE ISSUER THAT SUCH  REGISTRATION IS NOT REQUIRED,  OR IS EXEMPT
     FROM SAID ACT OR SUCH OTHER LAWS. THE SHARES  REPRESENTED BY THIS
     CERTIFICATE  ARE  SUBJECT  TO THE  TERMS  AND  CONDITIONS  OF THE
     INVESTMENT AGREEMENT DATED AS OF DECEMBER 31, 1998 BY AND BETWEEN
     TEL-SAVE.COM, INC. AND AMERICA ONLINE, INC.

          (d)  appropriate  stop-transfer  instructions  will be  issued  to the
Company's transfer agent with respect to the Shares and the Warrant Shares until
such time as the  foregoing  legend is removed  from the Shares and the  Warrant
Shares pursuant to Section 4.8 hereto.


                                       4
<PAGE>



     Section 2.5.  Investment  Purposes  Only. The Investor (a) is acquiring the
Shares for investment purposes only within the meaning of the Federal securities
laws and the Hart-Scott-Rodino  Antitrust  Improvements Act of 1976, as amended,
and (b) has no present  intention to influence,  control or otherwise direct the
business,  management or affairs or to otherwise influence or serve on the Board
of  Directors  of the  Company or any of its  Subsidiaries  other than as may be
contemplated  by this  Agreement  and  Amendment  No. 3 (as  defined  in Section
7.1(c)).

                                   ARTICLE III

                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

     The Company represents and warrants to the Investor as follows:

     Section 3.1. Organization, Standing, etc. The Company is a corporation duly
organized,  validly existing and in good standing under the laws of the State of
Delaware. Each Subsidiary (as defined in Section 3.11 of this Agreement) is duly
organized and validly  existing and, if applicable,  is in good standing,  under
the laws of the jurisdiction of its  incorporation or organization.  Each of the
Company and its  Subsidiaries  is duly qualified or licensed and, if applicable,
is in good standing as a foreign corporation,  in each jurisdiction in which the
properties owned, leased or operated,  or the business conducted,  by it require
such qualification or licensing, except for any such failure so to qualify or be
in good  standing  which,  individually  or in the  aggregate,  would not have a
material  adverse  effect on the business,  properties,  financial  condition or
operations of the Company and its  Subsidiaries,  taken as a whole.  Each of the
Subsidiaries  has the requisite  power and authority to carry on its business as
it is now being  conducted.  The Company has  heretofore  made  available to the
Investor  complete and correct copies of the Certificate of Incorporation of the
Company (the  "Company  Charter")  and the By-laws of the Company (the  "Company
By-Laws") and the certificate of  incorporation  and by-laws,  or the comparable
organizational  documents, of each of its Subsidiaries,  each as amended to date
and currently in full force and effect.

     Section 3.2.  Authorization;  Binding Effect. The Company has the corporate
power and  authority  to execute,  deliver and perform  this  Agreement  and the
Registration  Rights  Agreement,  to consummate  the  transactions  contemplated
hereby and thereby,  and to issue and sell the Shares.  The execution,  delivery
and performance of this Agreement and the  Registration  Rights Agreement by the
Company and the issuance and delivery of the Shares have been duly authorized by
all  necessary  corporate  action  on the  part of the  Company.  The  Board  of
Directors,  being fully  informed of this  Agreement  and related  transactions,
including  the use of the proceeds of the Shares,  has approved the terms of the
Agreement and such related  transactions with a majority of the directors having
no interest in the  Agreement  or such related  transactions  voting in favor of
such  approval.   This  Agreement  constitutes,   and  the  Registration  Rights
Agreement,  when  executed  and  delivered  will  constitute,  valid and legally
binding  obligations  of  the  Company,   enforceable  against  the  Company  in
accordance  with  their  respective  terms,  except



                                       5
<PAGE>



as  such  may be  limited  by  bankruptcy,  insolvency,  fraudulent  conveyance,
moratorium  or other  similar  laws  affecting  creditors'  rights and  remedies
generally and subject,  as to  enforceability,  to general principles of equity,
regardless whether enforcement is sought in a proceeding at law or in equity.

     Section 3.3. Valid Issuance of Shares.  The Shares and the Warrant  Shares,
when issued,  sold and delivered in accordance with the terms hereof,  will have
been  duly  authorized  by all  necessary  corporate  action  on the part of the
Company and will be validly issued, fully paid and nonassessable, free and clear
of any  liens,  charges,  claims or  encumbrances,  and will not be  subject  to
restrictions on transfer except as specifically provided by Sections 2.4 and 5.2
of this  Agreement.  The Shares and the  Warrant  Shares  will be  eligible  for
listing on the National Market System of the Nasdaq Stock Market.

     Section 3.4. No Violations; Consents and Approvals.

          (a) Neither the  execution,  delivery or performance by the Company of
this Agreement or the  Registration  Rights  Agreement,  the consummation by the
Company of the transactions  contemplated hereby or thereby, nor the performance
by the Company of its  obligations  hereunder or thereunder (i) will result in a
violation or breach of the Company Charter or the Company By-laws or the charter
or  by-laws  of any of the  Company's  Subsidiaries  or (ii)  will  result  in a
violation  or breach of (or give rise to any right of  termination,  revocation,
cancellation or acceleration under or increased payments under), or constitute a
default  (with or without due notice or lapse of time or both) under,  or result
in the creation of any Lien upon any of the  properties or assets of the Company
or any of its Subsidiaries under, (A) any of the terms, conditions or provisions
of any Contract or of any Permit to which the Company or any of its Subsidiaries
is a party or by which any of their  properties  or assets may be bound,  or (B)
subject to the governmental  filings and other matters referred to in clause (b)
below, any judgment,  order, decree, statute, law, regulation or rule applicable
to the Company or any of its  Subsidiaries,  except, in the case of clause (ii),
for  violations,  breaches,  defaults,  rights  of  cancellation,   termination,
revocation  or  acceleration  or Liens that would  not,  individually  or in the
aggregate,  have  a  material  adverse  effect  on  the  business,   properties,
operations, financial condition, income or business prospects of the Company and
its  Subsidiaries  as  presently  being  conducted.   No  third  party  has  any
pre-emptive  rights,  or rights of first refusal or first opportunity or similar
rights to purchase, or to offer to purchase, all or any part of the Shares.

          (b) No consent,  approval, order or authorization of, or registration,
declaration or filing with, any Governmental  Entity is required with respect to
the Company in connection  with the  execution,  delivery or  performance by the
Company of this Agreement or the consummation by the Company of the transactions
contemplated hereby.

          (c) No consent,  approval, order or authorization of, or registration,
declaration or filing with any applicable Governmental Entity, including without
limitation the



                                       6
<PAGE>



Federal Communication Commission,  under any communications laws and relating to
licenses  held by the  Company  is  required  with  respect to the  Investor  in
connection  with the  execution,  delivery or performance by the parties to this
Agreement and the consummation of the transactions contemplated hereby.

     Section  3.5.  Litigation.  As of the date of this  Agreement,  there is no
action,  suit,  proceeding  or  investigation  pending or  currently  threatened
against the Company  which  questions  the  validity  of this  Agreement  or the
Registration Rights Agreement or the right of the Company to enter into it or to
consummate the transactions  contemplated hereby or thereby. Except as disclosed
to the Investor in writing  within the five  business  days prior to the date of
this  Agreement or as disclosed in the SEC Filings (as defined in Section  3.7),
as of the  date of this  Agreement,  there is no  action,  suit,  proceeding  or
investigation  pending or currently  threatened  which,  individually  or in the
aggregate,  if the subject of an unfavorable decision,  ruling or finding, could
materially  adversely  affect the business,  properties,  operations,  financial
condition,  income or business  prospects  of the  Company or its  Subsidiaries.
Except as  disclosed to the Investor in writing  within the five  business  days
prior to the date of this  Agreement  or as  disclosed  in the SEC  Filings  (as
defined  in  Section  3.7),  as of the  date of  this  Agreement,  there  are no
outstanding  judgments,  orders,  decrees,  or injunctions  of any  Governmental
Entity  against  the  Company or any of its  Subsidiaries  that,  insofar as can
reasonably be foreseen,  individually  or in the aggregate,  in the future would
have  a  material  adverse  effect  on  the  business,  properties,  operations,
financial  condition,  income  or  business  prospects  of the  Company  and its
Subsidiaries.

     Section 3.6.  Compliance  with  Applicable  Law. Except as disclosed in the
Company SEC Filings,  each of the Company and its  Subsidiaries is in compliance
with all statutes,  laws, regulations,  rules, judgments,  orders and decrees of
all Governmental  Entities  applicable to it, including  without  limitation the
United States Federal Communications  Commission,  that relate to its respective
business,  and neither the Company nor any of its  Subsidiaries has received any
notice alleging  noncompliance  except,  with reference to all of the foregoing,
where  the  failure  to be in  compliance  would  not,  individually  or in  the
aggregate,  have  a  material  adverse  effect  on  the  business,   properties,
operations,  financial condition, income or business prospects of the Company or
its Subsidiaries.  Each of the Company and its Subsidiaries has all Permits that
are  required in order to permit it to carry on its  business as it is presently
conducted,  except  where the failure to have such  Permits or rights would not,
individually  or in  the  aggregate,  have  a  material  adverse  effect  on the
business,  properties,  operations,  financial  condition,  income  or  business
prospects of the Company or its Subsidiaries. All such Permits are in full force
and effect and the Company and its Subsidiaries are in compliance with the terms
of such  Permits,  except where the failure to be in full force and effect or in
compliance would not, individually or in the aggregate,  have a material adverse
effect on the business, properties,  operations,  financial condition, income or
business prospects of the Company or its Subsidiaries.


                                       7
<PAGE>



     Section 3.7.  Disclosure.  The Company has made  publicly  available or has
otherwise  provided to the Investor (i) the Company's Annual Report on Form 10-K
for the fiscal year ended December 31, 1997 (the "1998 Annual Report"), as filed
with the Securities and Exchange  Commission  ("SEC") pursuant to the Securities
Exchange Act of 1934, as amended (the "Exchange Act");  (ii) the Company's proxy
statement  for its 1998  Annual  Meeting of  Stockholders;  (iii) the  Company's
reports on Form 10-Q for the fiscal quarters ended March 31, 1998, June 30, 1998
and September 30, 1998 (collectively,  the "Quarterly  Reports"),  as filed with
the  SEC  pursuant  to  the  Exchange  Act,  and  (iv)  all  other  reports  and
registration  statements,  if any,  as filed by the  Company  with the SEC since
September 30, 1998 (the  documents  referred to in clauses  (i)-(iv) above being
referred  to  hereinafter,  collectively,  as the  "SEC  Filings").  As of their
respective  dates,  the SEC Filings  (including  all documents  incorporated  by
reference  therein) did not contain any untrue  statement of a material  fact or
omit to state a material fact required to be stated therein or necessary to make
the  statements  therein,  in light of the  circumstances  under which they were
made, not misleading. Since December 31, 1997, the Company has timely filed with
the  SEC all  reports,  documents,  registration  statements,  definitive  proxy
statements  and all  other  filings  required  to be made with the SEC under the
rules and regulations of the SEC, and all such reports, documents,  registration
statements,  definitive  proxy  statements  and other  filings  complied  in all
material  respects with all applicable  requirements  of the Securities Act, and
the Exchange Act, as applicable.  The audited consolidated  financial statements
of the Company  included or  incorporated by reference in the 1998 Annual Report
and the unaudited  consolidated  financial statements contained in the Quarterly
Reports have been prepared in accordance with United States  generally  accepted
accounting  principles  applied on a  consistent  basis  throughout  the periods
indicated  and with each  other,  except as may be  indicated  therein or in the
notes thereto,  and fairly  present the financial  position of the Company as of
the dates thereof and the results of its operations, and subject, in the case of
the unaudited  interim  consolidated  financial  statements,  to normal year-end
adjustments.

     Section  3.8.  Changes.  Between  September  30,  1998 and the date of this
Agreement,  except as (1) contemplated by this Agreement and Amendment No. 3 (as
defined in Section 7.1 of this Agreement),  (2) disclosed in the SEC Filings and
(3) disclosed to the Investor in writing  within the five business days prior to
the date of this Agreement, there has not been:

          (a) any  changes  in the  assets,  liabilities,  financial  condition,
operating results or, to the best of the Company's  knowledge,  prospects of the
Company and its  Subsidiaries  from that  reflected  in the 1998 Annual  Report,
except  changes in the ordinary  course of business  that have not been,  in the
aggregate, materially adverse;

          (b) any  damage,  destruction  or  loss,  whether  or not  covered  by
insurance,  materially  and  adversely  affecting  the  business,  properties or
financial condition of the Company or any of its Subsidiaries;


                                       8
<PAGE>



          (c) any waiver or compromise by the Company or any of its Subsidiaries
of a material right or of a material debt owed to it;

          (d) any  satisfaction  or  discharge  of any  Lien or  payment  of any
obligation  by the Company or any of its  Subsidiaries,  except in the  ordinary
course  of  business  and  which  is not  materially  adverse  to the  business,
properties or financial  condition of the Company or any of its Subsidiaries (as
such business is presently conducted);

          (e) any  change to a material  contract  or  arrangement  by which the
Company or any of its  Subsidiaries  or any of their assets is bound or subject,
or any breach or waiver of any breach of or under any such contract or amendment
(or the occurrence of any event which would, as a result of the passage of time,
become or result in such a breach or waiver) which change,  breach or waiver has
a materially adverse effect on the Company and its Subsidiaries;

          (f) any sale,  assignment  or transfer to a third party that is not an
Affiliate  (as  hereinafter  defined)  of  any  material  patents,   trademarks,
copyrights,  trade secrets or other intangible assets for compensation  which is
less than fair value;

          (g) any mortgage, pledge, transfer of a security interest in, or Lien,
created by the Company or any of its  Subsidiaries,  with  respect to any of its
material properties or assets, except Liens for taxes not yet due or payable;

          (h) any declaration, setting aside or payment or other distribution in
respect of any of the Company's capital stock;

          (i) any event or  condition  of any type that has (or will as a result
of the  passage of time)  materially  and  adversely  affected  (or  affect) the
business,  properties,  financial  condition,  or to the  best of the  Company's
knowledge, the business prospects of the Company or any of its Subsidiaries.

     For purposes of this Agreement the term "Affiliate" means any individual or
entity directly or indirectly controlling, controlled by or under common control
with, a party to this Agreement.  Without limiting the foregoing,  the direct or
indirect  ownership of 50% or more of the  outstanding  voting  securities of an
entity,  or the right to receive  50% or more of the  profits or  earnings of an
entity, shall be deemed to constitute control.

     Section 3.9.  Nasdaq Listing.  The Common Stock is currently  traded on the
National  Market System of the Nasdaq Stock Market,  and the Company knows of no
reason or set of facts  which is likely  to  result in the  termination  of such
trading.  Nothing in this  Section  3.9 shall be  interpreted  to  preclude  the
Company from listing its Common Stock on any other national securities exchange.


                                       9
<PAGE>



     Section 3.10. Capitalization;  Options and Warrants. The authorized capital
stock of the Company  consists of 5,000,000 shares of Preferred Stock, par value
$0.01 per share,  and  300,000,000  shares of Common Stock,  par value $0.01 per
share,  of which no shares of Preferred  Stock and  55,267,719  shares of Common
Stock were issued and outstanding as of December 31, 1998, 10,728,810 options to
purchase  Common  Stock were  outstanding  as of such date,  and no  warrants to
purchase Common Stock other than the Base Warrant,  Performance  Warrant and the
Further  Warrant held by the Investor  were  outstanding  as of such date. As of
December 31, 1998, 9,711,896 shares of Common Stock are issuable upon conversion
of the  Convertible  Notes  (as  defined  in  Section  3.14  hereof).  Except as
disclosed in the SEC Filings,  and except for the  transactions  contemplated by
this  Agreement,  since  December 31,  1998,  neither the Company nor any of its
Subsidiaries  has  issued any shares of  capital  stock or granted  any  option,
warrants, rights (including conversion or preemptive rights), or similar rights,
to any person or entity to  purchase  or acquire  any shares or any rights  with
respect  to  any  shares  of  capital  stock  of  the  Company  or  any  of  its
Subsidiaries,  including the Shares. Except as set forth on Schedule 3.10, there
are no outstanding  rights to cause the Company to register the securities  held
by any person or entity under the Securities Act.

     Section 3.11. Subsidiaries.

     The Company has no equity interests with a value of $100,000 or more in any
person or entity other than its Subsidiaries  (other than any investment of less
than 5% of the outstanding  securities of any corporation if such securities are
regularly traded on a recognized  stock exchange),  and there are no commitments
on the part of the Company or any Subsidiary to contribute additional capital in
respect of any equity interest in any person or entity.  Each of the outstanding
shares of capital stock of each of the Subsidiaries has been duly authorized and
validly issued,  and is fully paid and  nonassessable.  Schedule 3.11 contains a
complete and correct  list of all  Subsidiaries  of the  Company.  Except as set
forth on Schedule 3.11, all of the  outstanding  shares of capital stock of each
Subsidiary are owned,  either  directly or  indirectly,  by the Company free and
clear of all Liens. For purposes of this Agreement the term "Subsidiary"  means,
as to any person or entity, any corporation at least a majority of the shares of
stock of which having general voting power under ordinary circumstances to elect
a  majority  of the Board of  Directors  of such  corporation  (irrespective  of
whether  or not at the time stock of any other  class or  classes  shall have or
might have voting power by reason of the  happening of any  contingency)  is, at
the time as of which the  determination  is being made,  owned by such person or
entity,  or one or more of its  Subsidiaries or by such person or entity and one
or more of its Subsidiaries.

     Section 3.12. Contracts.

          (a)  Except as set  forth on  Schedule  3.12(a)  and  except  for this
Agreement  and the  other  agreements  entered  into  in  connection  with  this
Agreement,  the



                                       10
<PAGE>



Company  has  filed as  exhibits  to the  Company's  SEC  Filings  all  material
agreements  required to be filed under the rules and regulations of the SEC (the
"Material  Contracts")  and  the  Company  has not  entered  into  any  material
contracts that will be required to be filed in future filings.

          (b) All Material Contracts are legal,  valid,  binding,  in full force
and effect and enforceable against each party thereto, except to the extent that
any  failure to be  enforceable,  individually  or in the  aggregate,  would not
reasonably  be  expected to have or result in a material  adverse  effect on the
business,  financial  condition,  operations,  properties,  income  or  business
prospects of the Company and its Subsidiaries,  taken as a whole,  provided that
no  representation  is  made  as to the  enforceability  of any  non-competition
provision in any employment  agreement.  There does not exist under any Material
Contract any violation,  breach or event of default, or event or condition that,
after notice or lapse of time or both, would  constitute a violation,  breach or
event  of  default  thereunder,  on  the  part  of any  of  the  Company  or its
Subsidiaries   or,  to  the  best  knowledge  of  the  Company  or  any  of  its
Subsidiaries,  any other person or entity, other than such violations,  breaches
or events of default  as would not,  individually  or in the  aggregate,  have a
material  adverse  effect  on the  business,  financial  condition,  operations,
properties,  income or business  prospects of the Company and its  Subsidiaries,
taken as a whole.  The  enforceability  of all  Material  Contracts  will not be
adversely  affected in any manner by the  execution,  delivery or performance of
this Agreement or the consummation of the transactions  contemplated hereby, and
no Material Contract contains any change in control or other terms or conditions
that will become  applicable or inapplicable as a result of the  consummation of
such transactions.  Except as set forth on Schedule 3.12(b), neither the Company
nor the  Subsidiaries  are a party to any  contract  prohibiting  or  materially
restricting the ability of the Company or any of its Subsidiaries to conduct its
business,  to engage in any  business  or  operate in any  geographical  area or
compete with any person.

     Section 3.13. Brokers or Finders.  No agent,  broker,  investment banker or
other firm is or will be entitled to any  broker's or finder's  fee or any other
commission  or  similar  fee  in  connection   with  any  of  the   transactions
contemplated by this Agreement.

     Section 3.14.  Seniority of  Obligations.  All payment  obligations  of the
Company  under  this  Agreement  shall  constitute  Senior  Debt as that term is
defined in the Indenture dated as of September 9, 1997 relating to the Company's
4 1/2%  Convertible  Subordinated  Notes due 2002 and the Indenture  dated as of
December 10, 1997 relating to the Company's 5%  Convertible  Subordinated  Notes
due 2004 (the "Indentures"), (collectively, the "Convertible Notes").

     Section  3.15.  Employment of Battista.  The failure of Daniel  Borislow to
resign as an executive officer of the Company shall not have any impact upon the
Company's employment relationship with Gabriel Battista.

                                   ARTICLE IV


                                       11
<PAGE>



                       COVENANTS AND ADDITIONAL AGREEMENTS

     Section  4.1.  Ordinary  Course.  During the  period  from the date of this
Agreement and continuing until the Closing,  the Company agrees as to itself and
its Subsidiaries that, except to the extent that the Investor otherwise consents
in writing,  the Company and its  Subsidiaries  shall conduct  their  respective
businesses in the ordinary course in substantially  the same manner as presently
conducted.

     Section  4.2.  Access and  Information.  So long as the  Investor  owns any
Shares or Warrant  Shares or has any  unexercised  Warrants  outstanding  or the
Company  has  any  obligations  outstanding  to the  Investor  pursuant  to this
Agreement, the Company will (and will cause each of its Subsidiaries and each of
their  respective  accountants,   counsel,  consultants,   officers,  directors,
employees, agents and representatives of or to any of the Subsidiaries, to) give
the  Investor  and its  representatives,  reasonable  access  during  reasonable
business hours to all of their respective properties,  assets, books, contracts,
reports and records relating to the Company and its Subsidiaries, and furnish to
them all such documents, records and information with respect to the properties,
assets and business of the Company and its  Subsidiaries,  as the Investor shall
from time to time reasonably  request and as the Company may already have in its
possession.  The Company will inform the  Investor  from time to time and at the
Investor's  request as to the business of the Company and its Subsidiaries.  Any
documents,  records and  information  made  available to the Investor under this
Section 4.2 shall be subject to the  provisions of Paragraph  VII.B of the Third
Amendment to the Telecommunications  Marketing Agreement and the Company and the
Investor shall have the same rights and  obligations  with respect to disclosure
of the  terms of this  Agreement  as are set  forth  with  respect  to the Third
Amendment in such paragraph VII.B.

     Section 4.3. Further Actions.

          (a) Each of the Company and the Investor shall use its reasonable best
efforts to take or cause to be taken all actions,  and to do or cause to be done
all other things, necessary, proper or advisable in order to fulfill and perform
its  obligations  in  respect  of this  Agreement  and the  Registration  Rights
Agreement,  or otherwise  to  consummate  and make  effective  the  transactions
contemplated hereby and thereby.

          (b)  Each of the  Company  and the  Investor  shall,  as  promptly  as
practicable, (i) make, or cause to be made, all filings and submissions required
under  any  law  applicable  to it or any of its  Subsidiaries,  and  give  such
reasonable undertakings as may be required in connection therewith, and (ii) use
all  reasonable  efforts to obtain or make, or cause to be obtained or made, all
Permits  necessary to be obtained or made by it or any of its  Subsidiaries,  in
each  case  in  connection  with  this  Agreement  and the  Registration  Rights
Agreement, the sale



                                       12
<PAGE>



and transfer of the Shares  pursuant  hereto and the  consummation  of the other
transactions contemplated hereby or thereby.

          (c)  Each  of the  Company  and  the  Investor  shall  coordinate  and
cooperate with the other party in exchanging such information and supplying such
reasonable  assistance  as may be  reasonably  requested  by such other party in
connection with the filings and other actions contemplated by this Agreement and
the Registration Rights Agreement.

          (d) At all  times  prior to the  Closing  Date,  the  Company  and the
Investor  shall  promptly  notify each other in writing of any fact,  condition,
event or occurrence  that could  reasonably be expected to result in the failure
of any of the conditions contained in Article VII to be satisfied, promptly upon
becoming aware of the same.

     Section 4.4.  Further  Assurances.  Following the Closing Date, the Company
shall,  from time to time,  execute and  deliver  such  additional  instruments,
documents,  conveyances  or  assurances  and take such other actions as shall be
necessary,  or otherwise reasonably be requested by the Investor, to confirm and
assure  the  rights  and  obligations  provided  for in this  Agreement  and the
Registration  Rights  Agreement  and render  effective the  consummation  of the
transactions  contemplated  hereby and  thereby,  or  otherwise to carry out the
intent and purposes of this Agreement.

     Section 4.5.  Registration  Rights.  As soon as practicable,  but within no
less  than 45 days  after  the  Closing  Date  and  pursuant  to the  terms  and
conditions of a registration rights agreement, dated as of the Closing Date (the
"Registration Rights Agreement"), by and among the Company and the Investor, the
Company shall file a  registration  statement  under the Securities Act with the
SEC, to register  the resale by the Investor of the Shares,  the Warrant  Shares
and the Put/Call  Warrant  Shares (as defined in Section  6.5),  and the Company
shall use its best efforts to cause such  registration  statement to be declared
effective  within 90 days after the Closing Date;  provided,  however,  that the
Company  shall not be required to request  that such  registration  statement be
declared  effective if it  determines,  on advice of its counsel,  that to do so
would  require  the  Company  to file its report on Form 10-K for the year ended
December 31, 1998 prior to March 31, 1999. The form of the  Registration  Rights
Agreement is attached  hereto as Exhibit A. The Company and Daniel  Borislow (on
his own behalf and on behalf of his Affiliates) hereby waive with respect to the
rights granted in the registration rights agreement, dated as of the date hereof
(the  "Borislow  Registration  Rights  Agreement"),  by and between the Company,
Daniel  Borislow,  Mark Pavol as Trustee of that  certain D&K  Grantor  Retained
Annuity  Trust dated June 15,  1998 and the Trustee of that  certain D&K Grantor
Retained  Annuity  Trust II, any  provision in any  agreement  between them that
restricts  the ability of the Company to file a  registration  statement  or any
amendment or supplement  thereto,  or to seek  effectiveness of any registration
statement. Nothing in the Borislow Registration Rights Agreement shall restrict,
prevent or otherwise  limit the Company's (i)  obligations  under Section 4.9 of
this  Agreement,  including  without  limitation  the Company's  obligations  to
deposit  50% of



                                       13
<PAGE>



the  proceeds of any  Indebtedness  incurred by it (other than a bank  revolving
loan in an amount not in excess of $50 million) up to $35,000,000,  and (ii) the
issuance of securities,  including  without  limitation the Shares,  the Warrant
Shares and the  Warrants  and any other  warrants,  to the  Investor  under this
Agreement  or any other  agreement  or to any other person or entity to fund the
Company's  obligations  to the  Investor  under  this  Agreement  or  any  other
agreement.

     Section 4.6.  Termination of Voting Trust Agreement and  Warrantholder  and
Stockholders  Agreement.  Effective  immediately  after the Closing,  the voting
trust agreement,  dated as of February 22, 1997 (the "Voting Trust  Agreement"),
among  Daniel  Borislow  (as  Trustee),  the  Investor  and the  Company and the
warrantholder  and  stockholders  agreement,  dated as of February 22, 1997 (the
"Warrantholder  and  Stockholders  Agreement"),  between  the  Investor  and the
Company are hereby terminated,  of no force and effect and are superseded by the
terms and  conditions set forth in this  Agreement and the  Registration  Rights
Agreement.  Notwithstanding  anything  to  the  contrary  in  the  Voting  Trust
Agreement or the Warrant and Stockholders Agreement neither (1) the restrictions
on transfer of shares of Common Stock set Section 4.1.  forth in the Warrant and
Stockholders Agreement nor (2) the Voting Trust and the restrictions on transfer
of  shares  of  Common  Stock set  forth in the  Voting  Trust  Agreement  shall
terminate until the earlier of their termination pursuant to this Section 4.6 or
the termination of this Agreement pursuant to Article VIII of this Agreement.

     Section  4.7.  Nasdaq  Listing.  As of the  Closing  Date,  the  Shares and
Put/Call  Warrant  Shares will be listed on the  National  Market  System of the
Nasdaq Stock Market.

     Section 4.8. Removal of Legend. The Company covenants and agrees that, with
respect to the Shares and the Warrant Shares, stop-transfer instructions and the
restrictive   legend  shall  be  promptly  removed  by  delivery  of  substitute
certificates  without  such  legend for such  shares  upon (i)  delivery  to the
Company  of  evidence  of the  transfer  of  such  shares  represented  by  such
certificate pursuant to a registration  statement under the Securities Act or in
accordance with the applicable  provisions of Rule 144 under the Securities Act,
or (ii) the  delivery by the  Investor to the Company of a letter from the staff
of  the  SEC,  or an  opinion  of  counsel  in  form  and  substance  reasonably
satisfactory  to the  Company,  to the effect  that such  shares do not  require
further  registration  under the Securities  Act for subsequent  transfer by the
holders thereof.

     Section 4.9. Limitation on Obligations [as amended].

          (a) Except as provided in subsection  (b), as long as (i) the Investor
owns any  Shares or  Warrant  Shares,  (ii) the  Investor  owns any  unexercised
Warrants,  or (iii) the Company has any obligations  outstanding to the Investor
pursuant  to this  Agreement,  the Company  shall not without the prior  written
consent of the Investor incur or permit any Subsidiary to incur any Indebtedness
(as that term is defined in the Indentures as of the date of this  Agreement) or
enter  into any  agreement  or  understanding  prohibiting  or  restricting  the
Company's ability or right to satisfy its obligations to the Investor hereunder.



                                       14
<PAGE>



          (b)  Notwithstanding the provisions of Section 4.9(a), the Company may
incur (and may permit its Subsidiaries to incur) Indebtedness if:

          (1) the Company  deposits  50% of the  proceeds of any such  borrowing
     (other than a Bank Debt,  Receivables  Facility (each as defined in Section
     4.10) and/or any  borrowing  from Borislow in an amount not in excess of an
     aggregate of $50 million) in an escrow to secure the Company's  obligations
     to the Investor  hereunder,  which escrow shall be on terms and  conditions
     satisfactory  to the Investor in its sole  discretion;  provided,  however,
     that the Company  shall have no  obligation  to deposit any proceeds to the
     extent the escrow  balance  (including  any  amounts  previously  deposited
     pursuant to this Section  4.9(b)(1) or otherwise and any amounts  withdrawn
     pursuant  to the  proviso  in  Section  5.1(h)(3),  but  excluding  amounts
     otherwise withdrawn) would exceed $35,000,000;

          (2) each of the  following  conditions is satisfied at or prior to the
     time the Indebtedness is incurred:

              (A)  either (i) the Investor holds a number of Shares and  Warrant
                   Shares that are less than  1,030,343  or (ii) the  Investor's
                   rights  set  forth  in  Section  5.1 of this  Agreement  have
                   terminated  by their  terms  (including  pursuant  to Section
                   5.1(h));

              (B)  the  Investor  holds a number of  Warrants  that is less than
                   680,496;

              (C)  the  Investor  has had the ability to exercise the rights set
                   forth in Section 6.3 for a period of at least six months; and

              (D)  the Company has no payment  obligations  under this Agreement
                   that have arisen and have not been paid; or

          (3) The  balance in the escrow  established  pursuant to clause (1) is
     $35,000,000  (less any amounts deducted  pursuant to the proviso in Section
     5.1(h)(3)).

          (c) The  Company's  obligation to deposit funds in escrow with respect
to Section  4.9(b)(1) shall be reduced to the extent of any amount  deposited in
escrow by Daniel  Borislow to secure the Company's  obligations  to the Investor
hereunder  if  such  escrow  is on  terms  and  conditions  satisfactory  to the
Investor.


                                       15
<PAGE>



     Section 4.10.  Perfection of Security Interest. No later than 20 days after
the Closing,  the Company  shall  execute a security  agreement  (the  "Security
Agreement")  for the benefit of the Investor to perfect the  security  interests
thereunder. The Security Agreement shall secure all of the Company's obligations
to the  Investor  under this  Agreement  and shall  pledge all of the  Company's
assets and shall be in form and  substance  satisfactory  to the Investor in its
sole  discretion;  provided,  however,  that the  Company  may,  subject  to the
limitations on indebtedness set forth on Section 4.9 of this Agreement, encumber
or pledge its accounts  receivable [as amended] its accounts  receivable  and/or
other assets  appropriate  for  securitization  in an  asset-based  financing in
connection with a receivables and/or other asset-based financing (a "Receivables
Financing") and the Company may encumber or pledge its assets in connection with
indebtedness  incurred  under a commercial  bank  facility  (the "Bank Debt") in
which the  obligations  under the Bank Debt may be  secured by any or all of the
assets of the Company and shall be senior to the Investor's  security interests.
If the Company  does incur Bank Debt or arranges a  Receivables  Financing,  the
Investor shall cooperate with requests of lenders providing the Bank Debt or the
Receivables Financing and shall enter into such lenders' standard  intercreditor
agreement to subordinate, to the extent permitted by Section 4.9, the Investor's
security  interests in the assets of the Company to the senior  interests of the
lenders  providing  the Bank Debt and/or the  Receivables  Financing;  provided,
however,  that the  Investor  shall not be required to consent to any  provision
that would limit or restrict its right to receive payments under this Agreement.
In the event that the security  interests  under the Security  Agreement are not
perfected as specified in this Section 4.10 within 20 days following the Closing
Date,  such  failure  shall be deemed a default  under  this  Agreement  and the
Company  may  not  incur  any  indebtedness  pursuant  to  Section  4.9 of  this
Agreement.

     Section 4.11.  Contracts with Certain  Stockholders.  The Company shall not
enter into any agreement, arrangement or understanding with any person or entity
who beneficially  owns (within the meaning of Rule 13d-3 under the Exchange Act)
in excess of 15% of the issued and outstanding Common Stock unless a majority of
the  disinterested  directors  of the Company  determines  that such  agreement,
arrangement or  understanding  is on terms no less favorable to the Company than
could have been  obtained in an  arms-length  transaction  with a  disinterested
third party.

     Section  4.12.  Subordination  of  Obligations  under  Exchange  Agreement.
Notwithstanding anything to the contrary in the exchange agreement,  dated as of
the date hereof (the "Exchange Agreement"),  by and among the Company, Tel-Save,
Inc.  (the "TS Sub") and Mark  Pavol as  Trustee  of that  certain  D&K  Grantor
Retained  Annuity  Trust  dated  June  15,  1998,  the  Company's  and TS  Sub's
obligations  under the Exchange  Agreement,  including  without  limitation  any
obligations  under Section 5 of that  agreement,  shall be  subordinated  to the
Company's obligations to the Investor under this Agreement.

                                    ARTICLE V


                                       16
<PAGE>



                   ADDITIONAL AGREEMENTS CONCERNING THE SHARES

     Section 5.1. Make-Whole for Shares. [as amended]

          (a) If, during the period (the "Make-Whole Period") commencing on June
1,  1999 and  ending on  September  30,  2000 (as such  period  may be  extended
pursuant to Section  5.1(e)  hereto),  the Investor  proposes to sell any of the
Shares,  it may notify the Company in writing of such intention.  Within two (2)
days of receipt by the Company of such notice, the Company may purchase from the
Investor such Shares proposed to be sold. The Company may exercise such purchase
right by paying the Investor in cash,  against receipt of the Shares proposed to
be sold, the product of (x) the number of Shares proposed to be sold, multiplied
by (y) the Current  Market Price (as defined in Section  5.1(d) below) per share
on the date of such  notice plus an amount per share (the  "Make-Whole  Amount")
equal to the excess,  if any, of the Per Share  Purchase  Price over the Current
Market Price per share, provided that:

               (i) with respect to the Purchase  Shares,  the Make-Whole  Amount
          shall not exceed $14.00 per share, and

               (ii) with respect to the Warrant Exchange Shares,  the Make-Whole
          Amount shall not exceed $11.00 per share.

          (b) If the Investor  gives the notice  provided for in paragraph  (a),
the Company does not exercise the purchase  right  described in paragraph (a) of
this Section 5.1, and the Investor  sells  (whether in a market  transaction,  a
privately negotiated  transaction or otherwise) any of the Shares so proposed to
be sold (X) after the earlier of (A) expiration of the two-day  period  referred
to in paragraph (a) or (B) Investor's receipt of notice from the Company that it
does not  intend to  exercise  the  purchase  right  and (Y)  within 90 days (as
extended by any Black-Out Period  Extension,  if any) of the date written notice
is given  pursuant to paragraph  (a) of this  Section  5.1,  the Company  shall,
within  three (3) trading  days of  receiving  notice of any such sale,  pay the
Investor a  Make-Whole  Amount  equal to the product of (x) the number of Shares
sold by the  Investor  during such 90-day  period in arm's  length  transactions
multiplied by (y) the excess,  if any, of (i) the Per Share  Purchase Price over
(ii) the price per share at which the Investor  actually sold such Shares,  less
any and all reasonable  expenses  actually  incurred by Investor in consummating
such sale (the "Sales Expense"), provided that:

               (i) with respect to the Purchase  Shares,  the Make-Whole  Amount
          shall not exceed  the sum of $14.00 per share plus the Sales  Expense,
          and


                                       17
<PAGE>



               (ii) with respect to the Warrant Exchange Shares,  the Make-Whole
          Amount  shall not  exceed  the sum of $11.00  per share plus the Sales
          Expense.

          (c) [as added] If, after using  commercially  reasonable efforts to do
so, the  Investor  is unable to sell any Shares as to which it has given  notice
pursuant to Section 5.1(a) within 30 days after giving such notice, the Investor
may, at any time until the  expiration of seven days after the conclusion of the
90-day  period set forth in  Section  5.1(b)  (as such  period may be  extended)
notify the Company of its  inability  to sell the Shares and the Company  shall,
within  three  trading  days of  receipt  of such  notice,  pay the  Investor  a
Make-Whole  Amount  calculated in accordance  with  paragraph (b) as though such
Shares were sold for $.01 per share and the Investor shall, upon receipt of such
payment, surrender the Shares to the Company for cancellation.

          (d) If the  Investor  does  not  sell any of the  Shares  pursuant  to
Section  5.1(b) or if the  Investor  has sold only a portion of its Shares,  the
provisions of this Section 5.1 shall continue to be in force with respect to any
remaining  Shares held by the Investor as long as the Investor  reinitiates  the
process specified in this Section 5.1 by providing notice to the Company.

          (e) The term  "Current  Market Price" with respect to any day shall be
deemed to be the average of the daily  closing  price per share of Common  Stock
for 10  consecutive  Nasdaq  National  Market  trading days before such day. The
closing  price for each day shall be the last sale price regular way or, in case
no such  reported sale takes place on such day, the average of the last reported
bid and lowest reported asked prices as reported by Nasdaq National  Market,  or
other similar organization if Nasdaq National Market is no longer reporting such
information, or if not so available, the fair market price as determined in good
faith by the Board of Directors of the Company.

