AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 4, 1998.

REGISTRATION NO. 333-39971
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

AMENDMENT NO. 4
TO
FORM S-1
REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933
DISPATCH MANAGEMENT SERVICES CORP.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

DELAWARE 4215 13-3967426
State or other jurisdiction of (Primary Standard Industrial (I.R.S. Employer
incorporation or organization) Classification Code Number) Identification Number)

DISPATCH MANAGEMENT SERVICES CORP.
65 WEST 36TH STREET
NEW YORK, NEW YORK 10018
(212) 268-2910
(ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

Linda M. Jenkinson
Chief Executive Officer
DISPATCH MANAGEMENT SERVICES CORP.
65 WEST 36TH STREET
NEW YORK, NEW YORK 10018
(212) 268-2910
(NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
INCLUDING AREA CODE, OF AGENT FOR SERVICE)
COPIES TO:

Bruce S. Mendelsohn, Esq. Bruce E. Macdonough, Esq.
AKIN, GUMP, STRAUSS, HAUER & FELD, L.L.P. GREENBERG TRAURIG HOFFMAN LIPOFF
1333 New Hampshire Avenue, N.W. ROSEN & QUENTEL, P.A.
Suite 400 1221 Brickell Avenue
Washington, D.C. 20036 Miami, Florida 33131
(202) 887-4000 (305) 579-0500

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE OF SECURITIES TO THE PUBLIC:
As soon as practicable after this Registration Statement becomes effective.

If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, as amended (the "Securities Act"), check the following box. / / ______
If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. / / ______
If this Form is a post-effective amendment filed pursuant to 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. / / ______
If this Form is a post-effective amendment filed pursuant to 462(d) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. / / ______
If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. / / ______
CALCULATION OF REGISTRATION FEE

PROPOSED MAXIMUM
TITLE OF EACH CLASS AGGREGATE OFFERING AMOUNT OF
OF SECURITIES TO BE REGISTERED PRICE REGISTRATION FEE

Common Stock, $0.01 par value per share..................................... $103,859,375 $31,290

(1) Estimated solely for purpose of calculating the registration fee pursuant to
Rule 457(o) and of which $24,394 was paid on November 10, 1997, $2,746 was
paid on December 23, 1997 and of which $4,150 was paid on January 13, 1998.

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT, OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE
ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH AN OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL
PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAW OF ANY SUCH
STATE.

SUBJECT TO COMPLETION -- DATED FEBRUARY 4, 1998

PROSPECTUS
- --------------------------------------------------------------------------------

6,000,000 Shares
[LOGO] DISPATCH MANAGEMENT SERVICES CORP.
Common Stock

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

All of the 6,000,000 shares of common stock, par value $0.01 per share (the
"Common Stock"), offered hereby (the "Offering") are being sold by Dispatch
Management Services Corp. (the "Company").

Prior to the Offering, there has been no public market for the Common Stock. It
is currently anticipated that the initial public offering price for the Common
Stock will be between $13.00 and $14.00 per share. See "Underwriting" for a
discussion of the factors to be considered in determining the initial public
offering price.

The Common Stock has been approved for listing on The Nasdaq Stock Market's
National Market (the "Nasdaq National Market") under the symbol "DMSC."

The Company will pay, subject to adjustments, approximately $59.8 million in
cash to the stockholders of
the Founding Companies and an additional $3.2 million to repay certain
indebtedness of the Company, which together represent approximately 91% of the
net proceeds of the Offering. No assurance can be given that the remaining net
proceeds of the Offering will be sufficient to meet the Company's requirements
for working capital and expansion.

SEE "RISK FACTORS" ON PAGES 13 TO 21 FOR A DISCUSSION OF CERTAIN MATERIAL
FACTORS THAT SHOULD BE CONSIDERED IN CONNECTION WITH AN INVESTMENT IN THE COMMON
STOCK OFFERED HEREBY.
- --------------------------------------------------------------------------------
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

Underwriting
Price to Discounts and Proceeds to
Public Commissions (1) Company (2)

Per Share...................................................... $ $ $
Total (3)...................................................... $ $ $

(1) The Company has agreed to indemnify the several Underwriters against certain
liabilities, including liabilities under the Securities Act of 1933, as
amended. See "Underwriting."
(2) Before deducting expenses payable by the Company estimated to be
approximately $5.6 million.

(3) The Company has granted the several Underwriters a 30-day over-allotment
option to purchase up to 900,000 additional shares of Common Stock on the
same terms and conditions as set forth above. If all such additional shares
are purchased by the Underwriters, the total Price to Public will be
$ , the total Underwriting Discounts and Commissions will be
$ and the total Proceeds to Company will be $ . See
"Underwriting."

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

The shares of Common Stock are offered by the several Underwriters, subject to
delivery by the Company and acceptance by the Underwriters, to prior sale and to
withdrawal, cancellation or modification of the offer without notice. Delivery
of the shares to the Underwriters is expected to be made through the facilities
of The Depository Trust Company, New York, New York, on or about February ,
1998.

PRUDENTIAL SECURITIES INCORPORATED CIBC OPPENHEIMER

February , 1998

Map of the United States, United Kingdom and New Zealand indicating various DMS
locations.

CERTAIN PERSONS PARTICIPATING IN THE OFFERING MAY ENGAGE IN TRANSACTIONS THAT
STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK, INCLUDING
PURCHASES OF THE COMMON STOCK TO STABILIZE ITS MARKET PRICE, PURCHASES OF THE
COMMON STOCK TO COVER SOME OR ALL OF A SHORT POSITION IN THE COMMON STOCK
MAINTAINED BY THE UNDERWRITERS, AND THE IMPOSITION OF PENALTY BIDS. FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

PROSPECTUS SUMMARY

THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY, AND SHOULD BE READ IN
CONJUNCTION WITH, THE MORE DETAILED INFORMATION AND FINANCIAL STATEMENTS AND
RELATED NOTES APPEARING ELSEWHERE IN THE PROSPECTUS. UNLESS OTHERWISE INDICATED,
ALL SHARE, PER SHARE AND FINANCIAL INFORMATION IN THE PROSPECTUS: (I) HAVE BEEN
ADJUSTED TO GIVE EFFECT TO THE COMBINATIONS AND A 91,019-FOR-ONE STOCK SPLIT
EFFECTED IMMEDIATELY PRIOR TO THE OFFERING; (II) ASSUME THAT THE UNDERWRITERS'
OVER-ALLOTMENT OPTION WILL NOT BE EXERCISED; AND (III) ASSUME AN INITIAL PUBLIC
OFFERING PRICE OF $13.50 PER SHARE WHICH REPRESENTS THE MID-POINT OF THE
PROPOSED OFFERING RANGE.

SIMULTANEOUSLY WITH AND AS A CONDITION TO THE CLOSING OF THE OFFERING MADE
BY THIS PROSPECTUS (THE "PROSPECTUS"), THE COMPANY WILL ACQUIRE, IN SEPARATE
COMBINATION TRANSACTIONS (THE "COMBINATIONS"), IN EXCHANGE FOR CASH OR SHARES OF
ITS COMMON STOCK OR A COMBINATION OF BOTH, 38 URGENT, ON-DEMAND, POINT-TO-POINT
COURIER FIRMS AND ONE SOFTWARE FIRM (EACH, TOGETHER WITH ONE SOFTWARE FIRM
PREVIOUSLY ACQUIRED BY THE COMPANY, A "FOUNDING COMPANY," AND COLLECTIVELY, THE
"FOUNDING COMPANIES"). UNLESS OTHERWISE INDICATED, ALL REFERENCES TO THE
"COMPANY" AND "DMS" HEREIN MEAN DISPATCH MANAGEMENT SERVICES CORP., ITS
SUBSIDIARIES AND THE FOUNDING COMPANIES. FOR MORE INFORMATION ABOUT THE
COMBINATIONS, SEE "THE COMPANY."

THE COMPANY

Dispatch Management Services Corp. was recently formed to create one of the
largest providers of urgent, on-demand, point-to-point ("Point-to-Point")
delivery services in the world. The Company focuses on Point-to-Point delivery
by foot, bicycle, motorcycle, car and truck and operates in 18 of the largest
metropolitan markets in the United States as well as in London, U.K. and
Wellington, New Zealand. The Company believes that it has the largest market
share of Point-to-Point delivery service companies operating in each of New York
City, London, San Francisco, Atlanta, Washington, D.C. and Seattle. Although
several large, national, publicly traded companies have begun to consolidate
other segments of the delivery industry, the Company believes that it is the
only firm focused exclusively on consolidating the highly fragmented
Point-to-Point delivery industry. The Company's pro forma combined revenues for
the year ended December 31, 1996 and the nine months ended September 30, 1997
were $136.7 million and $111.8 million, respectively. The Company has conducted
no operations other than in connection with the Offering and the Combinations,
and has generated no revenues to date other than the receipt of licensing fees.

Management believes that the Company's distinctive operating methodology
(the "DMS Model") significantly differentiates it from both local market
competitors and other large, same-day delivery service providers who compete in
the Point-to-Point delivery industry on a limited basis. The DMS Model is
designed to reduce operating complexities inherent in the Point-to-Point
delivery industry and allows for both significant growth and increased
profitability. Key elements of the DMS Model include: (i) restructuring the
Company's courier operations into three distinct operating functions relating to
dispatch management, road management and marketing management; (ii) utilizing
proprietary software to manage order entry and delivery completion, on-time
performance and transaction processing; (iii) operating multiple brands in local
markets in order to target specific customers through individual brand
identities and capitalize on niche marketing opportunities; (iv) empowering the
courier fleet, rather than dispatchers, to determine optimal use of road
resources ("Free Call Dispatch"); and (v) incentivizing the Company's workforce
in each of the three operating functions to maximize efficiency and
profitability. Management has chosen to focus on the Point-to-Point delivery
industry due to: (a) the customers' requirements for immediate service and
responsiveness, which management believes enables the Company to distinguish the
DMS Model from the operating methods employed by its competitors; (b) the
Company's expected ability to charge premium pricing for guaranteed, on-time
delivery; and (c) the lack of a focused national or international consolidator.

The Company believes that the DMS Model provides it with significant
competitive advantages, including the ability to provide higher levels of
customer service and to guarantee the delivery of a parcel within a specified
time period. Customers will not be charged if the delivery is not made within
the specified time period. The Company also believes that implementation of the
DMS Model creates an entrepreneurial environment which facilitates increased
personnel utilization and lower transaction processing costs as a percentage of
revenue, resulting in increased profitability. In addition, the Company believes
the reduction of operating complexity allows the Company to substantially
increase the number of transactions the Company is able to process with minimal
incremental cost.

The Company's founders and senior executives have significant experience
operating Point-to-Point courier companies or consolidating back-office
operations of transaction-oriented Fortune 100 companies. The Company's founder
created the DMS Model in 1991. Since 1994, the Company's management team has
introduced certain components of the DMS Model and has refined the DMS Model
through licensing arrangements with a number of courier firms, including 18
Founding Companies in 10 of the 20 markets in which the Company will operate
subsequent to the Offering. These companies collectively represented 14.2% of
the Company's pro forma combined revenues in 1996. The Company's founders and
management team have developed and have begun implementing a conversion and
integration plan with each of the Founding Companies in order to expedite the
full conversion to the DMS Model.

The Company's growth strategy is intended to increase revenue and
profitability by increasing market penetration in existing markets and expanding
into new markets. A key element of the Company's growth strategy is to acquire
additional brands in existing markets. The Company believes that it will be able
to achieve operating efficiencies by converting acquired companies to the DMS
Model and consolidating their operations into existing DMS operations. The
Company intends to further develop its relationships with existing clients and
to expand its client base by (i) niche marketing the Company's services through
multiple brands in each market and (ii) providing enhanced services not
currently provided to customers, such as guaranteed, on-time delivery. The
Company intends to enter new markets by acquiring companies which on a combined
or stand-alone basis will make the Company the largest or second largest
provider of Point-to-Point delivery services in such market. The Company also
intends to expand its 1-800-COURIER-TM- network, which currently is operating in
seven markets, and its 1-800 DELIVER-TM- brand, to develop a premium branded
national accounts program. Although barriers to entry in the Point-to-Point
delivery services market traditionally have been low, the Company believes,
based on the operating experience of several members of management, that the DMS
Model will allow it to provide higher levels of customer services than
traditionally available from its competitors, thereby permitting the Company to
charge premium prices for these services.

The Company will pay, subject to adjustments, approximately $59.8 million in
cash to the stockholders of the Founding Companies and an additional $3.2
million to repay certain indebtedness of the Company, which together represent
approximately 91% of the net proceeds of the Offering. See "The Company-- The
Combinations." No assurance can be given that the remaining net proceeds of the
Offering will be sufficient to meet the Company's requirements for working
capital and expansion.

The Company's executive offices are located at Dispatch Management Services
Corp., 65 West 36th Street, New York, New York 10018, and its telephone number
is (212) 268-2910.

SUMMARY FINANCIAL DATA FOR INDIVIDUAL FOUNDING COMPANIES
UNAUDITED

The following table presents summary statement of operations data for the
Founding Companies for the year ended December 31, 1996 and for the nine months
ended September 30, 1996 and 1997. Operating income (loss) does not reflect any
pro forma adjustments other than related to the discontinued operations of one
Founding Company. Adjusted pro forma operating income (loss) reflects operating
income adjusted for the Compensation Differential, the reduction of royalty
payments made by certain Founding Companies related to franchise agreements and
the discontinued operations of one Founding Company. However, the following
summary data does not reflect the amortization of goodwill to be recorded as a
result of the Combinations. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the Unaudited Pro Forma
Combined Financial Statements.

TWELVE MONTHS NINE MONTHS ENDED
ENDED SEPTEMBER 30,(2)
DECEMBER 31, --------------------
BRAND NAME 1996(1) 1996 1997
- --------------------------------------------------------------------------- -------------- --------- ---------

(IN THOUSANDS)
NEW YORK METRO AREA
Earlybird Courier Service:
Revenues................................................................. 13,189 9,845 10,995
Operating income......................................................... 1,362 1,403 1,998
Adjusted pro forma operating income...................................... 995 612 1,203

Atlantic Freight Systems:
Revenues................................................................. 8,728 6,192 6,760
Operating loss........................................................... (513) (319) (197)
Adjusted pro forma operating loss........................................ (269) (136) (12)

Zoom Courier:
Revenues................................................................. 8,404 6,318 6,524
Operating loss........................................................... (338) (245) (319)
Adjusted pro forma operating loss........................................ (102) (68) (142)

Bullit Courier Services:
Revenues................................................................. 7,696 5,879 6,612
Operating income (loss).................................................. (65) 164 340
Adjusted pro forma operating income...................................... 155 273 422

LONDON, U.K.
West One:
Revenues................................................................. $ 24,148 $ 18,838 $ 20,491
Operating income......................................................... 1,752 1,372 1,423
Adjusted pro forma operating income...................................... 1,736 1,359 1,416

Security Despatch:
Revenues................................................................. 9,440 6,776 7,366
Operating income......................................................... 1,296 995 949
Adjusted pro forma operating income...................................... 1,397 1,071 974

SAN FRANCISCO
Aero Special Delivery:
Revenues................................................................. $ 10,998 $ 8,245 $ 9,318
Operating loss........................................................... (109) (51) (391)
Adjusted pro forma operating loss........................................ (89) (36) (385)

S-Car-Go Courier:
Revenues................................................................. 1,263 921 1,251
Operating income......................................................... 14 39 124
Adjusted pro forma operating income...................................... 87 69 170

Battery Point:
Revenues................................................................. 732 532 657
Operating income......................................................... 157 138 171
Adjusted pro forma operating income...................................... 90 84 103

Zap Courier and Crosstown Messenger:
Revenues................................................................. 941 448 593
Operating income......................................................... 141 69 114
Adjusted pro forma operating income...................................... 70 35 63

Studebaker Messenger:
Revenues................................................................. 342 244 309
Operating income......................................................... 69 45 44
Adjusted pro forma operating income...................................... 39 25 23

ATLANTA
A Courier (3):
Revenues................................................................. 6,020 4,380 5,367
Operating income......................................................... 446 474 259
Adjusted pro forma operating income...................................... 511 523 308

MLQ Express:
Revenues................................................................. 5,310 3,621 4,617
Operating income......................................................... 117 32 225
Adjusted pro forma operating income...................................... 420 259 383

MINNEAPOLIS/PHOENIX
American Eagle/1-800 COURIER:
Revenues................................................................. 8,536 6,476 5,222
Operating income (loss).................................................. 594 539 (444)
Adjusted pro forma operating income...................................... 642 484 127

WASHINGTON, DC
Washington Express:
Revenues................................................................. 5,800 4,372 4,341
Operating income......................................................... 140 132 38
Adjusted pro forma operating income...................................... 435 424 471

LOS ANGELES
National Messenger:
Revenues................................................................. 2,413 1,801 2,082
Operating income......................................................... 260 154 306
Adjusted pro forma operating income...................................... 182 133 157

1-800 COURIER:
Revenues................................................................. 1,212 850 1,235
Operating loss........................................................... (67) (53) (15)
Adjusted pro forma operating income (loss)............................... 33 (15) 41

DENVER
Kangaroo Express:
Revenues................................................................. $ 2,650 $ 2,001 $ 2,140
Operating income (loss).................................................. 25 68 (15)
Adjusted pro forma operating income (loss)............................... 36 76 (5)

1-800 COURIER:
Revenues................................................................. 1,247 969 904
Operating income (loss).................................................. 33 89 (126)
Adjusted pro forma operating income...................................... 94 94 61

SEATTLE
Fleetfoot:
Revenues................................................................. 2,172 1,565 1,842
Operating income......................................................... 132 102 93
Adjusted pro forma operating income...................................... 163 114 138

DETROIT
Express Messenger:
Revenues................................................................. 1,612 1,222 1,447
Operating income......................................................... 40 43 64
Adjusted pro forma operating income...................................... 122 92 108

HOUSTON
A&W Couriers:
Revenues................................................................. 1,560 1,171 1,270
Operating income (loss).................................................. (9) 10 35
Adjusted pro forma operating income...................................... 108 87 95

BOSTON
1-800 COURIER:
Revenues................................................................. 1,343 1,023 1,071
Operating loss........................................................... (25) (8) 81
Adjusted pro forma operating income...................................... 35 25 181

CHICAGO
Deadline Express:
Revenues................................................................. $ 1,177 $ 824 $ 962
Operating loss........................................................... (6) (21) (76)
Adjusted pro forma operating income (loss)............................... 49 7 (48)

SOFTWARE COMPANY
Fleetway:
Revenues................................................................. 1,048 867 922
Operating income (loss).................................................. (82) 68 58
Adjusted pro forma operating income...................................... 117 218 160

OTHER FOUNDING COMPANIES
Revenues................................................................. 8,719 6,535 7,282
Operating income......................................................... 215 482 460
Adjusted pro forma operating income...................................... 625 579 683

(1) Consists of operating results for the year ended December 31, 1996, except
that Bullit Courier Services, West One, Security Despatch, MLQ Express,
Washington Express, National Messenger and Fleetway operating results are
for the years ended February 28, 1997, September 30, 1996, March 31, 1997,
February 28, 1997, September 30, 1996, November 30, 1996 and March 31, 1997,
respectively.

(2) Consists of operating results for the nine months ended September 30, 1996
and 1997, except that West One and Washington Express operating results are
for the nine months ended June 30, 1996 and 1997 and Fleetfoot operating
results are for the nine months ended August 31, 1996 and 1997,
respectively.

(3) Includes results for affiliated entities doing business in Charlotte, North
Carolina and Nashville, Tennessee.

RECENT DEVELOPMENTS

Approximately $1.0 million of indebtedness was incurred by the Company in
July 1997 to partially fund expenses associated with the Offering and the
Combinations (the "July Bridge Loan"). The July Bridge Loan bears interest at
10% per annum and matures on the earlier of the consummation of the Offering or
on January 22, 1999. DMS Equity Investors Limited Partnership (the
"Partnership"), an entity not affiliated with the Company, provided the July
Bridge Loan. The partners of the Partnership will receive shares of Common Stock
representing a 1.4% interest in the Company after the Offering.

Approximately $1.1 million of indebtedness was incurred by the Company in
December 1997 and in January 1998 to partially fund expenses associated with the
Offering and the Combinations (the "December Bridge Loan"). The December Bridge
Loan bears interest at 14% per annum and matures on the earlier of the
consummation of the Offering or on December 31, 1998. In addition, the Company
incurred a commitment fee equal to the principal amount of the loan to be paid
upon payment of the loans. The December Bridge Loan was made by certain
individual investors, including affiliates of the Company. See "Use of Proceeds"
and "Certain Transactions."

THE OFFERING

Common Stock Offered by the Company........................ 6,000,000 shares

Common Stock to be Issued in the Combinations.............. 3,316,074 shares

Common Stock held by Existing Stockholders of the Company.. 1,246,452 shares
----------

Common Stock to be Outstanding after the Offering.......... 10,562,526 shares (1)
----------
----------

Use of Proceeds............................................ To pay the cash portion of the purchase
price for the Founding Companies and for
general corporate purposes, including
future acquisitions. See "Use of
Proceeds."(2)

Proposed Nasdaq National Market Symbol..................... DMSC

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

(1) Excludes 1,350,000 shares of Common Stock reserved for issuance under the
Company's 1997 Stock Incentive Plan, of which options to purchase 783,258
shares of Common Stock have been granted to certain directors, executive
officers and other employees at the initial public offering price. See
"Management-- 1997 Stock Incentive Plan."

(2) Of the net proceeds, $59.8 million (86% of the aggregate net proceeds) will
be used to pay the cash portion of the purchase price for the Founding
Companies, of which approximately $14.7 million is subject to possible
repayment (the "Earnout") by the former owners of the Founding Company if
the financial results of that Founding Company fails to meet certain
financial targets, and $3.2 million (5% of the aggregate net proceeds) will
be used to pay certain indebtedness of the Company. There can be no
assurance that the remaining net proceeds will be sufficient to meet the
Company's working capital requirements or to pay any cash consideration in
future acquisitions. See "Use of Proceeds."

RISK FACTORS

Investors should consider the material risk factors involved in connection
with an investment in the Common Stock and the impact to investors from various
events that could adversly affect the Company's business. See "Risk Factors."

SUMMARY PRO FORMA COMBINED FINANCIAL DATA
(IN THOUSANDS, EXCEPT PER SHARE DATA)

The Company has been identified as the "accounting acquiror" in connection
with the Combinations. The following unaudited summary pro forma statement of
operations data for the Company have been adjusted to give effect to (i) the
consummation of the Combinations and (ii) certain pro forma adjustments to the
historical financial statements as described in the notes below. The following
unaudited summary pro forma combined balance sheet data for the Company have
been adjusted to give effect to (i) the consummation of the Combinations and
(ii) the consummation of the Offering and the application of the net proceeds
therefrom. The summary pro forma data are not necessarily indicative of the
Company's operating results or financial position that might have occurred had
the events described above been consummated at the beginning of the period and
should not be construed as representative of future operating results or
financial position. The summary pro forma combined financial data should be read
in conjunction with the Unaudited Pro Forma Combined Financial Statements and
the related notes thereto and the historical financial statements of the
Founding Companies and the related notes thereto included elsewhere in the
Prospectus.

PRO FORMA
------------------------------------
TWELVE NINE MONTHS ENDED
MONTHS ENDED SEPTEMBER 30,
DECEMBER 31, ----------------------
1996 1996 1997
------------ ---------- ----------

STATEMENT OF OPERATIONS DATA(1):
Revenues................................................................. $ 136,700 $ 101,915 $ 111,800
Cost of revenues......................................................... 86,521 63,303 69,317
------------ ---------- ----------
Gross profit............................................................. 50,179 38,612 42,483
Operating Expenses:
Sales and marketing expenses........................................... 6,993 4,124 4,674
General and administrative expenses(2)................................. 11,778 9,082 9,982
Other operating expenses............................................... 21,769 17,429 19,490
Depreciation and amortization(3)....................................... 4,032 3,146 3,307
------------ ---------- ----------
Operating income......................................................... 5,607 4,831 5,030
Interest and other expense, net.......................................... 1,360 1,047 1,043
------------ ---------- ----------
Income before income taxes............................................... 4,247 3,784 3,987
Provision for income taxes(4)............................................ 2,255 1,913 1,980
------------ ---------- ----------
Net income............................................................... $ 1,992 $ 1,871 $ 2,007
------------ ---------- ----------
------------ ---------- ----------
Net income per share..................................................... $ 0.20 $ 0.19 $ 0.20
Shares used in computing pro forma net income per share(5)............... 9,988 9,988 9,988

AS OF SEPTEMBER 30, 1997
----------------------------------
PRO FORMA PRO FORMA
COMBINED(6) AS ADJUSTED(7)
------------ -------------------

BALANCE SHEET DATA:
Working capital (deficit)............................................................... $(41,575)(8) $ 13,491
Total assets............................................................................ 113,114 134,092
Long term debt, net of current maturities............................................... 3,780 3,780
Stockholders' equity.................................................................... 34,073 103,803

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

(FOOTNOTES BEGIN ON NEXT PAGE)

(1) The pro forma combined statement of operations data assumes that the
Combinations and the disposition of a business segment at one of the
Founding Companies occurred on January 1, 1996.

(2) The pro forma combined statement of operations data reflect pro forma
reductions in (i) salaries, bonuses and benefits to the owners of the
Founding Companies (the "Compensation Differential") aggregating
approximately $1.8 million, $600,000 and $875,000, for the year ended
December 31, 1996 and the nine-month periods ended September 30, 1996 and
1997, respectively, and (ii) royalty payments made by certain Founding
Companies related to franchise agreements which will be terminated with the
closing of the Combinations.

(3) Primarily consists of amortization of goodwill to be recorded as a result of
the Combinations computed on the basis described in the Note 3 of Notes to
the Unaudited Pro Forma Combined Financial Statements.

(4) Assumes the Company is subject to a corporate income tax rate of 38%. The
higher resulting effective tax rate is due to the amortization of certain
goodwill expenses which are not tax deductible.

(5) Assumes an initial public offering price per share of $13.50 and includes:
(i) 3,316,074 shares to be issued to owners of certain of the Founding
Companies; (ii) 1,246,452 shares held by the existing stockholders of the
Company; and (iii) the 5,425,728 shares required to be sold in the Offering
to pay the cash portion of the Combination consideration, the expenses
associated with the Offering and the Combinations, and to repay certain
indebtedness of the Company.

(6) The pro forma combined balance sheet data assume that the Combinations were
consummated on September 30, 1997.

(7) Adjusted for the sale of the 6,000,000 shares of Common Stock offered by the
Company hereby and the application of the estimated net proceeds therefrom.
See "Use of Proceeds."

(8) Reflects $45.1 million of cash consideration due to certain owners of the
Founding Companies pursuant to the Combinations and excludes $14.7 million
subject to the Earnout. See "The Company--The Combinations."

RISK FACTORS

An investment in the shares of Common Stock offered hereby involves a high
degree of risk. Prospective investors should carefully consider the following
risk factors, in addition to the other information contained in the Prospectus,
in connection with an investment in the shares of Common Stock offered hereby.

The Prospectus contains forward-looking statements. The words "anticipate,"
"believe," "expect," "plan," "intend," "estimate," "project," "will," "could,"
"may" and similar expressions are intended to identify forward-looking
statements. These statements include information regarding future net cash
flows. Such statements reflect the Company's current views with respect to
future events and financial performance and involves certain risks and
uncertainties, including without limitation the risks described below in "Risk
Factors." Should one or more of these risks or uncertainties occur, or should
underlying assumptions prove incorrect, actual results may vary materially and
adversely from those anticipated, believed, estimated or otherwise indicated.

RISKS RELATING TO CONVERSION TO THE DMS MODEL. None of the Founding
Companies has utilized every aspect of the DMS Model. Subsequent to the
Offering, the Company intends to convert the operations of the Founding
Companies, and of future acquisitions, to the DMS Model to the extent feasible.
The process of converting an existing Point-to-Point courier operation to the
DMS Model involves the implementation of the Free Call Dispatch system as well
as the integration of new software systems, pricing structures, billing methods,
personnel utilization practices and data standardization. Changes in the pricing
structures and billing methods could result in the loss of customers. The
process of conversion in a particular market may involve unforeseen
difficulties, including delays in the consolidation of facilities, complications
and expenses in implementing the new operating software system, or the loss of
customers or key operating personnel, any of which can cause substantial delays
to the conversion process in such particular market and may have a material
adverse effect on the Company's business, financial condition and results of
operations. In addition, Brand Managers, as defined, are expected to have
substantial authority with respect to the continuing operation of the Founding
Companies subsequent to the Offering. There are significant limitations on the
Company's ability to terminate such Brand Managers. Additionally, the timing of
any acquisitions of additional Point-to-Point courier firms and their respective
conversion to the DMS Model may have a significant impact on the Company's
financial results, particularly in quarters immediately following such
acquisitions. See "Business--The DMS Model."

ABSENCE OF COMBINED OPERATING HISTORY; RISKS OF INTEGRATION. The Company
was founded in September 1997, has conducted no operations other than in
connection with the Offering and the Combinations, and has generated no revenues
to date other than receipt of licensing fees relating to the software company
previously acquired by the Company. Although the Company has entered into
agreements to acquire the Founding Companies (other than one software company
that was previously acquired) upon completion of the Offering, the Company and
the Founding Companies operate as separate, independent businesses.
Consequently, the historical and pro forma financial information contained
herein may not be indicative of the Company's financial condition and historical
or future operating results. See "The Company" and "Certain Transactions."

The process of integrating acquired businesses often involves unforeseen
difficulties and may require a disproportionate amount of the Company's
financial and other resources, including management time. The success of the
Company will depend, in part, on the extent to which the Company is able to
institute and centralize accounting and other administrative functions such as
billing, collections and cash management, implement financial controls,
eliminate the unnecessary duplication of other functions and otherwise integrate
the Founding Companies, and such additional businesses the Company may acquire
in the future, into a cohesive, efficient enterprise. The Company may experience
delays, complications and unanticipated expenses in implementing, integrating
and operating such systems, any of which could have a material adverse effect on
the Company's business, financial condition and results of operations. There can
be no

assurance that the Company's founders or senior management group will be able to
successfully integrate, profitably manage or achieve anticipated cost savings
from the combined operations of the Founding Companies or implement the
Company's business, internal and acquisition growth strategies subsequent to the
Offering. The inability of the Company to successfully integrate the Founding
Companies would have a material adverse effect on the Company's business,
financial condition and results of operations. See "Business--Acquisition
Strategy" and "Management."

RISKS OF TAX AUTHORITIES CLASSIFYING INDEPENDENT CONTRACTORS AS
EMPLOYEES. Subsequent to the Offering, a significant number of the couriers
utilized by the Company will be independent contractors. From time to time,
federal and state taxing authorities have sought to assert that couriers in the
Point-to-Point delivery industry are employees, rather than independent
contractors. Tax authorities recently have made such an assertion against A
Courier, one of the Founding Companies. The Company does not pay or withhold any
federal or state employment tax with respect to or on behalf of independent
contractors. Couriers utilized by the Company will be employees of or
independent contractors with individual RMS Centers in their respective
metropolitan markets, each of which will be indirect wholly owned subsidiaries
of the Company. The Company believes that the independent contractors utilized
by the Company and who have entered into contracts with an RMS Center are not
employees of the Company under existing interpretations of federal and state
laws. However, there can be no assurance that federal and state authorities will
not challenge this position, or that other laws or regulations, including tax
laws, or interpretations thereof, will not change. If the IRS successfully
asserts that such persons or others classified by the Company as independent
contractors are in fact employees of the Company, the Company would be required
to pay withholding taxes and administer added employee benefits. In addition,
the Company could become responsible for certain past and future employment
taxes. Additionally, if the Company is required to pay back-up withholding taxes
with respect to amounts previously paid to such persons, it may be required to
pay penalties or be subject to other liability as a result of incorrectly
classifying such couriers. If the couriers are deemed to be employees, rather
than independent contractors, then the Company may be required to increase their
compensation since they will no longer be receiving commission-based
compensation. Any of the foregoing circumstances could increase the Company's
operating costs and could have a material adverse effect on the Company's
business, financial condition and results of operations. See "Business--The DMS
Model" and "Employees and Independent Contractors."

MANAGEMENT OF GROWTH. The Company expects to expend significant time and
effort in expanding its existing businesses and identifying, acquiring and
integrating acquisitions. There can be no assurance that the Company's
management and financial reporting systems, procedures and controls will be
adequate to support the Company's operations as they expand. Any future growth
also will impose significant added responsibilities on members of senior
management, including the need to identify, recruit and integrate additional
management and employees. There can be no assurance that such additional
management and employees will be identified and retained by the Company. To the
extent that the Company is unable to manage its growth efficiently and
effectively, or is unable to attract and retain additional qualified personnel,
the Company's business, financial condition and results of operations could be
materially adversely effected. See "Business--Internal Growth Strategy" and
"Management."

RISKS RELATING TO THE COMPANY'S ACQUISITION STRATEGY. One of the Company's
primary growth strategies is to increase its revenues and profitability and
expand the markets it serves through the acquisition of additional
Point-to-Point courier businesses. Several large, national publicly traded
companies have begun to consolidate the delivery industry through the
acquisition of independent Point-to-Point courier companies. As a result,
competition for acquisition candidates is intense and there can be no assurance
that the Company will be able to compete effectively for acquisition candidates
on terms deemed acceptable to the Company. There also can be no assurance that
the Company will be able to successfully convert acquired businesses to the DMS
Model and integrate such businesses into the Company without substantial costs,
delays or other operational or financial problems. In addition, there can be no
assurance that companies acquired in the future either will be beneficial to the
successful implementation of the Company's overall

strategy or will ultimately produce returns that justify the investment therein,
or that the Company will be successful in achieving meaningful economies of
scale through the acquisitions thereof. Further, acquisitions involve a number
of special risks, including possible adverse effects on the Company's operating
results and the timing of those results, diversion of management's attention,
dependence on retention, hiring and training of key personnel, risks associated
with unanticipated problems or legal liabilities, and the realization of
intangible assets, some or all of which could have a material adverse effect on
the Company's business, financial condition and results of operations,
particularly in the fiscal quarters immediately following the consummation of
such transactions. Customer dissatisfaction or performance problems at a single
acquired company could also have an adverse effect on the reputation of the
Company. In addition, there can be no assurance that the Founding Companies or
other Point-to-Point courier companies acquired in the future will achieve the
anticipated level of revenues and earnings. To the extent that the Company is
unable to acquire additional Point-to-Point courier firms or integrate such
businesses successfully, the Company's ability to expand its operations and
increase its revenues and earnings to the degree desired would be reduced
significantly.

FACTORS AFFECTING INTERNAL GROWTH. Certain of the Founding Companies have
individually experienced significant revenue and earnings growth over the past
few years. There can be no assurance that these Founding Companies will continue
to experience internal growth comparable to these levels, if at all. From time
to time, certain of the Founding Companies have been unable to hire and train as
many couriers, operating and sales personnel as necessary to meet the increasing
demands of these businesses. Factors affecting the ability of each of these
Founding Companies to experience continued internal growth includes, but are not
limited to, the continued relationships with existing customers, the ability to
expand the customer base, the ability to recruit and retain qualified couriers,
operating and sales personnel, continued access to capital and the ability to
cross-sell services between the Founding Companies. See "Business--Internal
Growth Strategy."

NEED FOR ADDITIONAL FINANCING. The Company currently intends to finance
future acquisitions by using a combination of shares of its Common Stock and
cash. In the event that the Common Stock of the Company does not maintain a
sufficient market value, or potential acquisition candidates are unwilling to
accept the Company's Common Stock as part of or all of the consideration to be
paid for their business, the Company may be required to utilize its cash
resources, if available, to maintain its acquisition program. If the Company has
insufficient cash resources to pursue acquisitions, its growth could be limited
unless it is able to obtain additional capital through debt or equity financing.
There can be no assurance that the Company will be able to obtain such financing
if and when it is needed or that, if available, such financing can be obtained
on terms the Company deems acceptable. The inability to obtain such financing
could negatively impact the Company's acquisition program and have a resulting
material adverse effect on the Company's business, financial condition and
results of operations. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Pro Forma Combined Liquidity and Capital
Resources."

RISKS OF IRS CHALLENGE OF REIMBURSEMENT POLICIES. Several of the Founding
Companies in the past have reimbursed certain automobile expenses of their
drivers who are employees and own their vehicles. Aero Delivery and two other
Founding Companies, which collectively represent approximately 11.7% of the
Company's 1996 pro forma combined revenues, previously had a reimbursement
policy that was not based on actual mileage. In connection with an audit of Aero
Delivery, the Internal Revenue Service ("IRS") challenged this type policy and
the treatment of such payments as reimbursed expenses, and asserted that the
reimbursements constitute additional compensation to the couriers on which the
company should withhold certain taxes. See Note 3 of Notes to Financial
Statements of Aero Delivery Service, Inc. There can be no assurance that the IRS
will not be able to successfully challenge this type policy if any other
Founding Company is presently practicing or has practiced this particular policy
in the past and that this would not have a material adverse impact on the
Company's business, financial condition and results of operations for which the
Company will not be adequately covered by indemnification from

the Founding Companies. The Company does not intend to adopt this particular
policy and will terminate any similar policy being used by any other Founding
Company prior to the consummation of the Combinations.

The Company may be required to pay up to $1.5 million to the IRS in
connection with IRS assessments against Aero Delivery for withholding taxes,
interest and penalties. The Company took these potential payments into
consideration in negotiating Aero Delivery's purchase price. The Company has
also agreed with Aero Delivery that in the event the amount paid to the IRS and
related costs are less than $1.5 million, the Company will pay the former owner
of Aero Delivery an amount equal to one-half of the difference between the
amount so paid and $1.5 million. While the former owner of Aero Delivery has
agreed to be responsible for all payments and costs in excess of $1.5 million,
the Company may be required to make any such payments and seek reimbursement
from the former owner. Any payments made by the Company relating to the IRS
assessments will reduce its cash resources.