          (f) In the  event  that any  shares of Common  Stock  received  by the
Investor are not freely tradable because the registration  statement under which
such shares would be sold is for any reason not deemed effective by the SEC, the
sale of any such shares  pursuant to the  registration  statement  is  suspended
pursuant to Section 2(c) of the Registration Rights Agreement,  or for any other
similar  reason (a "Black-Out  Period"),  the period of time for the sale of any
such  shares  shall be extended  for two (2) days for each day of the  Black-Out
Period  (a  "Black-Out  Period  Extension")  and the  Make-Whole  Period of this
Section  5.1 shall also be  extended  by the  Black-Out  Period  Extension  with
respect to any or all Shares.

          (g) Notwithstanding the foregoing, the Company, at its option, may pay
a portion of the amounts  due under this  Section 5.1 with a note of the Company
secured  by  adequate,  sufficient  and  satisfactory  assets of the  Company as
determined  solely by the Investor  and dated as of the date that payment  under
Section 5.1 would  otherwise be due,  payable to the


                                       18
<PAGE>



Investor in cash,  accruing  interest at an annual rate of 10% calculated on the
basis of 30 days and a year of 360 days,  maturing  six (6) months from the date
of issuance of the note;  provided that the amount of such note shall not exceed
the total  amount  owed under this  Section 5.1 minus 50% of the excess over $30
million  of  the  Company's   working  capital   (current  assets  less  current
liabilities),  determined  in  accordance  with  generally  accepted  accounting
principles consistently applied on the date of the note.

          (h) [as added] At such time as the  Company  (or,  pursuant to Section
4.9(c),  Borislow)  has  deposited  $35,000,000  in escrow  pursuant  to Section
4.9(b)(1),  the Company  shall  request that the Investor  accept a  Terminating
Payment in accordance  with this Section 5.1(h).  The Investor shall,  within 10
days of receipt of such request,  advise the Company whether it elects to accept
the Terminating Payment.

               (1) The  amount  of a  Terminating  Payment  shall  be,  for each
          Purchase Share and Warrant  Exchange Share held by the Investor at the
          time of the  payment,  an amount  equal to the Make Whole  Amount that
          would be  payable by the  Company  pursuant  to Section  5.1(a) if the
          Investor had given notice  pursuant to Section  5.1(a) on the date the
          Company requested that the Investor accept the Terminating Payment.

               (2) If the Investor  elects to receive a Terminating  Payment and
          (x) within five trading days of the receipt of the Terminating Payment
          notifies the Company  that it intends to sell any  Purchase  Shares or
          Warrant Exchange Shares and (y) the Investor sells any Purchase Shares
          or Warrant Exchange Shares during the 120-day period following receipt
          of the Terminating  Payment (as such 120-day period may be extended by
          a Black-Out  Period  Extension) or gives notice in the manner provided
          for in Section 5.1(c)  (irrespective  of whether the Make Whole rights
          in Section 5.1 are in effect) that it is unable to sell Shares, then

          (A)  if the  average  price per Share at which the  Investor  actually
               sold such Shares during the 120-day period,  less Sales Expenses,
               is less than the Current  Market  Price per share on the date the
               Company  requested  that  the  Investor  accept  the  Terminating
               Payment,  or if the  Investor  gives notice that it was unable to
               sell any Shares,  then the Company  shall,  within three  trading
               days of notice of such  sales or  inability  to sell  during  the
               120-day  period,  pay the Investor an additional  amount for each
               such  Share  equal to the excess of the Make  Whole  Amount  that
               would have been  payable  pursuant  to Section  5.1(b) or Section
               5.1(c) (as appropriate)  with respect to any



                                       19
<PAGE>



               such Shares over the amount  otherwise  paid  pursuant to Section
               5.1(h)(1); and

          (B)  if the  average  price per Share at which the  Investor  actually
               sold such Shares during the 120-day period,  less Sales Expenses,
               is greater than the Current Market Price per share on the date of
               the notice,  then the Investor shall within three trading days of
               the end of the 120-day  period  reimburse to the Company any such
               excess;

          provided, however, that the Investor shall not sell a number of Shares
          during  any five  trading-day  period in the  120-day  period  that is
          greater  than the number that is 10% of the number of Purchase  Shares
          plus  Warrant  Exchange  Shares  held by the  Investor on the date the
          Company requested that the Investor accept a Terminating Payment.

               (3) If the Investor elects to accept a Terminating Payment,  then
          upon  payment  of all  amounts  required  to be  paid  by the  Company
          pursuant to clauses  (1) and (2),  the  obligations  of the Company in
          Sections  4.9,  4.10,  5.1  and  5.5  shall  terminate,  the  Security
          Agreement and all security interests  thereunder shall be released and
          the restrictions and obligations on the Investor set forth in Sections
          5.2 and 5.4 shall terminate; provided, however, that amounts deposited
          in escrow  pursuant to Section  4.9(b)(1) shall not be released to the
          Company until all obligations of the Company  pursuant to Sections 6.3
          and 6.5 of this  Agreement  have either  expired or been paid in full;
          provided,  further, however, that, at the request of the Company, such
          amounts on deposit  shall be applied to the  satisfaction  of any cash
          obligations  of the Company  under Section 6.3 or 6.5 and that, at the
          request  of the  Company,  there  shall be  released  from the  escrow
          deposit,  from time to time,  any  amounts  in excess of the  existing
          maximum obligations under such Sections 6.3 and 6.5.


          (h) Nothing in this Section 5.1 shall restrict the Investor's  ability
to sell Shares at any time or from time to time or retain any proceeds  from any
such sale.

     Section 5.2.  Lock-up.  Until May 31, 1999, the Investor will not,  without
the prior written consent of the Company,  directly or indirectly,  offer, sell,
contract  to sell  (including,  without  limitation,  any short  sale),  pledge,
transfer,  establish any "put  equivalent  position"  within the meaning of Rule
16a-1(b)  under the Exchange Act, grant any option to purchase or otherwise sell
or dispose of (or announce any such transaction) any Purchased Shares; provided,
however,  that the limitations set forth in this Section 5.2 shall terminate and
the  Investor  shall have the right,  directly or  indirectly,  to offer,  sell,
contract  to sell  (including,  without  limitation,  any short  sale),  pledge,
transfer,  establish any "put  equivalent  position"  within the meaning of Rule
16a-


                                       20
<PAGE>



1(b) under the Exchange Act,  grant any option to purchase or otherwise  sell or
dispose of (or announce any such  transaction) any Purchased Shares in the event
that:

          (a) the Company has entered  into (i) a merger  agreement in which the
holders of the Common  Stock prior to the merger  would cease to hold a majority
of the voting  securities  of the  surviving  corporation,  (ii) [as amended] an
agreement or series of agreements of the Company  and/or its  Subsidiaries  that
results in the sale of all or substantially all of the assets of the Company and
its Subsidiaries  taken as a whole, or (iii) an agreement to be acquired,  or to
enter  unto  a  business   combination,   consolidation   or  any  such  similar
transaction,  in each case with any person or entity  other than a  wholly-owned
Subsidiary of the Company; provided, however, the restriction shall (A) continue
if the merger agreement is with a  majority-owned  Subsidiary of the Company and
the  Company  is to be  the  surviving  corporation  in  the  merger  or  (B) be
reinstated if such merger agreement or other agreements  referred to in sections
(i), (ii) or (iii) is subsequently  terminated or the transactions  contemplated
thereunder are not consummated;

          (b) a tender or exchange  offer is made by any  person,  entity or 13D
Group (as defined  below)  (other than an Affiliate  of, or any person or entity
acting in concert with, the Investor) to acquire Common Stock or any other class
of capital stock of the Company with the right to vote generally in the election
of directors (the "Voting  Securities") which, if added to the Voting Securities
(if any) already owned by such person,  entity or 13D Group,  would  result,  if
consummated  in  accordance  with its terms,  in the  Beneficial  Ownership  (as
defined  below)  by such  person,  entity  or 13D  Group of more than 50% of all
Voting Securities of the Company then outstanding,  provided that the limitation
shall be reinstated if such tender or exchange  offer is withdrawn or terminated
without such person, entity or 13D Group acquiring such 50% ownership level;

          (c)  a  materially   adverse  change  in  the  business,   properties,
operations, financial condition, income or business prospects of the Company and
its Subsidiaries, taken as a whole, has occurred;

          (d) any  executive  officer of the Company (as such term is defined in
Rule 3b-7 under the  Securities  Exchange Act of 1934, as amended) who commenced
service with the Company on or after  December 1, 1998,  directly or indirectly,
offers, sells, relinquishes,  contracts to sell (including,  without limitation,
any short sale), pledges,  transfers,  establishes any "put equivalent position"
within the meaning of Rule 16a-1(b) under the Exchange Act, grants any option to
purchase or otherwise  sells or disposes of (or announces  any such  transaction
of) any capital stock of the Company; or

          (e) any of the events listed in Section 5.5 occurs.


                                       21
<PAGE>



For purposes of this Agreement,  the term "13D Group" means any group of persons
or entities formed for the purpose of acquiring, holding, voting or disposing of
Voting  Securities  which would be required  under Section 13(d) of the Exchange
Act and the  rules and  regulations  thereunder  (as now in effect  and based on
present legal interpretations  thereof) to file a statement on Schedule 13D with
the SEC as a "person"  within the meaning of Section  13(d)(3)  of the  Exchange
Act; the term "Beneficial  Ownership" or any like expression with respect to any
securities means having "beneficial ownership" of such securities (as determined
pursuant  to Rule 13d-3  under the  Exchange  Act),  including  pursuant  to any
agreement, arrangement or understanding, whether or not in writing.

     Section 5.3.  Origination Fee.  Subject to Section 5.4 hereof,  the Company
shall pay to the Investor a fee for entering into the transactions  contemplated
by this  Agreement  equal to  $2,500,000,  which fee shall be payable in cash in
eight (8) quarterly  installments of $312,500 each,  commencing on April 1, 1999
and each 90 days  thereafter  until the full amount has been paid. The Company's
obligation  to pay the fee shall be reduced upon the sale by the Investor of any
Purchase  Shares in an amount  equal to the amount of the unpaid fee at the time
of the sale times a fraction,  the  numerator of which is the number of Purchase
Shares sold and the  denominator of which is the number of Purchase Shares owned
by the Investor  immediately  prior to such sale.  The amount of the fee will be
pro rated for any sales of Purchase  Shares sold during any quarter in which the
fee is due.

     Section 5.4. Call Right.

          (a)  During  the period  that  begins  April 1, 1999 and ends April 1,
2001,  the  Company,  by notice to the  Investor,  may at its option  request to
repurchase  any or all of the Shares at a price per share equal to the Per Share
Purchase  Price.  The  Investor  may reject such  request,  but if the  Investor
rejects  or does not  otherwise  respond  to such  request  within  10 days from
receipt of notice by the Company, the Company will be relieved of any obligation
to make any  payments  required  pursuant  to Section  5.3 above for any periods
following  the  date of the  Company's  request.  Any such  notice  given by the
Company shall be irrevocable  and the Company shall be obligated to purchase the
number of Shares specified in the notice in accordance with this Section 5.4. If
the Company for any reason  (other than the  Investor's  rejection or failure to
respond)  fails to purchase such Shares  pursuant to any such  request,  the fee
required  pursuant to Section 5.3 will not be  affected,  the Company will be in
default of its obligations and the Investor may pursue whatever  remedies it may
have at law or in equity.

          (b) At any time during the 12 months following the first date on which
(1) the  restrictions  on  transfer  of shares set forth in Section  5.2 of this
Agreement  have  terminated,   (2)  all  Shares  are  subject  to  an  effective
registration statement, (3) the right of the Investor to sell Shares pursuant to
the Registration  Statement is not suspended and (4) the closing market price of
the  Common  Stock on the Nasdaq  National  Market  has  exceeded  $21.85 for 20
consecutive  trading days, the Company may request that the Investor sell all or
any  portion of the Shares  within 90 days of the  receipt  by the  Investor  of
notice  of the  Company's  request,  provided



                                       22
<PAGE>



that the Company  shall pay the Investor  cash in an amount equal to the product
of (x) the number of Shares sold by the Investor  during such 90-day  period (as
extended by any Black-Out Period Extension, if any) in arm's length transactions
multiplied  by (y) the excess if any, of (i) the Per Share  Purchase  Price over
(ii) the price per share at which the Investor  actually sold such Shares,  less
the Sales  Expenses,  within  three  trading  days of  receipt of notice of such
deficiency.  If the  Investor  fails to sell Shares  pursuant  to the  Company's
request,  then the  Investor's  rights under  Section 5.1 shall  terminate  with
respect to that number of Shares covered by the Company's  request.  The Company
may only make one request  pursuant to this  Section  5.4(b) with respect to any
Share.  Nothing in this Section 5.4(b) shall restrict the Investor's  ability to
sell  Shares at any time or from time to time or retain  any  proceeds  from any
such sale.

     Section 5.5. Make-Whole on Occurrence of Certain Events.

          (a) If (v) there is a "Change of Control"  (as such term is defined in
the Indentures) of the Company,  (w) [as amended] the Company, any Subsidiary of
the Company or any authorized  officer of the Company or any of its Subsidiaries
discloses,  orally or in writing  through the issuance of a press release or any
other public disclosure,  including, without limitation,  filings required under
the U.S.  securities  laws,  any  litigation,  arbitration  or other  proceeding
commenced by the Company or any of its Subsidiaries against the Investor, (x) on
or after  January 15, 1999,  Daniel  Borislow is deemed an executive  officer as
defined in Rule 3b-7 under the  Exchange  Act, as amended,  with  respect to the
Company's [as added] or any Subsidiary's business or operations, (y) the Company
materially   breaches  its  obligations   under  this  Agreement  or  under  the
Telecommunications  Marketing  Agreement in  accordance  with the terms  thereof
(regardless  of whether  such breach  entitles  the  Investor to  terminate  the
Telecommunications  Marketing  Agreement)  or fails to honor any of its  payment
obligation under the  Telecommunications  Marketing Agreement and the applicable
notice and cure period  under the  Telecommunications  Marketing  Agreement  has
expired,  or (z) the Company [as added] or its  subsidiaries  commits a material
default under, or any action occurs that would  otherwise  constitute a material
default  (with or  without  due  notice  or lapse  of time or both)  under,  the
Indentures or any agreement evidencing  indebtedness for borrowed money; then at
any time  within  60 days  after  the  Investor  has  actual  knowledge  of each
occurrence  of any such event,  the Investor can elect to sell any or all of the
Shares  and put any or all of the  Warrants  to the  Company  by  notifying  the
Company in writing of such intention. The Company shall:

          (A) with respect to the Shares, at the option of the Investor, either:

          (i) within  seven (7) days of receipt  by the  Company of such  notice
purchase from the Investor such Shares  proposed to be sold by the Investor,  in
which event the Company  shall  purchase  such  shares,  against  receipt of the
Shares  proposed to be sold for a purchase  price per share in cash equal to the
Per Share Purchase Price; or

          (ii) if the  Investor  sells any of the Shares so  proposed to be sold
within 90 days (as extended by any Black-Out  Period  Extension,  if any) of the
date written  notice is given pursuant to this Section  5.5(a)(i),  within three
(3) trading days of receiving  notice of any



                                       23
<PAGE>



such sale,  pay the  Investor  cash in an amount equal to the product of (x) the
number of Shares sold by the Investor  during such 90 day period (as extended by
any Black-Out Period Extension,  if any) in arms length transactions  multiplied
by (y) the  excess,  if any, of (i) the Per Share  Purchase  Price over (ii) the
price per share at which the Investor actually sold such Shares,  less the Sales
Expense; and

          (B) with respect to the Warrants,  within seven (7) days of receipt by
     the Company of such notice pay the Investor in cash, against receipt of the
     Warrants,  the  "respective Put Price" (as described in Section 6.3 hereof)
     for each of the Warrants being put to the Company.

          (b) The Company shall promptly (and in no event more than one business
day  following  such  event)  notify the  Investor  in writing of (i) any events
giving rise to the rights  specified in this Section 5.5 and (ii) any event that
would otherwise have been deemed to be a commission by the Company of a material
default under, or any action that would  constitute a material  default (with or
without  due  notice  or lapse of time or both)  under,  the  Indentures  or any
agreement evidencing indebtedness for borrowed money, except for the granting of
a waiver by any party with respect to any such default.

          (c) Notwithstanding the foregoing,  the Company, at its option (except
in the case of an event  specified in clause (y) of Section  5.5(a)),  may pay a
portion of the  amounts  due under this  Section  5.5 with a note of the Company
secured  by  adequate,  sufficient  and  satisfactory  assets of the  Company as
determined  solely by the Investor  and dated as of the date that payment  under
Section 5.5 would  otherwise be due,  payable to the Investor in cash,  accruing
interest at an annual rate of 10%  calculated on the basis of a month of 30 days
and a year of 360 days, maturing six (6) months from the date of issuance of the
note;  provided  that the amount of such note shall not exceed the total  amount
owed under this  Section  5.5 minus 50% of the excess of the  Company's  working
capital (current assets less current liabilities), determined in accordance with
generally accepted accounting principles consistently applied on the date of the
note, over $30 million.

          (d) Nothing in this Section 5.5 shall restrict the Investor's  ability
to sell Shares at any time or from time to time or retain any proceeds  from any
such sale.

                                   ARTICLE VI

                                    WARRANTS

     Section 6.1. Terms on Warrants and Warrant Shares. The parties hereto agree
that the  provisions  set forth in this  Article VI supersede  any  inconsistent
provisions in any and all prior  agreements  entered into by the parties  hereto
with respect to the terms and  conditions of the Base Warrant,  the  Performance
Warrant  and the  Further  Warrant  (each a  "Warrant"  and,  collectively,  the
"Warrants") and the Warrant Shares.


                                       24
<PAGE>



     Section 6.2. Number of Shares of Performance Warrant. Concurrently with the
execution of Amendment No. 3, the  Performance  Warrant shall be, and hereby is,
further  amended to provide (a) that it is exercisable  only with respect to the
number of "Warrant Shares" (as defined in such Performance Warrant) as shall, in
accordance with the terms of such  Performance  Warrant,  have vested as of (and
including) September 30, 1998, which number of shares is agreed to be 2,798,000;
(b) that the term  "Warrant  Shares" as used  therein  shall for all purposes of
such Performance Warrant mean such number of shares of the Common Stock as shall
equal the 2,798,000 "Warrant Shares" so vested as of September 30, 1998; and (c)
that no further  adjustment  in the number of  "Warrant  Shares"  for which such
Performance  Warrant may be exercised  shall be made  (except  only  pursuant to
paragraph 6  thereof).  As of the Closing  Date,  the number of shares  issuable
under the  Performance  Warrant  will be reduced  by  1,076,016  to reflect  the
exchange set forth in Section 1.2.

     Section 6.3. Put Rights on Warrants. The Investor shall have the right (the
"Put  Right"),  with  respect  to all or any  portion  of  each  tranche  of the
Performance Warrants and the Further Warrant, at any time and from time to time,
after  the  termination  of  the  LD  Exclusivity  Period  (as  defined  in  the
Telecommunications Marketing Agreement) up until the date that is five (5) years
following  the  Closing  Date (and in any event,  the  Investor  shall have such
rights on the  earlier to occur of the date 30 days prior to (i) the  expiration
of each of the  respective  warrants  and (ii) the date  that is five (5)  years
following the Closing Date),  to require the Company (or any designee that shall
be  designated  by the  Company)  to  purchase  all or a portion  of any of such
Warrants  then held by the Investor for an amount  equal to the  respective  Put
Price (as hereinafter defined) therefor upon prior written notice to the Company
specifying  a closing  date (the "Put  Closing  Date") not sooner  than ten (10)
business days after such notice,  the specific Warrants to be put and the number
of shares of Common  Stock  thereunder  with  respect to which the  purchase  is
required. On the Put Closing Date, the Investor shall deliver to the Company the
specific  Warrants  being put on such date to the Company and the Company shall,
at its election, either (x) pay to the Investor in cash in immediately available
funds the  respective  Put Price for such Warrants so put, or (y) deliver to the
Investor a certificate,  registered in the  Investor's  name, for such number of
shares of Common Stock as shall then have a "Current  Market  Price" (as defined
in such  Warrant) on the Put Closing Date equal to the Put Price;  provided that
with  respect to the portion of the Put Price as equals the amount (the  "Excess
Amount") of the excess of the Put Price over the value (based on a Black-Scholes
calculation done on the same basis as the "Adjustment  Value" for share vestings
as determined  pursuant to Amendment No. 1, dated as of January 25, 1998, to the
Telecommunications  Marketing  Agreement,  but  without  regard  to  any  of the
provisions  hereof  as they may  affect  the  terms or  exercise  prices of such
Warrants)  on the Put Closing  Date of such Warrant (as to each Warrant on a Put
Closing Date, its "Current  Warrant  Value"),  the Company may, at its election,
deliver a Warrant Note (as defined  below) to the Investor in an amount equal to
such Excess  Amount in lieu of cash  pursuant to clause (x) above or delivery of
shares of Common Stock for such amount  pursuant to clause (y) above. A "Warrant
Note"  delivered  in respect of any Warrant put by the Investor on a Put Closing
Date shall mean a senior subordinated promissory note of the Company, dated such
Put Closing Date,  payable to the Investor in cash, in principal amount equal to
the amount of the Put Price


                                       25

<PAGE>



otherwise payable,  accruing interest at an annual rate of 10% calculated on the
basis of a month  of 30 days  and a year of 360  days,  maturing  on the  second
anniversary of such Put Closing Date,  mandatorily  payable on a quarterly basis
of accrued  interest  and equal  quarterly  amounts  of  principal  designed  to
amortize  the Warrant Note over the term of such Warrant Note and in full upon a
"Change in Control"  (as  defined in the  Warrants).  The Warrant  Note shall be
prepayable at any time and from time to time, in whole or in part by the Company
without  penalty,  with any such  prepayment  being applied first to accrued but
unpaid interest and then to principal payments in inverse order of maturity. The
"respective  Put  Price"  for each of the  Warrants  as of any date is an amount
equal to the respective Booked Amount for such Warrant.  The "respective  Booked
Amount" and "respective  Subject Shares" for each of the Warrants as of the date
of this Agreement are as follows:

<TABLE>
<CAPTION>
         Warrant                                                          Booked Amount           Subject Shares
         -------                                                          -------------           --------------
<S>                                                                        <C>                      <C>      
(i)      Performance Warrant                                               $24,034,002              1,721,984
         (in the aggregate), which
         consists of three tranches,
         respectively:
         Tranche A Performance Warrant                                     $ 2,544,501                206,870
         Tranche B Performance Warrant                                     $14,936,160                888,000
         Tranche C Performance Warrant                                     $ 6,553,341                627,114
(ii)     Further Warrant                                                   $12,290,000              1,000,000;
</TABLE>

provided,  however,  that the number of such respective  Subject Shares shall be
subject to  adjustment,  if any,  after the date of this  Agreement  pursuant to
paragraph 6 of the Warrants; and provided, further, that, if any of the Warrants
shall have been  exercised  by the Investor  (including  by reason of a Required
Exercise,  as defined below) in part prior to the exercise of any Put Right with
respect thereto, the respective Booked Amount thereof shall equal the product of
the Booked  Amount  therefor set forth above times a fraction,  the numerator of
which  shall be the number of shares of Common  Stock as to which  such  Warrant
then  continues  to be  exercisable  and the  denominator  of which shall be the
number of  respective  Subject  Shares for such Warrant set forth above (as such
number may then have been adjusted pursuant to paragraph 6 of the Warrants).

     Section 6.4. Required  Exercise Rights on Warrants.  The Company shall have
the right, at any time and from time to time, to the date that is the earlier to
occur of the date 30 days prior to (i) the  expiration  of the Warrants and (ii)
the date that is five (5) years  following the Closing Date, to require that the
Investor  exercise  (each,  a  "Required  Exercise")  all or any  portion of the
Warrants at the Adjusted  Exercise Price (as defined below)  therefor upon prior
written notice to the Investor specifying a closing date (the "Required Exercise
Closing  Date") not sooner than ten (10)  business  days after such notice,  the
specific  Warrants  required to be exercised  and the number of shares of Common
Stock  thereunder  with  respect  to which the  exercise  is  thereby  required;
provided,  however,  that the  Company  shall not have the right to  require  an
exercise



                                       26
<PAGE>



with respect to any Warrant (or any portion thereof) if the Current Market Price
(as  defined in such  Warrant) is less than two times the then  respective  Call
Amount (as defined below) per share for such Warrant. The giving of such notice,
unless it shall be  withdrawn  by the Company  prior to the  specified  Required
Exercise  Closing  Date,  shall be deemed for all purposes to be an  irrevocable
election  by the  Investor  to  exercise  such  Warrants  so  specified  on such
specified closing date with respect to such specified number of shares of Common
Stock at the Adjusted  Exercise  Price  therefor on such closing date,  provided
that the Investor shall have the right,  if the Company shall have given and not
withdrawn a notice of Required  Exercise  with respect to any such  Warrant,  to
elect to exercise such Warrant as to such  specified  number of shares of Common
Stock on a "net issuance  exercise" basis (as defined in such Warrant) by giving
the Company  written notice of such election within five (5) business days after
such notice of Required Exercise is given. On the Required Exercise Closing Date
specified in the Company's notice to the Investor, the Investor shall deliver to
the Company the Warrant  required to be exercised and, unless the Investor shall
have elected to exercise such Warrant on a "net  issuance  exercise"  basis,  an
amount  in cash in  immediately  available  funds  equal to the  product  of the
Adjusted Exercise Price per share for such Warrant times the number of shares of
Common  Stock as to which such  exercise  is  required,  and the  Company  shall
deliver to the Investor  (x) if the Investor  shall not have elected to exercise
such Warrant on a "net issuance  exercise"  basis, a certificate,  registered in
the  Investor's  name, for the number of shares of Common Stock as to which such
Warrant is so exercised  or (y) if the  Investor  shall have elected to exercise
such  Warrant on a "net  issuance  exercise"  basis,  either  (at the  Company's
election) (m) a certificate,  registered in the Investor's name, for such number
of shares of Common  Stock as shall equal (i) the quotient of (A) the product of
(1) the amount by which the then Current Market Price per share exceeds the then
Adjusted  Exercise  Price per  share,  times (2) the  number of shares of Common
Stock as to which  such  Warrant  is to be  exercised,  divided  by (B) the then
Current Market Price per share, or (n) an amount in immediately  available funds
equal to the Current Market Price per share for such shares that would otherwise
have been issued upon a "net  issuance  exercise"  basis as described in subpart
(y)(m) of this sentence.  The "Adjusted  Exercise Price" per share for a Warrant
at any time shall be the Current Market Price per share on the Required Exercise
Date (as defined in such Warrant)  minus the then Call Amount per share for such
Warrant.  For  purposes of this Section 6.4, the "then Call Amount" of a Warrant
shall be equal to the amount set forth for the Warrant in Section 6.3  increased
at a  semi-annually  compounded rate of five percent (5%) on the date of Closing
and on each six-month anniversary of the Closing Date, except that the then Call
Amount  for each  Warrant  for the six (6)  month  period  ending  on the  fifth
anniversary of the Closing Date shall be as follows:



                                       27
<PAGE>



                                                               Call Amount
                                                               -----------

         Performance Warrant
         (in the aggregate), consisting of:                    $39,704,227
                  Tranche A Performance Warrant                $ 4,203,522
                  Tranche B Performance Warrant                $24,674,571
                  Tranche C Performance Warrant                $10,826,134

         Further Warrant                                       $20,303,108.

     Section 6.5. Make-Whole for Put/Call Warrants.

          (a) If the Investor  notifies the Company in writing within 30 days of
its receipt of any of the shares  pursuant to Sections 6.3 or 6.4 (the "Put/Call
Warrant  Shares")  that it intends to sell any or all of such  Put/Call  Warrant
Shares,  the  Company,  within  seven (7) days of  receipt of such  notice,  may
purchase from the Investor such Put/Call  Warrant Shares  proposed to be sold by
the  Investor.  The  Company  may  exercise  such  purchase  right by paying the
Investor in cash, against receipt of such Put/Call Warrant Shares proposed to be
sold, the product of (x) the number of Put/Call  Warrant  Shares  proposed to be
sold,  multiplied  by (y) the Current  Market Price per share on the Put Closing
Date (for shares  received  pursuant to Section  6.3) or the  Required  Exercise
Closing Date (for shares received pursuant to Section 6.4).

          (b) If the Company does not exercise the purchase  right  described in
Section (a) of this Section 6.5 and the Investor sells [ as added] (whether in a
market transaction,  a privately negotiated transaction or otherwise) any of the
Put/Call  Warrant  Shares so proposed to be sold within 30 days (as  extended by
any Black-Out Period  Extension,  if any) of the later of (i) the date a written
response by the Company to the notice is  received by the  Investor  pursuant to
Section  (a) of this  Section  6.5 and (ii) the seven day  period  specified  in
Section (a) of this  Section 6.5,  the Company  shall,  within three (3) trading
days of receiving  notice of any such sale,  pay the Investor  cash in an amount
equal to the  product of (x) the number of Put/Call  Warrant  Shares sold by the
Investor  during  such  30 day  period  (as  extended  by any  Black-Out  Period
Extension,  if any) in arm's length transactions multiplied by (y) the amount by
which (i) the Current Market Price per share on the Put Closing Date (for shares
received  pursuant to Section  6.3) or the Required  Exercise  Closing Date (for
shares  received  pursuant to Section  6.4)  exceeds (ii) the price per share at
which the Investor  actually sold such Put/Call  Warrant Shares,  less the Sales
Expense for such shares.

          (c) [ as added] If, after using commercially  reasonable efforts to do
so, the  Investor is unable to sell any Put/Call  Warrant  Shares as to which it
has given  notice  pursuant to Section  6.5(a)  within 30 days after giving such
notice,  the Investor may, at any time until the  expiration of seven days after
the  conclusion of the 30-day period set forth in Section 6.5(b) (as such period
may be  extended)  notify the  Company  of its  inability  to sell the  Put/Call
Warrant  Shares and the Company  shall,  within three trading days of receipt of
such notice,  pay the Investor a Make-Whole Amount calculated in accordance with
paragraph  (b) as though  such



                                       28
<PAGE>



Put/Call  Warrant  Shares were sold for $.01 per share and the  Investor  shall,
upon  receipt of such  payment,  surrender  the Put/Call  Warrant  Shares to the
Company for cancellation.

     Section 6.6.  Registration of Put/Call Warrant Shares. Any Put/Call Warrant
Shares  received  by the  Investor  shall  be  subject  to an  effective  resale
registration  statement  at the  time of their  issuance  and  shall  be  freely
tradable.

                                   ARTICLE VII

                              CONDITIONS PRECEDENT

     Section 7.1. Each Party's  Obligations.  The obligations of the Company and
the Investor to consummate the transactions contemplated to occur at the Closing
shall  be  subject  to the  satisfaction  prior  to the  Closing  of each of the
following  conditions,  each  of  which  may be  waived  only  if it is  legally
permissible to do so:

          (a)  Approvals.  All  material  authorizations,  consents,  orders  or
approvals of, or  regulations,  declarations  or filings with, or expirations of
applicable waiting periods imposed by, any Governmental Entity necessary for the
consummation of the transactions  contemplated  hereby, shall have been obtained
or filed or shall have occurred.

          (b) No  Litigation,  Injunctions,  or  Restraints.  No statute,  rule,
regulation, executive order, decree, temporary restraining order, preliminary or
permanent injunction or other order enacted, entered,  promulgated,  enforced or
issued  by any  Governmental  Entity or other  legal  restraint  or  prohibition
preventing the consummation of the  transactions  contemplated by this Agreement
and the Registration Rights Agreement shall be in effect.

          (c) Amendment  No. 3.  Amendment  Number 3 ("Amendment  No. 3") to the
Telecommunications  Marketing  Agreement,  dated as of February 22, 1997, by and
among the Company,  Tel-Save, Inc. and the Investor, as heretofore corrected and
amended by letter,  dated April 23,  1997,  and amended by an  Amendment  No. 1,
dated  January 25, 1998,  and an Amendment No. 2, dated May 14, 1998 (as amended
from time to time, the  "Telecommunications  Marketing  Agreement"),  shall have
been  executed  by the  parties  thereto  and shall  have  become  effective  in
accordance with the terms and conditions thereof.

          (d) Nasdaq Listing. The Shares shall have been approved for listing on
the Nasdaq National Market System, subject only to official notice of issuance.

     Section 7.2. Conditions to the Obligations of the Company.  The obligations
of the  Company to  consummate  the  transactions  contemplated  to occur at the
Closing  shall be subject to the  satisfaction  by the Investor or waiver by the
Company prior to the Closing of each of the following conditions:


                                       29
<PAGE>



          (a) Representations and Warranties. The representations and warranties
of the Investor that are qualified as to materiality  shall be true and correct,
and those that are not so  qualified  shall be true and correct in all  material
respects,  as of the date of this Agreement and as of the time of the Closing as
though made at and as of such time,  except to the extent  such  representations
and  warranties  expressly  relate  to an  earlier  date  (in  which  case  such
representations  and warranties  that are qualified as to  materiality  shall be
true and correct,  and those that are not so qualified shall be true and correct
in all material respects,  on and as of such earlier date) and the Company shall
have received a certificate  signed by an authorized  officer of the Investor to
such effect.

          (b) Registration  Rights  Agreement.  The Investor shall have executed
and delivered the Registration Rights Agreement.

     Section 7.3. Conditions to the Obligations of Investor.  The obligations of
the Investor to consummate the transactions contemplated to occur at the Closing
shall be subject to the  satisfaction  by the Company or waiver by the  Investor
prior to the Closing of each of the following conditions:

          (a) Representations and Warranties. The representations and warranties
of the Company set forth in this  Agreement that are qualified as to materiality
shall be true and correct, and those that are not so qualified shall be true and
correct in all material respects, as of the date of this Agreement and as of the
time of the Closing as though made at and as of such time,  except to the extent
such  representations  and  warranties  expressly  relate to an earlier date (in
which  case  such  representations  and  warranties  that  are  qualified  as to
materiality shall be true and correct, and those that are not so qualified shall
be true and correct in all material  respects,  on and as of such earlier date),
and  Purchaser  shall have  received a  certificate  signed by the president and
chief financial officer of the Company to such effect.

          (b) Opinion of the Company's Counsel. The Investor shall have received
an opinion  dated as of the Closing of the General  Counsel of the  Company,  in
form and substance reasonably satisfactory to the Investor.

          (c) Registration Rights Agreement. The Company shall have executed and
delivered the Registration Rights Agreement.

          (d) Performance of Obligations of the Company.  The Company shall have
performed  or  complied  in all  material  respects  with  all  obligations  and
covenants  required to be performed or complied  with by the Company  under this
Agreement  and the  Investor  shall have  received a  certificate  signed by the
president and chief financial officer of the Company to such effect.

          (e) Corporate Proceedings. All corporate proceedings of the Company in
connection  with  the  transactions  contemplated  by  this  Agreement  and  the
Registration  Rights  Agreement,  and all  documents  and  instruments  incident
thereto,  shall be  satisfactory  in form and



                                       30
<PAGE>



substance  to the  Investor  and its  counsel,  and the Investor and its counsel
shall have  received all such  documents  and  instruments,  or copies  thereof,
certified or requested, as may be reasonably requested.

          (f) Board Resolutions.  The Investor shall have received a certificate
of the Secretary of the Company  certifying that the Board of Directors has duly
adopted  resolutions  by  unanimous  consent (i)  approving  the  execution  and
delivery of this Agreement and the transactions  contemplated  hereby,  and (ii)
approving  the  execution  and  delivery  of the  Borislow  Registration  Rights
Agreement,  the  severance  agreement  entered  into by the  Company  and Daniel
Borislow, the Exchange Agreement,  the purchase agreement regarding the stock of
Emergency  Transportation  Corporation  entered  into by the  Company and Jimlew
Capital,  L.L.C.,  the agreement of purchase and sale of real  property  entered
into by TS Sub and  Jimlew  Capital,  LLC and the  lease by and  between  Jimlew
Capital,  LLC  and  the  Company  and  all  of  the  transactions   contemplated
thereunder, all of which resolutions are currently in effect and are in form and
substance reasonably satisfactory to the Investor.

          (g) Guaranty.  Daniel  Borislow  shall have executed an  unconditional
guaranty of the Company's  obligations under Sections 5.1, 5.3, 5.5, 6.3 and 6.5
of this Agreement (the "Guaranty"), which Guaranty shall be substantially in the
form of Exhibit B hereto.

          (h)  Battista  Waiver.  The  Company  shall  have  furnished  evidence
satisfactory in form and substance to the Investor that Gabriel  Battista waives
any  provision  in his  employment  agreement  with  the  Company  that  he will
terminate  his  employment  with the Company in the event that  Daniel  Borislow
fails to resign as an executive officer of the Company.

          (i)  Material  Contracts.  The Company  shall have  provided  executed
copies  of each of the  Material  Contracts  set forth in  Schedule  3.12 to the
Investor and the Investor  shall have received a certificate of the Secretary of
the  Company  certifying  that each of the  Material  Contracts  received by the
Investor is a true and correct copy.

          (j) Review of Information. The Company shall have made such deliveries
as are called for by this  Agreement.  The Investor shall be fully  satisfied in
its sole  discretion  with the results of its review of all of the Schedules and
all  of  such   deliveries,   and  its  review  of,  and  other  due   diligence
investigations with respect to, the business,  operations,  affairs,  prospects,
properties, assets, existing and potential liabilities, obligations, profits and
condition (financial or otherwise) of the Company.



                                       31
<PAGE>



                                  ARTICLE VIII

                                   TERMINATION

     Section 8.1.  Termination.  This  Agreement  may be  terminated at any time
prior to the Closing:

          (a) by mutual written consent of the Investor and the Company;

          (b) by the Investor or the Company;

               (i) if there shall be any statute,  law,  regulation or rule that
     makes consummating the transactions  contemplated  hereby illegal or if any
     court or other  Governmental  Entity of competent  jurisdiction  shall have
     issued a judgment,  order, decree or ruling, or shall have taken such other
     action restraining,  enjoining or otherwise prohibiting the consummation of
     the transactions  contemplated  hereby and such judgment,  order, decree or
     ruling shall have become final and non-appealable; or

               (ii) if the  Telecommunications  Marketing  Agreement  shall have
     terminated;

          (c) by the Investor:

               (i) if the Closing shall not have  occurred  prior to January 15,
     1999, provided, that the right to terminate this Agreement pursuant to this
     clause (i) shall not be available if the Investor's  failure to fulfill any
     obligation  under this  Agreement  results in the failure of the Closing to
     occur;

               (ii) if the Company  shall have failed to perform in any material
     respect  any of its  obligations  hereunder  or shall have  breached in any
     respect  any  representation  or warranty  contained  herein  qualified  by
     materiality   or  shall  have   breached  in  any   material   respect  any
     representation or warranty not so qualified,  and the Company has failed to
     perform such obligation or cure such breach,  within 15 days of its receipt
     of written  notice  thereof from the Investor,  and such failure to perform
     shall not have been waived in accordance  with the terms of this Agreement;
     or

               (iii) if any of the  conditions  set forth in Section  7.1 or 7.3
     shall become impossible to fulfill (other than as a result of any breach by
     the Investor of the terms of this Agreement) and shall not have been waived
     in accordance with the terms of this Agreement;

          (d) by the Company:

               (i) if the  Closing  shall  not have  occurred  prior to June 30,
     1999, provided, that the right to terminate this Agreement pursuant to this
     clause (i) shall not be



                                       32
<PAGE>



     available if the  Company's  failure to fulfill any  obligation  under this
     Agreement results in the failure of the Closing to occur;

               (ii) if the Investor shall have failed to perform in any material
     respect  any of its  obligations  hereunder  or shall have  breached in any
     respect  any  representation  or warranty  contained  herein  qualified  by
     materiality   or  shall  have   breached  in  any   material   respect  any
     representation or warranty not so qualified, and the Investor has failed to
     perform such obligation or cure such breach,  within 15 days of its receipt
     of written  notice  thereof from the  Company,  and such failure to perform
     shall not have been waived in accordance  with the terms of this Agreement;
     or

               (iii) if any of the  conditions  set forth in Section  7.1 or 7.2
     shall become impossible to fulfill (other than as a result of any breach by
     the Company of the terms of this  Agreement) and shall not have been waived
     in accordance with the terms of this Agreement.