RISK OF INABILITY TO TERMINATE UNSATISFACTORY BRAND MANAGERS IN A TIMELY
FASHION. Upon the consummation of the Offering, the Company intends to operate
certain of the Brands acquired in the Combinations through Brand Manager
Agreements with Brand Managers. Each Brand Manager will be responsible for
managing his or her Brand to maximize its revenues and profit margin. The Brand
Manager Agreement can be terminated by the Company, upon approval of the
Business Steering Committee (consisting of the President of the Company and
certain Brand Managers), under certain limited conditions. There can be no
assurance that the Company will be able to terminate in a timely manner any
Brand Manager who is not performing as expected and that such inability would
not have a material adverse impact on the Company's business, financial
condition and results of operations.

RISK OF LOSS OF CUSTOMERS DUE TO INCREASED PRICES. The implementation of
the DMS Model is intended to enable the Company to offer a higher level of
customer service than its competitors. The prices that the Company may charge
for such services could be greater than the prices currently being charged
customers for services they are currently receiving. There can be no assurance
that customers will not decline to purchase the services to be offered by the
Company, thereby adversely affecting the Company's business, financial condition
and results of operations.

LIMITATIONS ON ACCESS TO RADIO CHANNELS. The Company relies to a
significant extent on the use of two-way radio channels to communicate with its
courier fleet. Such radio channels are made available, on a limited basis, by
local government authorities and the Federal Communications Commission.
Accordingly, providers of the transmission networks for the radio channels may
have the ability to restrict, or substantially increase the costs with respect
to, the Company's use or access to the radio channels. The Company may, at its
own expense, be required to incur substantial costs to obtain, build or maintain
its own transmission networks in the event that third party owners of the
current transmission networks restrict or otherwise obstruct the Company's
access to radio channels. Any increases in the costs of radio transmission,
obstruction of current radio channel service or any need for the Company to
build its own transmission networks could severely inhibit the Company's ability
to deliver Point-to-Point delivery services and have a material adverse effect
on the Company's business, financial condition and results of operations.

CLAIMS EXPOSURE. The Company is exposed to claims for personal injury,
death and property damage as a result of automobile, bicycle and other accidents
involving its employees and independent contractors. The Company may also be
subject to claims resulting from the non-delivery or delayed delivery of
packages, many of which claims could be significant because of the unique or
time sensitive nature of the deliveries. The Company intends to carry liability
insurance and independent contractors are required to maintain the minimum
amounts of liability insurance required by state law. However, there can be no
assurance that claims will not exceed the amount of coverage. In addition, the
Company's increased visibility and financial strength as a public company may
create additional claims exposure. If the Company were to experience a material
increase in the frequency or severity of accidents, liability claims, workers'

compensation claims or unfavorable resolution of claims, the Company's insurance
costs could significantly increase and operating results could be negatively
affected. In addition, future claims against the Company or one of the Founding
Companies could negatively affect the Company's reputation and could have a
correspondingly material adverse effect on the Company's business, financial
condition and results of operations.

RISKS ASSOCIATED WITH THE POINT-TO-POINT DELIVERY INDUSTRY; GENERAL ECONOMIC
CONDITIONS. The Company's revenues and earnings are especially sensitive to
events that affect the delivery services industry, including extreme weather
conditions, economic factors affecting the Company's significant customers,
increases in fuel prices and shortages of or disputes with labor, any of which
could result in the Company's inability to service its clients effectively or
the inability of the Company to profitably manage its operations. In addition,
demand for the Company's services may be negatively impacted by downturns in the
level of general economic activity and employment in the United States or the
U.K. The development and increased popularity of facsimile machines and
electronic mail via the Internet has recently reduced the demand for certain
types of Point-to-Point delivery services, including those offered by the
Company. As a result, Point-to-Point courier firms are increasingly dependent
upon delivery requests for items that are unable to be delivered via alternative
methods. There can be no assurance that similar industry-wide developments will
not have a material adverse effect on the Company's business, financial
condition or results of operations.

EFFECT OF POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS. The
Company may experience significant quarter to quarter fluctuations in its
results of operations. Quarterly results of operations may fluctuate as a result
of a variety of factors including, but not limited to, the timing of the
integration of the Founding Companies and other acquired companies and their
conversion to the DMS Model, the demand for the Company's services, the timing
and introduction of new services or service enhancements by the Company or its
competitors, the market acceptance of new services, competitive conditions in
the industry and general economic conditions. As a result, the Company believes
that period to period comparisons of its results of operations are not
necessarily meaningful or indicative of the results that the Company may achieve
in any subsequent quarter or full year. Such quarterly fluctuations may result
in volatility in the market price of the Common Stock of the Company, and it is
possible that in future quarters the Company's results of operations could be
below the expectations of the public market. Such an event could have a material
adverse effect on the market price of the Common Stock of the Company. Several
of the Founding Companies recorded a net loss for the nine months ended
September 30, 1997. No assurance can be given that these Founding Companies will
become profitable in the future or that their respective financial performance
will be accretive to the Company's earnings.

RISK OF NON-PROPRIETARY ELEMENTS OF THE DMS MODEL. Substantially all of the
key elements of the DMS Model have been described in various public forums, such
as trade shows and industry publications, and also have been made available to
companies that are or have been licensees of the Company but are not Founding
Companies. Although the software used in the DMS Model is proprietary, all other
key elements of the DMS Model cannot be protected by patents or trademarks.
Therefore, there can be no assurance that other Point-to-Point courier companies
will not be able to effectively replicate the DMS Model and implement it more
effectively than the Company and at a lower cost.

DEPENDENCE ON TECHNOLOGY. The Company's business is dependent upon a number
of different information and telecommunication technologies to operate the DMS
Model, manage a high volume of inbound and outbound calls and process
transactions accurately and on a timely basis. Any impairment of the Company's
ability to process transactions on an accurate and timely basis could result in
the loss of customers and diminish the reputation of the Company.

Currently, many of the Founding Companies operate on separate computer and
telephone systems, several of which utilize different technologies. There can be
no assurance that the contemplated integration of these systems and conversion
to the Company's proprietary software will be successful or completed

on a timely basis or without unexpected costs. There can also be no assurance
that the Company will be able to continue to design, develop and refine its
computer systems and software on a cost efficient basis, whether due to the loss
of employees or otherwise. Any of the foregoing would have a material adverse
effect on the Company's business, financial condition and results of operations.
In addition, the Company utilizes computer hardware and operating systems
designed and manufactured by Apple Computer, Inc. ("Apple"). Any material
changes in computer and operating platform technology designed and manufactured
by Apple which is incompatible with the Company's current computer systems, or
the discontinuance of Apple computer hardware or support services, would have a
material adverse effect on the Company's business, financial condition and
results of operations. If the Company decides to change its hardware and
operating systems to a different operating platform technology, there can be no
assurance that the Company will be able to successfully make such a change or
that such new hardware and operating systems will be as effective as the
existing hardware and operating system. For a discussion of the Company's
capital expenditures, see "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Pro Forma Combined Liquidity and Capital
Resources."

DEPENDENCE ON AVAILABILITY OF QUALIFIED COURIER PERSONNEL. The Company is
dependent upon its ability to attract, train and retain, as employees or through
independent contractor or other arrangements, qualified courier personnel who
possess the skills and experience necessary to meet the needs of its operations.
The Company competes in markets in which unemployment is relatively low and the
competition for couriers and other employees is intense. The Company must
continually evaluate, train and upgrade its pool of available couriers to keep
pace with demands for delivery services. There can be no assurance that
qualified courier personnel will continue to be available in sufficient numbers
and on terms acceptable to the Company. The inability to attract and retain
qualified courier personnel would have a material adverse impact on the
Company's business, financial condition and results of operations. See
"Business--The DMS Model" and "--Employees and Independent Contractors."

RELIANCE ON KEY PERSONNEL. The Company's success is largely dependent on
the efforts and relationships of R. Gregory Kidd, the Company's founder and
Chairman of the Board of Directors, Linda M. Jenkinson, the Company's Chief
Executive Officer, the executive officers and senior managers of the Founding
Companies and Brand Managers. Furthermore, the Company will likely be dependent
on the senior management of any businesses acquired in the future, particularly
the Brand Managers and sales representatives who have on-going relationships
with customers. The loss of the services of any of these individuals could have
a material adverse effect on the Company's business, financial condition and
results of operations. There can be no assurance that such individuals will
continue in their present capacity for any particular period of time. The
Company does not intend to obtain key man life insurance covering any of its
executive officers or other members of senior management. However, the Company
has entered into two-year employment contracts with seven of its eight executive
officers. In addition, the Company's future success and plans for growth also
depend on the Company's ability to attract, train and retain skilled personnel
in all areas of its business. See "Management."

COMPETITION. The market for Point-to-Point delivery services is highly
competitive and has low barriers to entry. Many of the Company's competitors
operate in only one location and may have more experience and brand recognition
than the Company in such local market. In addition, several large, national,
publicly traded companies have begun to consolidate the Point-to-Point delivery
industry through the acquisition of independent Point-to-Point courier
companies. Other companies in the industry compete with the Company not only for
the provision of services but also for acquisition candidates. Some of these
companies have longer operating histories and greater financial resources than
the Company. In addition, other firms involved in segments other than
Point-to-Point delivery services may expand into this market in order to provide
their customers with "one-stop" shopping of delivery and logistics services.
Many of such companies have greater financial resources and brand name
recognition than the Company. There can be no assurance that any of the
foregoing would not have a material adverse effect on the Company's business,
financial condition and results of operations.

RELIANCE ON KEY MARKETS. A significant portion of the Company's revenues
and profitability are attributable to services rendered in the metropolitan New
York City, London and San Francisco markets. Revenues from the New York City,
London and San Francisco markets accounted for 27.6%, 24.9% and 10.9%,
respectively, of pro forma combined revenues, during the nine months ended
September 30, 1997. Therefore, the Company's results of operations are
significantly affected by fluctuations in the general economic and business
cycles in these markets. The Company's reliance on these individual markets
makes it susceptible to risks that it would not otherwise be exposed to if it
operated in a more geographically diverse market. The Company believes that it
will be susceptible to geographic concentration risks for the foreseeable
future.

RISK OF BUSINESS INTERRUPTIONS AND DEPENDENCE ON SINGLE FACILITIES IN A
MARKET. The Company believes that its future results of operations will be
dependent in large part on its ability to provide prompt and efficient service
to its customers. Upon conversion of the Company to the DMS Model, the Company's
operations typically will be performed at a single DMS Center for each
respective metropolitan market it services and, therefore, the operation of such
DMS centers are dependent on continuous computer, electrical and telephone
service. As a result, any disruption of the Company's day-to-day operations
could have a material adverse effect on the Company's business, financial
condition and results of operations.

LIMITED UNALLOCATED PROCEEDS OF THE OFFERING. The Company will use a
substantial portion of the net proceeds from the Offering to meet its cash
requirements relating to the consummation of the acquisitions of the Founding
Companies and the repayment of certain indebtedness. The Company will pay,
subject to adjustments, approximately $59.8 million (approximately 86% of the
net proceeds) in cash, of which $14.7 million is the Earnout and subject to
possible repayment to the Company from the stockholders of the Founding
Companies. The Company will also repay $3.2 million of certain indebtedness of
the Company (approximately 5% of the net proceeds). See "The Company--The
Combinations." No assurance can be given that the remaining net proceeds of the
Offering will be sufficient to meet the Company's requirements for working
capital and potential acquisitions. See "Use of Proceeds" and "Certain
Transactions."

PERMITS AND LICENSING. The Company's operations are subject to various
state, local and federal regulations that, in many instances, require permits
and licenses. Additionally, some of the Company's operations may involve the
delivery of items subject to more stringent regulation, including hazardous
materials, requiring the Company to obtain additional permits. The failure of
the Company to maintain required permits and licenses, or to comply with
applicable regulations, could result in substantial fines or revocation of the
Company's permits and licenses which could have a material adverse effect on the
Company's business, financial condition and results of operations. Furthermore,
delays in obtaining approvals, for the transfer or grant of permits or licenses,
or failure to obtain such approvals could delay or impede the Company's
acquisition program. See "Business--Regulation and Safety."

REGULATORY COMPLIANCE. As a public company, the Company will be subject to
continuing compliance with federal securities laws and may also be subject to
increased scrutiny with respect to laws applicable to all businesses, such as
employment, safety and environmental regulations. Certain of the Company's
management have no experience in managing a public company. There can be no
assurance that management will be able to effectively and timely implement
programs and policies that adequately respond to such increased legal and
regulatory compliance requirements.

FOREIGN EXCHANGE. Approximately 25% of the Company's combined pro forma
revenues for the nine months ended September 30, 1997 are derived from
operations conducted in the U.K. Exchange rate fluctuations between the U.S.
dollar and British pound will result in fluctuations in the amounts relating to
the U.K. currency reported in the Company's consolidated financial statements
due to repatriation of earnings from the U.K. to the United States or
translation of the earnings of the Company's U.K. operations into U.S. dollars
for financial reporting purposes. The Company also conducts operations in New
Zealand and intends to pursue acquisitions in other foreign countries. The
Company does not intend to enter into hedging transactions with respect to its
foreign currency exposure. There can be no assurance

that fluctuations in foreign currency exchange rates will not have a material
adverse impact on the Company's business, financial condition or results of
operations.

DEVELOPMENT OF NEW SERVICES. The Company believes that its long-term
success depends on its ability to enhance its current services, develop new
services that utilize the DMS Model and address the increasingly sophisticated
needs of its customers. The failure of the Company to develop and introduce
enhancements and new services in a timely and cost-effective manner in response
to changing technologies, customer requirements or increased competition could
have a material adverse effect on the Company's business, financial condition or
results of operations. See "Business--Internal Growth Strategy."

POTENTIAL LIABILITY FOR BREACH OF CONFIDENTIALITY. A substantial portion of
the Company's business involves the handling of documents containing
confidential and other sensitive information. There can be no assurance that
unauthorized disclosure will not result in liability to the Company. It is
possible that such liabilities could have a material adverse effect on the
Company's business, financial conditions or results of operations.

CONTROL BY MANAGEMENT. After the Offering, the Company's directors and
executive officers will beneficially own approximately 13.3% of the Company's
outstanding Common Stock (approximately 12.2% assuming that the Underwriters'
over-allotment option is exercised in full). In light of the foregoing, such
persons will have the ability to significantly influence the election of the
Company's directors and the outcome of all other issues submitted to the
Company's shareholders. Such persons, together with the staggered Board of
Directors and the anti-takeover effects of certain provisions contained in the
Delaware General Corporation Law and in the Company's Certificate of
Incorporation and Bylaws (including, without limitation, the ability of the
Board of Directors of the Company to issue shares of Preferred Stock and to fix
the rights and preferences thereof), also may have the effect of delaying,
deferring or preventing an unsolicited change in the control of the Company,
which may adversely affect the market price of the Common Stock or the ability
of shareholders to participate in a transaction in which they might otherwise
receive a premium for their shares. See "Management," "Principal Stockholders"
and "Description of Capital Stock."

SHARES ELIGIBLE FOR FUTURE SALE. Upon completion of the Offering, the
Company will have a total of 10,562,526 shares of Common Stock outstanding. Of
these shares, the 6,000,000 shares of Common Stock offered hereby (6,900,000
shares if the Underwriters' over-allotment option is exercised in full) will be
freely tradeable without restriction or registration under the Securities Act by
persons other than "affiliates" of the Company, as defined under the Securities
Act. The remaining 4,562,526 shares of Common Stock outstanding will be
"restricted securities" as that term is defined by Rule 144 as promulgated under
the Securities Act. Upon completion of the Offering, the Company will issue
options to purchase 783,258 shares of Common Stock at the initial public
offering price. In addition, options to purchase an additional 566,742 shares
will remain available for issuance under the Company's 1997 Stock Incentive
Plan. See "Management--1997 Stock Incentive Plan" and "Shares Eligible for
Future Sale."

The restricted securities and shares issued upon exercise of options will
become eligible for sale upon the expiration of the lock-up restrictions
described below. The holders of these shares, the optionees and the Company's
executive officers and directors have agreed that they will not, without the
prior written consent of the Company and Prudential Securities Incorporated,
directly or indirectly, offer, sell, offer to sell, contract to sell, pledge,
grant any option to purchase or otherwise dispose of or transfer (or announce
any offer, sale, offer of sale, contract of sale, pledge, grant of any option to
purchase or other disposition or transfer of) any shares of Common Stock or any
other securities convertible into, or exercisable or exchangeable for, shares of
Common Stock or other similar securities of the Company, currently beneficially
owned or hereafter acquired by such holders for a period of two years from the
consummation of the Offering, except for approximately 222,222 shares of Common
Stock to be issued to the former owner of Bullit Courier Services, and 147,875
shares of Common Stock to be issued to providers of the July Bridge Loan, which
will be subject to a 180-day lock-up period, and any shares of Common Stock
issued pursuant

to Brand Manager Agreements, the first of which will not be issued until January
1999 and none of which will be subject to a lock-up restriction. After such
two-year period, the foregoing restriction will expire, and 3,259,346 of such
shares held by non-affiliates will be freely tradeable under Rule 144, while the
remaining 1,303,180 of such shares held by affiliates will be permitted to be
sold under Rule 144 subject to the timing, volume and manner of sale
restrictions of Rule 144. In addition, the Company has agreed that it will not,
without the prior written consent of Prudential Securities Incorporated,
directly or indirectly, offer, sell, contract to sell, pledge, grant any option
to purchase or otherwise sell or dispose (or announce any offer, sale, offer of
sale, contract of sale, pledge, grant of any option to purchase or other sale or
disposition) any shares of Common Stock or any other securities convertible
into, or exercisable or exchangeable for, shares of Common Stock of the Company,
for a period of 180 days from the date of the Prospectus. The Company may,
without the prior written consent of Prudential Securities Incorporated, issue
Common Stock to persons who agree to be bound by the 180-day lock-up
restrictions. Such shares of Common Stock will only be restricted for the
remainder of the original 180-day lock-up period. The Company and Prudential
Securities Incorporated on behalf of the Underwriters, respectively, may, in
their sole discretion, at any time and without prior notice, release all or any
portion of the shares of Common Stock subject to such agreements to which they
are party.

The Company has filed a registration statement to register an additional
1,000,000 shares of its Common Stock under the Securities Act for use by the
Company as consideration for future acquisitions. Upon such registration, these
shares will generally be freely tradeable after issuance, subject to a 180-day
lock-up period.

Prior to the Offering, there has been no public market for the Common Stock
and no predictions can be made of the effect, if any, that the sale or
availability for sale of additional shares of Common Stock will have on the
market price of the Common Stock. Nevertheless, sales of substantial amounts of
such shares in the public market, or the perception that such sales could occur,
could materially and adversely affect the market price of the Common Stock and
could impair the Company's future ability to raise capital through an offering
of its equity securities. See "Shares Eligible for Future Sale."

NO PRIOR PUBLIC MARKET; VOLATILITY OF STOCK PRICE. Prior to the Offering,
there has been no public market for the Common Stock, and there can be no
assurance that an active trading market will develop or continue following the
Offering, or that the market price of the Common Stock will not decline below
the initial public offering price. The initial public offering price for the
Common Stock will be determined by negotiations among the Underwriters based on
several factors, and may not be indicative of the market price for the Common
Stock after the Offering. See "Underwriting." The Company believes that various
factors unrelated to the Company's performance, such as general economic
conditions, changes or volatility in the financial markets and changing market
conditions in the Point-to-Point delivery industry, as well as various factors
related to the Company's performance, such as quarterly or annual variations in
the Company's financial results, could cause the market price of the Common
Stock to fluctuate substantially.

IMMEDIATE AND SUBSTANTIAL DILUTION; DIVIDEND POLICY. Purchasers of the
Common Stock offered hereby will experience immediate and substantial dilution
in the pro forma as adjusted net tangible book value per share of Common Stock
from the initial public offering price set forth on the cover of this
Prospectus. Assuming an initial public offering price of $13.50 per share, such
dilution to new investors will be $10.65 per share while the pro forma as
adjusted net tangible book value of the shares of Common Stock owned by the
existing shareholders will increase by $12.24 per share. See "Dilution."

The Company anticipates that for the foreseeable future, its earnings will
be retained for the operation and expansion of its business and that it will not
pay cash dividends. In addition, the Company anticipates that any credit
facility agreement into which it enters will limit the payment of cash dividends
without the lender's consent. See "Dividend Policy."

THE COMPANY

OVERVIEW

The Company was recently formed to create one of the largest providers of
Point-to-Point delivery services in the world. The Company focuses on
Point-to-Point delivery by foot, bicycle, motorcycle, car and truck and operates
in 18 of the largest metropolitan markets in the United States as well as in
London, U.K. and Wellington, New Zealand. The Company believes that it has the
largest market share of Point-to-Point delivery service companies operating in
each of New York City, London, San Francisco, Atlanta, Washington, D.C. and
Seattle. Although several large, national, publicly traded companies have begun
to consolidate other segments of the delivery industry, the Company believes
that it is the only courier firm focused exclusively on consolidating the highly
fragmented Point-to-Point delivery industry. The Company's pro forma combined
revenues for the year ended December 31, 1996 and the nine months ended
September 30, 1997 were $136.7 million and $111.8 million, respectively. The
Company has conducted no operations other than in connection with the Offering
and the Combinations, and has generated no revenues to date other than the
receipt of licensing fees.

HISTORY

While a Project Manager with Booz Allen & Hamilton, Inc. in New Zealand
during the 1980s, R. Gregory Kidd, the Company's founder and Chairman, observed
the use by certain delivery firms of a Free Call Dispatch operating methodology
which enabled couriers, rather than dispatchers, to decide which deliveries to
make and in which order. Mr. Kidd concluded that firms utilizing Free Call
Dispatch were able to achieve higher levels of customer service than firms where
dispatchers generally have absolute authority in assigning and routing
deliveries to the courier fleet ("Command and Control Dispatch"). In 1991, Mr.
Kidd acquired an interest in a Point-to-Point courier firm in New Zealand that
was a predecessor of one of the Founding Companies. He then began to implement
the use of the Free Call Dispatch model on a larger scale and developed a
proprietary software system and operating methodology which would support the
model. Mr. Kidd's efforts resulted in the development of the Company's DMS
Model.

The DMS Model was first introduced in the United States in 1994 in four
Founding Companies in San Francisco. Through implementation of the DMS Model
these firms reduced back-office staff and significantly increased courier
productivity. Since 1994, the Company's management team has introduced certain
components of the DMS Model and has refined the DMS Model through licensing
arrangements with a number of firms, including 18 Founding Companies in 10 of
the 20 markets in which the Company will operate subsequent to the Offering.

THE COMBINATIONS

Between September and December 1997, the Company entered into separate
agreements to acquire the Founding Companies in exchange for cash or Common
Stock or a combination of both. The purpose of the Combinations is to
consolidate the operations of DMS and the Founding Companies into one
corporation. The Combinations will be effective simultaneously with the closing
of the Offering and the Founding Companies, or their investors, will receive an
aggregate of 3,316,074 shares of Common Stock (assuming an initial public
offering price of $13.50 per share which represents the mid-point of the
proposed offering range) and an aggregate of $59.8 million in cash from the net
proceeds of the Offering (which includes $14.7 million subject to the Earnout
provision). The existing stockholders of the Company will receive 1,246,452
shares of Common Stock. The table below illustrates the aggregate number of
shares of Common Stock and the percentage of the total number of shares after
the Offering that will be issued in

the Offering, to the Founding Companies and held by the existing stockholders of
the Company in connection with the Combinations if the price to the public is,
alternatively $13.00, $13.50 or $14.00.

NUMBER OF SHARES OF COMMON STOCK IF
THE PRICE TO THE PUBLIC IS:
-------------------------------------------------------------------------
$13.00 $13.50 $14.00
----------------------- ----------------------- -----------------------
SHARES % SHARES % SHARES %
------------ --------- ------------ --------- ------------ ---------

New investors................................. 6,000,000 56.8% 6,000,000 56.8% 6,000,000 56.8%
Founding Companies............................ 3,443,615 32.6 3,316,074 31.4 3,197,643 30.3
Existing stockholders of the Company.......... 1,118,911 10.6 1,246,452 11.8 1,364,883 12.9
------------ --------- ------------ --------- ------------ ---------
Total(1).................................. 10,562,526 100.0% 10,562,526 100.0% 10,562,526 100.0%
------------ --------- ------------ --------- ------------ ---------
------------ --------- ------------ --------- ------------ ---------

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

(1) Excludes 1,350,000 shares of Common Stock reserved for issuance under the
Company's 1997 Stock Incentive Plan of which options to purchase 783,258
shares of Common Stock have been granted to certain directors, executive
officers and other employees at the initial offering price. See
"Management--1997 Stock Incentive Plan."

In certain situations, a portion of the cash consideration issued pursuant
to the Combinations will be subject to the Earnout. The former owners of certain
of the Founding Companies will each give a promissory note to the Company in the
principal amount of the Earnout, which note will be secured by a pledge of the
Stock Consideration received in the respective Combination. Such shares of
Common Stock will be held in escrow for two years. The promissory note will be
forgiven incrementally over the escrow period as the requisite financial targets
are met. Failure to meet those targets will, in effect, result in a reduction of
the cash consideration.

The consideration to be paid for each of the Founding Companies was
determined through arms-length negotiations between the Company and
representatives of each Founding Company. Certain factors considered by the
parties in determining the consideration to be paid included historical
operating results and the future prospects of each Founding Company.

The consummation of the Combinations are subject to customary conditions
which include, among others, the accuracy of the representations and warranties
of each Founding Company and of the Company on the closing date of the
Combinations, the performance by each Founding Company of all covenants included
in the agreements relating to the Combinations and the nonexistence of a
material adverse change in the business, financial condition and results of
operations of each Founding Company. The Company believes that the conditions to
the Combinations have been satisfied in all material respects.

In September 1997, Kiwi Express Software, L.L.C. ("Kiwi Express"), founded
by Mr. Kidd and a provider of dispatch software to DMS Centers in the United
States and New Zealand, was merged into the Company. See "Certain Transactions."
Upon consummation of the Offering, the Company also intends to acquire Brookside
Systems and Programming Limited, a U.K. company that conducts business under the
tradename "Fleetway." Fleetway develops and markets software systems principally
to the Point-to-Point delivery industry in the U.K. and currently has software
licensing agreements with over 300 courier firms.

Upon the consummation of the Offering, the Company intends to operate
certain of the brands acquired in the Combinations (each, a "Brand") through
agreements (each, a "Brand Manager Agreement") with former owners (each, a
"Brand Manager"). Each Brand Manager will be responsible for managing his or her
Brand to maximize its revenues and profit margins. The Brand Manager will
receive payments according to a formula based on the "Contribution" (which is
defined as total revenue less certain expenses attributable to the Brands and
certain administrative and corporate overhead allocations). The Contribution
Percentage (defined as the Contribution divided by total revenue of the Brand)
up to

7.5% accrues to the Company and between 7.5% and 15% accrues to the Brand
Manager. The Contribution Percentage in excess of 15% accrues to the Brand
Manager and the Company in a proportion of 25% and 75%, respectively. Payments
to each Brand Manager are to be made in a combination of cash and shares of
Common Stock of the Company. The Brand Manager Agreement can be terminated by
the Company, upon approval of the Business Steering Committee (consisting of the
President of the Company and certain Brand Managers), under certain limited
conditions. Founding Companies representing approximately 45% of the Company's
revenues for the nine months ended September 30, 1997 will not have Brand
Manager Agreements, in which case all operating income will accrue to the
Company.

Pursuant to the agreements entered into in connection with the Combinations,
the stockholders of the Founding Companies have agreed not to compete with the
Company for a two-year period, commencing on the date of consummation of the
Offering for persons who are not Brand Managers or consultants and commencing on
the date that all consideration payable under a Brand Manager Agreement or
consulting agreement has been received for persons who are either Brand Managers
or consultants.

THE FOUNDING COMPANIES

The following table sets forth certain information regarding the Founding
Companies:

ACQUISITION
UNAUDITED CONSIDERATION
PRO FORMA COMBINED --------------------
REVENUES FOR TWELVE VALUE OF BRAND
MONTHS ENDED CASH COMMON MANAGER
BRAND NAME DECEMBER 31, 1996(1) VALUE(2) STOCK AGREEMENT
- ------------------------------------------------------ ---------------------- --------- --------- -------------
(IN THOUSANDS)

NEW YORK METRO AREA
Earlybird Courier Service........................... $ 13,189 $ 12,860 $ 4,649 Yes
Atlantic Freight Systems............................ 8,728 366 4,200 Yes
Zoom Courier........................................ 8,404 1,065 2,000 Yes
Bullit Courier Services............................. 7,696 3,722 3,000 No
LONDON, U.K.
West One............................................ 24,148 16,672 2,477 No
Security Despatch................................... 9,440 6,918 0 No
SAN FRANCISCO
Aero Special Delivery............................... 10,998 3,306 3,645 No
S-Car-Go Courier.................................... 1,263 276 638 Yes
Battery Point....................................... 732 199 428 Yes
Zap Courier and Crosstown Messenger................. 941 178 473 Yes
Studebaker.......................................... 342 100 180 Yes
ATLANTA
A Courier........................................... 6,020 2,573 1,920 Yes
MLQ Express......................................... 5,310 4,652(3) 0 No
MINNEAPOLIS/PHOENIX
American Eagle/1-800 COURIER........................ 8,536 564 4,264 Yes

WASHINGTON, D.C.
Washington Express.................................. 5,800 971 2,792 Yes
DENVER
Kangaroo Express.................................... 2,650 266 1,079 Yes
1-800 COURIER....................................... 1,247 86 774 Yes

LOS ANGELES
National Messenger.................................. 2,413 764 1,210 Yes
1-800 COURIER....................................... 1,212 353 450 No
SEATTLE
Fleetfoot........................................... 2,172 0 1,279 Yes
DETROIT
Express Messenger................................... 1,612 579 750 Yes
HOUSTON
A&W Couriers........................................ 1,560 270 755 Yes

BOSTON
1-800 COURIER....................................... 1,343 211 636 Yes
CHICAGO
Deadline Express.................................... 1,177 0 923 Yes
SOFTWARE COMPANY
Fleetway............................................ 1,048 842 2,016 No
OTHER FOUNDING COMPANIES (4).......................... 8,719 2,039 4,229 Yes (5)
-------- --------- ---------
TOTAL................................................. $ 136,700 $ 59,832 $ 44,767
-------- --------- ---------
-------- --------- ---------

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

(2) Includes $14.7 million subject to certain Earnouts. See "--The
Combinations."

(3) In addition to the consideration listed, the Company will also pay the
shareholder of MLQ Express $850,000 on each of the first and second
anniversaries of the closing of the Offering subject to the achievement of
certain specified financial performance thresholds.

(4) Financial statements for these Founding Companies are not required to be
included in this Prospectus under applicable rules of the Securities and
Exchange Commission.

(5) Each of the other 12 Founding Companies have a Brand Manager Agreement:
Rocket Courier, AFS Courier, Express Air Messenger, Houston Flash, Christian
Courier, Time Couriers, Jet City, Striders Courier, United Messengers,
Kiwicorp Limited, 1-800 COURIER--Portland and Time Cycle.

USE OF PROCEEDS

The net proceeds to the Company from the sale of the 6,000,000 shares of
Common Stock offered hereby, after deducting the underwriting discounts and
commissions and estimated offering expenses, are estimated to be approximately
$69.7 million ($81.0 million if the Underwriters' over-allotment option is
exercised in full) assuming an initial public offering price of $13.50 per
share. Of the net proceeds, $59.8 million will be used to pay the cash portion
of the purchase price for the Founding Companies, of which approximately $14.7
million is subject to the Earnout.

Approximately $3.2 million of the proceeds from the Offering will be used to
repay certain indebtedness of the Company: (i) approximately $1.0 million will
be used to repay the July Bridge Loan and accrued interest; and (ii)
approximately $2.2 million will be used to repay the December Bridge Loan and
accrued interest. The July Bridge Loan bears interest at 10% per annum and
matures on the earlier of the consummation of the Offering or on January 22,
1999. The parties who provided the July Bridge Loan also will receive shares of
Common Stock representing a 1.4% interest in the Company after the Offering. The
December Bridge Loan bears interest at 14% per annum and matures on the earlier
of the consummation of the Offering or December 31, 1998.

The remaining net proceeds from the Offering of approximately $6.7 million
will be used for working capital, capital expenditures and for general corporate
purposes, including the acquisition of additional Point-to-Point courier firms.
The Company has held preliminary discussions with a number of such acquisition
candidates; however, except for the Combinations, the Company has no agreement
with respect to any acquisition. Pending such uses, the net proceeds will be
invested in short-term, interest-bearing, investment grade securities.

DIVIDEND POLICY

The Company has never declared or paid any dividends, intends to retain all
of its earnings, if any, to finance the expansion of its business and for
general corporate purposes, including future acquisitions, and does not
anticipate declaring or paying any cash dividends on its Common Stock for the
foreseeable future. In addition, the Company is prohibited from paying cash
dividends by its credit agreement.

CAPITALIZATION

The following table sets forth the pro forma combined capitalization of the
Company at September 30, 1997 and as adjusted to give effect to the Offering and
the application of the net proceeds. See "Use of Proceeds." This table should be
read in conjunction with the Pro Forma Combined Financial Statements of the
Company and the related notes thereto included elsewhere in this Prospectus.

SEPTEMBER 30, 1997
------------------------

PRO FORMA PRO FORMA
COMBINED AS ADJUSTED
----------- -----------
Payable to Founding Companies (1)....................................................... $ 45,168 $ --
----------- -----------
----------- -----------
Short-term debt and current portion of long-term debt (2)(3)............................ $ 5,985 $ 4,935
----------- -----------
----------- -----------
Long-term debt, less current maturities(2)(3)........................................... $ 3,780 $ 3,780
Stockholders' equity:
Preferred Stock: $0.01 par value, 10,000,000 shares authorized; 176,515 shares of
Series A and 100 shares of Series B issued and outstanding, pro forma; and none
issued and outstanding, pro forma as adjusted(4).................................. 2 --
Common Stock: $0.01 par value, 100,000,000 shares authorized; 4,226,264 shares
issued and outstanding, pro forma; and 10,562,526 shares issued and outstanding,
pro forma as adjusted(5).......................................................... 42 106
Additional paid-in capital.......................................................... 34,944 104,612
Accumulated deficit................................................................. (915) (915)
----------- -----------
Total stockholders' equity........................................................ 34,073 103,803
----------- -----------
Total capitalization............................................................ $ 37,853 $ 107,583
----------- -----------
----------- -----------

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

(1) Excludes $14.7 million paid to certain of the former owners of the Founding
Companies in connection with the Earnout. This amount is subject to
repayment to the Company and is recorded as a note receivable on the
Company's September 30, 1997 pro forma combined balance sheet. See "The
Company--The Combinations."

(2) For a description of the Company's debt, see Notes to Historical Financial
Statements of the Founding Companies included elsewhere in the Prospectus.

(3) Excludes the December Bridge Loan. See "The Summary--Recent Developments."

(4) The providers of the July Bridge Loan, who at September 30, 1997 held 28,580
shares of Series A Preferred Stock, will receive 147,875 shares of Common
Stock in connection with the Offering pursuant to certain anti-dilution
provisions associated with the conversion of such Preferred Stock. The
Preferred Stock which is not held by the providers of the July Bridge Loan
will be converted into 188,387 shares of Common Stock.

(5) Excludes 1,350,000 shares of Common Stock reserved for issuance under the
Company's 1997 Stock Incentive Plan, of which options to purchase 783,258
shares of Common Stock have been granted to certain directors, executive
officers and other employees at the initial public offering price. See
"Management--1997 Stock Incentive Plan."

DILUTION

Purchasers of the Common Stock offered hereby will experience an immediate
and substantial dilution in the pro forma combined net tangible book value of
their Common Stock from the initial public offering price. The pro forma
combined net tangible book value deficit of the Company as of September 30, 1997
was $39.7 million or $9.39 per share of Common Stock. Pro forma combined net
tangible book value deficit per share represents the Company's tangible net
worth deficit divided by the total number of shares of Common Stock outstanding
as of September 30, 1997 assuming that the Combinations had been consummated as
of such date. After giving effect to the sale of 6,000,000 shares of Common
Stock by the Company in the Offering (assuming an initial public offering price
of $13.50 per share) and the application of the net proceeds therefrom (after
deduction of underwriting discounts and commissions and estimated Offering
expenses payable by the Company), the pro forma combined net tangible book value
of the Company as of September 30, 1997 would have been $30.1 million or $2.85
per share of Common Stock. This represents an immediate increase in pro forma
combined net tangible book value of $12.24 per share to existing stockholders
and an immediate dilution of $10.65 per share to purchasers of shares in the
Offering. The following table illustrates the per share dilution:

Assumed initial public offering price per share............ $ 13.50
Pro forma combined net tangible book value (deficit)
per share before the Offering........................ (9.39)
Increase in pro forma combined net tangible book value
per share attributable to the Offering............... 12.24
---------
As adjusted pro forma combined net tangible book value per
share after the Offering................................. 2.85
Dilution per share to new investors........................ $ 10.65
---------
---------

The following table sets forth on a pro forma basis as of September 30, 1997
the number of shares of Common Stock purchased from the Company, the total
consideration paid and the average price per share paid by the Company's
existing stockholders (including persons who receive Common Stock pursuant to
the Combinations) and to be paid by new investors in the Offering (assuming an
initial public offering price of $13.50 per share) and before deduction of
underwriting discounts and commissions and estimated Offering expenses:

SHARES PURCHASED(1) TOTAL CONSIDERATION AVERAGE
-------------------- --------------------------------- PRICE
NUMBER PERCENT AMOUNT PERCENT PER SHARE
----------- ------- --------------- -------------- ---------

Existing stockholders................................. 1,246,452 11.8% $ 885,000 0.7% $ 0.71
Founding Companies.................................... 3,316,074 31.4 33,575,256(2) 29.1 $10.12
New investors 6,000,000 56.8 81,000,000 70.2 $13.50
----------- ------- --------------- -------
Total................................................. 10,562,526 100.0% $ 115,460,256 100.0%
----------- ------- --------------- -------
----------- ------- --------------- -------

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

(1) Excludes 1,350,000 shares of Common Stock reserved for issuance under the
Company's 1997 Stock Incentive Plan of which options to purchase 783,258
shares of Common Stock have been granted to certain directors, executive
officers and other employees at the initial public offering price. See
"Management--1997 Stock Incentive Plan."