     Section 8.2.  Effect of  Termination.  In the event of  termination of this
Agreement by either the Company or the Investor as provided in Section 8.1, this
Agreement shall forthwith become void and have no effect,  without any liability
or  obligation  on the  part of the  Investor  or the  Company,  other  than the
provisions  of this Section 8.2,  Section 10.12 and Article IX and except to the
extent that such  termination  results from the willful and material breach by a
party of any of its  representations,  warranties,  covenants or agreements  set
forth in this Agreement.

                                   ARTICLE IX

                                 INDEMNIFICATION

     Section 9.1.  Indemnification  of the Investor.  The Company  covenants and
agrees  to  defend,  indemnify  and  hold  harmless  each of the  Investor,  its
Affiliates  (other  than the  Company  and any of its  Subsidiaries),  and their
respective  officers,  directors,  partners,  employees,  agents,  advisers  and
representatives (collectively, the "Investor Indemnitees") from and against, and
pay or reimburse  the  Investor  Indemnitees  for, any and all claims,  demands,
liabilities,  obligations,  losses, costs,  expenses,  fines or damages (whether
absolute,  accrued,  conditional  or otherwise and whether or not resulting from
third party claims),  including  interest and penalties with respect thereto and
all expenses  incurred in the  investigation or defense of any of the same or in
asserting,  preserving or enforcing  any of their  respective  rights  hereunder
(collectively,  "Losses"),  resulting  from or based on (or allegedly  resulting
from or based on) (1) any breach by the Company of any representation, warranty,
covenant or  obligation  of the Company  hereunder or (2) any claim by any third
party arising out of any use or application of the proceeds of the investment of
the Investor  pursuant to this Agreement.  The Losses  described in this Section
9.1 are herein referred to as "Investor Indemnifiable Losses". The Company shall
reimburse the Investor  Indemnitees for any legal or other expenses  incurred by
such Investor Indemnitees in connection with investigating or defending any such
Investor Indemnifiable Losses as such expenses are incurred.


                                       33
<PAGE>



     Section  9.2.  Indemnification  Procedures.  Promptly  after  receipt by an
Investor  Indemnitee of notice of the  commencement of any action or the written
assertion of any claim,  such Investor  Indemnitee  shall, if a claim in respect
thereof is to be made against the Company, as the case may be (the "Indemnifying
Person"),  notify the Indemnifying  Person in writing of the commencement or the
written assertion  thereof.  Failure by an Investor  Indemnitee to so notify the
Indemnifying Person shall relieve the Indemnifying Person from the obligation to
indemnify  such  Investor  Indemnitee  only to the extent that the  Indemnifying
Person suffers actual and material  prejudice as a result of such failure but in
no event shall such  failure to notify the  Indemnifying  Person (i)  constitute
prejudice  suffered  by the  Indemnifying  Person if it has  otherwise  received
notice of the  actions  giving  rise to such  obligation  to  indemnify  or (ii)
relieve it from any liability or obligation  that it may otherwise  have to such
Investor  Indemnitee.  In case any such  action  or claim  shall be  brought  or
asserted  against any Investor  Indemnitee and it shall notify the  Indemnifying
Person of the commencement or assertion thereof,  the Indemnifying  Person shall
be entitled to participate therein but the defense of such action or claim shall
be conducted by counsel to the Investor Indemnitee,  provided, however, that the
Indemnifying  Person  shall  not,  in  connection  with any one such  action  or
proceeding or separate but substantially  similar actions or proceedings arising
out of the same general allegations, be liable for the fees and expenses of more
than one separate  firm of  attorneys at any time for all Investor  Indemnitees,
except to the extent that local  counsel,  in addition  to regular  counsel,  is
required in order to  effectively  defend  against such action or proceeding and
provided further that an Investor Indemnitee shall not enter into any settlement
of any such claim without the prior consent of the Company,  such consent not to
be  unreasonably  withheld or  delayed.  In no event shall the Company be liable
under this Article IX, and the  Company's  obligation  to defend,  indemnify and
hold  harmless  the  Investor  Indemnitee  shall not apply to: (a) any  special,
incidental or consequential  damages  resulting from or based upon any breach by
the  Company of any  representation,  warranty,  covenant or  obligation  of the
Company hereunder and (b) any Investor  Indemnifiable Losses until the aggregate
amount of such Losses exceeds  $100,000.  The remedies set forth in this Article
IX are cumulative and shall not be construed to restrict or otherwise affect any
other remedies that may be available to an Investor  Indemnitee or a Party under
any  other   agreement,   pursuant  to   statutory  or  common  law  or  equity.
Notwithstanding  anything  to the  contrary  in this  Agreement,  any  claim for
indemnification  under this Article IX must be brought  prior to  September  30,
1999,  except for claims  relating  to the  representations  and  warranties  in
Sections 3.2, 3.3 and 3.10 which can be brought any time prior to the expiration
of the applicable statute of limitations.

     Section   9.3.   Survival   of   Representations   and   Warranties.    The
representations  and warranties of the Company contained in this Agreement shall
expire for all purposes on September  30, 1999,  except for the  representations
and  warranties  contained in Sections  3.2, 3.3 and 3.10 which shall expire for
all purposes upon expiration of the applicable statute of limitations.

                                    ARTICLE X


                                       34
<PAGE>



                                  MISCELLANEOUS

     Section 10.1.  Transfer and Other Taxes.  The Company shall pay any and all
stamp,  transfer and other  similar taxes payable or determined to be payable in
connection  with the execution and delivery of this Agreement or the acquisition
by Investor of the Shares.  Notwithstanding the foregoing, the Company shall not
be  responsible  for any transfer  taxes in connection  with the transfer of the
Shares by Investor subsequent to their issuance to Investor.

     Section 10.2. Brokers;  Expenses. The Investor represents and warrants that
it has not utilized the services of any broker or finder in connection  with the
transactions  contemplated  hereby and that it will bear all of its own expenses
incurred in connection with such transactions.

     Section 10.3. No Waivers; Amendments.

          (a) No  failure  or delay on the part of any party in  exercising  any
right, power or privilege hereunder shall operate as a waiver thereof, nor shall
any single or partial  exercise  thereof  preclude any other or further exercise
thereof or the exercise of any other right,  power or privilege.  The rights and
remedies  herein provided shall be cumulative and not exclusive of any rights or
remedies provided by law.

          (b) Any  provision of this  Agreement may be amended or waived if, but
only if, such amendment or waiver is in writing and is signed by the Company and
the Investor.

     Section 10.4.  Successors  and Assigns.  The rights and  obligations of the
parties  hereto under this Agreement may not be assigned to any other person and
this Agreement  shall not be construed so as to confer any right or benefit upon
any person other than the parties to this Agreement; provided, however, that the
Investor may assign its rights hereunder to an Affiliate of the Investor and may
assign  its  rights  hereunder  to any  person or  entity  who  acquires  all or
substantially all of the assets of the Investor, provided that such Affiliate or
such person or entity,  as the case may be, agrees in writing to be bound by the
terms and conditions set forth herein.  This Agreement shall be binding upon the
parties hereto and their respective successors and assigns.

     Section 10.5.  Severability.  If any term or provision of this Agreement is
held by a court of competent  jurisdiction to be invalid, void or unenforceable,
the remainder of the terms and provisions  shall remain in full force and effect
and shall in no way be affected, impaired or invalidated.

     Section 10.6. Notices.  All notices,  requests and other  communications to
any party  hereunder  shall be given in  writing  (including  on  telecopier  or
similar writing) and shall be given to such party at its address,  or telecopier
number  set forth on the  signature  pages  hereof,  or such other  address,  or
telecopier  number as such party may hereafter  specify for such  purpose.  Each



                                       35
<PAGE>



such notice,  request or other  communication shall be effective (i) if given by
telecopy,  when such  telecopy is  transmitted  to the telex or telecopy  number
specified on the signature  page hereto and the  appropriate  answer back (i.e.,
machine  confirmation or telephone  confirmation) is received,  (ii) if given by
mail, by registered mail only 72 hours after such  communication is deposited in
the mail with first class postage prepaid,  addressed as aforesaid,  or (iii) if
given  by any  other  means,  when  received  at the  address  specified  on the
signature page hereto.

     Section 10.7. Entire Agreement. This Agreement (including the documents set
forth in the Exhibits and Schedules hereto) constitutes the entire agreement and
understanding  among  the  parties  hereto  with  respect  to  the  transactions
contemplated   hereby  and   supersedes   any  and  all  prior   agreements  and
understandings, written or oral, relating to the subject matter hereof.

     Section 10.8. Governing Law. The laws of the State of New York shall govern
the  interpretation,  validity and  performance of the terms of this  Agreement,
regardless  of the law that  might be applied  under  applicable  principles  of
conflicts of laws.

     Section 10.9. Counterparts. This Agreement may be executed in counterparts,
each of which  shall be an original  with the same  effect as if the  signatures
thereto and hereto were upon the same instrument.

     Section 10.10. Cooperation.  The Investor and the Company agree to take, or
cause to be taken,  all such  further or other  actions as shall  reasonably  be
necessary to make effective and consummate the transactions contemplated by this
Agreement,  including, without limitation, making all required filings under the
Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, if any.

     Section  10.11.  Expenses and  Remedies.  Whether or not the Closing  takes
place, all costs and expenses incurred in connection with this Agreement and the
transactions  contemplated  hereby  shall be borne by the party  incurring  such
expense.

     Section  10.12.  No Third Party  Beneficiaries.  Nothing  contained in this
Agreement is intended to confer upon any person or entity other than the parties
hereto and their respective successors and permitted assigns, any benefit, right
or remedies under or by reason of this Agreement;  provided,  however,  that the
parties hereto hereby acknowledge and agree that the Investor Indemnitees (other
than  the  Investor)  are  third  party  beneficiaries  of  Article  IX of  this
Agreement.




                                       36

<PAGE>

                          [Two Signature pages follow]

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
duly executed by their respective authorized officers or representatives,  as of
the date first above written.

TEL-SAVE.COM, INC.

By:                                 Address:
   --------------------------       Tel-Save.com, Inc.
   Name:                            6805 Route 202    
   Title:                           New Hope, Pennsylvania 18938
                                    Fax: 215-862-1515
                                    Attention: Chief Financial Officer

AMERICA ONLINE, INC.

By:                                 Address:
   --------------------------       America Online, Inc.
   Name:                            22000 AOL Way
   Title:                           Dulles, Virginia 20166
                                    Fax:  (703) 265-2208
                                    Attention: General Counsel

                                    With a copy to:
                                    America Online, Inc.
                                    22000 AOL Way
                                    Dulles, Virginia 20166
                                    Fax: (703) 265- 1202
                                    Attention:  Senior Vice President, Head of
                                                  Business Affairs

With  respect to the waiver of rights in
Section 4.5, the Voting Trust  Agreement
in Section  4.6 and with  respect to the
condition     in     Section     7.3(g),
acknowledged and accepted by:


- - --------------------------------
Daniel Borislow




                                       37
<PAGE>


             With respect to Section 4.12, acknowledged and accepted by:

             TEL-SAVE, INC.

             By:
                ----------------------------
             Name:

             D&K GRANTOR RETAINED ANNUITY TRUST DATED JUNE 15, 1998

             By:
                ----------------------------
             Name: Mark Pavol, Trustee







                                       38


                               TEL-SAVE.COM, INC.


                                                                   EXHIBIT 10.42



                          REGISTRATION RIGHTS AGREEMENT

         This REGISTRATION  RIGHTS AGREEMENT (this  "Agreement") is entered into
as of January 5, 1999 by and among  TEL-SAVE.COM,  INC., a Delaware  corporation
(the "Company"), and AMERICA ONLINE, INC., a Delaware corporation ("Investor").

                                    RECITALS

         WHEREAS,  the Company and the Investor  have entered into an Investment
Agreement of even date herewith (the "Investment Agreement"),  pursuant to which
the Investor has agreed to purchase 2,894,737 shares (the "Purchased Shares") of
common stock,  par value $.01 per share, of the Company ("Common  Stock"),  upon
the terms and conditions set forth therein;

         WHEREAS, pursuant to the Investment Agreement,  Investor shall exchange
5,076,016  warrants for 1,226,635 shares of Common Stock (the "Warrant  Exchange
Shares");

         WHEREAS,  following the Closing of the Investment  Agreement,  Investor
will own warrants (the "Remaining  Warrants") for a total of 2,721,984 shares of
Common Stock;

         WHEREAS,  pursuant to the terms of the Investment  Agreement,  Investor
shall have the right to put certain  warrants  and shares to the Company and the
Company  shall have the right to elect to purchase  such warrants and shares for
cash or shares of Common Stock (the "Additional Shares");

         WHEREAS,  in order to induce the Investor to enter into the  Investment
Agreement,  the Company has agreed to provide the registration  rights set forth
in this  Agreement  for the  benefit of  Investor  and its  direct and  indirect
transferees upon the terms and conditions set forth herein; and

         WHEREAS, the execution and delivery of this Agreement is a condition to
the Investor's obligations pursuant to the Investment Agreement.

         NOW, THEREFORE, in consideration of the mutual premises,  covenants and
conditions set forth herein, the parties hereby agree as follows:

          1. Definitions. For the purposes of this Agreement:

         "Affiliate"  means any  individual  or entity  directly  or  indirectly
controlling,  controlled  by or  under  common  control  with,  a party  to this
Agreement.  Without limiting the foregoing,  the direct or indirect ownership of
50% or more of the outstanding  voting  securities of an entity, or the right to
receive 50% or more of the profits or earnings of an entity,  shall be deemed to
constitute control.


<PAGE>



         "Business  Day" means a day other than a Saturday,  Sunday or other day
on which commercial banks in New York City are authorized or required to close.

         "Commission" means the U.S.  Securities and Exchange  Commission or any
other governmental authority from time to time administering the Securities Act.

          "Common  Stock" means the common stock,  par value $.01 per share,  of
the Company.

         "DTC" means the Depository Trust Company.

         "Exchange Act" means the  Securities  Exchange Act of 1934, as amended,
or any  successor  federal  statute  and the  rules and the  regulations  of the
Commission promulgated thereunder,  all as the same shall be in effect from time
to time.

         "Holder"  means  any  person  owning or  having  the  right to  acquire
Registrable  Securities,  including an Affiliate or any  successor,  assignee or
transferee of Investor or a Holder that has received  Registrable  Securities in
accordance with Section 12 hereof.

         "NASD" means the National Association of Securities Dealers, Inc.

         "Person"  means any natural  person,  firm,  partnership,  association,
corporation,   company,   trust,  business  trust,  government  entity,  limited
liability company or other entity.

         "Prospectus"   means  the  prospectus   included  in  any  Registration
Statement,  as amended or supplemented by any prospectus supplement with respect
to the  terms of the  offering  or any  portion  of the  Registrable  Securities
covered by such Registration  Statement and all other amendments and supplements
to  the  prospectus,  including  post-effective  amendments,  and  all  material
incorporated  by  reference  or deemed to be  incorporated  by reference in such
prospectus.

         "Registrable  Securities"  means  (a)  the  Purchased  Shares,  Warrant
Exchange  Shares,  the  Warrant  Shares  and  the  Additional  Shares,  whenever
acquired, and (b) any capital stock or other securities of the Company issued or
issuable  with  respect  to such  shares  (i) upon any  conversion  or  exchange
thereof,  (ii) by way of stock  dividend or other  distribution,  stock split or
reverse  stock  split,  or (iii) in  connection  with a  combination  of shares,
recapitalization, merger, consolidation, exchange offer or other reorganization.
As to any particular Registrable  Securities,  once issued such securities shall
cease to be  Registrable  Securities  when  (A) a  Registration  Statement  with
respect to the sale of such  securities  shall have become  effective  under the
Securities  Act and such  securities  shall have been  disposed of in accordance
with  such  Registration   Statement,   (B)  such  securities  shall  have  been
distributed to the public in reliance upon Rule 144 (or any successor provision)
under the Securities Act, provided that at the time such securities 




<PAGE>

are  proposed  to be  disposed  of,  they may be sold under Rule 144 without any
limitation on the amount of such securities  which may be sold or (c) they shall
have ceased to be outstanding.

         "Registration  Expenses"  means all fees and  expenses  incident to the
performance of or compliance with the provisions of this  Agreement,  whether or
not any Registration Statement is filed or becomes effective, including, without
limitation, all (a) registration and filing fees (including, without limitation,
(i)  fees  with  respect  to  filings  required  to be made and  other  expenses
associated with the NASD and any other applicable exchange in connection with an
underwritten  offering,  and (ii) fees and  expenses  of  compliance  with state
securities  or  blue  sky  laws  (including,   without   limitation,   fees  and
distributions  of counsel for the underwriter or underwriters in connection with
blue sky  qualifications  of the  Registrable  Securities and  determination  of
eligibility of the Registrable  Securities for investment under the laws of such
jurisdictions  as  are  provided  in  Section  4(e)),   (b)  printing   expenses
(including,   without   limitation,   expenses  of  printing   certificates  for
Registrable  Securities  in a form eligible for deposit with DTC and expenses of
printing prospectuses),  (c) fees and disbursements of all independent certified
public  accountants  referred  to  in  Sections  4  and  5  (including,  without
limitation,  the  reasonable  expenses of any special  audit and "cold  comfort"
letters required by or incident to such performance),  (d) the fees and expenses
of any  "qualified  independent  underwriter"  or  other  independent  appraiser
participating  in an  offering  pursuant  to the NASD Rules of  Conduct  and the
corresponding  rules of any other applicable  exchange,  (e) liability insurance
under the Securities Act or any other  securities  laws, if the Company  desires
such insurance, (f) fees and expenses of all attorneys, advisers, appraisers and
other  persons  retained by the Company or any  Subsidiary  of the Company,  (g)
internal  expenses  of the  Company  and its  Subsidiaries  (including,  without
limitation,  all salaries and expenses of officers and  employees of the Company
and its  Subsidiaries,  other general  overhead  expenses of the Company and its
Subsidiaries,  and other  expenses for the  performance  of legal or  accounting
duties),  (h) the expense of any annual audit and the  preparation of historical
and pro forma  financial  statements  or other  data  normally  prepared  by the
Company  in the  ordinary  course of  business,  (i) the  expenses  relating  to
printing,   word  processing  and  distributing  all  Registration   Statements,
underwriting  agreements,  securities sales agreements,  and any other documents
necessary  in  order  to  comply  with  this  Agreement,  and (j) any  fees  and
disbursements of any other underwriters and  broker-dealers  customarily paid by
issuers or sellers of securities;  provided, however, that in all cases in which
the Company is required to pay  Registration  Expenses  hereunder,  Registration
Expenses shall exclude any underwriting  discounts,  selling  commissions or any
transfer taxes payable in respect of the sale of the  Registrable  Securities by
the Holders thereof.

         "Registration  Statement"  means  any  registration  statement  of  the
Company that covers any of the Registrable Securities pursuant to the provisions
of this Agreement,  and all amendments and supplements to any such  registration
statement,  including  post-effective  amendments,  in each case  including  the
Prospectus, all exhibits and all material incorporated by reference or deemed to
be incorporated by reference in such registration statement.

         "Rule  144"  means  Rule 144 (or any  successor  provision)  under  the
Securities Act.


                                       -3-

<PAGE>


         "Securities  Act" means the Securities Act of 1933, as amended,  or any
successor  federal  statute,  and the rules and  regulations  of the  Commission
promulgated thereunder, all as the same shall be in effect from time to time.


         "Underwritten   registration"  or   "underwritten   offering"  means  a
registration  in which  Registrable  Securities are sold to an  underwriter  for
reoffering to the public.

          "Warrant  Shares"  means any  shares  issuable  upon  exercise  of the
Remaining Warrants.

          2. Registration.

                  (a) Immediate  Registration.  The Company shall as promptly as
practicable,  but in no event later than  forty-five (45) calendar days from the
date hereof,  file a "shelf"  Registration  Statement pursuant to Rule 415 under
the  Securities  Act to permit the resale of the Purchased  Shares,  the Warrant
Exchange  Shares,  the Warrant Shares and an additional Six Million  (6,000,000)
shares of Common  Stock  that may be issued  from time to time  pursuant  to the
Investment  Agreement.  The  Company  shall use its best  efforts  to cause such
Registration Statement to become effective as promptly as practicable, but in no
event  later than ninety  (90) days from the date of this  Agreement;  provided,
however,  that the Company shall not be required to file its report on Form 10-K
for the year ended  December 31, 1998 prior to March 31, 1999.  In any event and
notwithstanding  anything to the contrary in this  Agreement,  the Company shall
file the Registration Statement no later than the date it files any registration
statement  with  respect to the sale of shares on its own behalf or on behalf of
any other  Person and shall seek  effectiveness  of the  Registration  Statement
concurrent with any other registration statement.

                  (b)  Registration  Statement  Form.  Registrations  under this
Section 2 shall be on such  appropriate  form of  Registration  Statement of the
Commission  as shall be selected by the  Company and  available  to it under the
Securities Act. The Company agrees to include in any such Registration Statement
all  information  which,  in the  opinion of counsel  chosen by the Holders of a
majority of the  Registrable  Securities  to be  included  in such  Registration
Statement and counsel to the Company,  is required to be included  therein under
the Securities Act.

                  (c) Suspension.  If the Board of Directors of the Company,  in
its good faith judgment,  determines that any registration  under the Securities
Act of Registrable  Securities  should not be made or continued because it would
materially  interfere  with any  material  financing,  acquisition,  corporation
reorganization, merger, or other transaction involving the Company or any of its
subsidiaries (a "Valid Business Reason"),  (i) the Company may postpone filing a
Registration Statement until such Valid Business Reason no longer exists, but in
no  event  for more  than  sixty  (60)  days,  and  (ii) in case a  Registration
Statement  has been filed,  if the Valid  Business  Reason has not resulted from
actions taken by the Company, the Company may postpone amending or supplementing
such  Registration  Statement until such Valid Business Reason no longer exists,
but in no event for more than  sixty  (60)  days  (the  "Postponement  Period");
provided,  however,  that in no event shall the Company be permitted to postpone
filing,  amending or  supplementing a Registration  Statement within one hundred
twenty (120) days after the



                                       -4-



<PAGE>

expiration of any Postponement Period; and provided,  further,  that the Company
must comply with the provisions of Section 5.1(e) of the Investment Agreement in
connection with any such postponement.

                  (d) Incidental Registration.  Each time that the Company shall
determine to engage in an  underwritten  offering  (either for its own behalf or
for the behalf of any holder of any of the Company's  Common Stock) of shares of
the Company's  Common Stock, the Company shall give prompt written notice of its
determination  to the  Investor.  Upon  the  written  request  of  the  Investor
delivered within thirty (30) days after its receipt of the Company's notice, the
Company shall use its best efforts to include the  Registrable  Securities  that
the Investor has requested to be so included and  registered,  if necessary,  in
such  underwritten  offering  on the same  terms and  conditions  as the  shares
otherwise being sold through underwriters. If, in the good faith judgment of the
managing  underwriter of such offering,  the inclusion of all of the Registrable
Securities  requested  to  be  included  and  registered,  if  necessary,  would
materially  and adversely  affect the  successful  marketing of the other shares
proposed  to be  offered,  then the amount of the shares to be  included  in the
offering  by each  Person  participating  in the  offering  shall be  reduced by
multiplying the number of shares each Person proposed to include in the offering
by a fraction,  the numerator of which is the number of shares that the managing
underwriter,  in its good faith  judgment,  determines  can be  included in such
offering without materially and adversely affecting the successful  marketing of
the shares and the  denominator of which is the total number of shares  proposed
to be included in the offering.

         3.  Allocation  of  Expenses.  The  Company  will  pay  all  reasonable
Registration  Expenses  of all  registrations  under this  Agreement;  provided,
however,  that in an  underwritten  offering  in which the  Holders  receive net
proceeds  of  such  offering  in  excess  of  $19.00  per  share,   the  Holders
participating  in such offering will pay the  following  fees and expenses:  (a)
fees with respect to filings to be made and other expenses  associated  with the
NASD and any other applicable exchange, (b) fees and expenses of compliance with
state  securities  or blue sky laws,  (c) fees and  expenses  of any  "qualified
independent  underwriter" or other  independent  appraiser  participating  in an
offering  pursuant to the NASD Rules of Conduct and the  corresponding  rules of
any other  applicable  exchange;  (d) the expenses  relating to  printing,  word
processing  and  distributing   underwriting  agreements  and  securities  sales
agreements;   and  (e)  any  fees  and   disbursements   of   underwriters   and
broker-dealers customarily paid by sellers of securities.

         4. Obligations of the Company.  If and whenever the Company is required
to use best efforts to effect the  registration  under the Securities Act of any
Registrable Securities pursuant to this Agreement, the Company shall:

                  (a) file with the Commission,  as promptly as  practicable,  a
Registration  Statement with respect to such Registrable Securities and make all
required filings with the NASD and any other applicable exchange;

                  (b) prepare and file with the Commission  such  amendments and
supplements to the Registration  Statement and the Prospectus used in connection
therewith and such other 



                                       -5-




<PAGE>

documents as may be necessary to keep the  Registration  Statement  continuously
effective  until (i) the  consummation  of the disposition by the Holders of all
the Registrable  Securities  covered by such Registration  Statement or (ii) the
date all  Registrable  Securities are freely salable by the Holders  pursuant to
Rule 144(k);

                  (c) furnish to counsel  (if any)  selected by the Holders of a
majority of the Registrable  Securities  covered by such Registration  Statement
and to counsel for the underwriters in any  underwritten  offering copies of all
documents  proposed  to be filed with the  Commission  in  connection  with such
registration (other than documents to be incorporated by reference) a reasonable
time prior to the proposed filing thereof and give reasonable  consideration  in
good faith to any comments of such Holders, counsel and underwriters;

                  (d) furnish to each Holder of such securities, without charge,
such number of conformed copies of such Registration  Statement and of each such
amendment  and  supplement  thereto  (in  each  case,   including  all  exhibits
(including  all  exhibits  incorporated  by  reference),  financial  statements,
schedules,  and all documents  incorporated  therein,  deemed to be incorporated
therein by reference or filed  therewith,  except that the Company  shall not be
obligated to furnish any Holder of securities  with more than two copies of such
exhibits and  documents),  such numbers of copies of the Prospectus  included in
such  Registration   Statement   (including  each  preliminary   prospectus)  in
conformity  with  the  requirements  of  the  Securities  Act,  and  such  other
documents,  as such Holder may  reasonably  request in order to  facilitate  the
disposition of the Registrable Securities owned by such Holder;

                  (e) use its best efforts to register or qualify and  cooperate
with  the  Holders  of  Registrable  Securities,   the  underwriters  and  their
respective  counsels in connection with the  registration or  qualification  (or
exemption from such registration or qualification) of the securities  covered by
such Registration Statement under such other securities or blue sky laws of such
jurisdictions  as each  Holder  shall  request;  provided,  however,  that where
Registrable  Securities are offered other than through an underwritten offering,
the Company agrees to cause its counsel to perform blue sky  investigations  and
file  registrations  and  qualification  required  to be filed  pursuant to this
Section  4(e);  keep each  such  registration  or  qualification  (or  exemption
therefrom)  effective during the period such Registration  Statement is required
to be effective  hereunder and do any and all other acts and things which may be
necessary or advisable to enable such Holder to consummate  the  disposition  in
such  jurisdictions  of the  securities  owned by such  Holder,  except that the
Company  shall not for any such  purpose be required to qualify  generally to do
business  as a foreign  corporation  in any  jurisdiction  wherein  it is not so
qualified,  subject itself to taxation in any jurisdiction  wherein it is not so
subject, or take any action which would subject it to general service of process
in any jurisdiction wherein it is not so subject;

                  (f) notify each Holder of  Registrable  Securities  subject to
such  Registration  Statement  if a  Prospectus  included  in such  Registration
Statement, as then in effect, includes an untrue statement of a material fact or
omits to state a material  fact  required to be stated  therein or  necessary to
make the statements therein, in light of the circumstances under which they were
made, not misleading upon discovery by the Company of such material misstatement
or omission


                                       -6-

<PAGE>

or upon the  discovery by the Company of the  happening of any event as a result
of which the Company  believes  that there would be a material  misstatement  or
omission, and, as promptly as is practicable, prepare and furnish to such Holder
a  reasonable  number of  copies  of a  supplement  to or an  amendment  of such
Prospectus  as  may  be  necessary  so  that,  as  thereafter  delivered  to the
purchasers  of such  securities,  such  Prospectus  shall not  include an untrue
statement  of a material  fact or omit to state a material  fact  required to be
stated  therein or necessary  to make the  statements  therein,  in light of the
circumstances under which they were made, not misleading;

                  (g)  otherwise  use  its  best  efforts  to  comply  with  all
applicable  rules and regulations of the  Commission,  and make available to its
security holders,  as soon as reasonably  practicable,  an earnings statement of
the Company complying with the provisions of Section 11(a) of the Securities Act
and Rule 158 under the Securities Act (or any similar rule promulgated under the
Securities Act);

                  (h)  promptly  notify  each Holder of  Registrable  Securities
covered by such Registration  Statement,  their counsel and the underwriters (i)
when  such  Registration  Statement,  or any  post-effective  amendment  to such
Registration  Statement,  shall have become  effective,  or any  amendment of or
supplement to the Prospectus used in connection  therewith shall be filed,  (ii)
of any request by the  Commission  to amend such  Registration  Statement  or to
amend or supplement such Prospectus or for additional information,  (iii) of the
issuance by the  Commission of any stop order  suspending the  effectiveness  of
such Registration  Statement or of any order preventing or suspending the use of
any  preliminary  prospectus or the initiation or threatening of any proceedings
for any of such purposes,  (iv) of the suspension of the  qualification  of such
securities for offering or sale in any  jurisdiction,  or of the  institution of
any  proceedings  for  any of such  purposes  and (v)  if,  at any  time  when a
Prospectus is to be required by the Securities Act to be delivered in connection
with the sale of the Registrable Securities,  the representations and warranties
of the Company  contained  in any the  underwriting  agreement  contemplated  in
Section  5(b)  below,  to the  knowledge  of the  Company,  cease to be true and
correct in any material respect;

                  (i) use its best  efforts to prevent the issuance of any order
suspending  the  effectiveness  of the  Registration  Statement  or of any order
preventing or suspending the use of a Prospectus or suspending the qualification
(or exemption from  qualification) of any of the Registrable  Securities covered
thereby  for sale in any  jurisdiction,  and,  if any such order is  issued,  to
obtain the withdrawal of any such order at the earliest possible moment;

                  (j) if requested by the managing  underwriter,  if any, or the
Holders of a majority of the  Registrable  Securities  being sold in  connection
with  an  underwritten  offering,  (i)  promptly  incorporate  in  a  prospectus
supplement  or  post-effective   amendment  such  information  as  the  managing
underwriter,  if any, or such Holders  reasonably request to be included therein
to comply  with  applicable  law,  and (ii) make all  required  filings  of such
prospectus  supplement or such  post-effective  amendment as soon as practicable
after the Company has received notification of the matters to be incorporated in
such prospectus supplement or post-effective amendment;


                                       -7-


<PAGE>

                  (k) use its best efforts to cause the  Registrable  Securities
covered by a  Registration  Statement to be registered  with,  and to obtain the
consent or approval of, each governmental agency or authority,  whether federal,
state,  local or foreign,  which may be required to effect such  registration or
the offering or sale in connection  therewith or to enable the Holders to offer,
or to consummate the disposition of, the Registrable  Securities subject to such
Registration Statement, except as may be required solely as a consequence of the
nature of such Holder's business,  in which case the Company will cooperate with
all reasonable  respects with the filing of the  Registration  Statement and the
granting of such approvals;

                  (l)  cooperate  with the  Holders  to  facilitate  the  timely
preparation and delivery of certificates  representing Registrable Securities to
be sold pursuant to the  Registration  Statement and not bearing any  Securities
Act legend, and cause certificates for such Registrable  Securities to be issued
for such  numbers of shares and  registered  in such  names as the  Holders  may
reasonably  request  at  least  two  (2)  Business  Days  prior  to any  sale of
Registrable Securities;

                  (m)  agree  not  to  file  or  make  any   amendment   to  any
Registration  Statement  with  respect  to any  Registrable  Securities,  or any
amendment of or supplement to the Prospectus used in connection therewith, which
refers to any Holder of any  securities  covered  thereby by name,  or otherwise
identifies  such Holder as the holder of any securities of the Company,  without
the consent of such Holder, such consent not to be unreasonably withheld, except
that no such consent shall be required for (i) any disclosure  that is necessary
to comply with federal and state  securities  laws,  (ii) any disclosure that is
necessary  to avoid or correct a  misstatement  or omission in any  Registration
Statement  or  Prospectus,  (iii) the  release  of  information  that is ordered
pursuant  to a  subpoena  or other  order from a court or  governmental  body of
competent  jurisdiction,  or  (iv)  such  other  information  as has  been  made
generally available to the public other than by violation of this agreement.

         5.  Underwritten  Offerings.  The  provisions  of this Section 5 do not
establish  additional  registration  rights  or give the  Holders  any  right to
participate in any Company-initiated  offering,  underwritten or otherwise,  but
instead  set forth  procedures  applicable,  in  addition  to those set forth in
Sections 2 and 4, to any registration that is an underwritten offering.

                  (a) Underwriting  Agreement.  If requested by the underwriters
for any  underwritten  offering  by  Holders,  the  Company  shall enter into an
underwriting agreement with such underwriters for such offering,  such agreement
to be reasonably satisfactory in substance and form to the Holders of a majority
of the  Registrable  Securities  to be covered by such  registration  and to the
underwriters and to contain such  representations  and warranties by the Company
and such other terms and provisions as are  customarily  contained in agreements
of this type,  including,  but not limited to,  indemnities to the effect and to
the extent  provided in Section 9,  provisions  for the  delivery  of  officers'
certificates,  opinions of counsel and accountants' "cold comfort" letters,  and
hold-back arrangements.  The Holders of Registrable Securities to be distributed
by such underwriters shall be parties to such underwriting agreement and may, at
their option,  require that



                                       -8-

<PAGE>

any or all of the  representations  and warranties by, and the agreements on the
part of, the Company to and for the benefit of such  underwriters be made to and
for the benefit of such Holders and that any or all of the conditions  precedent
to the obligations of such underwriters under such underwriting agreements shall
also be conditions precedent to the obligations of such Holders. No such Holders
shall be required by the Company to make any  representations  or warranties to,
or agreements with, the Company or the underwriters other than  representations,
warranties or agreements regarding such Holder and such Holder's intended method
of distribution.

                  (b)  Selection of  Underwriters.  The Holders of a majority of
the Registrable Securities to be Registered pursuant to such offering shall have
the right to select one or more underwriters to administer the offering, subject
to the consent of the Company, which shall not be unreasonably withheld.

                  (c) Inclusion of Securities in an  Underwritten  Offering.  No
securities of any selling stockholder (other than a Holder) shall be included in
an underwritten offering initiated by a Holder without the prior written consent
of Holders of not less than 75% of the  Registrable  Securities  proposed  to be
sold in such underwritten offering.

         6.  Preparation,  Reasonable  Investigation.  In  connection  with  the
preparation and filing of each Registration  Statement  registering  Registrable
Securities  under the Securities  Act, upon receipt of reasonable  assurances of
confidentiality, the Company shall give the Holders of Registrable Securities to
be so registered and their  underwriters,  if any, and their respective  counsel
and  accountants,  the  opportunity to  participate  in the  preparation of such
Registration  Statement,  each Prospectus included therein (other than documents
to be  incorporated  by  reference)  or  filed  with  the  Commission,  and each
amendment thereof or supplement thereto, and shall give each of them such access
to all pertinent financial, corporate, and other documents and properties of the
Company and its Subsidiaries,  and such opportunities to discuss the business of
the Company with its officers,  directors,  employees and the independent public
accountants  who have issued audit reports on its financial  statements as shall
be necessary, in the opinion of such Holders' and such underwriters'  respective
counsel,  to  conduct a  reasonable  investigation  within  the  meaning  of the
Securities Act.

          7. Certain Obligations of Holders.

                  (a) The  Company may  require  each Holder of any  Registrable
Securities  as to which any  registration  is being  effected  to furnish to the
Company  such  information  regarding  such  Holder and the  intended  method of
disposition of such  securities as the Company may from time to time  reasonably
request in writing and as shall be required to effect the  registration  of such
Holder's Registrable Securities.  Each such Holder agrees to furnish promptly to
the  Company  all  information  required  to be  disclosed  in order to make the
information  previously  furnished to the Company by such Holder not  materially
misleading.


                                       -9-


<PAGE>


                  (b)  Each  Holder  of  Registrable  Securities  covered  by  a
Registration  Statement agrees that, upon receipt of any notice from the Company
pursuant to Section 4(f), such Holder will promptly  discontinue the disposition
of Registrable  Securities  pursuant to such  Registration  Statement until such
Holder  shall  have  received  either  notice  from  the  Company  that (i) such
Registration  Statement  has  been  amended  and  has  received  copies  of  the
supplemented  or amended  Prospectus or (ii) use of the Prospectus or Prospectus
Supplement  may be  resumed.  If so directed  by the  Company,  each Holder will
deliver  to the  Company  (at the  Company's  expense)  all  copies,  other than
permanent file copies,  in such Holder's  possession of the Prospectus  covering
such Registrable Securities at the time of receipt of such notice.

          8. Indemnification and Contribution.

                  (a) In the event of any registration of any of the Registrable
Securities under the Securities Act pursuant to this Agreement, the Company will
indemnify  and hold  harmless  the  Holder of such  securities,  its  directors,
officers,  and employees,  each other Person who participates as an underwriter,
broker or dealer in the  offering  or sale of such  securities,  and each  other
Person,  if any, who controls such Holder,  underwriter,  broker,  dealer or any
such  participating  Person  within  the  meaning of the  Securities  Act or the
Exchange Act,  against any losses,  claims,  damages,  or liabilities,  joint or
several,  to  which  such  Holder  or  any  such  director,  officer,  employee,
underwriter,  broker,  dealer,  participating  Person, or controlling Person may
become  subject,  insofar as such losses,  claims,  damages,  or liabilities (or
actions or  proceedings  in respect  thereof) arise out of or are based upon any
untrue  statement or alleged untrue  statement of any material fact contained in
any  Registration   Statement  under  which  such  Registrable  Securities  were
registered under the Securities Act or Prospectus  contained in the Registration
Statement,  or any amendment or supplement to such  Registration  Statement,  or
arise out of or are based  upon the  omission  or  alleged  omission  to state a
material fact required to be stated  therein or necessary to make the statements
therein not  misleading;  and the Company shall  reimburse  such Holder and each
such director,  officer, employee,  underwriter,  broker, dealer,  participating
Person, and controlling Person in connection with investigating or defending any
such loss, claim, damage,  liability,  action or proceeding as such expenses are
incurred;  provided,  however,  that the Company  will not be liable in any such
case to the  extent  that any such loss,  claim,  damage,  liability  or expense
arises out of or is based upon any untrue  statement  or  omission  made in such
Registration  Statement or Prospectus,  or any such amendment or supplement,  in
reliance upon and in conformity with  information  furnished to the Company,  in
writing, by or on behalf of such Holder,  underwriter,  participating  Person or
controlling Person  specifically for use in the preparation  thereof;  provided,
further,  that the  Company  shall not be liable in any such case to the  extent
that any such loss,  claim,  damage,  liability  or expense  arises out of or is
based upon an untrue  statement or alleged  untrue  statement of a material fact
contained in such Registration  Statement or Prospectus contained therein or any
omission  to state  therein a material  fact  required  to be stated  therein or
necessary  to make the  statements  therein  not  misleading  if (i) such untrue
statement  or  omission  is  corrected  in an  amendment  or  supplement  to the
Prospectus or Prospectus supplement and the seller of the Registrable Securities
thereafter  fails to deliver  the  Prospectus  or  Prospectus  supplement  as so
amended  or  supplemented  prior  to  or  concurrently  with  the  sale  of  the
Registrable  Securities  to the person  asserting  such loss,  claim,  damage or
liability  after the




                                       -10-



<PAGE>


Company has furnished such seller with a sufficient number of copies of the same
or (ii) if the seller received  written notice from the Company of the existence
of such an untrue  statement or an omission and the seller  continued to dispose
of  Registrable  Securities  prior to the time of the  receipt  of either (A) an
amended or supplemented Prospectus or Prospectus supplement or (B) a notice from
the Company that the use of the existing Prospectus or Prospectus supplement may
be resumed.

                  (b) In the event of any registration of any of the Registrable
Securities  under the Securities Act pursuant to this Agreement,  each Holder of
such securities, severally and not jointly, will indemnify and hold harmless the
Company,  each of its directors and officers and each  underwriter  (if any) and
each person, if any, who controls the Company or any such underwriter within the
meaning of the Securities Act or the Exchange Act,  against any losses,  claims,
damages, or liabilities,  joint or several, to which the Company, such directors
and officers,  underwriters,  or controlling Persons may become subject, insofar
as such losses,  claims,  damages,  or liabilities (or actions or proceedings in
respect  thereof) arise out of or are based upon any untrue statement or alleged
untrue  statement of a material  fact  contained in any  Registration  Statement
under  which  such  securities  were  registered  under  the  Securities  Act or
Prospectus  contained  in  the  Registration  Statement,  or  any  amendment  or
supplement to the Registration  Statement, or arise out of or are based upon any
omission  or alleged  omission  to state a material  fact  required to be stated
therein or  necessary  to make the  statements  therein not  misleading,  if the
statement  or  omission  was  made  in  reliance  upon  and in  conformity  with
information relating to such Holder furnished in writing to the Company by or on
behalf of such Holder  expressly for use in connection  with the  preparation of
such Registration Statement,  Prospectus,  amendment,  or supplement;  provided,
however, that the liability of each such Holder hereunder shall be in proportion
to and limited to the net amount  received by such Holder  (after  deducting any
underwriting discount and expenses) from the sale of Registrable Securities sold
in connection with such registration.

                  (c)   Promptly   after   receipt  by  a  person   entitled  to
indemnification  pursuant  to this  Section  8  ("Indemnitee")  of notice of the
commencement  of any action or the  written  assertion  of any claim  subject to
indemnification  under this  Section 8, the  Indemnitee  shall notify the Person
obligated  to  provide   indemnification   pursuant  to  this   Agreement   (the
"Indemnifying  Person"), in writing of the commencement or the written assertion
thereof.  Failure by an  Indemnitee to so notify the  Indemnifying  Person shall
relieve the Indemnifying Person from the obligation to indemnify such Indemnitee
only to the extent that the  Indemnifying  Person  suffers  actual and  material
prejudice  as a result of such  failure  but in no event  shall such  failure to
notify  the  Indemnifying  Person  (i)  constitute  prejudice  suffered  by  the
Indemnifying  Person if it has otherwise  received  notice of the actions giving
rise to such  obligation  to indemnify or (ii) relieve it from any  liability or
obligation  that it may  otherwise  have to such  Indemnitee.  In case  any such
action or claim shall be brought or asserted against any Indemnitee and it shall
notify the  Indemnifying  Person of the commencement or assertion  thereof,  the
Indemnifying Person shall assume the defense of such action or claim,  including
employment  of counsel to be chosen by the  Indemnifying  Party  (which  counsel
shall be reasonably satisfactory to the Indemnitee) and payment of expenses. The
Indemnitee shall be entitled to employ its own counsel in any such case, but the


                                      -11-


<PAGE>


legal  fees  and  expenses  of  such  counsel  shall  be at the  expense  of the
Indemnitee,  unless the employment of such counsel shall have been authorized in
writing by the Indemnifying Party in connection with the defense of such action,
or the Indemnifying  Party shall not have employed counsel to take charge of the
defense of such action or the Indemnitee  shall have  reasonably  concluded that
there may be defenses  available  to it or them which are  different  from or in
addition to those  available to the  Indemnifying  Party, in any of which events
such fees and expenses  shall be borne by the  Indemnifying  Party.  Without the
prior  consent of the  Indemnitee,  no  Indemnifying  Party shall enter into any
settlement of any such action or claim that does not include as an unconditional
term thereof the giving by the claimant or  plaintiff  to such  Indemnitee  of a
release from all liability in respect to such claim or litigation.

                  (d) If for any reason the foregoing  indemnity is unavailable,
or is insufficient  to hold harmless an Indemnitee,  other than by reason of the
exceptions  provided  in this  Section  8, then the  Indemnifying  Person  shall
contribute to the amount paid or payable by the Indemnifying  Person as a result
of such losses, claims, damages liabilities or expenses in such proportion as is
appropriate to reflect the relative fault of the Indemnifying  Person on the one
hand and the  Indemnitee  on the  other in  connection  with the  statements  or
omissions which resulted in such losses,  claims,  damages,  or liabilities,  as
well as any other relevant equitable considerations. The relative fault shall be
determined by reference  to, among other  things,  whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to information supplied by the Company or the Holders of
Registrable Securities covered by the Registration Statement in question and the
parties'  relative intent,  knowledge,  access to information and opportunity to
correct or prevent such statement or omission.

                  (e) The  Company  and the  Holders  agree that it would not be
just and equitable if contribution pursuant to this Section 8 were determined by
pro rata  allocation  or by any other method of  allocation  which does not take
account of the equitable  considerations referred to in Section 8(d). The amount
paid or payable by an Indemnitee as a result of the losses,  claims, damages and
liabilities  referred to in Section 8(d) shall be deemed to include,  subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such Indemnitee in connection with  investigating or defending any such claim
or litigation.  Notwithstanding  anything to the contrary in this Section 8, (A)
no such  Holder  will be  required  to  contribute  any  amount in excess of the
proceeds it received  from the sale of its  Registrable  Securities  pursuant to
such   Registration   Statement,    (B)   no   Person   guilty   of   fraudulent
misrepresentation,  within the meaning of Section 11(f) of the  Securities  Act,
shall be  entitled  to  contribution  from any Person who was not guilty of such
fraudulent  misrepresentation  and (c) no party shall be liable for contribution
under this Section 8 except to the extent and under such  circumstances  as such
party  would  have  been  liable  to  indemnify  under  this  Section  8 if such
indemnification were enforceable under applicable law.

         9. Indemnification with Respect to Underwritten  Offering. In the event
that Registrable  Securities are sold pursuant to a Registration Statement in an
underwritten  offering,  the  Company  agrees  to  enter  into  an  underwriting
agreement  containing  customary  representations


                                      -12-

<PAGE>

and  warranties  with respect to the business and operations of an issuer of the
securities  being  registered  and  customary  covenants  and  agreements  to be
performed by such issuer, including without limitation customary provisions with
respect to indemnification by the Company of the underwriters of such offering.

         10.  Reports  Under  Securities  Exchange  Act of 1934.  With a view to
making  available to the Holders the benefits of Rule 144 promulgated  under the
Securities  Act and any other rule or regulation of the  Commission  that may at
any time permit a Holder to sell  Registrable  Securities  of the Company to the
public  without  registration  and to making Form S-3 under the  Securities  Act
available for the registration of Registrable Securities, the Company agrees to:

                  (a) make and keep public information available, as those terms
are understood and defined in Rule 144 under the Securities Act;

                  (b) file with the  Commission  in a timely  manner all reports
and other  documents  required of the Company under the  Securities  Act and the
Exchange Act; and

                  (c)  furnish to any  Holder,  so long as such  Holder owns any
Registrable  Securities,  forthwith upon request (i) a written  statement by the
Company that it has complied with the reporting  requirements  of Rule 144 under
the Securities Act, any other such applicable  reporting  requirements under the
Securities Act and all applicable reporting requirements under the Exchange Act,
(ii) a copy of the most  recent  annual or  quarterly  report of the Company and
such other reports and  documents so filed by the Company,  and (iii) such other
information as may be reasonably requested in availing any Holder of any rule or
regulation of the  Commission  which permits the selling of any such  securities
without Registration or pursuant to such form.

         11.  Successors,  Assigns  and  Transferees.  This  Agreement  shall be
binding  upon and shall  inure to the  benefit of each party  hereto,  and their
respective successors, assigns and transferees. The Investor or any other Holder
under this Agreement may assign its rights under this Agreement to any Affiliate
or to other  successors,  assigns and  transferees  of the  Investor or any such
Holder;  provided,  however,  that the Company is given written  notice from the
Investor  or any such Holder at the time of such  transfer  stating the name and
address of the transferee or assign and  identifying the securities with respect
to which the rights  hereunder  are being  transferred.  As a  condition  to the
effectiveness of any transfer permitted hereunder (i) the transferee or assignee
shall  agree,  in  writing,  upon  request  of the  Company,  to be bound by the
provisions of this Agreement, and (ii) the Company shall be given written notice
at the time of or within a reasonable  time after said  transfer or  assignment,
stating the name and address of said  transferee or assign and  identifying  the
securities  with respect to which such  registration  rights are being assigned.
This Agreement shall survive any transfer of Registrable Securities to and shall
inure to the  benefit of an  Affiliate  or such other  successors,  assigns  and
transferees of the Investor or any such Holder. In addition,  and whether or not
any express  transfer or assignment shall have been made, the provisions of this
Agreement  which are for the  benefits  of the  parties  hereto  other  than the
Company  shall also be for the  benefit  of and  enforceable  by any  subsequent
Holder or Registrable Securities.



                                      -13-

<PAGE>

          12. Miscellaneous.

                  (a) Adjustments Affecting Registrable Securities.  The Company
will not take any  action,  or permit any change to occur,  with  respect to its
securities  that would  adversely  affect the  ability of the Holders to include
such  Registrable  Securities  in a  registration  undertaken  pursuant  to this
Agreement.

                  (b) No  Waivers.  No failure or delay on the part of any party
in exercising any right, power or privilege  hereunder shall operate as a waiver
thereof,  nor shall any single or partial exercise thereof preclude any other or
further exercise thereof or the exercise of any other right, power or privilege.
The rights and remedies herein provided shall be cumulative and not exclusive of
any rights or remedies provided by law.

                  (c) Amendments. Any provision of this Agreement may be amended
or waived if, but only if, such  amendment or waiver is in writing and is signed
by the Company and the Investor.

                  (d)  Severability.  If any term or provision of this Agreement
is  held  by  a  court  of  competent   jurisdiction  to  be  invalid,  void  or
unenforceable,  the remainder of the terms and  provisions  shall remain in full
force and effect and shall in no way be affected, impaired or invalidated.

                  (e) Notices. All notices, requests and other communications to
any party  hereunder  shall be given in  writing  (including  on  telecopier  or
similar writing) and shall be given to such party at its address,  or telecopier
number  set forth on the  signature  pages  hereof,  or such other  address,  or
telecopier  number as such party may hereafter  specify for such  purpose.  Each
such notice,  request or other  communication shall be effective (i) if given by
telecopy,  when such telecopy is transmitted to the telecopy number specified on
the  signature  page  hereto and the  appropriate  answer  back  (i.e.,  machine
confirmation or telephone  confirmation) is received,  (ii) if given by mail, by
registered mail only 72 hours after such  communication is deposited in the mail
with first class postage prepaid,  addressed as aforesaid,  or (iii) if given by
any other means,  when received at the address  specified on the signature  page
hereto.

                  (f) Entire  Agreement.  This Agreement  constitutes the entire
agreement  and  understanding  among the  parties  hereto  with  respect  to the
transactions contemplated hereby and supersedes any and all prior agreements and
understandings, written or oral, relating to the subject matter hereof.

                  (g)  Governing  Law.  The laws of the State of New York  shall
govern  the  interpretation,  validity  and  performance  of the  terms  of this
Agreement,  regardless  of the  law  that  might  be  applied  under  applicable
principles of conflicts of laws.



                                      -14-

<PAGE>

                  (h)   Counterparts.   This   Agreement   may  be  executed  in
counterparts,  each of which shall be an original with the same effect as if the
signatures thereto and hereto were upon the same instrument.


                  (i) No  Third  Party  Beneficiaries.  Except  as  provided  by
Sections 8 and 11,  nothing in this  Agreement  shall confer any rights upon any
Person other than the parties hereto,  each such party's  respective  successors
and permitted assigns and transferees.

                            [Signature page follows]













                                       15


<PAGE>



             IN WITNESS  WHEREOF,  the parties hereto have caused this Agreement
to be duly executed by their respective  authorized officers or representatives,
as of the date first above written.

TEL-SAVE.COM, INC.


By: _________________________     Address:
       Name:                      Tel-Save.com, Inc.
       Title:                     6805 Route 202
                                  New Hope, Pennsylvania  18938
                                  Fax: 215-862-1515
                                  Attention: Chief Financial Officer

AMERICA ONLINE, INC.


By: _________________________     Address:
       Name:                      America Online, Inc.
       Title:                     22000 AOL Way
                                  Dulles, Virginia  20166
                                  Fax:  (703) 265-2208
                                  Attention:  General Counsel

                                  with a copy to:
                                  America Online, Inc.
                                  22000 AOL Way
                                  Dulles, Virginia 20166
                                  Fax: (703) 265-1202
                                  Attention:  Senior Vice President, Head of
                                              Business Affairs


                                       16





                                                                   EXHIBIT 10.43

                               SUBLEASE AGREEMENT
                               ------------------

     This Sublease made the ____ day of January,  1997 (this  "Sublease") by and
between  GEMINI  AIR  CARGO,  LLC,  a Delaware  limited  liability  company,  as
successor-in-interest  to Potomac Financial Group,  L.L.C.  (hereinafter  called
"Sublandlord"), and RMS INTERNATIONAL, INC., a Virginia corporation (hereinafter
called "Subtenant").

                                   WITNESSETH:

     WHEREAS,  Sublandlord,  as lessee, entered into that certain Lease dated as
of October 26, 1995 with Reston Plaza Office L.L.C., as successor-in-interest to
Aetna Life Insurance Company,  as lessor  (hereinafter called "Prime Landlord"),
for the  lease of  certain  premises  on the  second  floor of Prime  Landlord's
building known as Reston Plaza II, located at 12020 Sunrise Valley Drive,  Suite
250,  Reston,  Virginia 22091  containing  approximately  3,723 square feet (the
"Premises")  per  Exhibit  "B"  attached  to  this  agreement,  to  which  lease
(hereinafter  the "Prime  Lease")  reference  is hereby made as if the same were
fully set forth herein:

     WHEREAS,  the parties to this Sublease have agreed that  Sublandlord  shall
sublet the Presmises to  Subtenant.  

     NOW,  THEREFORE,  in consideration  of the covenants set forth herein,  the
parties covenant and agree as follows:

     1.  Premises: Term.  Sublandlord hereby subleases the Premises to Subtenant
for a term ("Term")  commencing on January 21, 1997 (the "Sublease  Commencement
Date") and ending at 11:59 p.m.  E.S.T.  on  November  30,  2000 (the  "Sublease
Expiration Date"), unless sooner terminated in accordance herewith.  Sublandlord
has painted the interior walls of the Premises,  and agrees to shampoo and clean
the carpet;  otherwise,  Subtenant  hereby accepts the Premises in their "as-is"
condition.  

     2.  Termination.  Upon the  expiration or sooner  termination  of the Prime
Lease for any reason, or upon the surrender of the Prime Lease by Sublandlord to
the Prime Landlord,  at Prime  Landlord's  option,  this Sublease  Agreement and
Subtenant's  rights hereunder shall terminate as of the date of such expiration,
termination or surrender, as the case may be, and the Subtenant shall vacate the
Premises on such date. 

     3.  Rent.  Subtenant  shall pay to Sublandlord an annual rental at the rate
of ________________  per annum ("Basic Rent"), in equal monthly  installments of
______________  month  ("Basic  Monthly  Rent"),  plus  the  Additional  Rent as
hereinafter defined in paragraph 4 below (the Additional Rent and the Basic Rent
hereinafter  collectively referred to as "Rent"). The first installment of Basic
Monthly  Rent  shall be due and  payable  upon  the  execution  hereof.  On each
anniversary of the Sublease Commencement Date, the Basic Rent shall be increased
by an amount equal to three  percent (3%) of the Basic Rent in effect during the
preceding Lease Year. Except as otherwise  provided herein,  Subtenant shall pay
the Rent in equal monthly  installments  in advance on the first day of each and
every  month  during  the Term.  In the event  that at any time  during the Term
Subtenant shall have a claim against Sublandlord, 

<PAGE>


subtenant shall have no right to deduct the amount allegedly owed Subtenant from
the Rent or other sums payable to Sublandlord hereunder, it being understood and
agreed  that  Subtenant's  sole remedy in such event  shall be to  institute  an
independent action against Sublandlord therefor.

     4.   Additional Rent. Subtenant shall pay for (i) increase in Basic Rent as
set forth in  paragraph 3, (ii)  Tenant's  Share of Property  Taxes  pursuant to
Article 10 of the Prime Lease,  (iii) Tenant's Share of Operating Costs pursuant
to Article 9 of the Prime Lease,  (iv) any other  additional  rent or other sums
charged to Sublandlord  pursuant to the Prime Lease.  If Subtenant  procures any
additional services from the Prime Landlord, Subtenant shall pay for same at the
rates  charged  by the Prime  Landlord  and shall  make such  payments  as Prime
Landlord may direct.  All sums payable by Subtenant under this paragraph 4 shall
be deemed "Additional Rent" and shall be collectable as such.

     5.   Services.  Except as otherwise provided  herein,  the only services or
rights to which Subtenant is entitled under this Sublease Agreement are those to
which Sublandlord is entitled as lessee under the Prime Lease and subtenant will
look solely to Prime Landlord for all such services and rights.

     6.   Permitted Uses. The Premises shall be used for general office purposes
and  related  uses  only and for no other  purpose.  Subtenant  shall not use or
occupy the Premises,  nor permit the  Premisaes to be used or occupied,  for any
illegal  purposes  or in any  unlawful  or  illegal  manner nor in any manner to
create any nuisance or trespass.

     7.   Compliance: Indemnification.  Subtenant shall neither cause nor suffer
any act or  omission  that  would  cause the  Prime  Lease to be  terminated  or
forfeited  because of any right of termination or forfeiture  reserved or vested
in the Prime Landlord, and Subtenant will indemnify, defend and hold sublandlord
harmless  from and  against  all  claims of any kind by reason of any  breach or
default on the part of or by Subtenant or any of Subtenant's  officers,  agents,
employees,  contractors,  invitees  or  licensees,  by reason of which the Prime
Lease may be terminated or forfeited.  Subtenant represents that is has read and
is familiar with the terms of the Prime Lease.

     8.   Hold Harmless.  Subtenant hereby agrees to indemnify,  defend and hold
Prime  Landlord and  Sublandlord  harmless from and against all costs,  damages,
claims,  liabilities and expenses  (including,  without  limitation,  attorneys'
fees) suffered by or claimed against Sublandlord,  directly or indirectly, based
on,  arising out of or resulting from (i)  Subtenant's  use and occupancy of the
Premises  or the  business  conducted  by  Subtenant  therein,  (ii)  any act or
omission by subtenant or Subtenant's agents, officers,  employees,  contractors,
invitees  or  licensees,  or (iii) any  breach or default  by  Subtenant  in the
performance  or observance of its covenants or  obligations  under this Sublease
(including the covenants and  obligations of the Subtenant under the Prime Lease
as incorporated herein).

     9.   Assignment: Subletting.  Subtenant  shall not assign this  Sublease or
sublet  the  Premises  in whole or in part,  and  shall not  permit  Subtenant's
interest  in this  Sublease  to be  encumbered  or vested in any third  party by
operation of law or otherwise.  


                                      -2-

<PAGE>

     10.  Notices.  Any notice or demand  which either party may or must give to
the other  under  this  Sublease  Agreement  shall be in writing  and  delivered
personally or sent by registered or certified  mail  addressed if to Sublandlord
as follows: 
<TABLE>
<S>                                              <C>
For U.S. Mail:                                    For Federal Express and UPS:

Gemini Air Cargo, LLC                             Gemini Air Cargo, LLC                  
P.O. Box 16254                                    600 West Service Road                  
Washington Dulles International Airport           Washington Dulles International Airport
Washington, D.C. 20041-6254                       Washington, D.C. 20041                 
Attn: Donald M. Harwood                           Attn: Donald M. Harwood                
                                                  

and if to Subtenant, prior to the Sublease        and if to Subtenant, after the Sublease  
Commencement date, as follows:                    Commencement date, as follows:           
                                                  
RMS INTERNATIONAL, INC.                           RMS INTERNATIONAL, INC.               
4506 Daly Drive, Suite 600                        12020 Sunrise Valley Drive, Suite 250 
Chantilly, VA 20151                               Reston, VA 20191                      
Attn:  Everett Holtz, President                   Attn:  Everett Holtz, President       
                                                          with a copy to:               
                                                  Edward V. Gregorowicz                 
                                                  10565 Lee Highway, Suite 102          
                                                  Fairfax, VA 22030                     
</TABLE>


Either party may, by notice in writing, direct that future notices or demands by
sent to a  different  address.  Notice  shall be deemed to have been  given when
received  by the party to whom  addressed  (on the date upon which  delivery  is
refused, as the case may be).

     11.  No Partnership.  Nothing herein  contained in this Sublease  Agreement
shall be deemed or construed as creating the relationship of principal and agent
or of  partnership  or  joint  venture  between  the  parties  hereto;  it being
understood  and  agreed  that no act of the  parties  hereto  shall be deemed to
create any relationship other than that of Sublandlord and Subtenant.

     12.  Insurance.   Subtenant  agrees  to  maintain  casualty  and  liability
insurance coverage with respect to the Premises and with limits of liability and
deductibles  as  required   under  the  Prime  Lease.   Prior  to  the  Sublease
Commencement  Date,  Subtenant shall provide  Sublandlord  with a certificate of
insurance evidencing such insurance coverage.

     13.  Incorporation.  Except as may be  inconsistent  with the terms of this
Sublease Agreement, which is subject and subordinate to the Prime Lease, all the
terms,  covenants and  conditions of the Prime Lease,  excepting the  provisions
contained therein with respect to (a) the Security  Deposit,  (b) any options to
renew  the  Term,  or (c) any  options  to  cancel  the  Prime  Lease,  shall be
applicable to this Sublease Agreement with the same force and effect as if

                                      -3-
<PAGE>

Sublandlord  were the lessor under the Prime Lease and Subtenant were the lessee
thereunder;  and in case of any breach by Subtenant,  Sublandlord shall have all
the rights  against  Subtenant as would be  available to the lessor  against the
lessee  under the Prime Lease if such breach were by the lessee  thereunder.  In
addition to the rights and remedies  set forth in the Prime  Lease,  Sublandlord
shall in  addition,  upon the  occurrence  of any  breach by  Subtenant  and the
failure to cure the same on or before the  expiration  of three (3) days  notice
thereof,  be  entitled  to recover  from  Subtenant  the cost of the  removal of
Subtenant and Subtenant's property from the Premises.


     14.  Binding Agreement. The covenants and agreements herein contained shall
bind and inure to the benefit of Sublandlord,  subtenant,  and their  respective
executors, administrators, successors and assigns; however, this provision shall
not be deemed to  authorize  any  violation of Section 9 thereof.  

     15. Complete Agreement. All prior understandings and agreements between the
parties are merged  within  this  Sublease  Agreement  (including  the  attached
Exhibit A), which alone fully and completely sets forth the understanding of the
parties,  and this  Sublease may not be changed or  terminated  orally or in any
manner  other than by an  agreement  in writing and signed by the party  against
whom enforcement of the change or termination is sought.

     16. Security Deposit. Upon the execution hereof, Subtenant shall deliver to
Sublandlord a security  deposit in the amount of Seventeen  Thousand Two Hundred
Eighteen and 88/100 Dollars  ($17,218.88)  (the "Security  Deposit") as security
for  the  payment  and  performance  by  Subtenant  of all  of its  obligations,
covenants,  conditions and agreements hereunder.  The Security Deposit shall not
be considered a prepayment of rent or a limit on Subtenant's liability under the
Sublease or as liquidated  damages. If there is an event of default by Subtenant
hereunder,  Sublandlord  shall have the right,  but shall not be  obligated,  to
apply the Security Deposit as is reasonably  necessary to cure such default,  in
which event Subtenant shall be obligated to promptly  deliver to Sublandlord the
cash amount  necessary to restore the Security  Deposit to its original  amount,
and  Subtenant's  failure to do so within  ten (10) days after  notice of demand
therefor from  Sublandlord  shall constitute an Event of Default under the Lease
entitling  Sublandlord  without  further notice of all of its remedies under the
Lease; provided, however, such default and Subtenant's liability under the Lease
shall thereby be discharged only pro tanto and Subtenant shall remain liable for
any amounts that said Security Deposit shall be insufficient to pay. Sublandlord
agrees to return the Security  Deposit to Subtenant  within fifteen (15) days of
the Sublease  Expiration Date. In addition,  Sublandlord agrees to pay Subtenant
all accrued interest collected on the Security Deposit, net of taxes.

     17. Brokers.  Upon execution of this Sublease by both parties,  Sublandlord
shall pay Julien J. Studley and The Carey  Winston  Company a commission  as set
forth  in a  separate  agreement  between  Sublandlord  and  said  brokers,  for
brokerage  services  rendered  to  Sublandlord  in this  transaction.  Except as
aforesaid,  the parties represent and warrant to each other that they have dealt
with no other broker or finders in connection with this transaction.


     18. Prime  Landlord's  Consent.  It is understood and agreed by the parties
hereto that acceptance of this Sublease by the  Sublandlord  shall be subject to
the consent of the Prime  Landlord  pursuant  to Section 20 of the Prime  Lease.
Subtenant shall use best efforts to

                                      -4-

<PAGE>


cooperate with Sublandlord to provide the information required by Prime Landlord
with respect to this Sublease. Sublandlord hereby acknowledges to Prime Landlord
that, notwithstanding this Sublease,  Sublandlord shall in no way be released or
relieved,  in whole or part, from Sublandlord's  covenants as "Tenant" under the
Prime Lease.  In the event Prime  Landlord  refuses to consent to this Sublease,
then upon ten (10) days  following  written  notice  thereof  from  Sublandlord,
Subtenant shall vacate the Premises. Notwithstanding the foregoing, in the event
that  Subtenant  fails to vacate the Premises,  within such ten (10) days period
(i) Prime Landlord or Sublandlord may forthwith  re-enter and take possession of
said Premises,  and (ii)  Subtenant  shall pay Landlord an amount equal to twice
the monthly  payment of Basic  Monthly Rent in effect  immediately  prior to the
expiration of the Term, for the period in which Subtenant  occupies the Premises
after the expiration of such notice; provided,  however, the foregoing shall not
be deemed to limit  Subtenant's  liability  arising  from any  wrongful  holding
over.
                                      - 5 -

<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto  have caused this  Sublease to be
executed as of the day and year first above written. 

WITNESS:                                 SUBLANDLORD:

                                         GEMINI AIR CARGO, LLC


                                         By:                     [Seal]
- - --------------------------                  ---------------------
                                            Its: President~

ATTEST:                                  SUBTENANT:

                                         RMS INTERNATIONAL, INC.

By:                                      By:
   -------------------------                ---------------------------
   Its: Vice President                      Its: 
        ---------------                         -------------------
[Corporate Seal]


                                      -6-

<PAGE>

                           CONSENT OF PRIME LANDLORD

Reston Plaza Office  L.L.C.,  owner of the Premises  hereinabove  subleased  and
Prime  Landlord  under the Prime Lease,  in  accordance  with the  provisions of
Section 20 of the Prime Lease hereby  consents to this Sublease  Agreement  upon
the terms stated herein, and such approval is being issued on the condition that
Gemini air Cargo  L.L.C.  will not be relieved  from primary  liability  for all
obligations  of the Tenant under the Prime Lease  Agreement and on the condition
that this  approval does not amend or modify the actual terms of the Prime Lease
in any manner.

WITNESS:                                PRIME LANDLORD:

                                        RESTON PLAZA OFFICE, L.L.C.

                                        By: LaSalle Advisors Limited
                                            Partnership, Advisor and Duly 
                                            Authorized Agent

                                        By:
- - ------------------------------             ---------------------------------  
                                            Name:  David L. Reahl
                                                   -------------------------
                                            Title: Vice President
                                                   -------------------------


                                        By:
- - ------------------------------             ---------------------------------  
                                            Name:  ___________ W. Duke
                                                   -------------------------
                                            Title: Principal
                                                   -------------------------




                                                                   EXHIBIT 10.44


                               SUBLEASE AGREEMENT

     This Sublease made the 20th day of January,  1999 (this  "Sublease") by and
between  RMS  INTERNATIONAL,   INC.,  now  doing  business  as  VISTARMS,   INC.
(hereinafter   called   "Sublandlord")   and  TEL-SAVE,   INC.,  a  Pennsylvania
Corporation (hereinafter called "Subtenant").

                                   WITNESSETH:

     WHEREAS,  GEMINI  AIR  CARGO,  INC.,  as  successor-in-interest  to POTOMAC
FINANCIAL GROUP, L.L.C., entered into that certain Lease dated as of October 26,
1995 with Reston  Plaza Office  L.L.C,  as  successor-in-interest  to Aetna Life
Insurance Company,  as lessor  (hereinafter  called "Prime  Landlord"),  for the
lease of certain premises on the second floor of Prime Landlord's  building know
as Reston Plaza II,  located at 12020 Sunrise Valley Drive,  Suite 250,  Reston,
Virginia 22091 containing  approximately  3,723 square feet (the "Premises") per
Exhibit "A" attached to this agreement,  to which lease  (hereinafter the "Prime
Lease") reference is hereby made as if the same were fully set forth herein;

     WHEREAS,  RMS  INTERNATIONAL,  INC.,  entered  into that  certain  Sublease
commencing   on   January   21,   1997  with   GEMINI  AIR   CARGO,   INC.,   as
successor-in-interest  to POTOMAC FINANCLAL GROUP, L.L.C. ("First  Sublandlord")
for the sublease of the Premises per Exhibit "B" attached to this agreement,  to
which sublease (hereinafter the "First Sublease") reference is hereby made as if
the same were fully set forth herein;

     WHEREAS,  the parties to this Sublease have agreed that  Sublandlord  shall
sublet the premises to Subtenant.

     NOW,  THEREFORE,  in consideration  of the covenants set forth herein,  the
parties covenant agree as follows:

     1. Premises:  Term.  Sublandlord hereby subleases the Premises to Subtenant
for term  ("Term")  commencing on or about the earlier of occupancy by Subtenant
of the  Premises  or  February 1, 1999 (the  "Sublease  Commencement  Date") and
ending at 11:59 p.m.  E.S.T.  on  November  30, 2000 (the  "Sublease  Expiration
Date'), unless sooner terminated in accordance herewith.  Sublandlord has agreed
to paint the interior walls of the Premises, and agrees to shampoo and clean the
carpet  before the  Sublease  Commencement  Date;  otherwise,  Subtenant  hereby
accepts the Premises in their "as-is" condition.

     Sublandlord  shall make  available  to  Subtenant  all parking  spaces made
available to it under the First  Sublease,  being thirteen (13) parking  spaces,
two (2) of which are  covered,  subject  to the terms of Section 45 of the Prime
Lease.

     2.  Termination.  Upon the  expiration or sooner  termination  of the Prime
Lease for any reason, or upon the surrender of the Prime Lease by Sublandlord to
the Prime Landlord,  at Prime  Landlord's  option,  this Sublease  Agreement and
Subtenant's  rights hereunder shall 



<PAGE>




terminate as of the date of such  expiration,  termination or surrender,  as the
case may be, and the Subtenant shall vacate the Premises on such date.

     3. Rent.  Subtenant  shall pay the Sublandlord an annual rental at the rate
of Ninety Four Thousand Five and 75/100 Dollars  ($94,005.75)  per annum ("Basic
Rent"),  in equal monthly  installments  of Seven  Thousand Eight Hundred Thirty
Three and 81/100 Dollars  ($7,833.81) per month ("Basic Monthly Rent"), plus the
Additional Rent as hereinafter defined in Paragraph 4 below (the Additional Rent
and the Basic Rent hereinafter  collectively  referred to as "Rent").  The first
installment  of Basic  Monthly Rent shall be due and payable upon the  execution
hereof.  On each anniversary of the Sublease  Commencement  Date, the Basic Rent
shall be  increased by an amount equal to five percent (5%) of the Basic Rent in
effect during the preceding  Lease Year.  Except as otherwise  provided  herein,
Subtenant  shall pay the Rent in equal  monthly  installments  in advance on the
first day of each and every month during the Term. In the event that at any time
during the Term,  Subtenant  shall have a claim against  Sublandlord,  Subtenant
shall have no right to deduct the amount  allegedly owed Subtenant from the Rent
or other sums payable to Sublandlord  hereunder,  it being understood and agreed
that Subtenant's sole remedy in such event shall be to institute and independent
action against Sublandlord therefor.

     Subtenant shall receive a rent abatement of its rent under this Sublease to
the extent the First Sublandlord is entitled to a rent abatement under Article 8
and 13 of the  Prime  Lease.  Subtenant  shall  have a right  to  terminate  the
Sublease to the extent the First  Sublandlord is entitled to terminate the Prime
Lease pursuant to Article 13 of the Prime Lease.

     4.  Additional  Rent.  Subtenant  shall not pay Tenant's  Share of Property
Taxes  pursuant to Section 10 of the Prime Lease or Tenant's  Share of Operating
Costs  pursuant  to  Section 9 of the Prime  Lease.  With  respect  to any other
additional rent or other sums charged to Sublandlord, Subtenant shall pay for it
at the rates  charged by Prime  Landlord  under the Prime  Lease.  If  Subtenant
procures any additional  services from the Prime  Landlord,  Subtenant shall pay
for it at the same  rates  charged  by the Prime  Landlord  and shall  make such
payments as Prime Landlord may direct.  All sums payable by the Subtenant  under
this paragraph 4 shall be deemed  "Additional  Rent" and shall be collectable as
such.

     5.  Services.  Except as otherwise  provided  herein,  the only services or
rights to which Subtenant is entitled under this Sublease Agreement are those to
which Sublandlord is entitled as lessee under the Prime Lease and Subtenant will
look  solely  to  Prime  Landlord  for all such  services  and  rights,  but (at
Subtenant's  request)  Sublandlord  shall assist  Subtenant  with obtaining such
services and rights.

     6. Permitted  Uses. The Premises shall be used for general office  purposes
and  related  uses  only and for no other  purpose.  Subtenant  shall not use or
occupy the  Premises,  nor permit the Premises to be used or  occupied,  for any
illegal purposes or in any unlawful or illegal manor nor in any manner to create
any nuisance or trespass.


                                      -2-
<PAGE>

     7.  Compliance:  Indemnification.  Subtenant shall neither cause nor suffer
any act or  omission  that  would  cause the  Prime  Lease to be  terminated  or
forfeited  because of any right of termination or forfeiture  reserved or vested
in the Prime Landlord, and Subtenant will indemnify, defend and hold Sublandlord
harmless  against  all  claims of any kind by reason of any breach or default on
the part of or by Subtenant's officers, agents, employees, contractors, invitees
or licensees, by reason on which the Prime Lease may be terminated or forfeited.
Subtenant  represents  that it has read and is  familiar  with the  terms of the
Prime Lease.

     Sublandlord agrees that Sublandlord will not (i) take any action or omit to
take any action  which would  constitute a voluntary  surrender  under the First
Sublease or a default  thereunder  resulting in the termination of this Sublease
and/or  Subtenant's  eviction hereunder or (ii) amend the First Sublease without
the consent of Subtenant. Sublandlord agrees to pay in a timely fashion the base
rent,  additional  rent and any other charges  payable by  Sublandlord  to First
Sublandlord  under the First  Sublease and to comply with all other  obligations
under the First Sublease and the Prime Lease.

     8. Hold  Harmless.  Subtenant  hereby agrees to indemnify,  defend and hold
Prime Landlord and  Sublandlord  harmless  against all costs,  damages,  claims,
liabilities  and  expenses  (including,  without  limitation,  attorneys'  fees)
suffered by or claimed against  Sublandlord,  directly or indirectly,  based on,
arising  out of or  resulting  from (i)  Subtenant's  use and  occupancy  of the
Premises  or the  business  conducted  by  Subtenant  therein,  (ii)  any act of
omission by Subtenant or Subtenant's agents, officers,  employees,  contractors,
invitees  or  licensees,  or (iii) any  breach or default  by  Subtenant  in the
performance  or observance of its covenants or  obligations  under this Sublease
(including the covenants and  obligations of the Subtenant under the Prime Lease
as incorporated herein).

     9.  Assignment:  Subletting.  Subtenant  shall not assign this  Sublease or
sublet  the  Premises  in whole or in part,  and  shall not  permit  Subtenant's
interest  in this  Sublease  to be  encumbered  or vested in any third  party by
operation  of law or  otherwise,  unless prior  written  approval is obtained by
Sublandlord, First Sublandlord and Prime Landlord.