(2) Reflects value of shares to be issued in Combinations. See Note 2 of Notes
to Unaudited Pro Forma Combined Financial Statements.

SELECTED PRO FORMA COMBINED FINANCIAL DATA
(IN THOUSANDS, EXCEPT PER SHARE DATA)

PRO FORMA
--------------------------------------
TWELVE
MONTHS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------- ----------------------
1996 1996 1997
-------------- ---------- ----------

STATEMENT OF OPERATIONS DATA(1):
Revenues................................................................. $ 136,700 $ 101,915 $ 111,800
Cost of revenues......................................................... 86,521 63,303 69,317
-------------- ---------- ----------
Gross profit............................................................. 50,179 38,612 42,483
Operating Expenses:
Sales and marketing expenses........................................... 6,993 4,124 4,674
General and administrative expenses(2)................................. 11,778 9,082 9,982
Other operating expenses............................................... 21,769 17,429 19,490
Depreciation and amortization(3)....................................... 4,032 3,146 3,307
-------------- ---------- ----------
Operating income......................................................... 5,607 4,831 5,030
Interest and other expense, net.......................................... 1,360 1,047 1,043
-------------- ---------- ----------
Income before income taxes............................................... 4,247 3,784 3,987
Provision for income taxes(4)............................................ 2,255 1,913 1,980
-------------- ---------- ----------
Net income............................................................... $ 1,992 $ 1,871 $ 2,007
-------------- ---------- ----------
-------------- ---------- ----------
Net income per share..................................................... $ 0.20 $ 0.19 $ 0.20
Shares used in computing pro forma net income per share (5).............. 9,988 9,988 9,988

AS OF SEPTEMBER 30, 1997
----------------------------------
PRO FORMA PRO FORMA AS
COMBINED (6) ADJUSTED (7)
------------ -------------------

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

(FOOTNOTES BEGIN ON NEXT PAGE)

(1) The pro forma combined statement of operations data assumes that the
Combinations and the disposition of a business segment at one of the
Founding Companies occurred on January 1, 1996.

(3) Consists of amortization of goodwill to be recorded as a result of the
Combinations computed on the basis described in the Note 3 of Notes to the
Unaudited Pro Forma Combined Financial Statements.

(4) Assumes the Company is subject to a corporate income tax rate of 38%. The
higher resulting effective tax rate is due to the amortization of certain
goodwill expenses which are not tax deductible.

(6) The pro forma combined balance sheet data assume that the Combinations were
consummated on September 30, 1997.

(7) Adjusted for the sale of the 6,000,000 shares of Common Stock offered by the
Company hereby and the application of the estimated net proceeds therefrom.
See "Use of Proceeds."

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

THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH "SELECTED PRO
FORMA COMBINED FINANCIAL DATA," THE UNAUDITED PRO FORMA COMBINED FINANCIAL
STATEMENTS OF THE COMPANY AND THE RELATED NOTES THERETO AND THE FOUNDING
COMPANIES' AUDITED HISTORICAL FINANCIAL STATEMENTS AND THE RELATED NOTES THERETO
APPEARING ELSEWHERE IN THIS PROSPECTUS. A NUMBER OF STATEMENTS IN THIS
PROSPECTUS ADDRESS ACTIVITIES, EVENTS OR DEVELOPMENTS WHICH THE COMPANY
ANTICIPATES MAY OCCUR IN THE FUTURE, INCLUDING SUCH MATTERS AS THE COMPANY'S
STRATEGY FOR ACQUISITION AND INTERNAL GROWTH AND IMPROVED PROFITABILITY,
ADDITIONAL CAPITAL EXPENDITURES (INCLUDING THE AMOUNT AND NATURE THEREOF),
ACQUISITIONS OF ASSETS AND BUSINESSES, INDUSTRY TRENDS AND OTHER SUCH MATTERS.
THESE STATEMENTS ARE BASED ON CERTAIN ASSUMPTIONS AND ANALYSES MADE BY THE
COMPANY IN LIGHT OF ITS PERCEPTION OF HISTORICAL TRENDS, CURRENT BUSINESS AND
ECONOMIC CONDITIONS AND EXPECTED FUTURE DEVELOPMENTS, AS WELL AS OTHER FACTORS
THE COMPANY BELIEVES ARE REASONABLE OR APPROPRIATE. HOWEVER, WHETHER ACTUAL
RESULTS AND DEVELOPMENTS WILL CONFORM WITH THE COMPANY'S EXPECTATIONS AND
PREDICTIONS IS SUBJECT TO A NUMBER OF RISKS AND UNCERTAINTIES, INCLUDING THOSE
SET FORTH IN "RISK FACTORS"; GENERAL ECONOMIC, MARKET OR BUSINESS CONDITIONS;
THE BUSINESS OPPORTUNITIES (OR LACK THEREOF) THAT MAY BE PRESENTED TO AND
PURSUED BY THE COMPANY; CHANGES IN LAWS OR REGULATIONS; AND OTHER FACTORS, MANY
OF WHICH ARE BEYOND THE CONTROL OF THE COMPANY. CONSEQUENTLY, THERE CAN BE NO
ASSURANCE THAT THE ACTUAL RESULTS OR DEVELOPMENTS ANTICIPATED BY THE COMPANY
WILL BE REALIZED OR, EVEN IF SUBSTANTIALLY REALIZED, THAT THEY WILL HAVE THE
EXPECTED CONSEQUENCES TO OR EFFECTS ON THE COMPANY OR ITS BUSINESS OR
OPERATIONS.

INTRODUCTION
The Company was recently formed to create one of the largest providers of
Point-to-Point delivery services in the world. The Company focuses on
Point-to-Point delivery by foot, bicycle, motorcycle, car and truck and operates
in 18 of the largest metropolitan markets in the United States as well as in
London, U.K. and Wellington, New Zealand. The Company believes that it has the
largest market share of Point-to-Point delivery service companies operating in
each of New York City, London, San Francisco, Atlanta, Washington, D.C. and
Seattle. Although several large, national, publicly traded companies have begun
to consolidate other segments of the delivery industry, the Company believes
that it is the only courier firm focused exclusively on consolidating the highly
fragmented Point-to-Point delivery industry. The Company's pro forma combined
revenues for the year ended December 31, 1996 and the nine months ended
September 30, 1997 were $136.7 million and $111.8 million, respectively. The
Company has conducted no operations other than in connection with the Offering
and the Combinations, and has generated no revenues to date other than the
receipt of licensing fees.

BASIS FOR PRESENTATION

Management does not believe that a period-to-period comparison of the
results of operations of the Founding Companies whose financial statements are
included elsewhere in this Prospectus would be meaningful to prospective
investors. The Founding Companies have been managed as independent private
companies and, as such, their results of operations reflect different corporate
and tax structures which have been influenced, among other things, by their
historical levels of owners' compensation. The owners of the Founding Companies
have agreed to certain reductions in their salaries, bonuses and benefits in
connection with the organization of the Company. The Compensation Differentials
for the year ended December 31, 1996 and for the nine months ended September 30,
1997 were $1.8 million and $875,000, respectively, and have been reflected as
pro forma adjustments in the Unaudited Pro Forma Combined Statements of
Operations. The Unaudited Pro Forma Combined Statements of Operations include a
provision for income tax as if the Company were taxed as a C corporation.

Neither all of the anticipated savings nor all of the anticipated costs of
implementation of the DMS Model have been included in the unaudited pro forma
financial data presented herein because such matters are not presently
quantifiable with any degree of certainty. Subsequent to the Offering, the
Company believes that it can realize savings from: (i) increased productivity of
courier fleets; (ii) increased

productivity of dispatchers and order takers; (iii) greater volume discounts
from suppliers; (iv) consolidation of insurance programs and treasury functions;
and (v) consolidation of other corporate operations, such as financial and
management reporting. Integration of the Founding Companies may also present
opportunities to reduce costs through the elimination of duplicative functions
and through increased employee utilization. However, subsequent to the Offering,
the Company will incur significant additional costs and expenditures for
corporate management and administration, corporate expenses related to being a
public company, systems integration and facilities expansion. See "Risk
Factors--Risks Relating to Conversion to the DMS Model," "--Risks of
Integration" and "--Effect of Potential Fluctuations in Quarterly Operating
Results."

Although there can be no assurance, management believes that use of the DMS
Model enables courier companies to achieve higher margins than typically
associated with Point-to-Point courier companies. The following table sets forth
certain (i) combined operating margin information, and (ii) unaudited pro forma
combined operating margin information. This information is presented with
respect to (a) Founding Companies which have utilized the Company's proprietary
software since January 1, 1996 and whose historical results are included
elsewhere in the Prospectus ("DMS Founding Companies") and (b) Founding
Companies which, as of January 1, 1996, were not utilizing such software and
whose historical results are included elsewhere in the Prospectus ("Non-DMS
Founding Companies"). The DMS Founding Companies represent approximately 10% of
the Company's combined revenues in 1996 and Non-DMS Founding Companies represent
approximately 83% of the Company's combined revenues in 1996. The remaining
approximately 7% of the Company's combined 1996 revenues are attributable to the
Founding Companies whose historical financial statements are not included in the
Prospectus, as well as the Company's two software businesses. During the periods
presented below, the Founding Companies were not under common control or
management and, therefore, the data presented may not be comparable to or
indicative of post-Combination results to be achieved by the Company. Further,
none of the Founding Companies has, to date, utilized all aspects of the DMS
Model, and there can be no assurance that the results reflected below are
indicative of results to be achieved upon full utilization of the DMS Model. In
addition, the average size of the Non-DMS Founding Companies is significantly
larger than the DMS Founding Companies. There can be no assurance that the
higher margins of the DMS Founding Companies illustrated below are not directly
attributable to the relatively fewer complexities involved in the operation of a
smaller company. Finally, the following data does not purport to compare the
performance of the DMS Founding Companies prior to and subsequent to the
utilization of the Company's proprietary software, and the conversion process
itself could temporarily reduce margins. Accordingly, no definitive conclusion
can be drawn as to the degree to which the Company's proprietary software, or
other components of the DMS Model, contributed to the higher operating margins
of the DMS Founding Companies or could contribute to operating margins in the
future.

HISTORICAL COMBINED PRO FORMA COMBINED
OPERATING MARGIN OPERATING MARGIN(1)
-------------------------------------------- --------------------------------------------
TWELVE MONTHS TWELVE MONTHS
ENDED NINE MONTHS ENDED ENDED NINE MONTHS ENDED
DECEMBER 31, 1996 SEPTEMBER 30, 1997 DECEMBER 31, 1996 SEPTEMBER 30, 1997
--------------------- --------------------- --------------------- ---------------------

DMS Founding Companies............. 6.7% 8.0% 6.9% 9.3%
Non-DMS Founding Companies......... 4.0% 4.1% 3.8% 3.8%

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

(1) Reflects pro forma adjustments for goodwill amortization, the Compensation
Differential and royalty payments made by certain Founding Companies. See
Notes 1, 2, 3 and 4 to the Selected Pro Forma Combined Financial Data.

REVENUES. The Company primarily earns revenues from fees charged for
Point-to-Point delivery services with the remainder of revenues being derived
from strategic stocking and other services. Revenues consist primarily of
charges to customers for individual delivery services and weekly or monthly
charges for other ongoing services. Revenues are recognized when packages are
delivered. The revenue per transaction for a particular delivery service is
dependent upon a number of factors, including the time sensitivity of a
particular delivery, special handling requirements and local market conditions.

COST OF REVENUES. Cost of revenues consists of costs relating directly to
performance of services, including earned courier compensation and employee
benefits, if any, vehicle lease expenses and the cost of managing the Company's
courier fleet. The Company believes that the Point-to-Point delivery business
generally offers higher gross margins than scheduled or routed deliveries, which
results from lower courier compensation as a percentage of revenues as well as
premium pricing for the time sensitive deliveries. The Company's couriers have
historically been compensated based on a fixed percentage of the revenue for a
delivery. However, the Company intends to realign courier compensation to an
effort-based standard. Management believes that this structure maximizes courier
fleet productivity and allows it to better manage its pricing policies and gross
margin.

SALES AND MARKETING EXPENSES. Sales and marketing expenses include expenses
related to new business development, account management and local brand
marketing initiatives, including Brand Manager compensation, sales commissions
and advertising and other promotional expenses. The Company anticipates the need
for additional investment in sales and marketing initiatives and the
implementation and execution of the 1-800-DELIVER-TM- and 1-800-COURIER-TM-
national brand strategies. Prior to the consummation of the Combinations,
compensation expenses for the former owners of the Founding Companies were
classified as the general and administrative expenses of the Founding Companies.
Subsequent to the Offering, payments under Brand Manager Agreements and
compensation to sales personnel will appear in sales and marketing expenses.

GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
include salaries and benefits of management and administrative staff,
professional fees, expenditures for research and development, training costs and
expenses related to comprehensive insurance programs.

OTHER OPERATING EXPENSES. Other operating expenses, primarily related to
the cost of operating the DMS Centers, include costs associated with call
capture, dispatch management, customer service and local supervisory personnel.

DEPRECIATION AND AMORTIZATION. The Company has no significant investment in
warehousing facilities or transportation equipment and, as such, depreciation
expense primarily relates to the depreciation of office, communication and
computer equipment. Amortization expense primarily relates to the amortization
of acquisition goodwill. In July 1996, the Securities and Exchange Commission
issued Staff Accounting Bulletin No. 97 ("SAB 97") relating to business
combinations immediately prior to an initial public offering. SAB 97 requires
that the Combinations be accounted for using the purchase method of accounting.
A total of $700,000 of the purchase price has been allocated to in-process
research and development and will be expensed upon the closing of the
Combinations. In addition, approximately $740,000 of the purchase price has been
allocated to internally developed software at a Founding Company and will be
amortized over a period of five years. The excess of the fair value of the
consideration paid in the Combinations over the fair value of the net assets to
be acquired totals approximately $71.3 million. This excess purchase price will
be recorded as goodwill on the Company's balance sheet. Goodwill will be
amortized as a non-cash charge to the income statement over a period ranging
from 5 to 40 years. The pro forma impact of this amortization expense for the
year ended December 31, 1996 was approximately $2.1 million, of which
approximately $560,000 was deductible for income tax purposes. The Company
expects to continue to make acquisitions and anticipates that certain
acquisitions will be accounted for using the purchase method of accounting. As a
consequence, in the future the Company will incur additional expense for the
amortization of acquired intangible assets, primarily goodwill.

PRO FORMA COMBINED RESULTS OF OPERATIONS

The pro forma combined results of operations of the Founding Companies for
the periods presented may not be comparable to, and may not be indicative of,
the Company's post-Combination results of operations because: (i) the Founding
Companies were not under common control or management during the periods
presented; (ii) the Company will incur incremental costs related to its new
corporate management and the costs of being a public company; and (iii) the
combined data do not reflect potential benefits and cost savings the Company
expects to realize when operating as a combined entity. The following discussion
should be read in conjunction with the Unaudited Pro Forma Combined Financial
Statements and the related Notes thereto and certain Founding Companies'
Historical Financial Statements and the Notes thereto appearing elsewhere in the
Prospectus.

The following table sets forth the combined results of operations of the
Founding Companies on a pro forma combined basis and as a percentage of revenues
for the periods indicated.

NINE MONTHS ENDED SEPTEMBER 30,
--------------------------------------------
1996 1997
--------------------- ---------------------

(DOLLARS IN THOUSANDS)
Revenues....................................... $ 101,915 100.0% $ 111,800 100.0%
Cost of revenues............................... 63,303 62.1 69,317 62.0
---------- --------- ---------- ---------
Gross profit................................... 38,612 37.9 42,483 38.0
Operating expenses:
Sales and marketing expenses................. 4,124 4.0 4,674 4.2
General and administrative expenses.......... 9,082 8.9 9,982 8.9
Other operating expenses..................... 17,429 17.1 19,490 17.4
Depreciation and amortization................ 3,146 3.2 3,307 3.0
---------- --------- ---------- ---------
Operating income............................... 4,831 4.7 5,030 4.5
---------- --------- ---------- ---------
Interest and other expenses, net............... 1,047 1.0 1,043 1.0
Provision for income taxes..................... 1,913 1.9 1,980 1.7
---------- --------- ---------- ---------
Net income................................. $ 1,871 1.8% $ 2,007 1.8%
---------- --------- ---------- ---------
---------- --------- ---------- ---------

PRO FORMA COMBINED RESULTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 COMPARED
TO THE NINE MONTHS ENDED SEPTEMBER 30, 1996

REVENUES

Revenues increased approximately $9.9 million, or 9.7%, to $111.8 million
for the nine months ended September 30, 1997 from $101.9 million for the nine
months ended September 30, 1996.

Of the Founding Companies, significant increases in revenues were recorded
by West One of $1.7 million, or 8.8%; Aero Delivery of $1.1 million, or 13.0%;
Earlybird Courier of $1.2 million, or 11.7%; Bullit Courier of $733,000, or
12.5%; Security Despatch of $590,000, or 8.7%; Atlantic Freight of $568,000, or
9.2%; MLQ Express of $996,000, or 27.5%; and A Courier of $987,000, or 22.5%.
These increases were primarily attributable to the addition of significant new
accounts or service contracts, the expansion of product scope or the purchase of
additional customer lists. These increases were offset in part by a decrease in
revenue recorded by American Eagle/1-800 COURIER of $1.3 million, or 19.4%. This
decrease can be attributed to the loss of customers associated with American
Eagle/1-800 COURIER's move to a former national courier franchise.

In the aggregate, the aforementioned companies accounted for 65.7% of the
total increase in revenues of the Company for the corresponding periods.

COST OF REVENUES

Cost of revenues increased approximately $6.0 million, or 9.5%, to $69.3
million for the nine months ended September 30, 1997 from $63.3 million for the
nine months ended September 30, 1996.

Of the Founding Companies, significant increases in cost of revenues were
recorded by West One of $887,000, or 7.0%; Aero Delivery of $894,000, or 18.9%;
Earlybird Courier of $640,000, or 11.4%; Security Despatch of $494,000, or
12.8%; MLQ Express of $551,000, or 25.0%; and A Courier of $610,000, or 24.6%.
These increases were generally consistent with the respective increases in
revenues. These increases were offset in part by a decrease in cost of revenue
recorded by American Eagle/1-800 COURIER of $611,000, or 15.0%. This decrease
can be attributed to the corresponding decrease in revenues noted above.