     Notwithstanding anything contained herein to the contrary,  Subtenant shall
have the right (upon written notice to Sublandlord,  First Sublandlord and Prime
Landlord),  without the  requirement of obtaining any of such parties'  consent,
(i) to assign this Sublease or sublease all or any portion of the Premises to an
entity which is the parent of Subtenant,  subsidiary of Subtenant,  affiliate of
Subtenant, or shall directly or indirectly control, be controlled by or be under
common  control with  Subtenant  and (ii) to assign this  Sublease in connection
with the sale of all or substantially all of Subtenant's business or a merger or
consolidation  of Subtenant (or its parent) into or with another company to such
acquirer or succeeding entity.

                                      -3-

<PAGE>


     10.  Notices.  Any notice or demand  which either party may or must give to
the other  under  this  Sublease  Agreement  shall be in writing  and  delivered
personally or sent by registered or certified  mail  addressed if to Sublandlord
as follows:

VistaRMS
950 Herndon Parkway
Suite 360
Herndon, Virginia 20170
Attn: Carrie Turley, Office Manager

AND IF TO SUBTENANT,  PRIOR TO THE SUBLEASE AND TO SUBTENANT  AFTER THE SUBLEASE
COMMENCEMENT DATE, AS FOLLOWS:                  COMMENCEMENT DATE, AS FOLLOWS:

Tel-Save, Inc.                                  Tel-Save, Inc.
6805 Route 202                                  12020 Sunrise Valley Drive
New Hope, Pennsylvania 18938                    Suite 250
Attn: Gabriel Battista, CEO                     Reston, Virginia 20191
                                                Attn: Gabriel Battista, CEO


with a copy in both cases to:
Arnold & Porter
555 12th  Street, N.W.
Washington, D.C. 20004
Attn: Jennifer Perkins

Either party may, by notice in writing,  direct that future notices or demand be
sent to a  different  address.  Notice  shall be deemed to have been  given when
received by the parry to whom  addressed (or the date which delivery is refused,
as the case may be).

     11. No  Partnership.  Nothing herein  contained in this Sublease  Agreement
shall be deemed or construed as creating the relationship of principal and agent
or of  partnership  or  joint  venture  between  the  parties  hereto;  it being
understood  and  agreed  that no act of the  parties  hereto  shall be deemed to
created any relationship other than that of Sublandlord and Subtenant.

     12.  Insurance.   Subtenant  agrees  to  maintain  casualty  and  liability
insurance coverage with respect to the Premises and with limits of liability and
deductibles  as  required   under  the  Prime  Lease.   Prior  to  the  Sublease
Commencement  Date,  Subtenant shall provide  Sublandlord  with a certificate of
insurance evidencing such insurance coverage.

     13.  Incorporation.  Except as may be  inconsistent  with the terms of this
Sublease Agreement, which is subject and subordinate to the Prime Lease, all the
terms,  covenants and  conditions of the Prime Lease,  excepting the  provisions
contained therein with respect to (a) the Security  Deposit,  (b) any options to
renew the Term,  or (c) any  options to cancel the Prime  Lease

                                      -4-
<PAGE>

(excluding  the option to terminate  pursuant to Section 13 of the Prime Lease),
shall be applicable to this Sublease Agreement with the same force and effect as
if  Sublandlord  were the lessor  under the Prime Lease and  Subtenant  were the
lessee  thereunder;  and in case of any breach by Subtenant,  Sublandlord  shall
have all the  rights  against  Subtenant  as would be  available  to the  lessor
against the lessee under the Prime Lease,  Sublandlord  shall in addition,  upon
the occurrence of any breach by Subtenant and the failure to cure the same on or
before the expiration of three (3) days notice  thereof,  be entitled to recover
from  Subtenant  the cost of the removal of Subtenant and  Subtenant's  property
from the Premises.

     14. Binding Agreement.  The covenants and agreements herein contained shall
bind and insure to the benefit of Sublandlord,  Subtenant,  and their respective
executors, administrators, successors and assigns; however, this provision shall
not be deemed to authorize any violation of Section 9 hereof.

     15. Complete Agreement. All prior understandings and agreements between the
parties  are merged  within  this  Sublease  Agreement,  which  alone  fully and
completely sets forth the  understanding  of the parties,  and this Sublease may
not be changed or terminated  orally or in any manner other than by an agreement
in writing and signed by the party  against  whom  enforcement  of the change or
termination is sought.

     Sublandlord  represents  and  warrants  to  Subtenant  that the Prime Lease
attached hereto as Exhibit A and the First Sublease attached hereto as Exhibit B
are true,  correct and  complete  copies  thereof.  Sublandlord  represents  and
warrants to Subtenant that, to Sublandlord's  knowledge, (i) there is no default
by either Prime Landlord or First Sublandlord under the Prime Lease or by either
First  Sublandlord  or  Sublandlord  under the First Sublease and (ii) the Prime
Lease and the First Sublease are in full force and effect.

     16. Security Deposit. Upon the execution hereof, Subtenant shall deliver to
Sublandlord  a security  deposit in the amount of Seven  Thousand  Eight Hundred
Thirty-Three and 81/100 Dollars ($7,833.81) (the "Security Deposit") as security
for  the  payment  and  performance  by  Subtenant  of all  of its  obligations,
covenants,  conditions and agreements hereunder.  The Security Deposit shall not
be considered a prepayment of rent or a limit on Subtenant's liability under the
Sublease or as liquidated  damages. If there is an event of default by Subtenant
hereunder,  Sublandlord  shall have the right,  but shall not be  obligated,  to
apply the Security Deposit as is reasonably  necessary to cure such default,  in
which event Subtenant shall be obligated to promptly  deliver to Sublandlord the
cash amount  necessary to restore the Security  Deposit to its original  amount,
the  Subtenant's  failure to do so within  ten (10) days after  notice of demand
therefor  from  Sublandlord  shall  constitute  an event of  default  under  the
Sublease  entitling  Sublandlord  without  further notice to all of its remedies
under the Sublease;  provided,  however, such defaults and Subtenant's liability
under the Sublease  shall  thereby be  discharged  only pro tanto and  Subtenant
shall  remain  liable  for any  amounts  that  said  Security  Deposit  shall be
insufficient  to pay.  Sublandlord  agrees to return  the  Security  Deposit  to
Subtenant within fifteen (15) days of the Sublease Expiration Date. In addition,
Sublandlord  agrees to pay  Subtenant  all  accrued  interest  collected  on the
Security Deposit, net of taxes.



                                      -5-
<PAGE>

     17. Brokers.  Upon execution of this Sublease by both parties,  Sublandlord
shall pay to Grubb and Ellis a commission  as set forth in a separate  agreement
between  Sublandlord  and said  brokers,  for  brokerage  services  rendered  to
Sublandlord in this transaction.  Except as aforesaid, the parties represent and
warrant to each  other  that they have  dealt with no other  broker or finder in
connection with this transaction.

     18. Prime Landlord's and First Sublandlord's  Consent. It is understood and
agreed by the parties hereto that acceptance of this Sublease by the Sublandlord
shall be subject to the consent of the Prime Landlord  pursuant to Section 20 of
the Prime Lease and of the First  Sublandlord  pursuant  to the First  Sublease.
Sublandlord shall not be liable in any manner to Subtenant should Prime Landlord
or First  Sublandlord  reject the  Sublandlord's  request  for  approval of this
Sublease.  Subtenant shall use reasonable  efforts to cooperate with Sublandlord
to provide the  information  required  by Prime  Landlord  with  respect to this
Sublease.   Sublandlord   hereby   acknowledges  to  First   Sublandlord   that,
notwithstanding  this  Sublease,  Sublandlord  shall  in no way be  released  or
relieved,  in whole or part, from  Sublandlord's  covenants as "Subtenant" under
the First Sublease.  In the event Prime Landlord or First Sublandlord refuses to
consent  to this  Sublease,  then upon ten (10) days  following  written  notice
thereof from Sublandlord,  Subtenant shall vacate the Premises.  Notwithstanding
the foregoing, in the event that Subtenant fails to vacate the Premises,  within
such ten (10) day period (i) Prime Landlord or Sublandlord may forthwith reenter
and take  possession of said Premises,  and (ii) Subtenant shall pay Sublandlord
an amount  equal to twice the monthly  payment of Basic  Monthly  Rent in effect
immediately  prior to the expiration of the Term,  however,  the foregoing shall
not be deemed to limit  Subtenant's  liability arising from any wrongful holding
over. This Sublease may be executed in two or more  counterparts,  each of which
when incorporated together shall constitute an original.




                                      -6-
<PAGE>



     IN WITNESS  WHEREOF,  the parties  hereto  have caused this  Sublease to be
executed as of the day and year first above written:

WITNESS:                                  SUBLANDLORD:                  

                                          VistaRMS, Inc.


By:                                       By:                            [Seal]
   ----------------------------              ----------------------------
                                             Its: President


WITNESS:                                  SUBTENANT::

                                          Tel-Save, Inc.


By:                                       By:                            [Seal]
   ----------------------------              ----------------------------
                                             Its:
                                                 ------------------------




                                      -7-
<PAGE>



                            CONSENT OF PRIME LANDLORD


     Reston Plaza Office L.L.C.  (the "Prime  Landlord"),  owner of the Premises
hereinabove  subleased and Prime Landlord  under the Prime Lease,  in accordance
with the  provision  of Section 20 of the Prime Lease,  hereby  consents to this
Sublease  Agreement  upon the terms stated  herein,  and such  approval is being
issued  on  the  condition  that  neither  Gemini  Air  Cargo,  L.L.C.  nor  RMS
International,  Inc.  (dba  Vistarms,  Inc.)  shall  be  relieved  from  primary
liability  for all  obligations  of the Tenant  under the Prime Lease and on the
condition  that this  approval  does not amend or modify the actual terms of the
Prime Lease in any manner.

     In accordance with Section 20 of the Prime Lease,  Tel-Save,  Inc. shall be
directly  liable to Prime  Landlord  for all  obligations  of Gemini  Air Cargo,
L.L.C.  under the Prime Lease and  Tel-Save,  Inc.  by  executing  the  Sublease
Agreement, hereby assumes all such obligations. Tel-Save, Inc. acknowledges that
such obligations include, without limitation, the obligation under Section 20 of
the Prime Lease to pay directly to Prime Landlord,  as "Additional  Rent," fifty
percent  (50%) of the excess of (i) the "Basic Rent"  payable under the Sublease
Agreement over (ii) the "Basic Rent" payable under the Prime Lease.

                                  PRIME LANDLORD:

                                  RESTON PLAZA OFFICE, L.L.C.


WITNESS:                          By:       LASALLE ADVISORS 
                                            LIMITED
                                            PARTNERSHIP, Advisor and 
                                            Duly Authorized Agent


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

                                  Name:      David L. Reahl
                                       -------------------------------

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




<PAGE>



                           CONSENT OF GEMINI AIR CARGO

     Gemini Air Cargo,  Inc.,  First  Sublandlord  of the  Premises  hereinabove
subleased in accordance  with the terms of the First Sublease hereby consents to
this Sublease Agreement upon the terms stated herein, and such approval is being
issued on the condition that RMS  International,  Inc., now doing business under
VistaRMS,  Inc., will not be relieved from primary liability for all obligations
of the Subtenant  under the First  Sublease  Agreement and on the condition that
this approval does not amend or modify the actual terms of the First Sublease in
any manner.

     The undersigned  agrees that it will not be relieved from primary liability
for all obligations of the Tenant under the Prime Lease.

                                       FIRST SUBLANDLORD:

                                       GEMINI AIR CARGO, INC.

WITNESS:


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

                                  Name:
                                       -------------------------------

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






                                                                   EXHIBIT 10.45


                                      LEASE

                                 BY AND BETWEEN

                          AETNA LIFE INSURANCE COMPANY

                                  ("Landlord")

                                       AND

                         POTOMAC FINANCIAL GROUP, L.L.C.

                                   ("Tenant")






                            Multi-tenant Office Lease

                           12020 Sunrise Valley Drive
                                Reston, Virginia


<PAGE>



                                TABLE OF CONTENTS
                                -----------------

1.       TERMS................................................      1
         -----

2.       DELIVERY OF POSSESSION...............................      2
         ----------------------

3.       PAYMENT OF RENT......................................      2
         ---------------

4.       SECURITY DEPOSIT.....................................      2
         ----------------

5.       USES.................................................      3
         ----

6.       LATE CHARGES.........................................      5
         ------------

7.       REPAIRS AND MAINTENANCE..............................      5
         -----------------------

8.       UTILITIES AND SERVICES...............................      5
         ----------------------

9.       COST OF SERVICES AND UTILITIES.......................      6
         ------------------------------

10.      PROPERTY TAXES.......................................      11
         --------------

11.      LIABILITY AND CASUALTY INSURANCE.....................      13
         --------------------------------

12.      FIRE INSURANCE - FIXTURES AND EQUIPMENT..............      14
         ---------------------------------------

13.      DAMAGE OR DESTRUCTION................................      14
         ---------------------

14.      ALTERATIONS AND ADDITIONS: REMOVAL OF FIXTURES.......      16
         ----------------------------------------------

15.      ACCEPTANCE OF PREMISES...............................      17
         ----------------------

16.      TENANT IMPROVEMENTS..................................      18
         -------------------

17.      ACCESS...............................................      18
         ------

18.      WAIVER OF SUBROGATION................................      18
         ---------------------

19.      INDEMNIFICATION......................................      19
         ---------------

20.      ASSIGNMENT AND SUBLETTING............................      19
         -------------------------

21.      ADVERTISING..........................................      21
         -----------

22.      LIENS................................................      21
         -----



<PAGE>

23.      DEFAULT..............................................      21
         -------

24.      SUBORDINATION AND ATTORNMENT.........................      24
         ----------------------------

25.      SURRENDER OF POSSESSION..............................      25
         -----------------------

26.      NON-WAIVER...........................................      25
         ----------

27.      HOLDOVER.............................................      25
         --------

28.      CONDEMNATION.........................................      26
         ------------

29.      NOTICES..............................................      26
         -------

30.      MORTGAGEE PROTECTION.................................      26
         --------------------

31.      COSTS AND ATTORNEYS' FEES............................      27
         -------------------------

32.      BROKERS..............................................      27
         -------

33.      LANDLORD'S LIABILITY.................................      27
         --------------------

34.      ESTOPPEL CERTIFICATES................................      28
         ---------------------

35.      FINANCIAL STATEMENTS.................................      28
         --------------------

36.      TRANSFER OF LANDLORD'S INTEREST......................      29
         -------------------------------

37.      RIGHT TO PERFORM.....................................      29
         ----------------

38.      SUBSTITUTED PREMISES.................................      29
         --------------------

39.      SALES AND AUCTIONS...................................      30
         ------------------

40.      NO ACCESS TO ROOF....................................      30
         -----------------

41.      SECURITY.............................................      30
         --------

42.      AUTHORITY OF TENANT..................................      30
         -------------------

43.      NO ACCORD OR SATISFACTION............................      31
         -------------------------

44.      MODIFICATIONS FOR LENDER.............................      31
         ------------------------

45.      PARKING..............................................      31
         -------


<PAGE>

46.      GENERAL PROVISIONS...................................      31
         ------------------

47.      RULES AND REGULATIONS................................      33
         ---------------------

48.      NO WARRANTIES OR REPRESENTATIONS BY LANDLORD.........      34
         --------------------------------------------

49.      LANDLORD'S CONSENT OR APPROVAL.......................      34
         ------------------------------

50.      WAIVER OF TRAIL BY JURY..............................      35
         -----------------------

EXHIBIT A - LOCATION AND DIMENSIONS OF PREMISES
EXHIBIT B - SPECIAL STIUPLATIONS
EXHIBIT C - WORK LETTER
EXHIBIT D - RULES AND REGULATIONS
EXHIBIT E - CLEANING SPECIFICATIONS


<PAGE>



                               LEASE SUMMARY SHEET


1.       LANDLORD:           Aetna Life Insurance Company
                             c/o Trammell Crow Real Estate Services, Inc.
                             1115 30th Street, N.W.
                             Washington, D.C. 20007

2.       TENANT:             Potomac Financial Group, L.L.C., a Virginia
                             limited liability company

3.       TENANT'S ADDRESS
         PRIOR TO OCCUPANCY:      12020 Sunrise Valley Drive
                                  Suite 100
                                  Reston, Virginia 22091

4.       TENANT'S ADDRESS
         UPON OCCUPANCY:          12020 Sunrise Valley Drive
                                  Suite 250
                                  Reston, Virginia 22091

5.       PREMISES:           Approximately 3,723 square feet on the second
                             floor of the Building known as Suite 250

6.       TERM OF LEASE:      YEARS:  Five (5)
                             BEGINNING:            December 1, 1995
                             ENDING: November 30, 2000

7.       RENT:               MINIMUM (BASE) MONTHLY RENT:

                             ADDITIONAL RENT: Increases in Operating Costs
                                              and Property Taxes over a
                                              1996 Base Year

                             ESCALATION:      Three percent (3%) per annum

8.       SECURITY DEPOSIT:               (See Special Stipulation No. 3)


                       - FOR INFORMATIONAL PURPOSES ONLY -


<PAGE>





                                      LEASE

     THIS LEASE (the  "Lease")  is made this ____ day of October,  1995,  by and
between AETNA LIFE INSURANCE  COMPANY, a Connecticut  corporation  ("Landlord"),
c/o Trammell  Crow Real Estate  Services,  Inc.,  and POTOMAC  FINANCIAL  GROUP,
L.L.C., a Virginia limited liability company,  ("Tenant"),  having an address of
12020 Sunrise Valley Drive, Suite 100, Reston, Virginia 22091.

     Landlord,  for and in  consideration of the rents and all other charges and
payments  hereunder and of the  covenants,  agreements,  terms,  provisions  and
conditions to be kept and performed  hereunder by Tenant,  demises and leases to
Tenant, and Tenant hereby hires and takes from Landlord,  the premises described
below  ("Premises"),  subject to all matters  hereinafter set forth and upon and
subject to the covenants,  agreements,  terms, provisions and conditions of this
Lease for the term hereinafter stated.

1. TERMS.  

          1.1  PREMISES.  The Premises  demised by this Lease are  approximately
three  thousand  seven hundred  twenty-three  (3,723) square feet located on the
second (2nd) floor in Reston Plaza II (the  "Building")  at 12020 Sunrise Valley
Drive, Reston,  Virginia,  together with a nonexclusive right to use parking and
other common areas (the "Property"). The rentable square footage of the Premises
has been  determined by Landlord in accordance  with WDCAR (89)  standards.  The
location and dimensions of the Premises are shown on EXHIBIT A, attached  hereto
and incorporated  herein by reference.  No easement for light or air is included
in this Lease.

          1.2 AGREED AREAS.The parties agree that the total rentable area of the
Building,  the area of the Premises, and Tenant's percentage of the Building are
as follows:

          Total rentable area of the Building: 48,832 sq. ft.;
          Area of Premises: 3,723 sq. ft.; and
          Tenant's percentage of the Building: 7.62%.

          1.3 LEASE TERM. The parties agree that the Lease Commencement Date and
the Lease Expiration Date are as follows:

          Lease Commencement Date: December 1, 1995.

          Lease Expiration Date:  12:00 midnight on the last day of the sixtieth
                                  (60th) full  calendar  month  after  the Lease
                                  Commencement Date.

          1.4 BASE RENT. The basic rent ("Base Rent") is $5,506.94 per month for
the five (5) years of the term hereof and  thereafter  shall  increase as may be
set forth in EXHIBIT B attached hereto and incorporated herein by reference.  In
addition to the Base Rent, Tenant shall pay all amounts designated as Additional
Rent ("Additional Rent") under this Lease,  including but not limited to charges
for additional services under Section 8.2, increases in Operating Costs 


<PAGE>


of under  Article 9, and  increases in Property  Taxes under  Article 10, all of
which shall be deemed rent ("Rent") due under this Lease.

          1.5 INITIAL PAYMENT.  Tenant shall pay Landlord upon execution of this
Lease _______ and _______ Dollars ______ representing:

     (a) the first month's Base Rent of ______ and

     (b) the security deposit of $______

     2. DELIVERY OF POSSESSION.  If Landlord is unable to deliver  possession of
the  Premises to Tenant on the Lease  Commencement  Date this Lease shall not be
void or voidable,  nor shall Landlord be liable to Tenant for any loss or damage
resulting therefrom,  nor shall the expiration date of the term be extended, but
in such event Tenant shall not be liable for any Rent or other charges due under
this lease until such time as Landlord  tenders  delivery of  possession  of the
Premises  to  Tenant in  accordance  with the terms of the  Tenant  Work  Letter
attached hereto. If Landlord is unable to deliver  possession of the Premises to
Tenant by January 15, 1996, Tenant shall have the option to terminate this Lease
immediately  upon  written  notice to Landlord  and  Landlord  shall  return all
prepaid rent, security deposit and all other sums paid by Tenant within five (5)
business days of such notice.  Should Landlord tender possession of the Premises
to Tenant prior to the date specified as the Lease Commencement Date, and Tenant
elects to accept such prior tender, such prior occupancy shall be subject to all
terms, covenants and conditions of this Lease, including the payment of Rent.

     3.  PAYMENT OF RENT.  Except as  otherwise  provided in this Lease,  Tenant
shall pay Landlord the Rent and any other  payments due under this Lease without
prior  notice,  deduction  or offset,  in lawful  money of the United  States in
advance on or before the first day of each month,  except that the first month's
Base Rent  shall be paid upon the  execution  hereof,  at the  address  noted in
Section  29, or to such  other  party or at such  other  place as  Landlord  may
hereafter  from time to time  designate in writing.  Rent and other  amounts due
under this Lease for any partial month at the beginning or end of the Lease term
shall be prorated, on a per diem basis.

     4. SECURITY DEPOSIT.  As security for its full and faithful  performance of
this Lease,  Tenant  shall pay  Landlord a security  deposit of Dollars ( ) upon
execution  of this Lease.  If Tenant  defaults  with  respect to any covenant or
condition of this Lease beyond any  applicable  notice,  grace and cure periods,
including  but not limited to the payment of Rent or any other payment due under
this Lease,  Landlord upon written notice to Tenant may apply all or any part of
the security deposit to the payment of any sum in default or any other sum which
Landlord  may be  required to or deem  necessary  to spend or incur by reason of
Tenant's  default.  In such event,  Tenant  shall,  upon  demand,  deposit  with
Landlord the amount so applied to replenish the security deposit.  Within thirty
(30) days of the expiration or sooner  termination of this Lease,  Landlord will
refund  Tenant the  security  deposit  less any  amounts  necessary  to cure any
existing  default of Tenant at the time of expiration under this Lease. 


                                       2
<PAGE>

     5. USES.

          5.1  Permitted  Uses.  The  Premises  are to be used only for  general
office purposes  ("Permitted Uses") and for no other business or purpose without
the prior  written  consent  of  Landlord.  No act shall be done in or about the
Premises  that is unlawful or that will  increase the existing rate of insurance
on the  Building.  In the  event  of a breach  of this  covenant,  Tenant  shall
immediately  cease  the  performance  of such  unlawful  act or such act that is
increasing  or has  increased  the existing  rate of insurance  and shall pay to
Landlord any and all reasonable  increases in insurance  premiums resulting from
such breach.  Tenant shall not commit or allow to be committed  any  affirmative
waste upon the Premises, or any public or private nuisance or other act or thing
which disturbs the quiet  enjoyment of any other tenant in the Building.  If any
of  Tenant's  office  machines  or  equipment  disturb  any other  tenant in the
Building,  then Tenant shall  provide  adequate  insulation,  or take such other
action as may be  necessary to eliminate  the noise or  disturbance  at its sole
cost and expense.  Tenant shall not, without  Landlord's prior consent,  install
any equipment,  machine, device, tank or vessel which is subject to any federal,
state or local permitting requirement. Tenant, at its expense, shall comply with
all  laws,   statutes,   ordinances  and  governmental  rules,   regulations  or
requirements  governing  the  installation,  operation  and  removal of any such
equipment, machine, device, tank or vessel. Tenant, at its expense, shall comply
with  all  laws,  statutes,  ordinances,   governmental  rules,  regulations  or
requirements,  and the  provisions  of any  recorded  documents  now existing or
hereafter in effect relating to its use,  operation or occupancy of the Premises
and shall observe such  reasonable  rules and  regulations as may be adopted and
made available to Tenant by Landlord from time to time for the safety,  care and
cleanliness  of the Premises or the Building  and for the  preservation  of good
order therein.

          5.2 HAZARDOUS MATERIALS.

               5.2.1  As used in this  Lease,  the term  "Hazardous,  Materials"
shall mean and include any substance  that is or contains  petroleum,  asbestos,
polychlorinated biphenyls, lead, or any other substance, material or waste which
is now or is hereafter  classified  or considered to be hazardous or toxic under
any federal,  state or local law,  rule,  regulation  or  ordinance  relating to
pollution or the protection or regulation of human health,  natural resources or
the  environment  (collectively  "Environmental  Laws") or poses or threatens to
pose a hazard to the health or safety of persons on the Premises or any adjacent
property.

               5.2.2  Tenant  agrees  that during its use and  occupancy  of the
Premises it will not permit  Hazardous  Materials  to be present on or about the
Premises except in a manner and quantity necessary for the ordinary  performance
of  Tenant's  business  and  that it will  comply  with all  Environmental  Laws
relating to the use, storage or disposal of any such Hazardous Materials.

               5.2.3 If  Tenant's  use of  Hazardous  Materials  on or about the
Premises results in a release,  discharge or disposal of Hazardous Materials on,
in, at,  under,  or  emanating  from,  the Premises or the property in which the
Premises  are  located,  Tenant  agrees  to  investigate,  clean  up,  remove or
remediate such Hazardous  Materials in full compliance with (a) the requirements
of (i) all  Environmental  Laws and (ii) any  governmental  agency or  authority
responsible  for  the  enforcement  of  any  Environmental  Laws;  and  (b)  any
additional requirements 


                                       3
<PAGE>

of Landlord that are  reasonably  necessary to protect the value of the Premises
or the property in which the Premises are located.  Landlord shall also have the
right, but not the obligation,  to take whatever action with respect to any such
Hazardous  Materials that it deems reasonably  necessary to protect the value of
the Premises or the  property in which the  Premises are located.  All costs and
expenses  paid or incurred  by  Landlord in the  exercise of such right shall be
payable by Tenant upon demand.

               5.2.4 Upon reasonable notice to Tenant,  Landlord may inspect the
Premises for the purpose of determining whether there exists on the Premises any
Hazardous  Materials or other  condition or activity that is in violation of the
requirements  of this Lease or of any  Environmental  Laws. The right granted to
Landlord  herein to perform  inspections  shall not create a duty on  Landlord's
part to inspect the Premises,  or liability on the part of Landlord for Tenant's
use, storage or disposal of Hazardous Materials, it being understood that Tenant
shall be solely responsible for all liability in connection therewith.

               5.2.5 Tenant shall  surrender  the Premises to Landlord  upon the
expiration  or  earlier  termination  of this  Lease  free of  debris,  waste or
Hazardous  Materials  placed on or about the  Premises  by Tenant or its agents,
employees,  contractors or invitees,  and in a condition which complies with all
Environmental Laws.

               5.2.6 Tenant agrees to indemnify and hold harmless  Landlord from
and against any and all claims, losses (including,  without limitation,  loss in
value of the  Premises  or the  property  in which the  Premises  are  located),
liabilities and expenses  (including  reasonable  attorney's  fees) sustained by
Landlord  attributable  to (i) any  Hazardous  Materials  placed on or about the
Premises by Tenant or its  agents,  employees,  contractors  or invitees or (ii)
Tenant's breach of any provision of this Section 5.2.

               5.2.7  The  provisions  of this  Section  5.2 shall  survive  the
expiration or earlier termination of this Lease.

     6. LATE CHARGES.  Tenant hereby  acknowledges that late payment to Landlord
of Rent or other sums due  hereunder  will  cause  Landlord  to incur  costs not
contemplated  by this  Lease,  the  exact  amount  of  which  will be  extremely
difficult to ascertain. If any Rent or other sum due from Tenant is not received
within ten (10) days of written  notice of  non-payment  to Tenant  past its due
date,  then Tenant  shall pay to Landlord  immediately  upon  Landlord's  demand
therefor a late charge in an amount  equal to five  percent (5%) of such overdue
amount,  plus any reasonable  attorneys'  fees and costs incurred by Landlord by
reason of Tenant's failure to pay Rent and other charges when due hereunder.  

     7. REPAIRS AND  MAINTENANCE.  Landlord  shall   maintain,  or cause,  to be
maintained, in a first class condition the common areas of the Building, such as
lobbies, elevators,  stairs, and corridors, the roof, foundations,  and exterior
walls of the Building,  and the underground  utility and sewer pipes outside the
exterior  walls of the  Building,  if any,  except any of such repairs  rendered
necessary  by the  negligence  or  willful  misconduct  of Tenant,  its  agents,
customers, employees, independent contractors, guests or invitees, the repair of
which  shall be paid for by Tenant  within ten (10) days of  Landlord's  written
demand.  Subject to  Landlord's  


                                       4
<PAGE>


right of access pursuant to Article 17, Tenant shall be exclusively  responsible
for the interior of the  Premises,  which shall be  maintained by Tenant in good
order and  repair,  and  Landlord  shall be under no  obligation  to inspect the
Premises or, except as otherwise  expressly  provided in this Lease,  repair the
Premises.  Tenant shall  promptly  report in writing to Landlord  any  defective
condition known to it which Landlord is required to repair. Tenant hereby waives
the right to make  repairs  at  Landlord's  expense  under any law,  statute  or
ordinance now or hereafter in effect.  

     8. UTILITIES AND SERVICES.

          8.1 SERVICE. From 8:00 a.m. to 6:00 p.m. on weekdays ("Normal Business
Hours") and from 9:00 a.m. to Noon on Saturday ("Saturday  Mornings") (excluding
legal holidays), Landlord shall furnish to the Premises electricity for lighting
and operation of low-power usage office machines,  including without limitation,
copiers,  fax machines,  printers and personal  computers,  water, heat. and air
conditioning,  and  elevator  service.  During all other hours,  Landlord  shall
furnish such services except for heat and air conditioning.

          8.2  ADDITIONAL  SERVICES.  If  requested  by Tenant,  Landlord  shall
furnish heat and air  conditioning at times other than Normal Business Hours and
Saturday Mornings and the cost of such services as established by Landlord shall
be paid by Tenant as Additional Rent,  payable promptly upon receipt of Landlord
invoice.  Currently,  the overtime  rate for utilities in the Building is $25.00
per hour.  Landlord shall also provide  toilet room supplies,  window washing at
reasonable  intervals,  and customary  Building  janitorial  service which shall
include the  responsibilities set forth in EXHIBIT E attached hereto and by this
reference made a part hereof.  Other types of services  provided or caused to be
provided by Landlord to Tenant which are in addition to the services  ordinarily
provided  Building  tenants  shall be payable as provided in Section  9.1.1.2 of
this  Lease.  Landlord  shall  not be liable  for any loss,  injury or damage to
property caused by or resulting from any variation,  interruption, or failure of
such services due to any cause  whatsoever,  or from failure to make any repairs
or perform any  maintenance.  In the event of any  interruption of such services
for more than  forty-eight  (48) hours and such  services are within  Landlord's
control,  Tenant  shall be entitled to an abatement of Rent during the period of
such interruption. In no event shall Landlord be liable to Tenant for any damage
to the  Premises or for any loss,  damage or injury to any  property  therein or
thereon occasioned by bursting,  rupture, leakage or overflow of any plumbing or
other pipes or other similar cause in, above,  upon or about the Premises or the
Building.  If additional  tenants request overtime services on a day when Tenant
requests  such  services,  the actual cost thereof  shall be pro rated among all
such tenants.

     9. COST OF SERVICES AND UTILITIES.

          9.1  DEFINITIONS.  In addition  to the Base Rent and other  Additional
Rent as set forth in this Lease, Tenant shall pay to Landlord as Additional Rent
increases under this Article 9. Said increases shall be made as provided herein,
using the following definitions:

               9.1.1  "OPERATING  COSTS" Shall  include  Costs of Utilities  and
other Operating Costs.


                                       5
<PAGE>


                    9.1.1.1 "COSTS OF UTILITIES" shall mean all expenses paid or
incurred by Landlord, including any surcharges imposed, for electricity,  water,
gas,  sewers,  oil and utility  services for the Building,  land and parking and
other common areas.

                    9.1.1.2  "OTHER   OPERATING  COSTS"  shall  mean  all  other
expenses  paid or incurred by Landlord for  maintaining,  operating,  replacing,
repairing,  and managing (i) the  Building,  (ii) the personal  property used in
conjunction therewith,  (iii) the Building roof, or (iv) the land upon which the
Building is situated,  including all curbs and  sidewalks  adjacent to the same.
Such costs shall  include,  without  limitation,  supplies,  cleaning  services,
garbage and trash  collection,  personal property taxes,  replacement  lighting,
maintenance  and service  contracts,  wall and window  washing,  towel  service,
machinery,  equipment, a reasonable management fee in an amount not in excess of
that prevailing in similar buildings in the Reston,  Virginia area, window glass
replacement  and  repair,   landscaping  services  of  independent   contractors
(including,  without limitation, ice and snow removal),  compensation (including
employment  taxes and fringe  benefits) of on-site  employees up to the level of
Building Manager who perform regular and recurring duties in connection with the
management, operation, maintenance,  replacement and repair of the Building, the
personal property and equipment used in conjunction  therewith and the land upon
which the Building is situated and all curbs and sidewalks adjacent to the same,
capital improvements to the Building which are required by local or governmental
authorities  or  which  are  reasonably  expected  to  reduce  Operating  Costs,
insurance  premiums,  repair,  replacement and maintenance costs required by any
applicable federal,  state or local law now or hereafter in affect,  permits and
inspection  fees,  reasonable  legal fees and costs incurred in connection  with
contesting  the amounts or the  imposition of any Property  Taxes (as defined in
Article 10) , and accounting fees and any other expense or charge whether or not
hereinbefore  described which, in accordance with generally accepted  accounting
and  management  practices,  would be  considered  an  expense  of  maintaining,
operating,  replacing  or repairing  the  Building,  the  personal  property and
equipment used in conjunction therewith, and the land upon which the Building is
situated and all curbs and sidewalks adjacent to the same, excluding:  (a) costs
of any special services rendered to individual tenants (including  Tenant),  for
which a special,  separate  charge  shall be made (and which shall be payable by
such  tenant  [including  Tenant],  as  Additional  Rent within ten (10) days of
written  demand   therefor);   (b)  Property  Taxes;  and  (c)  depreciation  or
amortization  of costs required to be  capitalized in accordance  with generally
accepted  accounting  practices  (except  that  Operating  Costs  shall  include
amortization of any energy management system or other capital improvements which
are made pursuant to the requirement of any local or  governmental  authority or
which are reasonably  expected to reduce operating Costs).  

               9.1.1 In addition to the foregoing,  "Operating  Costs" shall not
include any of the following:

                (i) Any cost which would have been  reimbursed  if Landlord  had
                    maintained the insurance customarily maintained by landlords
                    of comparable properties;

               (ii) Costs of alterations or  improvements of the leased promises
                    of any tenant in the Building;


                                       6
<PAGE>

              (iii) Costs of correcting  defects in the initial  construction of
                    the Building;

               (iv) Real   estate   brokers'    commissions,    advertising   or
                    promotional/marketing   expenses   incurred  in  leasing  or
                    procuring tenants of space in the building  (including,  but
                    not  limited  to, any rent or other  expenses or any on-site
                    leasing office);

                (v) Deprecation  of the Building or any  equipment,  fixtures or
                    improvements therein;

               (vi) Any bad debt loss or rent loss;

              (vii) Deductible  amounts  paid by  Landlord  in  connection  with
                    claims made by Landlord under insurance policies (including,
                    but not limited to,  expenses  for repairs  occasioned  by a
                    casualty);

             (viii) Expenses  for  the  operation  of  parking  areas  or  other
                    concessions,  or expenses  incurred in  connection  with any
                    other   areas  of  the   Building   which  are  not  devoted
                    exclusively to office purposes  (including,  but not limited
                    to,  expenses  incurred in  connection  with the  operation,
                    maintenance or repair of any retail areas);

               (ix) Costs  associated  with the formation or  maintenance of any
                    legal  entity  constituting   Landlord  from  time  to  time
                    (including,  but not limited to,  trustee's  fee(s),  annual
                    franchise fees, organizational or administrative expenses or
                    accounting   fees  (other  than  with  respect  to  Building
                    operations));

                (x) General  overhead  or  general  administrative  expenses  of
                    Landlord not specifically relating to the Property;

               (xi) Costs  associated  with the  acquisition,  confirmation,  or
                    defense of Landlord's title to or interest in the Property;

              (xii) Costs  associated  with  financing,  refinancing,  pledging,
                    selling,  granting or otherwise  transferring or encumbering
                    ownership  interests  in the  Property  (including,  but not
                    limited  to,  prepayment  of  indebtedness,  mortgaging,  or
                    ground leasing of the Building);

             (xiii) Any costs  incurred in obtaining  or  renewing a certificate
                    of occupancy;

              (xiv) Acquisition or rental of fine art;

               (xv) Costs of sewer or water tap or connection fees;


                                       7
<PAGE>


              (xvi) Costs of  renovating  the lobbies or other  common  areas of
                    the Building;

             (xvii) Any  costs  or expenses  related to or in connection  with a
                    dispute  with  any  holder  of a  mortgage  on  or  loan  in
                    connection with the Building;

            (xviii) Construction  of  all  or  any  part of the  Building or the
                    Property;

              (xix) Reserves for repairs, maintenance or replacements;

               (xx) Costs of Building services provided to other tenants outside
                    of normal Building hours; or

              (xxi) Exceeding   the   level  of   services,   utilities   and/or
                    facilities  which are  generally  provided  without  cost to
                    tenants in  comparable  buildings in the  Northern  Virginia
                    area which are substantially tenanted by unrelated parties.

               9.1.2 "LEASE YEAR" shall mean the twelve-month  period commencing
January 1 and ending December 31.

               9.1.3 "BASE SERVICES YEAR" shall mean calendar year 1996.

               9.1.4  "ACTUAL  COSTS"  shall  mean the actual  expenses  paid or
incurred  by  Landlord  for  Operating  Costs  during any Lease Year of the term
hereof.

               9.1.5  "ACTUAL  COSTS  ALLOCABLE  TO  THE  PREMISES"  shall  mean
Tenant's share of the Actual Costs determined by multiplying Tenant's percentage
of the Building described in Section 1.2 by the Actual Costs.

               9.1.6  "ESTIMATED  COSTS  ALLOCABLE TO THE  PREMISES"  shall mean
Landlord's  estimate or Actual Costs Allocable to the Premises for the following
Lease Year to be given by Landlord to Tenant pursuant to Section 9.3.

               9.2 BASE AMOUNT.  Operating  Costs  allocable to the Premises for
the Base Services Year shall be deemed the "Base Amount".

               9.3 ADDITIONAL RENT. Prior to the commencement of each Lease Year
(except the Base Services  Year) during the term hereof,  Landlord shall furnish
Tenant a written  statement or the Estimated Costs Allocable to the Premises for
such Lease Year and a calculation of the portion of Estimated Costs Allocable to
the  Premises  payable  by Tenant as  Additional  Rent in  accordance  with this
Section.  In advance  of or before  the first day of each month  during the term
hereof  commencing  on the first day of the first Lease Year  following the Base
Services  Year,  Tenant shall pay as Additional  Rent for each month during each
such Lease  Year:  one-twelfth  (1/12th)  of the  amount,  if any,  by which the
Estimated Costs Allocable to the Premises exceed the Base Amount. If at any time
or times during any such Lease Year,  it appears to Landlord  that the Estimated
Costs Allocable to the Premises will vary from Landlord's


                                       8
<PAGE>


estimate by more than five percent (5%) on an annualized basis, Landlord may, by
written  notice to  Tenant,  revise  its  estimate  for such  Lease Year and the
portion of the Estimated  Costs  Allocable to the Premises  payable by Tenant as
Additional  Rent as  provided  herein for such  Lease Year shall be  accordingly
adjusted based on such revised estimate.

          9.4  ACTUAL  COSTS.  Within  ninety  (90) days after the close of each
Lease Year during the term hereof,  Landlord  shall  deliver to Tenant a written
statement  setting forth the Actual Costs  Allocable to the Premises  during the
preceding  Lease  Year.  If such costs for any Lease  Year less the Base  Amount
exceed the amounts paid by Tenant to Landlord  pursuant to Section  9.3,  Tenant
shall pay the amount of such excess to Landlord as Additional Rent within thirty
(30) days after receipt of such  statement by Tenant.  If such  statement  shows
such costs to be less than the amount  paid by Tenant to  Landlord  pursuant  to
Section 9.3, then the amount of such  overpayment by Tenant shall be credited by
Landlord to the next Rent payable by Tenant.  In the event such  overpayment can
not be fully  credited by Landlord to the next Rent payable by Tenant due to the
expiration  of the  term of this  Lease,  any  remaining  overpayment  shall  be
credited  by  Landlord  to any other  charges  due under this Lease and,  to the
extent no such charges are due,  shall be refunded to Tenant by Landlord  within
thirty (30) days of the Lease Expiration Date.

          9.5 END OF TERM. If this Lease terminates on a day other than the last
day of a Lease Year, the amount of any adjustment to Estimated  Costs  Allocable
to the Premises with respect to the Lease Year in which such termination  occurs
shall be prorated on the basis which the number of days from the commencement of
such Lease Year to and  including  such  termination  date bears to 365; and any
amount  payable by Landlord to Tenant or Tenant to Landlord with respect to such
adjustment  shall be payable  within thirty (30) days after delivery by Landlord
to Tenant of the  statement  of Actual  Costs  Allocable  to the  Premises  with
respect to such Lease Year.

          9.6 FURTHER  ADJUSTMENT.  In the event the average  occupancy level of
the Building for the Base Services Year and/or any subsequent Lease Year was not
ninety-five  percent (95%) or more of full occupancy,  then the Actual Costs for
such year shall be  adjusted  and  apportioned  among the tenants by Landlord to
reflect those costs which would have occurred had the Building been  ninety-five
percent (95%) occupied during such year.

     10. PROPERTY TAXES.

          10.1  CONTRIBUTION  TO TAXES.  In  addition to the Base Rent and other
Additional Rent, Tenant shall pay to Landlord,  as Additional Rent, its share of
the  increase in Property  Taxes under this  Article 10.  Tenant's  share of the
increase of such taxes shall be  determined  as provided  herein,  utilizing the
following definitions:

               10.1.1  "Property  Taxes"  shall  mean  any  form of  assessment,
license, fee, rent tax, excise, imposition, charge, levy, or tax (other than net
income,  estate,   succession,   inheritance,   transfer  or  franchise  taxes),
including,  without  limitation,  all ad valorem,  sales and use,  value  added,
single  business,  gross  receipts,  transactions,  sewer,  privilege or similar
taxes,  imposed by any authority  having the direct or indirect power to tax, or
by any city,  county,  state 


                                        9
<PAGE>

or federal  government or any improvement or other district or division thereof,
on the Building or any part  thereof,  the land,  the parking area, or any other
legal or equitable interest of Landlord in the same.

               10.1.2 The Term  "Lease  Year"  shall mean the period  defined in
Section 9.1.2.

               10.1.3 The term  "Base Tax Year"  shall  mean the  calendar  year
1996.

               10.1.4 The term "Tenant's Share of Property Taxes" shall mean the
amount of Property Taxes payable during any Lease Year by Landlord multiplied by
Tenant's percentage of the Building described in section 1.2.

          10.2  ADDITIONAL  RENT FOR  ESTIMATED  INCREASES IN TENANT'S  SHARE OF
PROPERTY  TAXES.  Prior to the  commencement of each Lease Year (except the Base
Tax Year),  Landlord shall furnish Tenant with a written statement setting forth
the  estimate  of  Tenant's  Share  of  Property  Taxes  for  such  Lease  Year.
One-twelfth  (1/12th) of the amount,  if any, by which such  estimated  Tenant's
Share of Property  Taxes exceeds  Tenant's  Share of Property Taxes for the Base
Tax Year shall be Additional Rent payable by Tenant as provided in Article 3.

          10.3 ACTUAL PROPERTY TAXES. Within ninety (90) days after the close of
each  Lease Year  during the term  hereof,  Landlord  shall  deliver to Tenant a
written  statement  setting forth  Tenant's  Share of Property  Taxes during the
preceding  Lease Year. If such amount less Tenant's  Share of Property Taxes for
the Base Tax Year ("Tenant's Actual Share") exceeds the amount of Property Taxes
actually  paid by Tenant to Landlord  pursuant to Section  10.2  hereof,  Tenant
shall pay the amount of such excess to Landlord as Additional Rent within thirty
(30) days after receipt of such  statement by Tenant.  If such  statement  shows
Tenant's  Actual  Share to be less than the  amounts  paid by Tenant to Landlord
pursuant to Section 10.2, then the amount of such overpayment  shall be credited
by Landlord to the next Rent  payable by Tenant.  In the event such  overpayment
can not be fully  credited by Landlord to the next  monthly  Rent or  subsequent
monthly Rent payable by Tenant due to the  expiration of the term of this Lease,
any remaining  overpayment  shall be credited by Landlord,  until such credit is
used up, to any other  charges  due under this Lease and,  to the extent no such
charges are due, shall be refunded to Tenant by Landlord within thirty (30) days
of the Lease Expiration Date.

          10.4 TAXES ON PERSONAL  PROPERTY PAID FOR BY TENANT AND NOT REIMBURSED
BY LANDLORD. Tenant shall pay, prior to delinquency, all personal property taxes
payable with  respect to all  property of Tenant  located on the Premises or the
Building and shall provide promptly, upon request of Landlord,  written proof of
such payment.

          10.5 END OF TERM.  If this  Lease  terminates  on a day other than the
last day of a Lease Year, the amount of any adjustment between the estimated and
actual  Tenant's Share of Property Taxes with respect to the Lease Year in which
such  termination  occurs shall be prorated on the basis of a 365-day year;  and
any amount  payable by Landlord to Tenant or Tenant to Landlord  with respect to
such  adjustment  shall be payable  within  thirty  (30) days after  delivery 

                                       10
<PAGE>

by Landlord to Tenant of the statement of Tenant's  Share of Property Taxes with
respect to such Lease Year.

          10.6 FURTHER  ADJUSTMENT.  In the event the average occupancy level of
the Building for the Base Services Year and/or any subsequent Lease Year was not
ninety-five percent (95%) or more of full occupancy, then the Property Taxes for
such year shall be  proportionately  adjusted  among the  tenants by Landlord to
reflect those costs which would have occurred had the Building been  ninety-five
percent (95%) occupied during such year.

     11. LIABILITY AND CASUALTY  INSURANCE.  Tenant shall, at Tenant's  expense,
obtain and keep in force during the term of this Lease a policy of comprehensive
general liability insurance, including personal injury liability and contractual
liability, insuring Landlord and Tenant against any liability arising out of the
use,  occupancy or maintenance of the Premises.  Such insurance  shall be in the
amount of not less than One Million and No/100ths  Dollars  ($1,000,000.00)  for
bodily injury and property  damage for any one accident or occurrence.  Fire and
casualty  insurance  with extended  coverage in an amount of not less than Fifty
Thousand and No/100ths Dollars  ($50,000.00)  shall also be obtained and kept in
force  during the term of this Lease at  Tenant's  expense.  The limit of any of
such  insurance  shall not limit the  liability of Tenant  hereunder.  If Tenant
fails to procure and maintain  such  insurance,  Landlord  may, but shall not be
required to, procure and maintain the same, at Tenant's expense to be reimbursed
by  Tenant as  Additional  Rent  within  ten (10) days of  written  demand.  All
insurance  required  to be  obtained  by  Tenant  hereunder  shall be  issued by
companies  acceptable  to  Landlord.   Thirty  (30)  days  prior  to  the  Lease
Commencement  Date,  Tenant shall deliver to Landlord  certificates of liability
insurance  required herein with loss payable  clauses  satisfactory to Landlord.
Any  deductible  under  such  insurance  policy in excess  of One  Thousand  and
No/100ths  Dollars  ($1,000.00) must be approved by Landlord in writing prior to
issuance of such policy. No policy shall be cancelable,  allowed to lapse and/or
expire and/or be subject to reduction of coverage  except upon thirty (30) days'
prior written  notice to Landlord.  All such policies  shall name Landlord as an
additional  insured and shall be written as primary  policies  not  contributing
with and not in excess of coverage which  Landlord may carry.  The policy limits
set forth herein shall be subject to periodic review,  and Landlord reserves the
right to require that Tenant  increase the liability  coverage limits if, in the
reasonable opinion of Landlord, the coverage becomes inadequate and is less than
commonly  maintained  by  tenants  making  similar  uses in the area of  similar
buildings.  Tenant shall obtain any revised or  increased  coverage  required by
Landlord within thirty (30) days of any such notification from Landlord.

     12. FIRE INSURANCE - FIXTURES AND EQUIPMENT.  Tenant shall maintain in full
force and effect on all Tenant's trade fixtures, equipment and personal property
on the  Premises,  a policy of all risk  property  insurance  covering  the full
replacement value of such property.  During the term of this Lease, the proceeds
from any such policy of insurance shall be used for the repair or replacement of
the fixtures and  equipment so insured.  Landlord  shall have no interest in the
insurance  upon  Tenant's  equipment  and fixtures  and will sign all  documents
reasonably necessary or proper in connection with the settlement of any claim or
loss by Tenant.  Landlord will not carry insurance on Tenant's possessions other
than leasehold improvements. Tenant shall furnish Landlord with a certificate of
insurance  evidencing that the  requirements  set forth herein are in full force
and effect.  Any deductible in excess of Two Thousand Five Hundred and No/100ths
Dollars ($2,500.00) under such insurance must be approved in writing 



                                       11
<PAGE>

by Landlord prior to issuance of such policy. Upon demand,  Tenant shall provide
Landlord,  at Tenants expense, with such increased amount of existing insurance,
and such other  insurance  as  Landlord  or  Landlord's  lender  may  reasonably
require,  to afford Landlord and Landlord's lender adequate  protection.  Tenant
shall  provide  Landlord  with notice of loss or damage to property  immediately
after such loss or damage  occurs.  Tenant shall  provide and keep in force with
companies satisfactory to Landlord, business interruption insurance in an amount
equivalent to six (6) months Rent and Additional  Rent which shall not contain a
deductible greater than One Thousand Dollars  ($1,000.00).  Tenant shall furnish
Landlord  with  certificates  of  insurance  naming  Landlord  as an  additional
insured. No policy shall be cancelable, allowed to lapse and/or expire and/or be
subject to  reduction  of coverage  except upon thirty (30) days' prior  written
notice to Landlord.

     13. DAMAGE OR DESTRUCTION.

          13.1 CASUALTY DAMAGE - Insured. If the Building or Premises is damaged
by fire or other perils  covered by extended  coverage  insurance  the following
provisions shall apply:

               13.1.1 TOTAL  DESTRUCTION.  In the event of total  destruction of
the  Building,  Landlord  shall elect  either  promptly  to commence  repair and
restoration of the Building and prosecute the same diligently to completion,  in
which event this Lease shall  remain in full force and effect,  or not to repair
or restore the Building,  in which event this Lease shall  terminate.  In either
case,  Landlord shall give Tenant written notice of its intention  within ninety
(90) days after the occurrence of such  destruction.  If Landlord  elects not to
restore the  Building,  this Lease shall be deemed to have  terminated as of the
date of such total  destruction.  In the event  that the  repair or  restoration
cannot be completed  within one hundred  eighty (180) days after the date of the
casualty,  Tenant shall have the right to  terminate  this Lease within ten (10)
days after Tenant's receipt of Landlord's notice of intent to repair or restore.

               13.1.2 PARTIAL DESTRUCTION. In the event of a partial destruction
of the  Building to an extent not  exceeding  twenty-five  percent  (25%) of the
value  thereof  and if the  damage  thereto  is such  that the  Building  may be
repaired or restored  within ninety (90) days from the date of such  destruction
and Landlord  will receive  insurance  proceeds  sufficient to cover the cost of
such repairs,  Landlord shall commence and proceed  diligently  with the work of
repair and  restoration,  in which event this Lease shall continue in full force
and effect;  or if such repair and restoration  requires longer than ninety (90)
days or the cost thereof exceeds  twenty-five percent (25%) of the value thereof
or if the insurance proceeds payable to Landlord will not be sufficient to cover
such cost,  Landlord may elect  either to so repair and restore,  in which event
this Lease shall continue in full force and effect, or not to repair or restore,
in which event this Lease shall terminate.  In either case,  Landlord shall give
written  notice to Tenant of its  intention  within  ninety  (90) days after the
destruction  occurs.  If Landlord  elects not to repair or restore the Building,
this Lease  shall be deemed to have  terminated  as of the date of such  partial
destruction.  In the event that the repair or  restoration  cannot be  completed
within one  hundred  eighty  (180) days after the date of the  casualty,  Tenant
shall have the right to terminate this Lease within ten (10) days after Tenant's
receipt of Landlord's notice of intent to repair or restore.


                                       12
<PAGE>


          13.2 TERMINATION.  Upon any termination of this Lease under any of the
provisions  of this Article,  Tenant shall  surrender the Premises in accordance
with the provisions of Article 25.

          13.3 RENT ABATEMENT.  In the event of repair and restoration as herein
provided,  the monthly  installments of Rent shall be equitably  abated based on
the amount of Tenant's loss of use of the Premises occasioned thereby; provided,
however,  if the damage is due, directly or indirectly,  to the fault or neglect
of Tenant, its officers,  contractors,  licensees, agents, servants,  employees,
guests, invitees or visitors, there shall be no abatement of Rent, except to the
extent Landlord receives proceeds from any applicable insurance policy of Tenant
to  compensate  Landlord  for loss of Rent.  Tenant shall not be entitled to any
compensation  or  damages  for  loss  of use of the  whole  or any  part of said
Premises and/or any inconvenience or annoyance occasioned by such damage, repair
or restoration.

          13.4 DELAY.  Tenant shall not be released from any of its  obligations
under this Lease except to the extent and upon the conditions  expressly  stated
in this  Article.  Notwithstanding  anything to the  contrary  contained in this
Article,  if Landlord has elected to repair or restore and is thereafter delayed
or prevented  from  repairing or restoring  within one hundred eighty (180) days
after the  occurrence  of such damage or  destruction  by reason of acts of God,
war,  governmental  restrictions,  inability to procure the  necessary  labor or
materials,  or other causes beyond the control of Landlord,  Landlord  shall, at
Landlord's  option,  be  relieved  of its  obligation  to make  such  repair  or
restoration and Tenant shall be released from its  obligations  under this Lease
as of the end of such one (1) year period.

          13.5  UNINSURED  DAMAGE.  Notwithstanding  anything  to  the  contrary
contained in this  Article,  if damage to the Building or the Premises is due to
any cause other than fire or other peril covered by extended coverage insurance,
Landlord may elect to terminate this Lease.

          13.6  REPAIR  OBLIGATION.  If Landlord  is  obligated  to or elects to
repair or restore as herein  provided,  Landlord  shall  repair or restore  only
those  portions of the Building and Premises which were  originally  provided at
Landlord's  expense;  and the  repair  and  restoration  of areas  or items  not
provided at Landlord's expense shall be the obligation of Tenant.

          13.7 END OF TERM.  Notwithstanding  anything to the contrary contained
in this  Article,  Landlord  may elect to  terminate  this Lease in the event of
damage to the Building or the Premises  occurring during the last (12) months of
the term of the Lease or any extension thereof;  and Landlord shall not have any
obligation  to repair or restore the  Premises or the  Building  during the last
twelve (12) months of the term of this Lease or any extension thereof.

     14. ALTERATIONS AND ADDITIONS: REMOVAL OF FIXTURES.

          14.1 CONSENT  REQUIRED.  Tenant shall not make or allow to be made any
alterations, additions or improvements (collectively "Alterations") to or on the
Premises (except for non-structural  interior alterations in an amount less than
$10,000) without first obtaining the written consent of Landlord,  which consent
shall not be unreasonably withheld, delayed or conditioned.



                                       13
<PAGE>


          14.2 REQUEST FOR  ALTERATIONS.  Any request for Alterations to be made
to the Premises by Tenant shall be made in writing, which shall include detailed
plans and  specifications of the proposed  Alterations  prepared by an architect
approved by Landlord and licensed in the  jurisdiction  in which the Premises is
located,  together with the names and addresses of the proposed  contractors and
subcontractors,  all of whom shall be approved and licensed as aforesaid. Tenant
shall upon demand reimburse  Landlord as Additional Rent for all reasonable cost
and expense  actually  incurred in reviewing  the plans and  specifications  and
inspecting  the work on behalf of Landlord (by persons  other than  employees of
Landlord)  including  without  limitation,  the  cost  of any  engineers  and/or
architects retained by Landlord to review same and inspect the work on behalf of
Landlord.

          14.3  NATURE  OF  ALTERATIONS.  Any  Alterations,  including,  but not
limited to, wall  covering,  paneling and built-in  cabinet work (but  excepting
moveable furniture and trade fixtures),  shall be made at Tenant's sole expense,
according  to plans and  specifications  approved  in  writing by  Landlord,  in
compliance with all applicable laws, by a licensed contractor, and in a good and
workmanlike  manner  conforming in quality and design with the Premises existing
as of the Lease  Commencement Date, shall not diminish the value of the Building
or the  Premises  and  shall at once  become a part of the  realty  and shall be
surrendered  with the  Premises  (unless  otherwise  required by Landlord as set
forth in Section 14.5 below).

          14.4  REPAIRS.  Tenant  shall be  responsible  for  making any and all
repairs and  replacements to the  Alterations  during the term of this Lease (as
same may be  extended)  and  maintaining  the same in good order and  condition.
Notwithstanding  anything to the contrary contained in this Lease,  should there
be a fire or other  casualty to the  Premises,  it is agreed by the parties that
Landlord  shall not be  responsible  to restore any  Alterations  made by Tenant
regardless  of whether  such  Alterations  were  approved by Landlord and Tenant
shall be responsible to restore the same at its sole cost and expense.

          14.5  EXPIRATION/TERMINATION  OF LEASE.  Upon the expiration or sooner
termination of the term hereof,  Tenant shall,  upon written demand by Landlord,
at Tenant's sole expense, with due diligence, remove any alterations, additions,
or improvements made by Tenant, designated by Landlord to be removed at the time
of Landlord's  approval of such  request,  and repair any damage to the Premises
caused by such removal.  Tenant shall remove all of Tenant's  moveable  property
and trade  fixtures  which can be removed  without damage to the Premises at the
termination of this Lease,  either by expiration of the term or other cause, and
shall pay Landlord any damages for injury to the Premises or Building  resulting
from such  removal.  If Tenant  shall fail to remove any of its  property of any
nature  whatsoever  (other than moveable  property and trade  fixtures) from the
Premises or Building at the  termination  of this Lease or when Landlord has the
right of reentry, such property shall be deemed to have been abandoned by Tenant
and Landlord may, in  accordance  with the  provisions  of  applicable  statutes
governing commercial landlord and tenant matters, without liability for the loss
thereof or damage thereto,  either remove and store such property,  such storage
to be for the account and at the expense of Tenant, or otherwise dispose of such
property  in  Landlord's  sole and  absolute  discretion,  all at the expense of
Tenant.  If Landlord  elects to store such  property and Tenant fails to pay the
cost of storing any such property  within  thirty (30) days of demand  therefor,
Landlord may sell any or all such  property at public or private  sale,  without
notice to Tenant,  and shall apply the  proceeds  of such sale to the  following
costs in the following order:  (i) the cost and 



                                       14
<PAGE>


expense of such sale, including reasonable  attorneys' fees, (ii) the payment of
the costs or charges for storing any such property, and (iii) the payment of any
other sum which may then be or thereafter  become due Landlord from Tenant under
any of the terms of this Lease. The balance, if any, shall be paid to Tenant.

          15.  ACCEPTANCE OF PREMISES.  Unless Landlord has expressly  agreed in
this Lease to perform certain tenant  improvement  work in the Premises,  Tenant
shall be deemed to have accepted the Premises on the Lease  Commencement Date in
their  "AS IS"  condition.  If  tenant  improvements  are to be  constructed  by
Landlord in the  Premises,  the  acceptance  of the  Premises by Tenant shall be
deemed to have occurred five (5) days after receipt by Tenant of an  architect's
certificate of readiness  certifying  that the premises are ready for occupancy;
at such time, Tenant shall be deemed to have accepted the Premises in their then
condition  except  for any  "punch  list"  items  (as  that  term is used in the
construction  industry)  noted by Tenant in writing to Landlord within such five
(5) day period  pursuant to any inspection of the Premises made by Tenant within
such five (5) day period.  Landlord shall complete the punch list items within a
reasonable  period  following the  expiration  of such five (5) day period.  The
existence  of such punch list items shall not  postpone  the Lease  Commencement
Date of this Lease nor the obligation of Tenant to pay Rent or any other charges
due under this Lease.

          16.  TENANT   IMPROVEMENTS.   If  Landlord  has  agreed  to  make  any
improvement to the Premises the provisions governing the planning, construction,
scope of work and terms of payment  shall be set forth in EXHIBIT C,  which,  if
attached hereto, is incorporated herein by this reference.

          17. ACCESS.  Tenant shall permit  Landlord and its agents to enter the
Premises at all reasonable times upon prior notice (except in case of emergency)
to inspect the same; to show the Premises to prospective tenants (within six (6)
months of the expiration of the term of this Lease), or interested  parties such
as prospective lenders and purchasers;  to exercise its rights under this Lease;
to clean,  repair,  alter or improve the Premises or the Building;  to discharge
Tenant's  obligations  when Tenant has failed to do so within the time  required
under this Lease; to post notices of  nonresponsibility  and similar notices and
"For Sale" signs at any time and to place "For Lease"  signs upon or adjacent to
the Building or the Promises at any tine within six (6) months of the expiration
of the term of this Lease.  Tenant shall permit Landlord and its agents to enter
the  Premises  at any  time  in  the  event  of an  emergency.  When  reasonably
necessary,  Landlord may temporarily close entrances, doors, corridors, elevator
or other facilities without liability to Tenant by reason of such closure.

     18. WAIVER OF SUBROGATION.

          18.1  TENANT'S  WAIVER.  Whether due to the  negligence of Landlord or
Landlord's  agents or  employees,  or any other cause,  Tenant  hereby  releases
Landlord and Landlord's agents and employees from  responsibility for and waives
its entire claim of recovery for (i) any loss or damage to the personal property
of Tenant located in the Building, including the Building itself, arising out of
any of the perils  which are (or could have been)  covered by Tenant's  property
insurance policy,  with extended coverage  endorsements,  or (ii) loss resulting
from business  interruption or loss of rental income,  at the Premises,  arising
out of any of the perils which are (or could have been)  covered by the business
interruption  or by the loss of rental 


                                       15
<PAGE>


income  insurance  policy  held by  Tenant.  Tenant  shall  cause its  insurance
carrier(s)  to  consent  to such  waiver of all  rights of  subrogation  against
Landlord.

          18.2  LANDLORD'S  WAIVER.  Whether due to the  negligence of Tenant or
Tenant's  agents or  employees,  or any other cause,  Landlord  hereby  releases
Tenant and Tenant's agents and employees from  responsibility for and waives its
entire claim of recovery for (i) any loss or damage to the personal  property of
Landlord located in the Building,  including the Building itself, arising out of
any of the perils which are (or could have been) covered by Landlord's  property
insurance policy,  with extended coverage  endorsements,  or (ii) loss resulting
from business  interruption or loss of rental income,  at the Premises,  arising
out of any of the perils which are (or could have been)  covered by the business
interruption or by the loss of rental income  insurance policy held by Landlord.
Landlord  shall cause its insurance  carrier(s) to consent to such waiver of all
rights of subrogation against Tenant.

     19.  INDEMNIFICATION.  Tenant shall  defend,  indemnify  and hold  harmless
Landlord, its agents, employees,  officers, directors, partners and shareholders
from and against any and all liabilities,  judgments, demands, causes of action,
claims,  losses,  damages,  costs and expenses,  including reasonable attorneys'
fees and  costs,  arising  out of the use,  occupancy,  conduct,  operation,  or
management  of the  Premises by, or the willful  misconduct  or  negligence  of,
Tenant,  its officers,  contractors,  licensees,  agents,  servants,  employees,
guests,  invitees,  or visitors in or about the  Building or Premises or arising
from any breach or default  under  this  Lease by  Tenant,  or arising  from any
accident,  injury, or damage,  howsoever and by whomsoever caused, to any person
or  property,   occurring   in  or  about  the   Building  or   Premises.   This
indemnification  shall survive  termination of this Lease.  This provision shall
not be  construed  to make Tenant  responsible  for loss,  damage,  liability or
expense  resulting from injuries to third parties caused by the sole  negligence
or willful  misconduct  of Landlord,  or its officers,  contractors,  licensees,
agents, employees, or invitees.

     20. ASSIGNMENT AND SUBLETTING.

          20.1  LANDLORD'S  CONSENT.  Tenant  shall not assign  this  Lease,  or
sublease all or any part of the  Premises,  or permit the use of the Premises by
any party  other than  Tenant and Gemini Air Cargo,  L.L.C.,  without  the prior
written consent of Landlord which consent shall not be  unreasonably,  withheld,
delayed  or  conditioned.   When  Tenant  requests  Landlord'  consent  to  such
assignment or sublease,  it shall notify Landlord in writing of (i) the name and
address of the proposed assignee or subtenant;  (ii) the nature and character of
the business of the proposed assignee or subtenant;  (iii) financial information
including financial statements of the proposed assignee or subtenant; and (iv) a
copy of the proposed  sublet or assignment  agreement.  Tenant shall  thereafter
immediately  provide to Landlord  any and all other  information  and  documents
reasonably   requested  by  Landlord  in  order  to  assist  Landlord  with  its
consideration of Tenant's request hereunder.  Landlord shall have the option (to
be exercised within twenty (20) days from the submission of Tenant's request and
receipt of all other information requested hereunder) to cancel this Lease as it
affects  the  portion of the  Premises  to be  subleased  or  assigned as of the
commencement  date stated in the proposed  sublease or  assignment.  If Landlord
shall not  exercise  its  option  within  the time set forth  above,  Landlord's
consent  to any  proposed  assignment  or  sublease  shall  not be  unreasonably
withheld.



                                       16
<PAGE>


          20.2  APPROVED  SUBLEASES  AND  ASSIGNMENTS.  If Landlord  approves an
assignment  or sublease as herein  provided,  Tenant shall pay to  Landlord,  as
Additional Rent due under this Lease,  as applicable  fifty percent (50%) of the
following:  (i) in the  case of a  sublease,  an  overage  amount  equal  to the
difference,  if any,  between the Rent  allocable  to that part of the  Premises
affected  by such  sublease  pursuant  to this  Lease,  and the rent paid by the
subtenant to Tenant,  less any  reasonable  and customary  expenses  incurred by
Tenant in  connection  with the  sublease  which are approved by Landlord in its
reasonable discretion,  and (ii) in the case of an assignment, an overage amount
equal to the consideration, if any, received by Tenant for such assignment, less
any reasonable and customary  expenses incurred by Tenant in connection with the
sublease  which are  approved  by Landlord in its  reasonable  discretion.  Such
overage  amounts shall be due and payable by Tenant to Landlord  within ten (10)
days of Tenant's  receipt of payment from the  subtenant  or  assignee.  Overage
amounts  in the  case  of a  sublease  shall  be  calculated  and  adjusted  (if
necessary) on a Lease Year (or partial Lease Year) basis,  and there shall be no
cumulative  adjustment  for the term.  No consent to any  assignment or sublease
shall  constitute a further  waiver of the  provisions of this Section,  and all
subsequent  assignments  or  subleases  may be made only with the prior  written
consent of Landlord not to be unreasonably withheld, delayed or conditioned.  An
assignee of Tenant,  at the option of Landlord,  shall become directly liable to
Landlord  for all  obligations  of Tenant  hereunder  and shall  assume all such
obligations  in  writing  in a form  satisfactory  to  Landlord  in its sole and
absolute  discretion,  but no sublease or  assignment  by Tenant  shall  relieve
Tenant of any liability hereunder. Any assignment or sublease without Landlord's
consent  shall be void,  and shall,  at the  option of  Landlord,  constitute  a
default  under this  Lease.  In the event that  Tenant  requests  that  Landlord
consider  a  sublease  or  assignment  hereunder,  Tenant  shall pay  Landlord's
reasonable  fees,  not to exceed Five Hundred and 00/100  Dollars  ($500.00) per
transaction,  incurred in  connection  with the  consideration  of such request,
inclusive  of  reasonable  attorneys'  fees and costs  incurred  by  Landlord in
connection  with  the   consideration  of  such  request  or  such  sublease  or
assignment.

     21.  ADVERTISING.  Tenant  shall not  display any sign,  graphics,  notice,
picture,  or poster, or any advertising matter whatsoever,  anywhere in or about
the Premises or the Building at places  visible from anywhere  outside or at the
entrance to the Premises  without first  obtaining  Landlord's  written  consent
thereto,  such  consent to be at  Landlord's  sole  discretion.  Tenant shall be
responsible  to  maintain  any  permitted  signs  and  remove  the same at Lease
termination.  If Tenant  shall  fail to do so,  Landlord  may do so at  Tenant's
expense and Tenant's  reimbursement  to Landlord for such amount shall be deemed
Additional  Rent and  shall be due  within  ten (10) days of  Landlord's  demand
therefor.  Tenant shall be  responsible to Landlord for any damage caused by the
installation, use, maintenance or removal of any such signs.

     22. LIENS.  Tenant shall keep the Premises and the Building free,  from any
liens,  including  but not  limited to liens filed  against the  Premises by any
governmental  agency,  authority  or  organization,  arising  out  of  any  work
performed,  materials ordered or obligations incurred by or on behalf of Tenant,
and Tenant hereby agrees to indemnify and hold Landlord, its agents,  employees,
independent  contractors,   officers,  directors,   partners,  and  shareholders
harmless from any liability,  cost or expense for such liens. Tenant shall cause
any such lien  imposed  to be  released  of record by  payment or posting of the
proper bond  acceptable  to  Landlord  within ten (10) days after the earlier of
imposition  of the lien or  written  request  by  Landlord.  Tenant  shall  give
Landlord  written  notice of Tenant's  intention to perform work on the Premises
which  might  result in any claim of lien,  at least ten (10) days  prior to the


                                       17
<PAGE>


commencement  of such work to  enable  Landlord  to post and  record a notice of
nonresponsibility  or other notice deemed proper before commencement of any such
work.  If Tenant  fails to remove any lien  within the  prescribed  ten (10) day
period,  then Landlord may do so at Tenant's expense and Tenant's  reimbursement
to Landlord  for such  amount,  including  attorneys'  fees and costs,  shall be
deemed  Additional  Rent.  Tenant  shall have no power to do any act or make any
contract which may create or be the  foundation for any lien,  mortgage or other
encumbrance  upon the reversion or other estate of Landlord,  or of any interest
of Landlord in the Premises.

     23. DEFAULT.

          23.1 TENANT'S DEFAULT A default under this Lease by Tenant shall exist
if any of the following occurs:


               23.1.1 If Tenant  fails to pay Rent or any other sum  required to
be paid  hereunder  within ten (10) days of written  notice of nonpayment on the
date when due; provided,  however,  that if Tenant fails to pay any sum required
to be paid  hereunder  when due, on two (2) or more  occasions  in a twelve (12)
month period, no notice by Landlord shall be required and Tenant shall be deemed
in default, as further stated in Section 23.1.5 of this Lease; or

               23.1.2 If Tenant fails to perform any term, covenant or condition
of this Lease except those  requiring the payment of money,  and Tenant fails to
cure such breach  within  thirty (30) days after  written  notice from  Landlord
where such breach could  reasonably be cured within such thirty (30) day period,
provided,  however, that where such failure could not reasonably be cured within
the thirty (30) day period,  that Tenant shall not be in default if it commences
such  performance  within the thirty (30) day period and  diligently  thereafter
prosecutes the same to completion, or if Tenant shall fail to perform or observe
any of the  provisions  required to be performed or observed by Tenant under any
other agreement relating to the Premises; or

               23.1.3 If, to the extent permitted by applicable law, there shall
be filed by or against  Tenant,  in any court  pursuant to any statute either of
the United  States or any state,  a petition in  bankruptcy or insolvency or for
the  reorganization  of  or  for  the  appointment  of a  receiver,  trustee  or
liquidator  for all or any portion of the assets of Tenant,  and,  within  sixty
(60) days thereafter,  Tenant fails to secure a discharge thereof,  or if Tenant
makes an assignment for the benefit of creditors, or if Tenant admits in writing
its or their inability to pay its or their debts; or

               23.1.4 If Tenant shall fail to take  possession  of and/or occupy
the Premises within the thirty (30) days following the Lease  Commencement  Date
or if Tenant  shall  desert or abandon the  Premises for a period of thirty (30)
days at any time following the Lease Commencement Date; or

               23.1.5  The  chronic  delinquency  by  Tenant in the  payment  of
monthly Rent, or any other periodic payments required to be paid by Tenant under
this Lease, shall constitute a default. "Chronic delinquency" shall mean failure
by Tenant to pay Rent,  or any other  periodic  payments  required to be paid by
Tenant under this Lease within ten (10) days after  written  notice  thereof for
any two (2) months (consecutive or nonconsecutive)  during any twelve 


                                       18
<PAGE>

(12) month period. In the event of a chronic delinquency,  at Landlord's option,
Landlord shall have the additional  right to require that Rent be paid by Tenant
quarter-annually, in advance.

          23.2  REMEDIES.  Upon a default,  Landlord  shall  have the  following
remedies,  in  addition  to all other  rights and  remedies  provided  by law or
otherwise  provided in this Lease, to which Landlord may resort  cumulatively or
in the alternative:

               23.2.1 Landlord may continue this Lease in full force and effect,
and this Lease shall  continue in full force and effect as long as Landlord does
not terminate this Lease,  and Landlord shall have the right to collect Rent and
other charges when due.

               23.2.2 Landlord may terminate Tenant's right to possession of the
Premises  at any time by giving  written  notice to that  effect,  and relet the
Premises  or any part  thereof.  On the giving of the  notice,  all of  Tenant's
rights in the Premises,  shall terminate.  Upon such  termination,  Tenant shall
surrender and vacate the Premises in the  condition  required by Article 25, and
Landlord may re-enter and take  possession of the Premises and all the remaining
leasehold  improvements,  but not Tenant's personal property and eject Tenant or
any of Tenant's  subtenants,  assignees or other person or persons  claiming any
right under or through  Tenant or eject same and not others or eject none.  This
Lease  may  also  be  terminated  by  a  judgment  specifically   providing  for
termination.  Any  termination  under this Section shall not release Tenant from
the  payment of any sum then due  Landlord or from any claim for damages or Rent
or other sum  previously  accrued or then  accruing  against  Tenant.  Upon such
termination  Tenant  shall be  liable  immediately  to  Landlord  for all  costs
Landlord  incurs in  reletting  the  Premises  or any part  thereof,  including,
without limitation, broker's commissions,  expenses of cleaning and redecorating
the Premises  required by the reletting  and like costs.  Reletting may be for a
period  shorter  or longer  than the  remaining  term of this  Lease.  No act by
Landlord other than giving written notice to tenant shall  terminate this Lease.
Acts of  maintenance,  efforts to relet the  Premises  or the  appointment  of a
receiver on Landlord's  initiative  to protect  Landlord's  interest  under this
Lease shall not constitute a termination of Tenant's right to possession. In the
event that Tenant does not remove its personal property from the Premises within
twenty (20) days after  Landlord  notifies  Tenant in writing that this Lease or
Tenant's right to possession  hereunder has been terminated,  Tenant's  personal
property  shall be deemed  abandoned  and may be  removed by  Landlord  from the
Premises  or stored on  Tenant's  behalf at  Landlord's  reasonable  discretion.
Landlord and Tenant hereby  acknowledge that in the event of such a termination,
actual  damages to Landlord  may be difficult  to  ascertain  and,  accordingly,
hereby agree that in such event, the net present value of the Base Rent due from
the date of such  termination to the Lease  Expiration  Date,  discounted at ten
percent  (10%)  per  annum,  less  the fair  rental  value  of the  Premises  as
reasonably   determined  by  Landlord,   which  determination  shall  be  deemed
conclusive,  from the date of such termination  until the Lease Expiration Date,
discounted at ten percent (10%) per annum,  shall  thereupon be immediately  due
and payable to Landlord to  compensate  Landlord for  Tenant's  default and such
termination.  Tenant waives redemption or relief from forfeiture under any other
present  or  future  law,  in the event  Tenant is  evicted  or  Landlord  takes
possession of the Premises by reason of any default of Tenant  hereunder  beyond
applicable notice, grace and cure periods.

               23.2.3  Landlord may terminate this Lease,  re-enter the Premises
and remove all persons and property  from the Premises;  such property  shall be
deemed to have been 


                                       19
<PAGE>

abandoned by Tenant,  if Tenant does not remove such property within twenty (20)
days after  written  notice  from  Landlord  and may be removed  and stored in a
public warehouse or elsewhere or otherwise disposed of in Landlord's  reasonable
discretion,  all at the cost of Tenant.  The parties  hereby agree that Landlord
shall not be liable for the loss of such property or any damages  thereto unless
due to  Landlord's  negligence  or willful  misconduct.  No  re-entry  or taking
possession  of the  Premises  by  Landlord  pursuant  to this  section  shall be
construed as an election to terminate this Lease unless a written notice of such
intention is given to Tenant.  A re-entry or taking  possession  of the Premises
may,  however,  be construed as a termination of Tenant's right of possession of
the Promises.