In the aggregate, the aforementioned companies accounted for 57.6% of the
total increase in cost of revenues of the Company for the corresponding periods.

SALES AND MARKETING EXPENSES

Sales and marketing expenses increased approximately $550,000, or 13.3%, to
$4.7 million for the nine months ended September 30, 1997 from $4.1 million for
the nine months ended September 30, 1996. Sales and marketing expenses as a
percentage of revenues increased to 4.2% from 4.0% for the corresponding
periods.

Of the Founding Companies, significant increases in sales and marketing
expenses were recorded by Zoom Courier of $124,000, or 177.0% and A Courier of
$226,000, or 74.1%. These increases were primarily attributable to the addition
of senior level sales personnel and the payment of commissions. These increases
were offset in part by decreases in sales and marketing expense recorded by
American Eagle/1-800 COURIER of $141,000, or 12.3%. The decrease was primarily
attributable to lower sales and related sales commissions at American
Eagle/1-800 COURIER.

In the aggregate, the aforementioned companies accounted for 38.0% of the
total increase in sales and marketing expenses of the Company for the
corresponding periods. There were no other individually significant variances in
the remaining Founding Companies.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative expenses increased approximately $900,000, or
9.9%, to $10.0 million for the nine months ended September 30, 1997 from $9.1
million for the nine months ended September 30, 1996. General and administrative
expenses as a percentage of revenues were 8.9% for each period.

Of the Founding Companies, significant increases in general and
administrative expenses were recorded by Aero Delivery of $287,000, or 25.4%;
American Eagle/1-800 COURIER of $481,000 or 80.1%; MLQ Express of $225,000, or
19.2%; 1-800 COURIER-L.A.X. of $184,000, or 79.3%; and A Courier of $130,000, or
44.5%. These increases primarily related to the establishment of a provision for
accrued payroll taxes in connection with IRS assessments, the costs associated
with the conversion and transition to a former national courier franchise and
the additional infrastructure required to support the acquisition of significant
new accounts. These increases were offset in part by decreases in general and
administrative expenses recorded by Earlybird Courier of $161,000, or 61.2%, and
Atlantic Freight of $111,000, or 28.2%, which were related to the
discontinuation of non-core business operations.

There were no other individually significant variances in the remaining
Founding Companies.

OTHER OPERATING EXPENSES

Other operating expenses increased approximately $2.1 million, or 11.8%, to
$19.5 million for the nine months ended September 30, 1997 from $17.4 million
for the nine months ended September 30, 1996. Other operating expenses as a
percentage of revenues increased to 17.4% from 17.1% for the corresponding
periods.

Of the Founding Companies, significant increases in other operating expenses
were recorded by West One of $670,000, or 23.4%; Aero Delivery of $143,000, or
8.5%; Security Despatch of $185,000, or 13.8%; Atlantic Freight of $178,000, or
12.9%; 1-800 COURIER-Denver of $157,000, or 77.7%; Zoom Courier of $153,000, or
19.2%; and A Courier of $240,000, or 30.9%. The increases primarily related to
the addition of front-end personnel to support the acquisition of significant
new accounts) establishment costs associated with new lines of business and
conversions to new dispatch operating systems other than the DMS Model.

In the aggregate, the aforementioned companies accounted for 83.8% of the
total increase in other operating expenses of the Company for the corresponding
periods.

OPERATING INCOME

As a result of the above, operating income increased $199,000, or 4.1%, to
$5.0 million for the nine months ended September 30, 1997 from $4.8 million for
the nine months ended September 30, 1996. Operating income as a percentage of
revenues decreased to 4.5% from 4.7% for the corresponding periods.

Of the Founding Companies, significant increases in operating income were
recorded by Earlybird Courier of $1.5 million, or 332.5%; Bullit Courier of
$176,000, or 107.3%; Atlantic Freight of $122,000, or 38.2%; MLQ Express of
$193,000, or 603.1%; and National Messenger of $152,000, or 98.7%. These
increases were offset in part by decreases recorded by Aero Delivery of
$340,000, or 666.7%; American Eagle/1-800 COURIER of $983,000, or 182.4%; 1-800
COURIER-Denver of $215,000, or 241.6%; and A Courier of $215,000, or 45.3%.

INTEREST AND OTHER EXPENSES, NET

Interest and other expenses, net, remained relatively constant at
approximately $1.0 million in each period. Interest and other expenses, net, as
a percentage of revenues remained relatively constant at 1.0% for the
corresponding periods.

NET INCOME

As a result of the above, net income increased $136,000, or 7.3% to $2.0
million for the nine months ended September 30, 1997 from $1.9 million for the
nine months ended September 30, 1996. Net Income as a percentage or revenues
remained constant at approximately 1.8%.

PRO FORMA COMBINED LIQUIDITY AND CAPITAL RESOURCES

The Company is a holding company that will conduct all of its operations
through its subsidiaries. Accordingly, the Company's principal sources of
liquidity are the cash flow of its subsidiaries, cash available from credit
facilities that it may establish and the unallocated net proceeds of the
Offering.

In February 1998, the Company has obtained a $25 million revolving line of
credit from NationsBank pursuant to a Credit Agreement. All amounts drawn down
under the line of credit must be repaid on May 31, 2000. Outstanding principal
balances under the line of credit bear interest, payable monthly, at an
increments between 2.50% and 1.50% over the LIBOR rate, depending on the
Company's ratio of Funded Debt to EBITDA (as defined in the Credit Agreement).
The Company may borrow under the line of credit amounts equal to 80% of the
Company's Eligible Domestic Accounts Receivable (50% until such time as the
Company has furnished certain information to the satisfaction of NationsBank).
Based on the Company's pro forma combined balance sheet at September 30, 1997,
the Company would have been eligible to borrow approximately $11.8 million ($7.5
million at the 50% advance rate). The Company may cancel this line of credit
prior to its maturity subject to a prepayment penalty in certain circumstances
and the Company is obligated to pay certain commitment and other fees.
Borrowings under the line of credit will be secured by a first lien on all the
business assets of Company held in the United States, including the stock of
certain of the Company's subsidiaries. The Company is required to maintain a
specified ratio of Funded Debt to EBITDA and a specified Fixed Coverage Ratio
(as defined in the Credit Agreement). The

Credit Agreement also limits or prohibits (i) the amount of indebtedness the
Company can incur, (ii) the amount of equipment the Company can lease, (iii) the
liens, pledges and guarantees that can be granted by the Company, (iv) the
amount of contingent liabilities of the Company, (v) the amount of cash
dividends that can be declared by the Company and (vi) the sale of stock of the
Company's subsidiaries. Any single acquisition involving cash consideration in
excess of $3.5 million is required to be approved by the lender. The line of
credit contains representations and warranties, covenants, defaults and
conditions customary in agreements of this type and is subject to the
satisfactory completion of the Offering. The line of credit is intended to be
used for short term working capital, to finance certain acquisitions and for the
issuance of letters of credit.

Capital expenditures totaled approximately $1.6 million in the nine months
ended September 30, 1997, primarily for office equipment, computer and facility
upgrades. Subsequent to the Offering, the Company expects to make capital
expenditures of approximately $1.2 million to upgrade certain components of its
management and financial reporting systems, to install an internal computer
intranet network and communications system integrating the Founding Companies
and subsequently acquired businesses, and to establish a centralized
administrative services center. In addition, application of the DMS Model
requires investment in local operating centers. Management presently anticipates
that such additional capital expenditures will total approximately $4.3 million
over the next two years, including approximately $1.8 million of computer
equipment, $1.3 million of communications equipment, and $750,000 of leasehold
improvements. However, no assurance can be made with respect to the actual
timing and amount of such expenditures.

The Company believes that cash flow from operations will be sufficient to
fund the Company's operations for the foreseeable future. In addition, the
Company believes that cash flow from operations, borrowings under a NationsBank
credit facility and the unallocated net proceeds of the Offering will be
sufficient to implement its growth strategy. The Company intends to pursue
further acquisition opportunities, the timing, size, success or associated
potential capital commitments of which are unpredictable. The Company currently
intends to finance future acquisitions by using a combination of shares of its
Common Stock and cash. In the event that the Common Stock of the Company does
not maintain a sufficient market value, or potential acquisition candidates are
unwilling to accept the Company's Common Stock as part of, or all of, the
consideration to be paid for their business, the Company may be required to
utilize its cash resources, if available, to support its acquisition program. If
the Company has insufficient cash resources to pursue acquisitions, its growth
could be limited unless it is able to obtain additional capital through debt or
equity financing. See "Risk Factors-- Need for Additional Financing."

The Company may be required to pay up to $1.5 million to the IRS in
connection with IRS assessments against Aero Delivery for withholding taxes,
interest and penalties. The Company took these potential payments into
consideration in negotiating Aero Delivery's purchase price. See "Risk Factors--
Risks of IRS Challenge of Reimbursement Policies." The Company has also agreed
with Aero Delivery that in the event that the amount paid to the IRS and related
costs are less than $1.5 million, the Company will pay the former owner of Aero
Delivery an amount equal to one-half of the difference between the amount so
paid and $1.5 million. While the former owner of Aero Delivery has agreed to be
responsible for all payments and costs in excess of $1.5 million, the Company
may be required to make any such payments and seek reimbursement from the former
owner. Any payments made by the Company relating to the IRS assessments will
reduce its cash resources.

POTENTIAL FLUCTUATIONS IN QUARTERLY OPERATING RESULTS

The Company may experience significant quarter to quarter fluctuations in
its results of operations. Quarterly results of operations may fluctuate as a
result of a variety of factors including, but not limited to, the timing of the
integration of the Founding Companies and other acquired companies and their
conversion to the DMS Model, the demand for the Company's services, the timing
and introduction of new services or service enhancements by the Company or its
competitors, the market acceptance of new services, competitive conditions in
the industry and general economic conditions. As a result, the Company believes
that period to period comparisons of its results of operations are not
necessarily meaningful or indicative of the results that the Company may achieve
in any subsequent quarter or full year. Several of the Founding Companies
recorded a net loss for the nine months ended September 30, 1997.

BUSINESS

GENERAL

The Company was recently formed to create one of the largest providers of
Point-to-Point delivery services in the world. The Company focuses on
Point-to-Point delivery by foot, bicycle, motorcycle, car and truck and operates
in 18 of the largest metropolitan markets in the United States as well as in
London, U.K. and Wellington, New Zealand. The Company believes that it has the
largest market share of Point-to-Point delivery service companies operating in
each of London, New York City, San Francisco, Atlanta, Washington, D.C. and
Seattle. Although several large, national, publicly traded companies have begun
to consolidate other segments of the delivery industry, the Company believes
that it is the only courier firm focused exclusively on consolidating the highly
fragmented Point-to-Point delivery industry. The Company's pro forma combined
revenues for the year ended December 31, 1996 and the nine months ended
September 30, 1997 were $136.7 million and $111.8 million, respectively. The
Company has conducted no operations other than in connection with the Offering
and the Combinations, and has generated no revenues to date other than the
receipt of licensing fees.

INDUSTRY

The $60 billion expedited small-package delivery industry in the United
States consists of multi-day delivery companies (such as Federal Express and
United Parcel Service) and same-day delivery and courier companies. The $15
billion same-day delivery market in the United States consists of: (i) intercity
and interstate line-haul specialists; (ii) route specialists, which service
preset routes through a central distribution hub or on a scheduled basis; and
(iii) Point-to-Point specialists, which focus on urgent (5 hours or less),
on-demand, local deliveries.

According to COURIER MAGAZINE, a leading industry publication, the U.S.
market for Point-to-Point delivery services is served by more than 4,000
delivery companies, primarily closely held, single center operations serving a
limited geographic area. Based upon their experience, management of the Company
believes that most Point-to-Point courier firms are small or mid-sized
operations with annual revenues of $2 million or less performing less than 500
deliveries a day. Historically, the barriers to starting a Point-to-Point
delivery service have been low in comparison to the substantial resources
required to enter into national or regional overnight or route delivery
services. However, management of the Company believes that the urgent nature of
Point-to-Point deliveries does not allow for the effective utilization of
overnight or route specialist operations. The complexities of managing large
volumes of Point-to-Point deliveries, including the time critical nature of
deliveries and constantly changing delivery locations, limit the economies of
scale and route density normally sought by line-haul or route specialists.
Management believes that the Company is the only company having a national or an
international network of delivery firms focused primarily on the Point-to-Point
delivery market.

In recent years, the emergence of alternative technologies such as facsimile
machines and the Internet have increased pressure on the same-day delivery
industry to improve cost competitiveness and service levels and to develop new
market niches. However, the same technological advancements have led to more
rapid ordering and production capabilities for products, greater expectations
regarding delivery times and movement toward just-in-time inventory standards.
Management believes that all these factors have in turn increased the demand for
urgent delivery of products. The Company believes that many of the smaller
Point-to-Point courier companies lack the communication technology and coverage
capability to adequately service this increased demand for urgent delivery of
products. Additionally, in an effort to control costs and focus on core
competencies, many businesses are seeking to reduce their reliance on in-house
transportation departments by turning to third-party providers for such
services. Management believes that these trends favor larger and well
capitalized courier firms such as the Company.

The employees of "traditional" Point-to-Point courier firms typically work
in only one of the basic courier functional areas--telephone answering (call
capture), courier dispatch, or back-office accounting.

Moreover, dispatchers generally have absolute authority in assigning and routing
deliveries to the courier fleet ("Command and Control Dispatch"), whereby one
person receives an incoming call from a customer and enters pick-up and delivery
information into a computer terminal. A summary of the order is transferred to
the dispatch area, often in the form of paper tickets. The dispatcher typically
analyzes the current status, location and availability of the entire courier
fleet before assigning the order to a particular courier. The dispatcher often
delays assigning a particular order until it can be grouped with other
deliveries or assigned to a particular courier. The Company believes that
providing the dispatcher with this degree of authority may lead to late
deliveries and favoritism between dispatchers and selected couriers, resulting
in under-utilization of the courier work force. Management believes this leads
to higher courier turnover and undue dependence of courier firms on the
dispatchers. Additionally, the Company believes that segregation of each
back-office function leads to inaccurate communications, reduced customer
service levels and inefficient staffing levels. As a result, the Company
believes that Command and Control Dispatch cannot be used for large volumes of
transactions without significant increases in labor.

THE DMS MODEL

Management has chosen to focus on the Point-to-Point delivery business
because of: (i) the customers' requirements for immediate service and
responsiveness, which management believes enables the Company to distinguish the
DMS Model from the operating methods employed by its competitors; (ii) the
Company's ability to charge premium pricing for guaranteed, on-time delivery;
and (iii) the lack of a focused national or international consolidator. Prior to
this Offering, none of the Founding Companies has incorporated every aspect of
the DMS model into their respective operations. However, since 1994, the
Company's management team has introduced certain components of the DMS Model and
has refined the DMS Model through licensing arrangements with a number of
courier firms, including 18 Founding Companies in 10 of the 20 markets in which
the Company will operate subsequent to this Offering. These companies
represented 14.2% of the Company's pro forma revenues in 1996. Following this
Offering, the Company will continue to support the conversion of the Founding
Companies to the DMS Model.

Key elements of the DMS Model include:

FUNCTIONAL OPERATING STRUCTURE. The DMS Model organizes the Company's
business into three discrete functions: (i) Dispatch Management Services; (ii)
Road Management Services; and (iii) Marketing Management Services.

- Dispatch Management Services refers to back-office functions such as
telephone answering (call capture), order taking, dispatch and back-office
accounting. Under the DMS Model, a single DMS Center is used to
consolidate the back-office functions for several independent Brands in
each geographic region in which the Company operates. Each DMS Center is
structured to facilitate interactive communication among all personnel
within the DMS Center and thereby maximize utilization of employees. DMS
Center employees are positioned around "donut" shaped work stations that
promote a constant exchange of information. Prompt capture of the
customer's call is the top priority of DMS Center personnel. In addition,
the Company cross-trains personnel to improve the quality and service
levels of each DMS Center. For example, during peak demand periods, a
greater number of employees can be made available to serve as order
capturers, while during off-peak periods, more employees can devote time
to administrative functions such as job audit and payment processing. DMS
Center personnel, including dispatchers in peak workload periods, answer
customers' calls on telephone lines dedicated to specific Brands and enter
the orders into computers using the Company's proprietary software. The
Company intends to standardize customer information, pricing and
geographic zoning data among Brands in order to permit the call capturers
to answer telephones and enter orders more quickly and with fewer
keystrokes or chances for error than competitors' systems.

- Road Management Services refers to the management of the courier fleet.
Management believes a financially incentivized, team-oriented courier
fleet is an integral part of the success of the DMS Model. Under the DMS
Model, couriers are incentivized using an effort-based fee structure. The
couriers are compensated per delivery, with the courier fee set by
utilizing pre-determined zone pricing standards that reward the effort
needed to complete a delivery with the appropriate courier fee. Management
believes that compensating its couriers on an effort-based standard
eliminates the demotivation created by fixed salary compensation. In
addition, management believes that a commission-based structure where a
courier is paid a fixed percentage of the total delivery price creates
inefficiencies by putting the couriers' focus on the price of the
delivery, rather than the effort required to complete the delivery.
Management believes that its effort-based fee structure maximizes courier
fleet productivity and allows it to better manage its pricing policies and
gross margins. In addition, the DMS model provides couriers with the
opportunity to earn higher levels of overall compensation and for that
compensation to be aligned with the specific effort involved in making the
delivery.

Management believes that the consolidation of courier fleets for multiple
Brands in a single metropolitan area provides significant efficiencies.
Pooling the courier resources of multiple Brands in a single metropolitan
area enhances courier coverage and optimizes courier staffing levels,
which leads to an increase in overall productivity of the courier fleet.
Accordingly, subsequent to the Combinations, the Company generally intends
to establish a single RMS Center in each of its markets. Subject to
guidelines and standards established by the Company, each RMS Center will
be responsible for hiring, training, rostering and managing the couriers.
The Company believes that segregating the courier cost and management
function into separate RMS Centers will increase the profitability of the
RMS Center and the Company by: (i) better motivating the couriers through
team management and peer governance; and (ii) focusing the RMS Center
exclusively on road management and minimizing management costs.

- Marketing Management Services refers to the continued decentralized
promotion of each of the Founding Company's Brand name to capitalize on
its particular market niche, goodwill and established name recognition.
Former owners of 31 of the Founding Companies (representing 56.2% of the
Company's combined pro forma 1996 revenues) will enter into Brand Manager
Agreements pursuant to which such former owners will continue to have
primary responsibility for the Marketing Management Services component of
their Founding Company. See "The Company--The Combinations." Marketing
Management Services functions for Brands not covered by a Brand Manager
will be performed by an employee of the Company who will receive
performance-based compensation. In each case, a dedicated sales and
marketing team will be responsible for increasing penetration of existing
accounts and the overall revenues of their specific Brand. Each Brand will
have customized marketing materials providing customers with a summary of
frequently used time-based service levels, pricing schedules and
modification charges.