               23.2.4  Landlord's  rights  pursuant to this  Article,  including
without limitation,  Landlord's rights to collect Base Rent, Additional Rent and
other charges due under this Lease,  shall survive any termination of the Lease,
whether such  termination  is affected  pursuant to this  Article or  otherwise.
Notwithstanding  anything to the contrary contained herein,  Landlord and Tenant
hereby expressly agree that Landlord shall use reasonable efforts to mitigate or
to offset any  damages  which are or may be  suffered by Landlord as a result of
any default of Tenant  under the Lease.  Any payment by Tenant of a sum of money
less than the entire  amount due Landlord at the time of such  payment  shall be
applied to the obligations of Tenant then furthest in arrears. No endorsement or
statement on any check or accompanying any payment shall be deemed an accord and
satisfaction and any payment accepted by Landlord shall be without  prejudice to
Landlord's  right to obtain the balance due or pursue any other remedy available
to Landlord both in law and in equity.

     24.  SUBORDINATION AND ATTORNMENT.  Landlord hereby represents and warrants
to Tenant that there are no  mortgages or deeds of trust  currently  encumbering
the Building. Upon request of Landlord, Tenant will, in writing, subordinate its
rights  hereunder to the lien of any  mortgage,  deed of trust,  ground lease or
underlying  lease now or hereafter  in force  against the  Premises,  and to all
advance  made or hereafter  to be made upon the  security  thereof  provided the
holder  thereof  agrees in  writing  in a form  reasonably  satisfactory  to the
parties not to disturb  Tenant's  possession  in the event of a  foreclosure  or
deed-in-lieu  of  foreclosure.  Tenant shall  execute and return to Landlord any
such subordination documents within ten (10) business days of Landlord's written
request.  If Tenant does not provide Landlord with such subordination  documents
within ten (10) business days of Landlord's written request,  then Tenant hereby
authorizes  Landlord  to execute  such  subordination  documents  acting as duly
authorized agent for Tenant provided the same is not inconsistent with the terms
hereof.  In the event any  proceedings  are brought for  foreclosure,  or in the
event of the  exercise of the power of sale under any  mortgage or dead of trust
made by Landlord covering the Premises,  Tenant shall attorn to the purchaser at
any such  foreclosure,  or to the grantee of a deed in lieu of foreclosure,  and
recognize  such  purchaser or grantee as Landlord under this Lease provided such
party agrees in writing in a form reasonably  satisfactory to the parties not to
disturb Tenant's  possession so long as Tenant is not in default  hereunder past
any  applicable  notice and cure period.  The  provisions of this Article to the
contrary  notwithstanding,  and so long as Tenant is not in  default  hereunder,
this Lease shall remain in full force and effect for the full term hereunder.

     25. SURRENDER OR POSSIESSION.  Upon expiration of the term of this Lease or
as otherwise provided hereunder,  Tenant shall Promptly and peacefully surrender
the Premises to Landlord in as good  condition  as when  received by Tenant from
Landlord or as thereafter 


                                       20
<PAGE>

improved, reasonable use and wear and tear and damage by storm, fire, lightning,
earthquake or other casualty  excepted,  all to the reasonable  satisfaction  of
Landlord.  If the Premises are not  surrendered in accordance  with the terms of
this  Lease,  Tenant  shall  indemnify  Landlord  and  its  agents,   employees,
independent contractors, officers, directors, partners, and shareholders against
any loss or  liability  including  reasonable  attorneys'  fees and  costs,  and
including liability to succeeding tenants,  resulting from delay by Tenant in so
surrendering the Premises.  This  indemnification  shall survive  termination of
this Lease.

     26. NON-WAIVER.  Waiver by Landlord of any breach of any term,  covenant or
condition  herein  contained  shall not be  deemed to be a waiver of such  term,
covenant,  or  condition(s);  or any subsequent  breach of the same or any other
term,  covenant or condition of this Lease,  other than the failure of Tenant to
pay the  particular  rental so accepted,  regardless of Landlord's  knowledge of
such  preceding  breach at the time of  acceptance of such Rent. No provision of
this Lease shall be deemed to have been waived or modified by Landlord or Tenant
unless such waiver or  modification  shall be in writing and signed by the party
against whom such waiver or modification is sought to be enforced.

     27.  HOLDOVER.  If Tenant shall,  without the written  consent of Landlord,
hold over after the  expiration  of the term of this Lease such tenancy shall be
deemed a month-to-month tenancy, which tenancy may be terminated by either party
upon thirty (30) days written  notice to the other party.  During such  tenancy,
Tenant agrees to pay to Landlord,  each month,  one hundred fifty percent (150%)
of the Rent Payable by Tenant for the last month of the term of this Lease.

     28.  CONDEMNATION.  If twenty  percent  (20%) or more of the Premises or of
such portions of the Building as may be required for the  reasonable  use of the
Premises,  are taken by eminent domain or sale under threat of  condemnation  by
eminent domain,  this Lease shall  automatically  terminate as of the date title
vests in the condemning authority, and all Rent and other payments shall be paid
to that date.  Landlord  reserves  all rights to damages to the Premises for any
partial  or entire  taking by  eminent  domain,  and  Tenant  hereby  assigns to
Landlord any right  Tenant may have to such  damages or award,  and Tenant shall
make no claim  against  Landlord  or the  condemning  authority  for damages for
termination of the leasehold interest.  Tenant shall have the right to claim and
recover from the condemning authority compensation for any loss which Tenant may
incur for Tenant's moving expenses,  business interruption or taking of Tenant's
personal property (not including Tenant's leasehold interest).

     29. NOTICES.  All notices and demands which may be required or permitted to
be given to either  party  hereunder  shall be in writing,  and shall be sent by
overnight  courier  or  United  States  mail,  postage  prepaid,   certified  or
registered with return receipt  requested,  to the addresses set forth below, or
to such other person or place as each party may from time to time designate in a
notice to the other.  Notice shall be deemed received upon delivery,  if sent by
overnight  courier,  or upon the earlier of, it sent by mail,  actual receipt or
the third day after deposit in the United States mail, postage prepaid.  Notices
shall be addressed as follows:

If to Landlord:                                If to Tenant:

Trammell Crow Real Estate                      Potomac Financial Group, L.L.C.


                                       21
<PAGE>

     Services, Inc.                            12020 Sunrise Valley Drive
1115 30th Street, N.W.                         Suite 250
Washington, D. C. 20007                        Reston, Virginia  22091
Attn: Property Manager                         Attn:  Mr. Dan Upham

     30. MORTGAGEE  PROTECTION.  Tenant agrees to give any  mortgagee(s)  and/or
trust deed  holder(s),  by overnight,  courier or certified or registered  mail,
return receipt requested,  a copy of any notice of default served upon Landlord,
provided  that prior to such notice  Tenant has been notified in writing (by way
of notice of assignment  of rents and leases,  or otherwise) of the addresses of
such  mortgagee(s)  and/or trust deed  holder(s).  Tenant further agrees that if
Landlord  shall have failed to cure such default within the time provided for in
this Lease,  then the  mortgagee(s)  and/or trust deed  holder(s)  shall have an
additional thirty (30) days within which to cure such default or if such default
cannot be cured within that time,  then such additional time as may be necessary
if within such thirty (30) days any mortgagee and/or trust deed holder(s) notify
Tenant that it will, and, has commenced and is diligently  pursuing the remedies
necessary to cure such default  (including  but not limited to  commencement  of
foreclosure proceedings,  if necessary to effect such cure), in which event this
Lease  shall not be  terminated  while  such  remedies  are being so  diligently
pursued.

     31.  COSTS AND  ATTORNEYS'  FEES.  If Tenant or  Landlord  shall  employ an
attorney  with regard to any act,  omission or activity of the other with regard
to this Lease,  including any suit by Landlord for the recovery of Rent or other
payments due hereunder or possession of the Premises, the losing party shall pay
the prevailing  party a reasonable sum for attorneys' fees and costs,  including
without  limitation  those incurred in connection with any litigation,  at trial
and on  appeal,  and such  attorneys'  fees and  costs  shall be  deemed to have
accrued on the commencement of such action.

     32. BROKERS. Tenant represents and warrants to Landlord that neither it nor
its  officers or agents nor anyone  acting on its behalf has dealt with any real
estate broker other than Trammell Crow Real Estate Services,  Inc.  representing
Landlord and Julian J. Studley,  Inc.  representing Tenant in the negotiating or
making of this  Lease,  and each  agrees to  indemnify  and hold the other,  its
agents, employees, partners, directors, shareholders and independent contractors
harmless from all liabilities, costs, demands, judgments,  settlements,  claims,
and losses, including reasonable attorneys fees and costs, incurred by the other
in  conjunction  with any such  claim or claims of any other  broker or  brokers
claiming to have  interested  Landlord or Tenant in the  Building or Premises or
claiming to have caused Landlord or Tenant to enter into this Lease.

     33. LANDLORD'S LIABILITY.

          33.1   Anything  in  this  Lease  to  the  contrary   notwithstanding,
covenants,  undertakings and agreements  herein made on the part of Landlord are
made and  intended  not for the purpose of binding  Landlord  personally  or the
assets of Landlord but are made and intended to bind only Landlord's interest in
the Premises and Building, as the same may, from time to time, be encumbered and
no  personal  liability  shall at any time be asserted  or  enforceable  against
Landlord or its  stockholders,  officers or partners or their respective  heirs,
legal  representatives,  


                                       22
<PAGE>

successors  and  assigns  on account of the Lease or on
account of any covenant, undertaking or agreement of Landlord in this Lease.

          33.2  Landlord  shall not be liable for any damage or injury which may
be sustained by Tenant or any other person from water by reason of the breakage,
leakage or obstruction of the roof,  roof drains,  sprinkler  systems,  water or
soil pipes or any other leakage in or about the Premises,  or resulting from the
sole  negligence or willful  misconduct  on the part of any of Landlord's  other
tenants, their agents or employees. Landlord shall not be liable for any loss of
property from any cause whatsoever,  including not by way of limitation,  theft,
vandalism or burglary from the Premises, and Tenant covenants and agrees to make
no claim for any such loss at any time.

     34. ESTOPPEL CERTIFICATES. Tenant shall, from time to time, within ten (10)
business days of Landlord's written request, execute, acknowledge and deliver to
Landlord or its  designee a written  statement  stating:  the date the Lease was
executed  and the date it expires;  the date  Tenant  entered  occupancy  of the
Premises;  the  amount  of Base  Rent,  Additional  Rent and other  charges  due
hereunder and the date to which such amounts have been paid;  that this Lease is
in full  force and  effect  has not been  assigned,  modified,  supplemented  or
amended  in any way (or  specifying  the date  and  terms  of any  agreement  so
affecting this Lease);  that this Lease represents the entire agreement  between
the  parties  as to this  leasing;  that all  conditions  under this Lease to be
performed by Landlord have been  satisfied (or  specifying  any such  conditions
that have not been  satisfied);  that all required  contributions by Landlord to
Tenant on account of Tenant's improvements have been received (or specifying any
such  contributions  that  have  not  been  received);  that on the date of such
statement there are no existing  defenses or offset which Tenant has against the
enforcement of this Lease by Landlord (or if so,  specifying the same);  that no
Rent has been paid more than one (1) month in advance; that no security has been
deposited  with Landlord (or, if so, the amount  thereof);  or any other matters
evidencing the status of the Lease, as may be required either by a lender making
a loan to  Landlord  to be secured by a deed of trust or  mortgage  against  the
Building, or a purchaser of the Building. It is intended that any such statement
delivered pursuant to this Article may be relied upon by a prospective purchaser
of Landlord's  interest or a mortgagee of Landlord's interest or assignee of any
mortgage upon  Landlord's  interest in the Building.  If Tenant fails to respond
within  ten (10)  business  days of  receipt  by Tenant of a written  request by
Landlord  as  herein  provided,  Tenant  shall  be  deemed  to have  given  such
certificate as above provided  without  modification and shall be deemed to have
admitted the accuracy of any  information  supplied by Landlord to a prospective
purchaser or mortgagee.

     35. FINANCIAL STATEMENTS. Not more than once each Lease Year, within thirty
(30) days after Landlord's request, Tenant shall deliver to Landlord the current
financial  statements of Tenant, and financial statements of each of the two (2)
years prior to the current  financial  statements  year, to the extent existing,
certified by the Tenant, including a balance sheet and profit and loss statement
for the most  recent  prior year,  all  prepared in  accordance  with  generally
accepted accounting principles  consistently applied. Tenant also agrees, within
thirty  (30) days of  Landlord's  request,  to provide  such  further  financial
information (such as quarterly statements) as Landlord may request.



                                       23
<PAGE>

     36.  TRANSFER OF LANDLORD'S  INTEREST.  In the event of any  transfer(s) of
Landlord's  interest in the Premises or the Building,  other than a transfer for
security  purposes only, the transferor shall be  automatically  relieved of any
and all obligations  and  liabilities on the part of Landlord  accruing from and
after the date of such transfer,  provided the  transferee  agrees in writing to
assume the same and Tenant agrees to attorn to the transferee.

     37. RIGHT TO PERFORM.  If Tenant shall fail to pay any sum of money,  other
than  Rent,  required  to be paid by it  hereunder,  or if Tenant  shall fail to
perform any other act on its part to be performed  hereunder  which such failure
shall continue for thirty (30) days after written notice from Landlord, then, in
addition to a default if provided by Section  23.1,  Landlord may, but shall not
be  obligated  so to do,  and  without  waiving  or  releasing  Tenant  from any
obligations  of Tenant,  make any such  payment or perform any such other act on
Tenant's part to be made or performed as provided in this Lease. Notwithstanding
the foregoing, in the event of an emergency, if Tenant shall fail to pay any sum
of money, other than Rent,  required to be paid by it hereunder or shall fail to
perform any other act on its part to be performed  hereunder,  Landlord may, but
shall not be  obligated so to do, and without  waiving or releasing  Tenant from
any obligations of Tenant, immediately make any such payment or perform any such
other act on Tenant's  part to be made or  performed  as provided in this Lease.
Landlord  shall have (in addition to any other right or remedy of Landlord)  the
same rights and remedies in the event of the  nonpayment  of sums due under this
Article  as in the case of default  by Tenant in the  payment of Rent.  All sums
paid by Landlord and all penalties,  interest and costs in connection therewith,
shall be due and  payable  by Tenant as  Additional  Rent on the next Basic Rent
payment date after such payment by Landlord,  together with interest  thereon at
the  maximum  rate of  interest  permitted  by law from such date to the date of
payment.

     38. SUBSTITUTED  PREMISES.  Landlord shall have the right at any time, upon
giving Tenant not less than sixty (60) days' prior notice in writing, to provide
and furnish  Tenant with space  elsewhere in the  Building  (the "New Space") of
approximately  the same size as the  Premises and to place Tenant in such space.
If the total rentable square footage of the New Space should exceed the total of
the original  Premises,  Tenant's  Rent and Tenant's  percentage of the Building
share shall not be increased  proportionately.  If, however, such total rentable
square  footage  shall be less,  Tenant's  Rent and Tenant's  percentage  of the
Building shall be decreased proportionately. In the event of any such relocation
of Tenant,  Landlord shall pay for Tenant's  reasonable  moving costs  including
without limitation,  new stationery,  business cards, printing expenses,  moving
expenses,  phone and  utility  transfer  charges,  computer  system  relocation,
cabling,  mailing announcements and reasonable advertising of the address of the
New Space; provided,  however,  Tenant shall not be entitled to any compensation
for damages for any interference  with or interruption of its business during or
resulting from such relocation.  However, Landlord shall make reasonable efforts
to  minimize  such  interference.  Landlord  shall have the right to  reasonably
approve all  contractors and vendors  associated  with Tenant' s relocation.  If
Tenant shall notify  Landlord  within twenty (20) days of receipt of notice from
Landlord  required above that Tenant does not want to relocate to the New Space,
Landlord  may,  at its  option,  cancel  this Lease by sending  thirty (30) days
written  notice  thereof to Tenant,  and upon such date  specified in Landlord's
notice,  the term of this Lease shall expire as fully and  completely as if such
date were the date set forth above for the  termination  of this Lease and there
shall be no liability  between the parties except such liability  accruing up to
the date of  termination  of the Lease.  If  Landlord  moves  Tenant to such New
Space, this Lease and each and 


                                       24
<PAGE>

all of its terms, covenants and conditions shall remain in full force and effect
and be deemed  applicable to such new space, and such new space shall thereafter
be deemed to be the  "Premises".  Landlord  shall  relocate  or  replace  all of
Tenant's leasehold  improvements in the Premises with leasehold  improvements of
equal  or  greater  quality  in the New  Space.  The  layout  of the New  Space,
including the ratio of windows to office space,  shall be substantially  similar
to the Premises. All construction and Tenant improvements in the New Space shall
be substantially  completed prior to relocation to the New Space. Landlord shall
use  commercially  reasonable  efforts to perform the relocation of the Premises
over a weekend.  Rent shall  abate for any period of  interruption  of  Tenant's
operations as a result of the relocation.

     39. SALES AND AUCTIONS. No retail sales may be conducted at, upon or in the
Premises. Tenant may not use the exterior walls and doorways of the Premises for
storage.  Tenant  agrees not to install any  exterior  lighting,  amplifiers  or
similar devices in or about the Premises.  Tenant shall not conduct or permit to
be  conducted  any sale by auction in, upon or from the  Premises  whether  said
auction be voluntary, involuntary, pursuant to any assignment for the payment of
creditors or pursuant to any bankruptcy or other insolvency proceeding.

     40. NO ACCESS TO ROOF.  Tenant shall have no right of access to the roof of
the Premises or the Building.

     41.  SECURITY.  Tenant  hereby  agrees to the  exercise by Landlord and its
agents and employees, within their sole discretion, of such security measures as
it deems necessary for the Building.

     42. AUTHORITY OF TENANT.  Tenant warrants to Landlord that Tenant, if other
than an  individual,  is a validly  existing  legal entity under the laws of the
state of its formation, that it is duly qualified to do business in the State in
which the  Premises  are located,  that its entry into and  performance  of this
Lease has been duly  authorized,  that,  if  Tenant  is not an  individual,  the
officer(s),  partner(s) or trustee(s),  as  applicable,  executing this Lease on
Tenant's  behalf  are duly  authorized  to do so, and that this Lease is binding
upon Tenant.

     43. NO ACCORD OR SATISFACTION.  No payment by Tenant or receipt by Landlord
of a lesser amount than the Rent and other sums due hereunder shall be deemed to
be other than on account of the  earliest  Rent or other sums due, nor shall any
endorsement  or statement on any check or  accompanying  any check or payment be
deemed an accord and satisfaction; and Landlord may accept such check or payment
without  prejudice  to  Landlord's  right to recover the balance of such Rent or
other sum and to pursue any other remedy provided in this Lease.

     44. MODIFICATIONS FOR LENDER. If in connection with obtaining financing for
the Building or any portion thereof,  Landlord's lender shall request reasonable
modifications  to this Lease as a condition to such financing,  Tenant shall not
unreasonably withhold, delay, or defer its consent to such modification provided
such modifications do not materially  adversely affect Tenant's rights hereunder
or increase Tenant's obligations.

     45.  PARKING.  Tenant's  occupancy of the Premises shall include the use of
thirteen (13) parking  spaces,  of which two (2) shall be covered spaces and for
which  Landlord  will  


                                       25
<PAGE>

provide free of charge to Tenant for the duration of Tenant's occupancy.  Tenant
shall have the right to park in the Building  parking  facilities in common with
other  tenants of the  Building.  Tenant  agrees not to  overburden  the parking
facilities and agrees to cooperate with Landlord and other tenants in use of the
parking  facilities.  Landlord reserves the right in its absolute  discretion to
determine  whether the  parking  facilities  are  becoming  overburdened  and to
allocate  and assign  parking  spaces  among  Tenant and other  tenants,  and to
reconfigure the parking area and modify the existing  ingress to and egress from
the parking area as Landlord shall deem appropriate  provided that the number of
covered and uncovered parking spaces provided to Tenant shall not be reduced.

     46. GENERAL PROVISIONS.

          46.1  ACCEPTANCE.  The  submission  of this Lease by Landlord does not
constitute  an offer by Landlord or other  option  for, or  restriction  of, the
Premises,  and this Lease shall only become effective and binding upon Landlord,
upon full execution hereof by Landlord and delivery of a signed copy to Tenant.

          46.2  JOINT  OBLIGATION.  If  there  be  more  than  one  Tenant,  the
obligations hereunder imposed shall be joint and several.

          46.3 MARGINAL HEADINGS, ETC. The marginal headings, Table of Contents,
lease  summary  sheet and titles to the  articles and sections of this Lease are
not a part of the Lease  and  shall  have no  effect  upon the  construction  or
interpretation of any part hereof.

          46.4 CHOICE OF LAW.  This Lease shall be governed by and  construed in
accordance with the laws of the Commonwealth of Virginia.

          46.5  SUCCESSORS  AND ASSIGNS.  The  covenants and  conditions  herein
contained,  subject to the  provisions as to  assignment,  inure to and bind the
heirs, successors, executors, administrators and assigns of the parties hereto.

          46.6 RECORDATION. Neither landlord nor Tenant shall record this Lease,
but a short-form memorandum hereof may be recorded at the request of Landlord or
Tenant.  The requesting party shall bear all costs associated with the recording
of such  short-form  memorandum.  Tenant shall,  promptly upon the expiration or
earlier termination of this Lease,  execute all documents necessary to cancel or
terminate of record such short-form memorandum and in the event that Tenant does
not so execute such document(s) within thirty (30) days after written request by
Landlord,   Tenant  hereby  appoints   Landlord  as  its  authorized  agent  and
attorney-in-fact solely for the purpose of execution, on Tenant's behalf, of all
such document(s).

          46.7 QUIET POSSESSION. Upon Tenant's paying the Rent and other charges
due hereunder and observing and performing all of the covenants,  conditions and
provisions on Tenant's part to be observed and performed hereunder, Tenant shall
have quiet  possession  of the Premises for the term hereof,  subject to all the
provisions of this Lease.

          46.8 PARTIAL INVALIDITY. Any provision of this Lease which shall prove
to be invalid, void, or illegal shall in no way affect, impair or invalidate any
other provision  hereof and such other  provision(s)  shall remain in full force
and affect.

                                       26
<PAGE>

          46.9  CUMULATIVE  REMEDIES.  No remedy or election  hereunder shall be
deemed  exclusive but shall,  whenever  possible,  be cumulative  with all other
remedies at law or in equity.  

          46.10 ENTIRE  AGREEMENT.  This Lease contains the entire  agreement of
the parties hereto and no representations,  inducements, promises or agreements,
oral or otherwise,  between the parties,  not embodied  herein,  shall be of any
force or effect.

          46.11  LABOR  DISPUTES.  Tenant  agrees  that it will not at any time,
either  directly  or  indirectly,   employ  or  permit  the  employment  of  any
contractor,  mechanic or laborer,  or permit any materials in the  Premises,  in
connection with any services, provisions, alterations or maintenance, if the use
of such  contractor,  mechanic  or  laborer  or such  materials  may  create any
difficulty,  strike or jurisdictional dispute with other contractors,  mechanics
or laborers  engaged by Landlord or others,  or would  disturb the  constructing
maintenance,  cleaning,  janitorial services,  repair,  management,  security or
operation of the Building or any part thereof . In the event of any interference
or  conflict,  Tenant,  upon demand of  Landlord,  shall cause all  contractors,
mechanics or laborers, or all materials causing such interference, difficulty or
conflict, to leave or be removed from the Building immediately.

          46.12  WAIVER  OF  COUNTERCLAIM.  Tenant  hereby  waives  the right to
interpose any non-compulsory counterclaim of whatever description in any summary
proceeding.

          46.13 TIME IS OF THE  ESSENCE.  Time is of the  essence of this Lease.
Unless  specifically  provided  otherwise,  all  references  to terms of days or
months shall be construed as  references  to calendar  days or calendar  months,
respectively.

          46.14  EXECUTION.  This  Lease  may  be  executed  in  any  number  of
counterparts  , each of which shall be deemed an original and any of which shall
be deemed to be complete in itself and may be  introduced  into evidence or used
for any purpose without the production of the other counterparts.

          46.15 FORCE  MAJEURE.  A party to this Lease shall be excused from the
performance of its duties and obligations under this Lease,  except  obligations
for the payment of money such as Base Rent,  for the period of delay,  but in no
event  longer  than  ninety (90) days,  caused by labor  disputes,  governmental
regulations,  riots, war,  insurrection,  acts of God or other causes beyond the
control of the party whose  performance  is being excused (but such causes shall
not include insufficiency of funds).

          46.16 NO JOINT VENTURE. This Lease does not and shall not be construed
to create a partnership, joint venture or any other relationship other than that
of landlord and tenant.

     47. RULES AND  REGULATIONS.  Tenant  agrees to comply with such  reasonable
rules and  regulations  as Landlord  may adopt from time to time for the orderly
and proper operation of the Building and parking and other common areas provided
that any future rules and  regulations  shall not materially  increase  Tenant's
obligations or decrease  Tenant's rights  hereunder.  Such rules may include but
shall not be limited to the following:  (i) restricting of employee parking to a
limited,  designated area or areas; and (ii) regulation of the removal,  storage
and disposal of Tenant's  refuse and other  rubbish at the sole cost and expense
of Tenant.  

                                       27
<PAGE>

The rules and  regulations  shall be binding upon Tenant upon delivery of a copy
of  them  to  Tenant.  Landlord  shall  not be  responsible  to  Tenant  for the
nonperformance  of any of said  rules and  regulations  by any other  tenants or
occupants of the Building.

     48. NO WARRANTIES OR REPRESENTATIONS BY LANDLORD.  Tenant  acknowledges and
agrees that,  except as expressly set forth in this Lease,  neither Landlord nor
any agent or  representatives  of Landlord have made, and Landlord is not liable
or  responsible   for  or  bound  in  any  manner  by  any  express  or  implied
representations,  warranties,  covenants, agreements,  obligations,  guarantees,
statements,  information or  inducements  pertaining to the Premises or any part
hereof,  the title and physical  condition  thereof,  the  quantity,  character,
fitness and quality thereof,  merchantability,  fitness for particular  purpose,
the income,  expenses or operation thereof, the value and profitability thereof,
the uses which can be made thereof or any other matter or thing  whatsoever with
respect thereto.  Tenant acknowledges,  agrees,  represents and warrants that it
has had the opportunity and has in fact inspected the Premises,  and that it has
had  access  to  information  and data  relating  to all of same as  Tenant  has
considered necessary, prudent, appropriate or desirable for the purposes of this
transaction and, without limiting the foregoing,  that Tenant and its agents and
representatives have independently inspected,  examined,  analyzed and appraised
all of same, including the condition,  value and profitability thereof.  Without
limiting the foregoing, Tenant acknowledges and agrees that, except as expressly
set forth in this Lease,  Landlord is not liable or responsible  for or bound in
any manner by (and Tenant has no relief  upon) any oral or supplied  guarantees,
statements,  information or  inducements  pertaining to the Premises or any part
hereof,  such condition and such operation and any other information  respecting
same  furnished by or obtained from Landlord or any agent or  representative  of
Landlord. Without limiting the foregoing,  except as expressly set forth in this
Lease,  Tenant  acknowledges  and agrees that Tenant is leasing the Premises "AS
IS" at the Lease Commencement Date.

     49. LANDLORD'S CONSENT OR APPROVAL.

          49.1 With respect to any  provision of this Lease which  provides that
Tenant shall obtain Landlord's prior consent or approval,  Landlord may withhold
such  consent  or  approval  for any reason at its sole  discretion,  unless the
provision  specifically  states  that  the  consent  or  approval  will  not  be
unreasonably withheld delayed or conditioned.

          49.2 With respect to any  provision of this Lease which  provides that
Landlord shall not  unreasonably  withhold or unreasonably  delay any consent or
any approval,  Tenant, in no event,  shall be entitled to make, nor shall Tenant
make, any claim for, and Tenant hereby waives any claim for money  damages;  nor
shall Tenant claim any money damages by way of setoff,  counterclaim or defense,
based upon any claim or  assertion  by Tenant  that  landlord  has  unreasonably
withheld or  unreasonably  delayed any consent or approval;  but  Tenant's  sole
remedy shall be an action or  proceeding to enforce any such  provision,  or for
specific performance, injunction or declaratory judgment.

     50. WAIVER OF TRIAL BY JURY. LANDLORD AND TENANT WAIVE THE RIGHT TO A TRIAL
BY JURY IN ANY ACTON OR PROCEEDING  BASED UPON, OR RELATED TO, THE SUBJCT MATTER
OF THIS LEASE. THIS WAIVER IS KNOWINGLY,  INTENTIONALLY, AND VOLUNTARILY MADE BY
TENANT AND 


                                       28

<PAGE>

TENANT  ACKNOWLEDGES  THAT NEITHER  LANDLORD NOR ANY PERSON  ACTING ON BEHALF OF
LANDLORD HAS MADE ANY  RPERESENTATIONS OF FACT TO INDUCE THIS WAIVER OR TRIAL BY
JURY OR IN ANY WAY TO MODIFY OR NULLIFY ITS EFFECT.  TENANT FURTHER ACKNOWLEDGES
THAT IT HAS BEEN  REPRESENTED  (OR HAS HAD THE OPPORUTNITY TO BE REPRESENTED) IN
THE SIGNING OF THIS LEASE AND IN THE MAKING OF THIS WAIVER BY INDEPENDENT  LEGAL
COUNSEL,  SELECTED OF ITS OWN FREE WILL, AND THAT IT HAS HAD THE  OPPORTUNITY TO
DISUCSS THIS WAIVER WITH COUNSEL.  TENANT FURTHER  ACKNOWLEDGES THAT IT HAS READ
AND UNDERSTANDS THE MEANING AND  RAMIFICATIONS  OF THIS WAIVER  PROVISION AND AS
EVIDENCE OF SAME HAS EXECUTED THIS LEASE.

         Initials:

         Landlord:  _______                        Tenant: _______

     IN WITNESS  WHEREOF,  Landlord  and Tenant have  executed  this  Lease,  in
triplicate, on the day and year first above written

TENANT:                                            LANDLORD
- - -------                                            --------
POTOMAC FINANCIAL GROUP,                           AETNA LIFE INSURANCE COMPANY,
L.L.C., a Virginia limited liability company       a Connecticut corporation



By:                                                By:    
   --------------------------                         --------------------------
Printed Name:                                      Printed Name:       
             ----------------                                   ----------------
Its:                                               Its: 
    -------------------------                           ------------------------



                                       29
<PAGE>



                                    EXHIBIT A
                                    ---------

                        LOCATION AND DIMENSIONS OF PLANS
                        --------------------------------





                                       30
<PAGE>



                                    Exhibit B
                                    ---------

                              Special Stipulations
                              --------------------


     These Special  Stipulations are hereby  incorporated into this Lease and in
the event that they  conflict  with any  provision of this Lease,  these Special
Stipulations shall control.

     1. Base Rent.  During the Term of the Lease,  Tenant shall pay Base Rent as
follows:

Year of the              Base Rent Rate per Rentable        Monthly Base
Lease Term                  Square Foot per Annum           Rent Payment
- - ----------                  ---------------------           ------------
        1                          $17.75                      $5,506.94

        2                          $18.28                      $5,671.37
  
        3                          $18.83                      $5,842.01

        4                          $19.40                      $6,018.85

        5                          $19.98                      $6,198.80


     2. Entry Sign.  Landlord shall also provide Tenant with one (1) suite entry
sign at Landlord's  sole cost and expense.  Landlord  hereby  acknowledges  that
Tenant  shall be  permitted to install a second suits entry sign on behalf of an
affiliate of Tenant, at Tenant's expense.

     3.  Security  Deposit.  Tenant  hereby  agrees to pay  Landlord  a security
deposit in the amount of Twenty-Two Thousand and no/100 Dollars ($22,000.00) for
years one (1)  through  three (3)  during the Term of the  Lease.  The  security
deposit for years four (4) through five (5) shall be reduced to Twelve  Thousand
Thirty-Seven and 70/100 Dollars ($12,037.70), provided, however, Tenant does not
exercise its option to terminate this Lease. At any time during the term of this
Lease after the first (1st) anniversary of the Lease  Commencement  Date, Tenant
shall have the right to  substitute  a letter of credit (the "Letter of Credit")
in lieu of the amount of the security deposit as set forth above. Such Letter of
Credit shall be in the form of an unconditional,  irrevocable  standby letter of
credit naming Landlord as beneficiary  and payable upon  presentation of a sight
draft  (accompanied  by  a  statement  by  an  authorized  officer  of  Landlord
certifying  that an Event of Default has occurred and that  Landlord is entitled
to draw on the Security Deposit for such sum as is stated in the sight draft) at
a federally-insured national bank approved by Landlord (the "Issuer") and having
such other form and content as Landlord shall reasonably require.  The Letter of
Credit may be replaced by a substitute letter of credit otherwise satisfying the
terms of this  paragraph in the reduced  amount set forth above or the Letter of
Credit may reduce in amount automatically.

     4. Renewal  Option.  Provided  that (i) both at the time of the exercise of
the option  hereinafter set forth and at the time of commencement of the Renewal
Term (as  hereinafter  


                                       31
<PAGE>

defined) this Lease is in full force and effect and provided further that Tenant
is not then in  monetary  default or  material  non-monetary  default  hereunder
beyond the expiration of any applicable  notice and cure period  provided for in
this Lease and (ii) Tenant is in  occupancy of at least fifty  percent  (50%) of
the Premises for the purpose of conducting  its own  business,  Tenant is hereby
granted  the  option to renew the Lease  Term for one (1)  additional  period of
sixty (60) months (the  "Renewal  Term"),  such  Renewal Term to commence at the
expiration of the initial Lease Term.  Tenant shall exercise its option to renew
by delivering  notice of such  election (the "Renewal  Notice'") to Landlord not
less than six (6) months prior to the  expiration  of the initial Lease Term. In
the event  that  Landlord  does not  receive  the  Renewal  Notice  prior to the
expiration of such time period (time being of the essence with respect thereto),
then such option to renew the Lease Term shall, upon the expiration of such time
period,  become  null and void and be of no  further  force or effect and Tenant
shall,  at the request of Landlord,  execute an instrument in form and substance
acceptable to Landlord confirming such facts. The Renewal Term shall be upon the
same terms and  conditions  of this Lease  except  that the Base Rent during the
Renewal  Term shall be at an annual rate equal to the then  current  fair market
rental  rate for leases  comparable  to this Lease for space  comparable  to the
Premises in the Building taking into account such factors as tenant  improvement
allowances, rent concessions,  and rental escalations (the "FMR"). The FMR shall
be determined by Landlord and Tenant by mutual agreement;  however,  if Landlord
and Tenant  cannot  agree in writing  on the FMR within  thirty  (30) days after
Tenant's  notice of its  election to renew,  the Renewal  Notice shall be deemed
null and void, unless Tenant,  within ten (10) days after the expiration of said
thirty (30) day period,  elects, by notifying  Landlord in writing,  to have the
FMR determined by the Three Broker Method set forth below.  Tenant shall have no
option to renew this Lease beyond the  expiration of the Renewal  Term,  and the
Premises shall be delivered in their existing condition (on an "as is" basis) at
the time the Renewal Term commences.

     The "Three Broker Method" shall operate as follows:  The FMR shall be based
upon the current fair market  rental rate  expressed in terms of rent per square
of rentable area of the Premises for comparable space in comparable buildings in
the Reston,  Virginia  area,  (taking into account  concessions  which are being
offered in the marketplace for renewals) which shall be determined by a board of
three (3) licensed real estate brokers,  one of whom shall be named by Landlord,
one by Tenant, and the two so appointed shall select a third broker. Each member
of the board of brokers  shall be licensed in Virginia as a real estate  broker,
specializing  in the field of  commercial  office  leasing in the Reston area of
Virginia,  having no less than ten (10) years'  experience  in such  field,  and
recognized as ethical and reputable within the field.  Landlord and Tenant agree
to make their  appointments  promptly  after  Landlord  and Tenant are unable to
agree upon the FMR.  The two (2) brokers  selected by Landlord  and Tenant shall
Select  the  third  broker  within  ten (10)  days  after  they  both  have been
appointed,  and each broker,  within fifteen (15) days after the third broker is
elected,  shall submit his or her determination of the FMR. The FMR shall be the
determination  of the broker  that is not the  highest or the lowest (or, if two
brokers  reach  an  identical  determination,  the  determination  of  such  two
brokers).  Landlord and Tenant shall each pay the fee of the broker  selected by
it, and they shall equally share the payment of the fee of the third broker.

     The FMR shall be the Base Rent with  respect  to the  Premises  during  the
first  year of the  Renewal  Term  and  shall  thereafter  escalate  during  the
remainder  of the Renewal  Term at three  percent  (3%) per annum over the prior
year's Base Rent.



                                       32
<PAGE>


     5. Cancellation Option.  Notwithstanding anything to the contrary contained
in this Lease, provided Tenant is not in default hereunder beyond any applicable
notice and cure  period or in the event  that  Tenant is in  default,  if Tenant
shall cure such default,  Tenant shall have the one (1) time option to terminate
this Lease,  effective  upon the  completion  of the third (3rd) Lease Year (the
"Cancellation  Date") by providing  Landlord with written  notice of such option
election  (the  "Cancellation   Notice").  Such  Cancellation  Notice  shall  be
effective  only if it is given to Landlord at least six (6) months  prior to the
Cancellation Date (the "Cancellation Notice Deadline");  accordingly,  if Tenant
has not given its Cancellation Notice to Landlord prior to a Cancellation Notice
Deadline,  the  respective  Cancellation  Option  shall  terminate  and be of no
further force or effect.  As a condition  precedent to any  cancellation of this
Lease pursuant to the provisions of this  paragraph,  Tenant must have delivered
to Landlord,  together with its Cancellation Notice, an amount as a cancellation
fee equal to the sum of  Thirty-Eight  Thousand Three Hundred Fifteen and 98/100
Dollars  ($38,315.98),  which  represents (i) an amount equal to the unamortized
portion of any tenant improvement allowance,  leasing commissions and free rent,
if any, plus (ii) an amount equal to three (3) months of the then current rental
rate.  It is hereby  acknowledged  that any such  amount  required to be paid by
Tenant  in  connection  with  such  early  termination  is not a  penalty  but a
reasonable  pre-estimate  of the loss  incurred  by Landlord as a result of such
early  termination  of this Lease (which loss is  impossible  to calculate  more
precisely) and, in that regard,  constitutes  liquidated damages with respect to
such loss.  Tenant shall  continue to be liable for its  obligations  under this
Lease to and through  the  Cancellation  Date,  including,  without  limitation,
Additional  Rent that  accrues  pursuant to the terms of the Lease,  with all of
such  pre-Cancellation  Date obligations  surviving the early termination of the
Term of this Lease to the extent that such obligations  remain unfulfilled as of
the  Cancellation  Date.  The rights  granted to Tenant under this paragraph are
personal to Tenant, and in the event of any assignment of this Lease or sublease
by Tenant,  this Cancellation Option shall thenceforth be void and of no further
force or effect.