PROPRIETARY TECHNOLOGY. The Company has developed a proprietary software
system to support multiple Brands and a Free Call Dispatch environment while
facilitating the consolidation of dispatch and road management services.
Management expects that data standards used on a Company-wide basis will
simplify and streamline the Company's data entry and record keeping functions.
The Company's software automatically routes the customer's order to a
dispatcher, who announces the job to a pool of couriers under the Free Call
Dispatch system. The software allows the dispatcher to view, in a
"windows'-based environment, on a single screen, all deliveries in progress for
each courier, including an automatic, color-coded countdown of the time
remaining for each delivery. The software automatically records the job with the
proper billing rate, using standardized zone sheets, cost matrices and service
codes, and records the commission to be paid to the courier.

UTILIZATION OF MULTIPLE BRANDS. The DMS Model is designed to support the
growth of Brands within established market niches. Maintaining the
distinctiveness of preexisting tradenames for acquired courier

firms allows the Company to capitalize on the goodwill while continuing to
operate in a framework of consolidated back-office and road work forces.

FREE CALL DISPATCH. Under the Free Call Dispatch system, immediately upon
receiving an order for delivery, generally the dispatcher announces the
specifics of the job to the courier fleet via a two-way radio. A courier who
believes that he or she can complete the pickup and delivery within the time
requirements responds to the dispatcher and requests the job based on, among
other factors, his or her proximity to the job pick-up location. The Company
believes that Free Call Dispatch, combined with effort-based compensation
(including zero payout to couriers for deliveries not made on time) improves the
utilization of the courier fleet, increases on-time deliveries and provides
couriers with the opportunity to earn higher aggregate compensation than
available under the Command and Control Dispatch or from the Company's
competitors. Free Call Dispatch allows couriers to exchange deliveries in
progress. Management believes that these hand-offs permit couriers to perform
multiple deliveries all going to the same general area, thus increasing
productivity of couriers and speed of deliveries. Additionally, bicycle couriers
frequently meet with vehicle couriers for hand-offs on downtown deliveries in
certain metropolitan areas, reducing the risk of delays from traffic jams and
limited parking availability. In both cases, the couriers themselves, rather
than the dispatchers, are given the communication and operating tools to
initiate selection of work and hand-offs between team members and among
different teams.

INCENTIVIZE WORKFORCE. The Company seeks to incentivize all segments of its
workforce--DMS and RMS employees, couriers and Brand Managers--in order to
maximize operating efficiency and profitability. Employees who work in the
Company's DMS Centers will be compensated incrementally for each new back-office
task at which the employees become proficient. In addition, profit-sharing,
bonuses, stock options and other incentive compensation will be available to
employees based on the overall performance of the DMS Center. Couriers will be
compensated per delivery with effort-based compensation, with zero payout for
deliveries that are not delivered in a timely manner.

A Brand Manager will be incentivized under the Brand Manager Agreement by
receiving payments according to a formula based on the Brand's contribution.
Contribution is defined as total revenue less certain expenses attributable to
the Brands and certain administrative and corporate overhead allocations. The
Contribution Percentage (defined as the Contribution divided by total revenue of
the Brand) between 7.5% and 15% accrues to the Brand Manager. The Contribution
Percentage in excess of 15% accrues to the Brand Manager and the Company in a
proportion of 25% and 75%, respectively.

ACQUISITION STRATEGY

The Company intends to implement an aggressive acquisition program in the
highly fragmented Point-to-Point delivery industry. Management believes that the
Company will be an attractive acquirer to local and regional Point-to-Point
courier companies due to: (i) its unique operating model and proprietary
software platform, which facilitates increased levels of productivity, customer
service and profitability; (ii) the Brand Manager strategy, which allows the
seller to participate in the increased profitability and continued growth of the
Brand under the DMS Model; (iii) the increased customer account opportunities
resulting from the Company's national brand strategy and ownership of the
1-800-DELIVER-TM- and 1-800-COURIER-TM- trade and service marks; and (iv) its
strategy for focusing exclusively on consolidating the Point-to-Point delivery
market.

The Company's acquisition strategy targets growth in both existing and new
markets:

EXPANSION OF EXISTING MARKETS. The Company intends to rapidly acquire
additional businesses in each of the markets where it operates in order to
increase the utilization and market share of each DMS Center. The Company
intends to acquire Point-to-Point courier firms with strong customer
relationships that, due to the nature of their customer base and service
levels provided, can be

assimilated efficiently into existing DMS Centers. The Company believes that
these "fill-in" acquisitions will broaden the Company's range of delivery
services and increase revenues without a corresponding increase in
administrative costs. Brand Managers of existing DMS Centers will be
incentivized to seek acquisition targets in local markets.

ENTER NEW MARKETS. The Company also intends to expand into new markets,
primarily by acquiring companies in the top U.S. metropolitan markets which
are not presently served by a DMS Center. The Company intends to be the
largest or second largest provider of Point-to-Point delivery services in
every market where it has a presence. Management will target "platform"
acquisition candidates with strong operating management and customer
relationships to form the base of a new DMS Center.

The Company's Director of Business Development will be responsible for the
acquisition program and, as part of such role, will work with regional
management to identify acquisition opportunities. In addition, several of the
Company's other senior executives and Brand Managers have held prominent
positions in national courier trade associations and have developed significant
relationships and visibility with local delivery company owners. The Company
believes that this industry presence provides a competitive advantage in
identifying appropriate acquisition candidates and executing its acquisition
strategy. Once a business is acquired, the Company will assign a team to convert
the acquired company to the DMS Model and integrate the acquisition into the
Company. Certain back-office operations, including accounting, billing, payroll
and cash management, will be performed by the Company's central office.

The Company intends to finance future acquisitions with a combination of
shares of its Common Stock and cash. For selected acquisitions, the Company
intends to retain the services of the former owners and managers through earnout
or Brand Manager agreements, which will further incentivize such retained
personnel based on the future profitability of their acquired Brands.

For a discussion of certain risks associated with the Company's future
acquisition strategy, see "Risk Factors--Risks Relating to the Company's
Acquisition Strategy" and "--Need for Additional Financing."

INTERNAL GROWTH STRATEGY

The Company intends to drive internal growth by: (i) expanding market share;
(ii) enhancing services; (iii) developing a premium national brand name; (iv)
forming strategic alliances; and (v) improving profitability.

EXPANDING MARKET SHARE. The Company intends to expand market share in
existing markets by target marketing the Company's services to specific
customer segments requiring reliable Point-to-Point delivery capabilities,
including commercial and investment firms, law firms, financial printers and
hospitals. The Company intends to continue to operate existing and acquired
Brands independently, supported by a single operations staff in each market,
in order to capitalize on existing Brand recognition and maximize revenues.

ENHANCING SERVICES. The Company intends to introduce enhanced service
to its customers, such as time critical guaranteed services and written
proof of pickup and delivery. Further, the Company intends to expand the
practice of certain of the Founding Companies of providing hardware or
software to a client to allow them to directly place orders through their
own computers instead of the telephone. The Company believes that these
direct entry capabilities and other expanded services will facilitate the
use of the Company's services by large volume clients. The Company believes
that providing customers with these high-quality, customer-oriented services
will differentiate the Company from traditional courier firms and will
generate increased demand for the Company's services.

DEVELOPING PREMIUM NATIONAL BRAND. As part of its marketing efforts,
the Company intends to promote its own national brand identity through its
trade and service marks 1-800-DELIVER-TM- and 1-800-COURIER-TM-. The Company
believes that the development of these national Brands will permit the
Company to better pursue national accounts that require coverage in more
than one metropolitan

area. The Company believes that offering these customers the ability to
receive consolidated bills for such deliveries, as well as uniformity of
services, will result in increased revenues.

FORMING STRATEGIC ALLIANCES. The Company expects to enter into
agreements with providers of facilities management services and logistics to
enhance the Company's ability to service its customers who require strategic
stockpiling of service repair items. The Company also intends to seek
alliances that will allow it to cross-sell its Point-to-Point delivery
services to the customers of other service providers, including overnight
and same-day delivery providers, who do not focus on the Point-to-Point
delivery market. Although the Company focuses on the Point-to-Point delivery
market, it believes that it can enhance service offerings of other overnight
and same-day delivery service providers through these alliances.

IMPROVING PROFITABILITY. The DMS Model is designed to improve operating
margins. The Company expects cost savings will be achieved primarily through
(i) the utilization of single back-offices to support multiple Brands and
(ii) the restructuring of courier compensation to improve road service
utilization. The Company expects additional cost savings through (i) the
consolidation of accounting, finance, management and certain other
administrative functions, (ii) the daily review of audit reports to identify
and resolve discrepancies prior to billing, and (iii) the use of uniform
monthly billing and settlement cycles.

CUSTOMERS

The Company currently has more than 20,000 customers, including professional
service organizations, large corporations, healthcare institutions and retail
and manufacturing firms. No one customer accounts for more than 5% of the
Company's sales. Customers typically do not enter into contracts for the long-
term supply of Point-to-Point delivery services.

COMPETITION

The market for Point-to-Point delivery services is highly competitive and
has low barriers to entry. Many of the Company's competitors operate in only one
location and may have more experience and brand recognition than the Company in
such local market. In addition, several large, national, publicly traded
companies have begun to consolidate segments of the delivery industry through
the acquisition of independent courier companies. Other companies in the
industry compete with the Company not only for the provision of services but
also for acquisition candidates. Some of these companies have longer operating
histories and greater financial resources than the Company. In addition, other
firms involved in segments other than Point-to-Point delivery services may
expand into the Point-to-Point market in order to provide their customers with
"one-stop" shopping of delivery and logistics services. Many of such companies
have greater financial resources and brand name recognition than the Company.
The Company believes that the principal competitive factors in the
Point-to-Point delivery industry are reliability, service flexibility and
pricing.

FINANCIAL REPORTING SYSTEMS

Management has selected the existing billing and financial system of one of
the largest Founding Companies as the basis for integrating its network of DMS
Centers into a common financial reporting platform. Information regarding
customer accounts, pricing and administrative and courier costs will be
available for management to monitor daily revenue and gross margins, thereby
enabling management to identify emerging trends and manage customer pricing and
courier fees to maximize profitability. The Company believes that its current
financial reporting system is sufficient to accommodate the centralization of
all collections, billing and treasury functions and to support the
implementation of the Company's growth strategy.

REGULATION AND SAFETY

The Company's operations are subject to various state and local regulations
and, in many instances, require permits and licenses from state authorities. In
connection with the operation of certain motor vehicles and the handling of
hazardous materials, the Company is subject to regulation by the United States
Department of Transportation and the corresponding agencies in the states in
which such courier operations occur. The Company's relationship with its
employees is subject to regulations that relate to occupational safety, hours of
work, workers' compensation and other matters. To the extent the Company holds
licenses to operate two-way radios to communicate with couriers, the Company is
also regulated by the Federal Communications Commission. The Company believes
that it is in substantial compliance with all applicable regulatory requirements
relating to its operations. Failure of the Company to comply with the applicable
regulations could result in substantial fines or revocation of the Company's
operating permits.

The Company currently carries liability insurance which the Company believes
is adequate. In addition, independent contractors are required to maintain
liability insurance of at least the minimum amounts required by state law and to
provide the Company with a certificate of insurance verifying that they are in
compliance. Subsequent to the Offering, the Company intends to subject couriers
to periodic drug testing as well as background investigations of their records
with the Department of Motor Vehicles in the applicable states.

INTELLECTUAL PROPERTY

The Company continually develops and refines the DMS Model and enhances
existing proprietary technology. The Company primarily relies on a combination
of copyright and trade secret laws, confidentiality procedures and contractual
provisions to protect its intellectual property. Despite these protections, it
may be possible for unauthorized parties to copy, obtain or use certain portions
of the DMS Model and proprietary technology. While any misappropriation of the
Company's intellectual property could have a material adverse effect on the
Company's competitive position, the Company believes that protection of
proprietary rights is less significant to the Company's business than the
continued pursuit of its operating strategies and other factors, such as the
Company's relationship with industry participants and the experience and
abilities of its key personnel.

The Company has registered several trade and service marks, including: DMS
Corp.-TM-, 1-800-COURIER-TM- and 1-800-DELIVER-TM-. The Company also owns the
Internet domain name "www.DMS-Corp.com." The Company has no knowledge of any
specific infringement to, or any prior claims of ownership of, trademarks that
would materially adversely affect the Company's current results of operations
and financial condition. The Company intends to vigorously defend its
proprietary rights against infringement.

EMPLOYEES AND INDEPENDENT CONTRACTORS

The Founding Companies currently have a work force of approximately 3,200
people, including approximately 2,700 couriers, 450 operations staff and 50
people in management positions. Of the couriers, approximately 2,000 are
employees and 700 are independent contractors. The Company is not a party to any
collective bargaining agreements. The Company believes that its relationship
with its employees is good.

From time to time, federal and state authorities have sought to assert that
independent contractors in the Point-to-Point delivery industry, including those
utilized by the Founding Companies, are employees rather than independent
contractors. The Company believes that independent contractors utilized by the
Company are not employees under existing interpretations of federal and state
laws. However, there can be no assurance that federal and state authorities will
not challenge this position, or that other laws or regulations, including tax
laws, or interpretations thereof, will not change. If, as a result of any of the
foregoing, the Company is required to pay for and administer added benefits to
independent owner/

operators, the Company's operating costs would increase. See "Risk
Factors--Risks of Tax Authorities Classifying Independent Contractors as
Employees," "--Claims Exposure" and "--Dependence on Availability of Qualified
Courier Personnel."

FACILITIES

Upon consummation of the Offering and the Combinations, the Company will
operate from 51 leased facilities, which total approximately 280,000 square
feet. These facilities are principally used for operations, general and
administrative functions and training. In addition, several facilities also
contain storage and warehouse space for Company equipment and inventory as well
as for the strategic stockpiling of service repair items for certain customers.
After consummation of the Offering and the Combinations, the Company generally
intends to consolidate the back-office operations and road operations into
single DMS Centers and RMS Centers located within each market. This is likely to
result in the reduction of a number of facilities operated by the Company. The
Company has commenced the process of evaluating its needs for facilities in the
various metropolitan areas in which it operates and identifying the existing
facilities best suited for those purposes. The Company currently cannot estimate
the expenses involved in the consolidation of its facilities or the time period
during which such consolidation will occur.

The table below summarizes the location of the Company's existing
facilities.

NUMBER OF
LOCATION FACILITIES
- -------------------------------------------------------------------------------------------------------- -------------

New York Metropolitan Area.............................................................................. 15
San Francisco, CA....................................................................................... 5
Atlanta, GA............................................................................................. 3
Dallas, TX.............................................................................................. 3
Denver, CO.............................................................................................. 3
Los Angeles, CA......................................................................................... 3
Seattle, WA............................................................................................. 3
Detroit, MI............................................................................................. 2
London, U.K............................................................................................. 2
Washington, D.C......................................................................................... 2
Boston, MA.............................................................................................. 1
Charlotte, NC........................................................................................... 1
Chicago, IL............................................................................................. 1
Hollis, NH.............................................................................................. 1
Houston, TX............................................................................................. 1
Minneapolis, MN......................................................................................... 1
Nashville, TN........................................................................................... 1
Phoenix, AZ............................................................................................. 1
Portland, OR............................................................................................ 1
Wellington, New Zealand................................................................................. 1

The Company's corporate headquarters are located in New York, New York. The
Company believes that its properties are generally well maintained, in good
condition and adequate for its present needs. Furthermore, the Company believes
that suitable additional or replacement space will be available when required.

LEGAL PROCEEDINGS

The Company is, from time to time, a party to legal proceedings arising in
the normal course of its business. Management believes that none of the legal
proceedings currently outstanding will have a material adverse effect on the
Company's business, financial conditions or results of operations.

MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

The following table sets forth information concerning the Company's
directors and executive officers. Subsequent to the Offering, the Company
intends to appoint two additional, independent directors to the Board. These
individuals have not been identified as of the date of this Prospectus.

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

R. Gregory Kidd...................................... 38 Chairman of the Board
Linda M. Jenkinson................................... 35 Chief Executive Officer; Director
Gilbert D. Carpel.................................... 51 President
Kevin Holder......................................... 41 Chief Operating Officer
Marko Bogoievski..................................... 34 Chief Financial Officer
Lever F. Stewart..................................... 39 Director of Business Development
James K. Gardner..................................... 42 Director of Road Management Services
Bonnie Brogdon....................................... 51 Organization Effectiveness Officer
Alison Davis......................................... 36 Director
Michael Fiorito...................................... 37 Director
H. Steve Swink....................................... 56 Director

R. GREGORY KIDD has served as the Chairman of the Board of Directors of the
Company since September 1997. From November 1996 to September 1997, Mr. Kidd was
the Chairman of the Board of Directors of Dispatch Management Services, L.L.C.,
the Company's predecessor which was merged with and into the Company. From 1991
to 1996, Mr. Kidd was a managing director of Kiwi Corp., a Point-to-Point
delivery company based in New Zealand which purchased several courier firms to
test and refine the DMS Model and developed the Company's proprietary software.
Prior to this, Mr. Kidd was a consultant with Booz Allen & Hamilton, Inc., a
management consultant firm, from 1985 until 1990. Mr. Kidd has a Masters degree
in management from the Yale School of Management.

LINDA M. JENKINSON has served as the Chief Executive Officer and a director
of the Company since August 1997. Since January 1994, Ms. Jenkinson has been
involved in developing and refining the DMS Model in the United States. From
January 1994 to August 1997, Ms. Jenkinson was with A.T. Kearney, a management
consulting firm, in various positions, where she was most recently named an
officer. From August 1991 to December 1993, Ms. Jenkinson was a Manager with
Price Waterhouse L.L.P., an accounting and consulting firm. Ms. Jenkinson has a
Masters in Business Administration from the Wharton School at the University of
Pennsylvania.

GILBERT D. CARPEL has served as President of the Company since September
1997. Since 1987, Mr. Carpel has held various senior executive positions with
Washington Express Services, Inc., a Point-to-Point delivery firm and a Founding
Company, including Chief Executive Officer (1992 to present) and Executive Vice
President (1987-1992). In addition, Mr. Carpel founded Sky Courier Network,
Inc., an air courier firm which was subsequently sold to Airborne Freight
Corporation.

KEVIN HOLDER has served as the Chief Operating Officer of the Company and
its predecessor entities since October 1995. From August 1993 to October 1995,
Mr. Holder was a Principal of Sonet Systems, Inc., a software vendor to the
courier industry. From October 1981 to August 1993, Mr. Holder was the President
of Washington Express Services, Inc., a Point-to-Point delivery firm and a
Founding Company.

MARKO BOGOIEVSKI has served as the Chief Financial Officer of the Company
since November 1997. From April 1996 to September 1997, Mr. Bogoievski was the
Chief Financial Officer of Ansett New Zealand Limited, an airline and
transportation subsidiary of News Corporation, Inc. From September 1993 to April
1996, Mr. Bogoievski was a Finance Director of Lion Nathan Limited, a
publicly-held brewer

operating in Australia, New Zealand and China. Mr. Bogoievski has a Masters in
Business Administration from the Harvard Graduate School of Business.