                                       33
<PAGE>



                                    Exhibit C
                                    ---------

                               Tenant Work Letter
                               ------------------



     Landlord  agrees that it shall  construct the tenant  improvements  for the
Premises in a good and workmanlike  manner  substantially in accordance with the
construction  drawings  and  plans  prepared  by  ______________________   dated
September  26, 1995 which  Tenant has and does  hereby  approve  (the  "Approved
Drawings")  and the  Buildings  standard  specifications  for the  quantity  and
quality of materials to be used in the construction of the tenant  improvements.
Landlord shall pay for all costs of construction  of the tenant  improvements as
shown on the  Approved  Drawings.  Landlord  shall have the right to approve all
changes, modifications, substitutions or additions to the Approved Drawings.

     Landlord  shall  paint and  re-carpet  the entire  Premises  with  Building
standard  carpet and colors to be selected by Tenant and repair all water damage
in the Premises.

     Additionally,  Landlord's  architect  shall  provide  services for Approved
Drawings at Landlord's sole cost and expense.




                                       34
<PAGE>



                                    Exhibit D
                                    ---------

                              Rules and Regulations
                              ---------------------



1.   The  sidewalks in front of Premises  shall not be  obstructed  by Tenant or
     used by Tenant for any  purpose  other than  ingress and egress from and to
     Tenant's offices. Tenant shall remove promptly, at its own expense, without
     the use of  chemical  agents,  any debris  from the  sidewalks  in front of
     Premises.  Landlord  shall in all  cases  obtain  the right to  control  or
     prevent  access  thereto  by  any  person  whose  presence,  in  Landlord's
     judgment,   would  be  prejudicial  to  the  safety,  peace,  character  or
     reputation of the Building or of any Tenant of the Property.

2.   The toilet rooms, water closets, sinks, faucets, plumbing and other service
     apparatus  of any kind  shall not be used by Tenant for any  purpose  other
     than those for which they were installed, and no sweepings,  rubbish, rags,
     ashes,  chemicals or other refuse or injurious  substances  shall be placed
     therein or used in connection therewith by Tenant.

3.   No skylight,  window,  door or transom of the Building  shall be covered or
     obstructed by Tenant, and no storm window, awning or other similar material
     shall be installed or placed on any window or in any window  space,  except
     as  approved  in  writing  by  Landlord,   which   approval  shall  not  be
     unreasonably withheld, delayed or conditioned. If Landlord has installed or
     hereafter  installs  any shade,  blind or curtain in the  Premises,  Tenant
     shall not remove it without  first  obtaining  Landlord's  written  consent
     thereto,  which approval  shall not be  unreasonably  withheld,  delayed or
     conditioned.

4.   No sign, lettering, insignia, advertisement, notice or other thing shall be
     inscribed,  painted,  installed,  erected  or placed in any  portion of the
     Premises  which may be seen from  outside the  Building,  or on any window,
     space or other part of the  exterior or interior  of the  Building,  unless
     first  approved  in  writing  by  Landlord,  which  approval  shall  not be
     unreasonab1y  withheld,  delayed or  conditioned.  Names on suite entrances
     shall be provided by and only  Landlord and at Tenant's  expense,  using in
     each instance lettering of a design and in a form consistent with the other
     lettering in the Building, and first approved in writing by Landlord, which
     approval shall not be unreasonably withheld, delayed or conditioned. Tenant
     shall not erect any stand,  booth or showcase or other article or matter in
     or upon the Premises and/or the Building without first obtaining Landlord's
     written consent thereto, which approval shall not be unreasonably withheld,
     delayed or conditioned.

5.   Tenant  shall not  place  any  additional  lock  upon any door  within  the
     Premises or elsewhere upon the Property,  without  Landlord's prior written
     approval,  such  approval  not  to  be  unreasonably  withheld,  and  shall
     surrender  all keys for all such  locks,  at the end of the Term.  Landlord
     shall  provide  Tenant  with one set of keys to the  Premises  when  Tenant
     assumes possession thereof.

6.   Tenant  shall  not  do or  permit  to be  done  anything  which  materially
     obstructs  or  interferes  with  the  rights  of any  other  tenant  or the
     Property.  Tenant  shall not keep  anywhere  



                                       35
<PAGE>

     within the Property any matter  having an offensive  odor, or any kerosene,
     gasoline,  benzine,  camphene,  fuel or other explosive or highly flammable
     material  except for small amounts of chemicals  used in Tenant's  ordinary
     course of business,  stored in a safe manner  meeting all  regulations  and
     standards including, but not limited to, fire marshall  codes/environmental
     protection  agency rules,  regulations and standards and OSHA  requirements
     and for which Tenant is reasonably  insured.  No bird, fish or other animal
     shall be brought into or kept in or about the Premises.

7.   If  Tenant  desires  to  install   signalling,   telegraphic,   telephonic,
     protective alarm or other wires,  apparatus or devices within the Premises,
     Tenant shall need Landlord's  prior written  approval,  such approval shall
     not be unreasonably  withheld.  After thirty (30) days prior written notice
     to Tenant,  Landlord  shall have the right (a) to prevent or interrupt  the
     transmission of excessive,  dangerous or annoying current of electricity or
     otherwise into or through the Building or the Premises,  (b) to require the
     changing or wiring connections or layout at Tenant's expense, to the extent
     that Landlord may reasonably deem necessary, (c) to require compliance with
     such reasonable rules as Landlord may establish  relating thereto,  and (d)
     in the event of noncompliance with such requirements or rules,  immediately
     to do whatever else it considers reasonably necessary to remove the danger,
     annoyance  or  electrical  interference  with  apparatus in any part of the
     Building.  Each wire  installed  by Tenant  must be clearly  tagged at each
     distributing  board  and  junction  box and  elsewhere  where  required  by
     Landlord  with the  number of the  office to which  such wire leads and the
     purpose  for  which it is used,  together  with the name of Tenant or other
     concern, if any, operating or using it.

8.   Without  Landlord's prior written consent,  which shall not be unreasonably
     withheld,  delayed or  conditioned  (a) no connection  shall be made to any
     electrical  wire for running any fan, motor or other  apparatus,  device or
     equipment, (b) no machinery of any kind other than customary small business
     machinery  shall be  allowed in the  Premises,  and (c) no  switchboard  or
     telephone  wiring or equipment  shall be placed  anywhere  other than where
     reasonably designated by Landlord.

9.   Tenant shall have access to the Premises at all times. Landlord shall in no
     event be  responsible  for  admitting  or  excluding  any  person  from the
     Premises. In case of invasion, hostile attack, insurrection,  mob violence,
     riot,  public  excitement  or  other  commotion,  explosion,  fire  or  any
     casualty,  landlord  shall  have the  right to bar or limit  access  to the
     Building  to  protect  the  safety of  occupants  or the  Property,  or any
     property within the Property.

10.  Tenant and its employees, agents and invitees shall observe and comply with
     the driving and parking signs and markers on the Premises  surrounding  the
     Building.

11.  Landlord  shall have the right to rescind,  suspend or modify the Rules and
     Regulations  and to  promulgate  such  other  Rules or  Regulations  as, in
     Landlord's  reasonable  judgment,  are  from  time to time  needed  for the
     safety, care, maintenance, operation or cleanliness of the Building, or for
     the  preservation  of good order  therein  provided  such  other  Rules and
     Regulations  do not  interfere  with  Tenant's  use  and  occupancy  of the
     Premises or materially increase Tenant's obligations or materially diminish
     Tenant's  


                                       36
<PAGE>

     rights  hereunder.  Upon Tenant's having been given notice to the taking of
     any such action,  the Rules and  Regulations  as so  rescinded,  suspended,
     modified  or  promulgated  shall  have the same  force and  effect as if in
     effect at the time at which  Tenant's  Lease was entered  into (except that
     nothing in the Rules and Regulations shall be deemed in any way to alter or
     impair any provision of such Lease).

12.  The use of any room within the  Building  as sleeping  quarters is strictly
     prohibited at all times.

13.  Nothing in these Rules and  Regulations  shall give any Tenant any right or
     claim against Landlord or any other person if Landlord does not enforce any
     of them against any other Tenant or person (whether or not Landlord has the
     right  to  enforce  them  against  such  Tenant  or  person),  and no  such
     nonenforcement  with respect to any tenant shall constitute a waiver of the
     right  to  enforce  them  as  to  Tenant  or  any  other   Tenant   person.
     Notwithstanding  anything above to the contrary,  Landlord will enforce the
     Rules and Regulations uniformly with all tenants.


                                       37
<PAGE>



                                    Exhibit E
                                    ---------

                             CLEANING SPECIFICATIONS
                             -----------------------


Cleaning services provided five (5) days per week unless otherwise specified.

Cleaning  hours Monday  through Friday between 6:00 p.m. and before 8:00 a.m. of
the following day.

On the last day of the week the work will be done after 6:00 p.m.,  Friday,  but
before 8:00 a.m., Monday.

No cleaning on holidays.

Lavatories
- - ----------

All lavatory floors to be swept and washed with disinfectant nightly.

Tile walls and dividing partitions to be washed and disinfected weekly.

Basins, bowls, urinals to be washed and disinfected daily.

Mirrors,  shelves,  plumbing  work,  bright work,  and enamel  surfaces  cleaned
nightly.

Waste receptacles will be emptied and cleaned and wash dispensaries to be filled
with appropriate tissues, towels, soap nightly.

Main Lobby, Elevators, Building Exterior and Corridors
- - ------------------------------------------------------

Wipe and wash all floors in Main Lobby nightly.

Wipe and/or vacuum elevator floors nightly.

Office Area
- - -----------

Furniture  and fixtures  within reach will be dusted and desk tops will be wiped
clean. However, desks with loose papers on the top will not be cleaned.

Ash trays to be emptied and cleaned.

Window sills and baseboards to be dusted and washed when necessary.

Office wastepaper baskets will be emptied nightly.


                                       38
<PAGE>

Cartons or refuse in excess of that which can be placed in wastebaskets will not
be removed. Tenants are required to place such unusual refuse in trash area.

Cleaner will not remove or clean tea or coffee cups or similar containers; also;
if such liquids are spilled in wastebaskets,  the  wastebaskets  will be emptied
but not otherwise cleaned.

Hard floors will be swept daily and washed and waxed monthly.

Carpet will be vacuumed nightly.

Wipe clean all glass, brass and other bright work weekly.

Dust all pictures, charts, wall hangings monthly that are not reached in nightly
cleaning.








                                                                   EXHIBIT 10.46

                                    AGREEMENT



     This  agreement  (this  "Agreement")  is entered into as of March __, 1999,
effective  as of  February  28,  1999  (the  "Effective  Date"),  by  and  among
COMMUNICATION TELESYSTEMS INTERNATIONAL,  d.b.a. WorldxChange Communications,  a
California  corporation  ("CTS"),  TEL-SAVE.com,  INC.,  a Delaware  corporation
("Tel-Save"),  TEL-SAVE,  INC., a Pennsylvania  corporation  and a subsidiary of
Tel-Save (the "Subsidiary"),  MARK PAVOL, as Trustee of that certain D&K Grantor
Retained  Annuity Trust dated June 15, 1998 (the  "Trust"),  ROGER B. ABBOTT AND
ROSALIND ABBOTT,  individuals residing in San Diego,  California  (collectively,
the  "Abbotts"),  and  EDWARD  SOREN,  an  individual  residing  in  San  Diego,
California ("Soren").


                                    RECITALS

     A. CTS is the maker of three  subordinated  promissory  notes,  each  dated
August 25, 1998, in favor of Gerard Klauer  Mattison & Co., Inc.  ("GKM") in the
aggregate initial principal amount of $55,000,000 (collectively, the "Notes").

     B. CTS is the maker of a  subordinated  promissory  note,  dated August 25,
1998, in favor of Tel-Save in the initial  principal  amount of $1,200,000  (the
"Accrued Interest Note").

     C. CTS and GKM entered into that certain  Security  Agreement  dated August
25, 1998 (the "Security Agreement"), pursuant to which CTS provided security for
repayment of the Notes and of the Accrued Interest Note, among other things.

     D. The Abbotts and GKM entered into that  certain  Pledge  Agreement  dated
August 25, 1998 (the "Abbott Pledge  Agreement"),  pursuant to which the Abbotts
granted  a limited  guaranty  of the Notes  and of the  Accrued  Interest  Note,
pledged  certain shares of CTS stock (the "Abbott  Pledged  Shares") as security
for such limited  guaranty,  and delivered  appropriate  stock  certificates and
stock powers pursuant to such pledge.

     E. Soren and GKM entered into that certain  Pledge  Agreement  dated August
25,  1998 (the "Soren  Pledge  Agreement"),  pursuant  to which Soren  granted a
limited guaranty of the Notes and of the Accrued Interest Note,  pledged certain
shares of CTS stock (the "Soren  Pledged  Shares") as security  for such limited
guaranty, and delivered appropriate stock certificates and stock powers pursuant
to such pledge.

     F. GKM assigned to Tel-Save all of the rights,  title,  and interest of GKM
in the Notes, the Security  Agreement,  the Abbott Pledge Agreement,  the Abbott
Pledged Shares,  the Soren Pledge Agreement,  the Soren Pledged Shares,  and all
related stock certificates and stock powers.



                                       1
<PAGE>

     G. CTS consented to such assignment  from GKM to Tel-Save and  acknowledged
Tel-Save as the payee of the Notes and the  Secured  Party under (and as defined
in) the Security Agreement.

     H. The  Abbotts  consented  to such  assignment  from GKM to  Tel-Save  and
acknowledged  Tel-Save as the Secured Party under (and as defined in) the Abbott
Pledge Agreement.

     I. Soren consented to such assignment from GKM to Tel-Save and acknowledged
Tel-Save  as the  Secured  Party  under  (and as  defined  in) the Soren  Pledge
Agreement.

     J. Pursuant to that certain  Exchange  Agreement dated January 2, 1999 (the
"Exchange Agreement"), Tel-Save granted to the Trust a participation interest in
all of the rights,  title,  and  interest of Tel-Save in the Notes,  the Accrued
Interest Note, the Security  Agreement,  the Abbott Pledge Agreement,  the Soren
Pledge  Agreement,  the Abbott Pledged  Shares,  the Soren Pledged  Shares,  all
related  stock  certificates  and  stock  powers,  that  certain   Intercreditor
Agreement dated as of August 25, 1998, between Foothill Capital  Corporation,  a
California corporation,  Tel-Save, and GKM, and the Financing Statement that was
filed in  connection  with the  Security  Agreement  and that  showed CTS as the
Debtor  and  Tel-Save  as the  Secured  Party  (such  documents,  other than the
Exchange  Agreement,  to be referred to  hereinafter  collectively  as the "Note
Documents").

     K. CTS  desires  to sell  equity  securities  in an  amount  not less  than
$30,000,000,  and desires to enter into this  Agreement in connection  with that
proposed sale.

     L. The parties hereto  acknowledge  and agree that the aggregate  principal
balance owing on the Notes at the date hereof is $50,000,000.

     M. The parties  hereto  acknowledge  and agree that the  principal  balance
owing on the Accrued Interest Note at the date hereof is $1,200,000.

     N. The  parties  hereto  desire  to modify  certain  of the  covenants  and
provisions of the Accrued  Interest Note and the Notes and to enter into certain
other agreements as hereinafter set forth.

     NOW  THEREFORE,  for good  and  valuable  consideration,  the  receipt  and
sufficiency of which is hereby acknowledged, the parties hereto agree that:

          1. INCORPORATION OF RECITALS. CTS represents and warrants that Recital
K of this Agreement is true,  complete,  and correct. All other Recitals to this
Agreement  are hereby  incorporated  by this  reference  herein  and  constitute
agreements among the parties hereto.

          2.  MODIFICATION  OF CALL  RIGHTS  UNDER THE NOTES.  Each of the Notes
contains  certain "Call  Rights" (as defined in the Notes).  As of the Effective
Date, the second paragraph (unnumbered) of each Note shall be amended to read in
full as follows:

          "In the event that the Maker shall close a private placement or public
          offering of its Common Stock (an "Equity Offering"),  the 


                                       2
<PAGE>

          Holder shall have the right (the "Call Right") to require the Maker to
          use up to an amount (the "Amount") of the net proceeds received by the
          Maker  from the  Equity  Offering  to repay  any  accrued  but  unpaid
          interest and any unpaid principal  balance under this Note;  provided,
          however,  the Holder shall have, within ten business days from receipt
          of a  written  notice  by the  Maker of a  proposed  Equity  Offering,
          notified  the Maker in writing of the  exercise of its Call Right with
          respect  to  such  proposed  Equity  Offering.  The  Amount  shall  be
          expressed  herein as an aggregate amount to be applicable to this Note
          and two other notes issued by Maker concurrently herewith, which three
          promissory  notes are in the  initial  aggregate  principal  amount of
          $55,000,000.  The Amount shall be divided among such three  promissory
          notes  pro rata  based on the  initial  principal  amount of each such
          promissory  note.  The Maker shall provide the Holder with  reasonable
          written notice of any proposed Equity Offering.

               "(a) In the event that,  after February 28, 1999, Maker closes an
          Equity  Offering  in which  net  proceeds  to the  Maker  are at least
          $6,000,000 (the "First Equity Offering"),  the Amount shall be limited
          to an amount  equal to the  greater  of:  (i) 20% of the net  proceeds
          received  by  the  Maker  from  the  First  Equity  Offering  or  (ii)
          $6,000,000.

               "(b) With  respect to any Equity  Offering  after the date of the
          First Equity Offering,  the Amount shall be limited to an amount equal
          to 35% of the net  proceeds  received  by the Maker  from such  Equity
          Offering.

               "(c) With respect to any Equity Offering after the Effective Date
          of this Agreement but prior to the First Equity  Offering,  the Amount
          shall  be  limited  to an  amount  equal  to 25% of the  net  proceeds
          received by the Maker from such Equity Offering.

               "(d)  Multiple  closings  under  one  agreement  for the  private
          placement  of Common  Stock of the Maker shall be deemed to be part of
          the same Equity Offering."

          3.  POSSIBLE ONE YEAR  EXTENSION  OF THE TERM OF THE ACCRUED  INTEREST
NOTE AND THE NOTES.  In the event that, on or before  November 30, 2000: (i) the
Accrued  Interest Note and the Notes have not been repaid in full;  and (ii) CTS
has made  payments of principal on the Accrued  Interest Note or the Notes after
the Effective Date of an aggregate amount of at least $12,250,000 (excluding any
and all payments  described in subsection (a) contained in the amendment  quoted
in Section 2 of this Agreement),  then the due date of the Accrued Interest Note
and each of the Notes shall be extended  from November 30, 2000, to November 30,
2001.

          4.  POSSIBLE TWO YEAR  EXTENSION  OF THE TERM OF THE ACCRUED  INTEREST
NOTE AND THE NOTES.  In the event that, on or before  November 30, 2001: (i) the
Accrued  


                                       3
<PAGE>


Interest Note and the Notes have not been repaid in full;  and (ii) CTS has made
payments  of  principal  on the  Accrued  Interest  Note or the Notes  after the
Effective Date of an aggregate amount of at least $21,000,000 (excluding any and
all payments  described in subsection  (a) contained in the amendment  quoted in
Section 2 of this Agreement), then the due date of the Accrued Interest Note and
each of the Notes shall be extended from November 30, 2000, or, if the due dates
have already been extended pursuant to Section 3 hereof, from November 30, 2001,
to November 30, 2002.

          5. CERTAIN CONSENTS AND WAIVERS.

               (a) Each of CTS, the Abbotts, and Soren  (collectively,  the "CTS
Parties")  acknowledges  and consents to each of the  assignments  and transfers
referred to in this Agreement,  including without limitation the assignments and
transfers referred to in the Recitals to this Agreement.

               (b) Each of the CTS Parties  acknowledges  and certifies that, as
of the date hereof,  no default or Event of Default exists under any of the Note
Documents,  nor would a default or Event of Default exist thereunder with notice
or the passage of time or both.

               (c) CTS  acknowledges and agrees that it has waived the effect of
Section  4.10 of the Security  Agreement  and that such Section is of no further
force or effect.

               (d) Each of the CTS  Parties  represents  and  warrants  to,  and
agrees with, each of Tel-Save, the Trust, and the Subsidiary (collectively,  the
"Other  Parties") that, at the date hereof:  (i) none of the Other Parties is in
default  under  any of the Note  Documents;  (ii)  none of the CTS  Parties  has
suffered any damage under any of the Note Documents, and none of the CTS Parties
has, under any of the Note Documents,  any cause of action,  right of set-off or
counterclaim,  or any other claim of any nature whatsoever under any of the Note
Documents against any of the Other Parties or any director,  officer,  attorney,
agent,  employee, or affiliate of any of the Other Parties  (collectively,  "CTS
Parties'  Claims");  and  (iii)  each  of the  CTS  Parties  hereby  waives  and
relinquishes any and all CTS Parties' Claims.

               (e) Each of the Other  Parties  represents  and  warrants to, and
agrees with,  each of the CTS Parties that, at the date hereof:  (i) none of the
CTS  Parties is in  default  under any of the Note  Documents;  (ii) none of the
Other Parties has suffered any damage under any of the Note Documents,  and none
of the Other Parties has, under any of the Note Documents,  any cause of action,
right of set-off or  counterclaim,  or any other claim of any nature  whatsoever
under any of the Note Documents  against any of the CTS Parties or any director,
officer,  attorney,  agent,  employee,  or  affiliate  of any of the CTS Parties
(collectively,  "Other  Parties'  Claims");  and (iii) each of the Other Parties
hereby waives and relinquishes any and all Other Parties' Claims.

               (f) CTS agrees that the Security  Agreement remains in full force
and effect on the date hereof and that its force and effect will not be affected
by any of the  transactions  contemplated  hereby,  subject  only to the express
confirmation  of the  prior  modification  of the  Security  Agreement  by  this
Agreement,  and that the Security Agreement provides collateral security for the
Accrued Interest Note and for the Notes.


                                       4
<PAGE>


               (g) Each of the Abbotts  agrees that the Abbott Pledge  Agreement
remains  in full  force  and  effect on the date  hereof  and that its force and
effect will not be affected by any of the transactions  contemplated hereby, and
that it provides  collateral  security for the Accrued Interest Note and for the
Notes.

               (h) Soren agrees that the Soren Pledge Agreement  remains in full
force and effect on the date  hereof  and that its force and effect  will not be
affected by any of the transactions  contemplated  hereby,  and that it provides
collateral security for the Accrued Interest Note and for the Notes.

               (i) CTS  acknowledges and agrees that it may not reduce or offset
against any of its  obligations  under any of the Notes or the Accrued  Interest
Note for any reason whatsover. Without limiting the generality of the foregoing,
nothing in this Agreement shall be deemed or construed to create such a right of
offset.

          6. CERTAIN AGREEMENTS.

               (a) Tel-Save  represents  and warrants to the Trust and CTS that,
except  for the  transfer  to the Trust  referred  to herein,  Tel-Save  has not
transferred or assigned any of the Note Documents,  or any interest therein,  to
any other person or entity.

               (b) The Trust  represents  and  warrants to Tel-Save and CTS that
the Trust has not  transferred  or assigned  any of the Note  Documents,  or any
interest therein, to any other person or entity.

               (c)  None of the  Other  Parties  shall  have any  obligation  or
responsibility  with  regard  to the  offer,  purchase,  or sale  of any  Equity
Offering.  Without limiting the generality of the foregoing,  and except for the
agreements of the Other Parties  expressly set forth in this Agreement,  none of
the Other Parties makes any representation, warranty, or covenant regarding CTS,
any Equity Offering,  or such offer,  purchase, or sale, and expressly disclaims
any such representation, warranty, or covenant, express or implied.

          7.  ADDITIONAL  COVENANTS.  Within 10 days  following  the  receipt by
Tel-Save of a minimum of  $6,000,000  from CTS as payment under  subsection  (a)
contained in the amendment quoted in Section 2 hereof, provided that such amount
is received by Tel-Save on or prior to May 31, 1999:

               (a) Tel-Save, the Subsidiary, and the Trust shall enter into that
certain  Modification  of the  Exchange  Agreement,  substantially  in the  form
attached hereto as Exhibit A, pursuant to which: (i) The Trust shall release and
discharge  Tel-Save and the Subsidiary  from all of their future  individual and
joint obligations and responsibilities  under the Exchange Agreement,  including
without limitation the obligation of the Subsidiary to perform under its limited
guaranty set forth in the Exchange  Agreement;  (ii) Tel-Save  shall sell to the
Trust the  participation  interest  of  Tel-Save  in the Note  Documents;  (iii)
Tel-Save  shall  assign and deliver the Note  Documents  to the Trust;  (iv) the
Subsidiary  shall waive any guaranty fee payable under Section 4 of the Exchange
Agreement;  and (v)  Tel-Save and the Trust shall agree that  Sections  3.4-3.18
(inclusive),  4, and 5 of the Exchange  Agreement are  terminated  and are of no
further force or effect.


                                       5
<PAGE>


               (b)  Tel-Save  and the Trust  shall  execute  and deliver to each
other and to the other parties thereto a Modification of the Registration Rights
Agreement  substantially  in the form of Exhibit B hereto,  and the Trust  shall
cause  the  other  parties  to  such  Modification  of the  Registration  Rights
Agreement to execute and deliver such document to each other and to Tel-Save and
the Trust.

               (c) CTS shall pay up to $10,000 of the reasonable  costs and fees
incurred by Tel-Save,  the  Subsidiary,  and the Trust in  connection  with this
Agreement and the transactions contemplated hereby, including without limitation
the reasonable fees of legal counsel incurred by such entities.

               (d) The Trust shall deliver to CTS the Accrued  Interest Note and
the Notes in exchange  for an Amended and  Restated  Accrued  Interest  Note and
Amended and Restated  Notes that shall be of identical  terms as the  promissory
notes  exchanged  therefor  except that the payee of such  Amended and  Restated
promissory notes shall be the Trust.

               (e) At the time of the transactions identified in this Section 7,
each of the Abbotts and Soren shall  reconfirm in writing that their  respective
Pledge Agreements remain in full force and effect.

          8.  TERMINATION.  If,  on or before  May 31,  1999,  Tel-Save  has not
received  a minimum  of  $6,000,000  from CTS as payment  under  subsection  (a)
contained in the amendment quoted in Section 2 hereof: (a) Sections 2, 3, 4, and
7 of  this  Agreement  shall  be of no  further  force  or  effect;  and (b) the
provisions  set  forth  in  Sections  2, 3, and 4 hereof  amending  the  Accrued
Interest Note and the Notes shall be rescinded as of the Effective  Date,  shall
be of no further  force or effect,  and the Accrued  Interest Note and the Notes
shall revert to their forms as they existed prior to such amendments.

          9. BINDING EFFECT; TRANSFER. This Agreement is binding upon and inures
to the  benefit  of the  successors  and  assigns of each of the  parties.  This
Agreement is also binding upon any  transferees of the Accrued  Interest Note or
any of the Notes. Each of the Other Parties agrees not to assign or transfer the
Accrued  Interest  Note or any of the Notes  without  first:  (i)  informing the
assignee or  transferee  of the terms of this  Agreement;  (ii)  providing  such
assignee or transferee with a copy of this Agreement; and (iii) notifying CTS in
writing of the  proposed  transfer.  The  possible  modifications  and  possible
extensions in Sections 2, 3, and 4 hereof shall apply only to the provisions and
periods  specifically  referred  to therein  and no other,  further,  or broader
modifications or possible  extensions,  or any waiver or consent, is inferred or
shall be implied.

          10.  GOVERNING  LAW.  This  Agreement  is and  shall be deemed to be a
contract entered into and made pursuant to the laws of the State of New York and
shall  in  all  respects  be  governed,  construed,  applied,  and  enforced  in
accordance  with the laws of the State of New York  without  regard to choice of
law  principles.  The parties hereby agree that the venue of any legal action or
proceeding  with respect to this Agreement and the rights and obligations of the
parties hereto shall lie in any state or federal court in the State of New York.
Each of the  parties  further  consents  to and  hereby  submits  itself  to the
jurisdiction of the above-mentioned courts situated in the State of New York.


                                       6
<PAGE>

          11.  FULL FORCE AND EFFECT OF CERTAIN  DOCUMENTS.  Each of the parties
hereto  agrees  that,  at the date hereof each of the Note  Documents is in full
force and effect except as modified by this Agreement and the Exhibits hereto.

          12.  FURTHER  COOPERATION.  Each  of  the  parties  hereto  agrees  to
cooperate with each of the other parties hereto, including without limitation by
executing and delivering  appropriate  documents,  to more fully  effectuate the
purposes of this Agreement.

          13.  EXHIBITS.  Exhibits  A and  B  hereto  are,  by  this  reference,
incorporated herein.

          14. LEGEND. On or before the date of this Agreement, the Other Parties
shall cause the following legend to be stamped or otherwise  imprinted (while in
the presence of an officer of CTS) on the Accrued  Interest Note and each of the
Notes:

          "THIS NOTE AND THE INDEBTEDNESS  EVIDENCED BY THIS NOTE ARE SUBJECT TO
     AN  AGREEMENT,  DATED AS OF MARCH __,  1999,  BY AND  BETWEEN THE MAKER (AS
     DEFINED HEREIN), TEL-SAVE.com, INC., AND TEL-SAVE, INC., AND OTHER PARTIES,
     COPIES OF WHICH  AGREEMENT  MAY BE OBTAINED FROM THE SECRETARY OF THE MAKER
     (AS DEFINED HEREIN)."

     IN WITNESS  WHEREOF,  CTS,  Tel-Save,  the  Subsidiary,  and the Trust have
caused this  Agreement to be executed by their  respective  officers,  thereunto
duly authorized,  and the Abbotts and Soren have executed this Agreement,  as of
the date first above written to be effective as of the Effective Date.

COMMUNICATIONS TELESYSTEMS
INTERNATIONAL, d.b.a.
WORLDXCHANGE 
COMMUNICATIONS, a California 
corporation


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

Name: 
     -------------------------

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



                                       7
<PAGE>

TEL-SAVE.com, INC., a Delaware 
corporation


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

Name: 
     -------------------------

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


TEL-SAVE, INC., a Pennsylvania 
corporation


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

Name: 
     -------------------------

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



                                       8
<PAGE>



MARK PAVOL, as Trustee of that certain 
D&K Grantor Retained Annuity Trust 
dated June 15, 1998



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




ROGER B. ABBOTT


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



ROSALIND ABBOTT


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



EDWARD S. SOREN


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




                                       9
<PAGE>



                                LIST OF EXHIBITS


A. Modification of the Exchange Agreement
B. Modification of Registration Rights Agreement




                                       10




                             As of February __, 1999

Mr. Emmanuel Demaio

Dear Manny:

     We are writing to confirm our agreements and understandings  regarding your
status  under  your  Employment  Agreement,  dated as of October  13,  1998 (the
"Employment Agreement"), among you, as "Employee", Tel-Save, Inc., as "Company",
and Tel-Save.com,  Inc. (formerly, Tel-Save Holdings, Inc.), as "Holdings", from
and after May 15, 1999 (the "Change Date") (except as otherwise  defined herein,
capitalized terms shall be defined as in the Employment Agreement):

     1.   From  and  after  the  Change  Date,  you,  as  "Employee"  under  the
          Employment  Agreement,  will cease to be an employee  of Company.  The
          Company  agrees  that  you  terminated  your   employment   under  the
          Employment  Agreement  for "Good  Reason" as defined in Section 5.4 of
          such  Agreement  and  that  you are  entitled  to be  compensated  (or
          continue  to be  compensated)  as  provided  in  Section  6.1  of  the
          Employment Agreement.

     2.   Except as  specifically  provided in paragraphs 4 and 5 of this letter
          agreement and except for your entitlement,  if any, to indemnification
          and  reimbursement  by Company or Holdings  arising out of your having
          been an officer or director thereof, provided that you hereby agree to
          cooperate with Company or Holdings to the extent reasonably  requested
          by Company or  Holdings  in any  proceeding  that may give rise to any
          such  indemnification,  neither you nor your  estate or  beneficiaries
          shall be entitled to any other payments, compensation,  perquisites or
          other  benefits,  from Company or Holdings or any subsidiary  thereof,
          under or by reason of the  Employment  Agreement or otherwise  and all
          such other payments,  compensation,  perquisites or other benefits are
          hereby  expressly  waived by you (for yourself and for your estate and
          your  beneficiaries).  Company  shall  withhold any state,  federal or
          other taxes that it may be required to withhold  from or with  respect
          to any such payments, compensation, perquisites or other benefits.

     3.   You will be entitled to no  additional  compensation  for serving as a
          director of Holdings.  While you may, of course,  resign as a director
          of Holdings at any time,  you hereby  agree to resign as a director of
          Holdings  as and  when  requested  by the  Chairman  of the  Board  of
          Holdings, but not earlier than ______ __, 1999. Furthermore, you agree
          that you will, prior


<PAGE>



          to your  resignation  as a director,  vote in favor of the election or
          nomination  of your  successor  as a director or such other  person as
          shall have been  designated  as a nominee for  director  by  Company's
          Chairman of the Board.

     4.   You will make yourself available and shall cooperate,  in each case to
          the extent reasonably requested by Company or Holdings,  in respect of
          any litigation or other  proceedings that arise out of or by reason of
          the conduct of Company's or Holding's  business or  operations  during
          any time that you were a director or officer thereof,  without further
          compensation   or  payment  except  the  payment  of  your  reasonable
          out-of-pocket costs and expenses in connection therewith.

     5.   Except as specifically provided herein, the Employment Agreement shall
          continue in full force and effect.

     If the foregoing  correctly sets forth our  agreements and  understandings,
please so acknowledge  by signing the enclosed copy of this letter  agreement in
the space  provided and returning it to us,  whereupon this shall be a valid and
binding agreement by and among us.

                                                     Very truly yours,
                                                     Tel-Save, Inc.

                                                     By:
                                                        ------------------------
                                                        Name
                                                        Title


                                                     Tel-Save.com, Inc.

                                                     By:
                                                        ------------------------
                                                        Name
                                                        Title

Accepted and agreed as of the date first above written:


- - ---------------------------------
Emmanuel DeMaio







                                                                    EXHIBIT 11.1

                       TEL-SAVE.COM, INC. AND SUBSIDIARIES
                       COMPUTATION OF NET INCOME PER SHARE
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                           FOR THE YEAR ENDED        
                                                                              DECEMBER 31,        
                                                              --------------------------------------------
                                                                  1998            1997           1996      
- - ------------------------------------------------------------- -------------   -------------  --------------
<S>                                                            <C>              <C>            <C>         
Income (loss) before extraordinary gain                        $ (308,436)      $ (20,945)       $20,168 
Extraordinary gain                                                 87,110              --          --  
                                                               ----------       ---------      ---------  

Net income (loss)                                              $ (221,326)      $ (20,945)       $20,168 
                                                               ==========       =========      =========  

BASIC

Weighted average common shares outstanding - Basic:                59,283          64,168         52,650   
                                                               ==========       =========      =========   

Income (loss) before extraordinary gain                        $    (5.20)      $   (0.33)        $ 0.38 
Extraordinary gain                                                   1.47              --           --   
                                                               ----------       ---------      ---------   

Net income (loss)                                              $    (3.73)      $   (0.33)        $ 0.38 
                                                               ==========       =========      =========  

DILUTED

Weighted average common and common equivalent shares
    outstanding - Diluted:

Weighted average shares                                            59,283          64,168         52,650 
Weighted average equivalent shares                                     --           --             4,352
                                                               ----------       ---------      --------- 
Weighted  average  common  and  common  equivalent  shares -
    Diluted                                                        59,283          64,168         57,002
                                                               ==========       =========      ========= 

Income (loss) before extraordinary gain                        $    (5.20)      $   (0.33)     $    0.35
Extraordinary gain                                                   1.47              --           --  
                                                               ----------       ---------      ---------

Net income (loss)                                              $    (3.73)      $   (0.33)     $    0.35    
                                                               ==========       =========      =========     
</TABLE>




                                                                    EXHIBIT 21.1



                      List of Subsidiaries of the Company



               Tel-Save, Inc.

               Compco, Inc.

               Tel-Save Holdings of Virginia, Inc.

               ADS Holding Corporation

               American Digital Switching, Inc.






                                                                    EXHIBIT 23.1


              CONSENT TO INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Tel-Save.com, Inc.
New Hope, Pennsylvania

We  hereby  consent  to  the   incorporation  by  reference  in  the  Prospectus
constituting  a  part  of  this  Registration  Statements  on  Forms  S-8.  Nos.
333-04479,  333-05923,  333-42111 and  333-71025 and Forms S-3, Nos.  333-14549,
333-23193,  333-16787,  333-49825, 333-65397, 333-55287, 333-69737 and 333-72357
of our reports dated February 22, 1999,  except for Note 8, which is as of March
26, 1999  relating to the  consolidated  financial  statements  and  schedule of
Tel-Save.com,  Inc. and subsidiaries (the "Company")  appearing in the Company's
Annual Report on Form 10-K for year ended December 31, 1998.

We also  consent  to the  reference  to us under the  caption  "Experts"  in the
Prospectuses.


BDO Seidman, LLP

New York, New York
March 31, 1999




<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET  AS OF  DECEMBER  31,  1998  AND  THE  CONSOLIDATED
STATEMENT OF INCOME FOR THE YEAR ENDED DECEMBER 31, 1998 OF TEL-SAVE .COM,  INC.
AND SUBSIDIARIES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1000
<CURRENCY>                                     US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                                DEC-31-1998
<PERIOD-START>                                   JAN-01-1998
<PERIOD-END>                                     DEC-31-1998
<EXCHANGE-RATE>                                            1
<CASH>                                             3,063,000
<SECURITIES>                                      89,649,000
<RECEIVABLES>                                     48,256,000
<ALLOWANCES>                                       1,669,000
<INVENTORY>                                                0
<CURRENT-ASSETS>                                 149,769,000
<PP&E>                                            64,267,000
<DEPRECIATION>                                     7,564,000
<TOTAL-ASSETS>                                   136,708,000
<CURRENT-LIABILITIES>                            272,560,000
<BONDS>                                                  000
                                      0
                                                0
<COMMON>                                             669,000
<OTHER-SE>                                     (137,454,000)
<TOTAL-LIABILITY-AND-EQUITY>                     272,560,000
<SALES>                                                    0
<TOTAL-REVENUES>                                 448,600,000
<CGS>                                                      0
<TOTAL-COSTS>                                    361,957,000
<OTHER-EXPENSES>                                 343,516,000
<LOSS-PROVISION>                                           0
<INTEREST-EXPENSE>                                29,184,000
<INCOME-PRETAX>                                (264,048,000)
<INCOME-TAX>                                      40,388,000
<INCOME-CONTINUING>                            (308,436,000)
<DISCONTINUED>                                             0
<EXTRAORDINARY>                                   87,110,000
<CHANGES>                                                  0
<NET-INCOME>                                   (221,326,000)
<EPS-PRIMARY>                                         (3.73)
<EPS-DILUTED>                                         (3.73)
        


</TABLE>


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