LEVER F. STEWART has served as the Director of Business Development of the
Company since September 1997. From August 1996 to September 1997, Mr. Stewart
was the Chief Executive Officer of Atlanta Legal Couriers, Inc., a
Point-to-Point delivery company. From 1988 to 1996, Mr. Stewart was the General
Counsel and an executive officer of Rock-Tenn Company, a publicly-held national
paperboard products and packaging business. Prior to that time, Mr. Stewart was
a practicing attorney with the law firm of King & Spalding specializing in
corporate mergers and acquisitions and securities laws. Mr. Stewart has a Juris
Doctor from the Washington and Lee University School of Law.

JAMES K. GARDNER will serve as Director of Road Management Services and
President of the RMS subsidiaries of the Company following the consummation of
the Offering. Since February 1995, Mr. Gardner has been the President of IC
Services Corporation, an outsourcing firm for payroll and human resources. From
January 1990 to January 1995, Mr. Gardner held various positions with
Gray-Judson-Howard, a consulting firm, including Partner (1993-1995) and Vice
President (1990-1992). Mr. Gardner has a Masters of Public and Private
Management from the Yale School of Management.

BONNIE BROGDON will serve as the Organization Effectiveness Officer of the
Company following the consummation of the Offering. From March 1996 to February
1997, Ms. Brogdon was the Senior Vice President of Corporate Services for Morgan
Stanley & Co., an investment bank. From September 1993 to March 1996, Ms.
Brogdon was the Senior Vice President of Corporate Services for Lehman Brothers,
Inc. an investment bank. From March 1992 to September 1993, Ms. Brogdon was the
Senior Vice President of Fulfillment Services for Shearson Lehman Brothers, an
investment bank.

ALISON DAVIS will become a director of the Company following the
consummation of the Offering. Since August 1993, Ms. Davis has been a Vice
President and Principal of A.T. Kearney, a management consulting firm. From
December 1991 to July 1993, Ms. Davis was a Senior Engagement Manager of
McKinsey & Company, a management consulting firm.

MICHAEL FIORITO will become a director of the Company following the
consummation of the Offering. Since 1980, Mr. Fiorito has been the Chief
Executive Officer, President and Chairman of Total Management, LLC, and its
predecessor, EarlyBird Courier Service, Inc., a delivery company and a Founding
Company. Mr. Fiorito will also be a Brand Manager.

H. STEVE SWINK will become a director of the Company following the
consummation of the Offering. Since August 1995, Mr. Swink has served as
President of the Coffee and Beverage Division of the U.S. Office Products
Company. From 1977 to August 1995, Mr. Swink served in various executive officer
capacities for Coffee Butler Services, Inc., a coffee service business, most
recently as President.

Immediately subsequent to the Offering, the Board of Directors of the
Company will consist of five directors divided into three classes with each
class serving for a term of three years. At each annual meeting of stockholders,
directors will be elected by the holders of the Common Stock to succeed those
directors whose terms are expiring. See "Description of Capital Stock--Common
Stock." The Company expects that the Board of Directors will establish an
Acquisition Committee, an Audit Committee, a Compensation Committee, an
Executive Committee and a Nominating Committee. The members of each committee
are expected to be determined at the first meeting of the Board of Directors
following the consummation of the Combinations.

Messrs. Kidd, Carpel, Holder and Ms. Jenkinson have agreed to vote all the
shares of Common Stock they beneficially own in favor of electing Mr. Fiorito to
the Board of Directors.

All officers serve at the discretion of the Board of Directors.

DIRECTOR COMPENSATION

Directors who are also employees of the Company or one of its subsidiaries
do not receive additional compensation for serving as a director. Each director
who is not an employee of the Company or one of its subsidiaries receives a fee
of $2,000 for attendance at each Board of Directors' meeting and $1,000 for each
committee meeting (unless held on the same day as a Board of Directors'
meeting). Directors are also reimbursed for out-of-pocket expenses incurred in
attending meetings of the Board of Directors or committees thereof incurred in
their capacity as directors.

EXECUTIVE COMPENSATION; EMPLOYMENT AGREEMENTS; COVENANTS-NOT-TO-COMPETE

Linda M. Jenkinson, Kevin Holder, Marko Bogoievski, Lever F. Stewart and
James K. Gardner, the five most highly compensated executive officers of the
Company, will each enter into an employment agreement (the "Employment
Agreement") with the Company providing for an annual base salary of $180,000
each. Each of the Employment Agreements will be for a term of two years. Unless
terminated, the term of the Employment Agreements will continue thereafter on a
year-to-year basis on the same terms and conditions existing at the time of
renewal. R. Gregory Kidd, the Chairman of the Company, will not be receiving
compensation from the Company, but will enter into a non-competition agreement
with the Company (the "Kidd Non-Competition Agreement"). The Kidd
Non-Competition Agreement will contain a covenant not to compete (the "Kidd
Non-Compete Covenant") with the Company for a period of the greater of (i) three
years from the date thereof or (ii) the term of his affiliation with the Company
plus one year thereafter. Each Employment Agreement will contain a covenant not
to compete (the "Employee Non-Compete Covenant") with the Company during the
term of such Employment Agreement and for a period of one year immediately
following termination of employment. Under both the Kidd Non-Compete Covenant
and the Employee Non-Compete Covenant, the executive will be prohibited from (i)
inducing or attempting to persuade any employee of the Company to discontinue
such employment relationship, or (ii) soliciting any person, corporation,
partnership or other entity or organization which at any time during the term of
employment was a customer of the Company, except for mailings made to the
general public or segments of the general public and other forms of general
advertising shall not be included. The Kidd Non-Compete Covenant and the
Employee Non-Compete Covenant may be enforced by injunctions and shall survive
the termination of employment with the Company.

Each of the Employment Agreements will provide that, in the event of
termination of employment by the Company without cause the executive officer
will be entitled to receive from the Company: (i) any unpaid base salary,
bonuses or benefits accrued through the date of termination; (ii) reimbursement
of expenses incurred through the date of termination; (iii) the base salary for
a period of one year from the date of termination at the annual rate thereof
immediately preceding such termination; (iv) an annual bonus for a period of one
year following such termination at an annual rate equal to the executive
officer's average annual bonus over the five fiscal years of the Company (or the
period of employment if less than five years) immediately preceding the fiscal
year in which the termination occurred, payable in equal installments together
with the base salary; and (v) the continuation of group life, health and
disability benefits for a period of one year from the date of termination.

1997 STOCK INCENTIVE PLAN

No stock options were granted to, or exercised by or held by any director or
executive officer in 1996. In November 1997, the Board of Directors and the
Company's stockholders approved the Company's 1997 Stock Incentive Plan (the
"Plan"). The purpose of the Plan is to provide directors, officers, employees,
consultants and independent contractors with additional incentives by increasing
their ownership interests in the Company. Individual awards under the Plan may
take the form of one or more of: (i) either incentive stock options ("ISOs") or
non-qualified stock options ("NQSOs"); (ii) stock appreciation rights ("SARs");
(iii) dividend equivalent rights; (iv) performance awards; (v) restricted or
deferred stock; and

(vi) other awards not otherwise provided for, the value of which is based in
whole or in part upon the value of the Common Stock.

The Compensation Committee will administer the Plan and generally select the
individuals who will receive awards and the terms and conditions of those
awards. The maximum number of shares of Common Stock that may be subject to
outstanding awards to one individual, determined immediately after the grant of
any award, may not exceed the greater of 500,000 shares or 5% of the aggregate
number of shares of Common Stock outstanding. Shares of Common Stock which are
attributable to awards which have expired, terminated or been canceled or
forfeited are available for issuance or use in connection with future awards.

The Plan will terminate on the day preceding the tenth anniversary of the
date of its adoption unless sooner terminated by the Board of Directors. The
Plan may be amended by the Board of Directors without the consent of the
stockholders of the Company, except that any amendment, although effective when
made, will be subject to stockholder approval if required by any Federal or
state law or regulation or by the rules of any stock exchange or automated
quotation system on which the Common Stock may then be listed or quoted.

In connection with the Offering, ISOs or NQSOs to purchase a total of
662,522 shares of Common Stock of the Company will be granted to the Company's
executive officers and directors (exclusive of the non-employee director options
described below). Linda M. Jenkinson and Kevin Holder will each be granted
options to purchase 98,377 shares of Common Stock. Marko Bogoievski, Lever F.
Stewart and James K. Gardner will each be granted options to purchase 78,750
shares of Common Stock. In addition to the options granted to executive officers
and directors, options to purchase approximately 120,736 shares will be granted
to certain other employees of the Company. The grants of all of the foregoing
options will be effective as of the date of the Prospectus and each will have an
exercise price equal to the initial public offering price per share in the
Offering. Except for (i) options to purchase 218,258 shares (including 101,250
shares granted to Marko Bogoievski, Lever F. Stewart and James K. Gardner),
which are immediately exercisable, and (ii) options to purchase 250,000 shares
(including 106,754 shares granted to Linda M. Jenkinson and Kevin Holder) which
will vest at the rate of 50% per year commencing on the first anniversary of the
date of the Prospectus, the options will vest at the rate of 20% per year
commencing on the first anniversary of the date of the Prospectus, and will
expire 10 years from the date of grant. All of the grantees of such options will
be subject to the two-year lock-up restriction described in "Shares Eligible for
Future Sale."

The Plan provides for (i) the automatic grant to each non-employee director
serving at the commencement of the Offering and each non-employee director
subsequently appointed for the first time to the Company's Board of Directors of
an option to purchase 5,000 shares, and thereafter (ii) the automatic grant to
each continuing non-employee director of an option to purchase 3,000 shares on
the first business day after the annual meeting of the stockholders of the
Company ("Directors' Options"). Directors' Options will have an exercise price
per share equal to 100% of the fair market value of such shares at the date of
grant. Directors' Options will expire at the earlier of 10 years from the date
of grant or three months after termination of service as a director for any
reason other than disability, death or for cause or for one year after
termination of service as a director by reason of the director's resignation or
removal due to disability. Directors' Options will be immediately exercisable to
the extent they were vested as of the date the director was terminated. If a
director is terminated for cause, as described in the Plan, then any options
granted to such director will immediately terminate in full and no rights
thereunder may be exercised. In addition, the Plan permits non-employee
directors to elect to receive, in lieu of cash directors' fees, shares or
credits representing "deferred shares" that may be settled at future dates, as
elected by the director. The number of shares or deferred shares received will
be equal to the number of shares which, at the date the fees would otherwise be
payable, will have an aggregate fair market value equal to the amount of such
fees.

CERTAIN TRANSACTIONS

On September 9, 1997, the Company merged with its predecessor, Dispatch
Management Services, LLC ("DMS LLC"), a Nevada limited liability company that
was formed in November 1996 to pursue a consolidation of the courier industry.
Prior to this merger, DMS LLC issued membership interests to certain directors
and executive officers of the Company and third-party investors. Upon the
merger, Class A members of DMS LLC, including certain directors and executive
officers of the Company and principals of certain Founding Companies, received
Common Stock of the Company in exchange for their Class A membership interest
and certain Class B members of DMS LLC, including certain directors and
executive officers of the Company and principals of certain Founding Companies,
received Series A Preferred Stock of the Company in exchange for their Class B
membership interests. Pursuant to this merger and in exchange for their
respective membership interests in DMS LLC, R. Gregory Kidd, the Chairman of the
Company, received 455,095 shares of the Company's Common Stock, and each of
Linda M. Jenkinson, Chief Executive Officer of the Company, Gilbert D. Carpel,
President of the Company and Kevin Holder, Chief Operating Officer of the
Company, received 91,019 shares of the Company's Common Stock.

On September 9, 1997, Kiwi Express Software LLC ("Kiwi Express") which
developed much of the proprietary software used in the DMS Model, merged into
the Company. R. Gregory Kidd, the Chairman of the Company and Linda M.
Jenkinson, the Company's Chief Executive Officer, owned membership interests in
Kiwi Express of 64.9% and 10.0%, respectively. As consideration for the merger,
Mr. Kidd and Ms. Jenkinson received shares of Series B Preferred Stock that,
upon consummation of the Offering, will convert into 24,037 shares of Common
Stock and 3,704 shares of Common Stock, respectively. The Company believes that
the price paid to acquire Kiwi Express is at least as favorable to the Company
as would be available from an independent third party.

On September 12, 1997, the Company agreed to acquire Earlybird Courier for
approximately $9.4 million in cash and 344,370 shares of Common Stock of the
Company. Michael Fiorito, a director of the Company, is a 45% shareholder of
Earlybird Courier. Mr. Fiorito has also entered into a Brand Manager Agreement
with the Company. In addition, the Company has agreed to pay Mr. Fiorito
compensation equal to two weeks revenues of any courier company acquired by the
Company in which Mr. Fiorito identifies such courier company and executes the
closing of such acquisition. The Company believes that the price paid to acquire
Earlybird Courier is at least as favorable to the Company as would be available
from an independent third party.

On September 12, 1997, the Company agreed to acquire Washington Express for
206,815 shares of Common Stock of the Company. Gilbert D. Carpel, the President
of the Company, is a 54% shareholder of Washington Express. Mr. Carpel has also
entered into a Brand Manager Agreement with the Company. The Company believes
that the price paid to acquire Washington Express is at least as favorable to
the Company as would be available from an independent third party.

On September 12, 1997, the Company agreed to acquire Kiwicorp Limited for
54,370 shares of Common Stock of the Company. R. Gregory Kidd, Chairman of the
Board of Directors of the Company, is a 48% shareholder of Kiwicorp Limited. The
Company believes that the price paid to acquire Kiwicorp Limited is at least as
favorable to the Company as would be available from an independent third party.

Approximately $1.1 million of indebtedness was incurred by the Company in
December 1997 and January 1998 to partially fund expenses associated with the
Offering and the Combinations. This December Bridge Loan bears interest at 14%
per annum and matures on the earlier of the consummation of the Offering or on
December 31, 1998. In addition, commitment fees equal to the principal amount of
the loan are to be paid at the repayment of the loan. In January 1998, Lever F.
Stewart, an executive officer of the Company, purchased for cash $172,000
principal amount of the Company's notes as part of the December Bridge Loan. In
January 1998, Bonnie Brogdon, an executive officer of the Company, purchased for
cash $100,000 principal amount of the Company's notes as part of the December
Bridge Loan. Also in January

1998, H. Steve Swink, a director of the Company, purchased for cash $100,000
principal amount of the Company's notes as part of the December Bridge Loan. In
December 1997, Earlybird Courier, one of the Founding Companies of which Michael
Fiorito, a director of the Company and a Brand Manager, is a 45% shareholder,
purchased for cash $100,000 principal amount of the Company's notes as part of
the December Bridge Loan. In December 1997, Delores Fiorito, the mother of
Michael Fiorito, purchased for cash $50,000 principal amount of the Company's
notes as part of the December Bridge Loan.

In the future, any transactions with officers, directors and affiliates will
be approved by a majority of the Board of Directors, including a majority of the
disinterested members of the Board of Directors.

PRINCIPAL STOCKHOLDERS

Based on an initial public offering price of $13.50 per share, the following
table sets forth certain information regarding the beneficial ownership of the
Common Stock of the Company, after giving effect to the Combinations and the
Offering, by: (i) each person known to beneficially own more than 5% of the
outstanding shares of Common Stock; (ii) each of the Company's directors; (iii)
each named executive officer; and (iv) all executive officers and directors as a
group. All persons listed have an address in care of the Company's principal
executive offices and have sole voting and investment power with respect to
their shares unless otherwise indicated.

SHARES BENEFICIALLY
OWNED AFTER OFFERING
-----------------------
NAME AND ADDRESS OF BENEFICIAL OWNER(1) NUMBER PERCENT
- ------------------------------------------------------------------- ---------- -----------

R. Gregory Kidd(2)................................................. 535,213 5.0
Michael Fiorito(3)................................................. 355,620 3.3
Gilbert D. Carpel.................................................. 207,566 1.9
Linda M. Jenkinson................................................. 95,580 *
Kevin Holder....................................................... 94,722 *
Marko Bogoievski(4)................................................ 33,750 *
Lever F. Stewart(4)................................................ 33,750 *
James K. Gardner(4)................................................ 33,750 *
Alison Davis....................................................... 25,725 *
Bonnie Brogdon..................................................... 0 *
H. Steve Swink..................................................... 0 *
All Directors and Executive
Officers as a Group (11 persons)(5)................................ 1,415,676 13.3

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

* Less than 1%

(1) Unless indicated otherwise, the address of the beneficial owners is 65 West
36th Street, New York, New York 10018.

(2) Includes 54,370 shares owned of record by Kiwicorp Limited, a corporation
controlled by Mr. Kidd.

(3) Includes 344,370 shares owned of record by Earlybird Courier Service LLC, a
company controlled by Mr. Fiorito, and 11,250 shares subject to options
which vest on the date of the Prospectus.

(4) All of these shares are subject to options which vest on the date of the
Prospectus, all of which are subject to a two-year lock-up restriction. See
"Shares Eligible for Future Sale."

(5) Includes 112,500 shares subject to options which vest on the date of the
Prospectus. See footnotes (3) and (4) above.

DESCRIPTION OF CAPITAL STOCK

GENERAL

The Company's authorized capital stock consists of 110,000,000 shares of
Capital Stock, par value $.01 per share, consisting of 100,000,000 shares of
Common Stock and 10,000,000 shares of preferred stock, par value $0.01 per share
(the "Preferred Stock").

COMMON STOCK

Subsequent to the Offering and the Combinations, there will be 10,562,526
shares of the Common Stock issued and outstanding.

Subject to the rights of any then outstanding shares of Preferred Stock, the
holders of the Common Stock are entitled to such dividends as may be declared in
the discretion of the Board of Directors out of funds legally available
therefor. Holders of Common Stock are entitled to share ratably in the net
assets of the Company upon liquidation after payment or provision for all
liabilities and any preferential liquidation rights of any Preferred Stock then
outstanding. The holders of Common Stock have no preemptive rights to purchase
shares of stock of the Company. Shares of Common Stock are not subject to any
redemption provisions and are not convertible into any other securities of the
Company. All outstanding shares of Common Stock are, and the shares of Common
Stock to be issued pursuant to this Prospectus will be upon payment therefor,
fully paid and nonassessable.

The Board of Directors is classified into three classes as nearly equal in
number as possible, with the term of each class expiring on a staggered basis.
See "Management--Board of Directors." The classification of the Board of
Directors may make it more difficult to change the composition of the Board of
Directors and thereby may discourage or make more difficult an attempt by a
person or group to obtain control of the Company. Cumulative voting for the
election of directors is not permitted, enabling holders of a majority of the
outstanding Common Stock to elect all members of the class of directors whose
terms are then expiring.

PREFERRED STOCK

The Preferred Stock may be issued from time to time by the Board of
Directors in one or more series. Subject to the provisions of the Company's
Certificate of Incorporation and limitations prescribed by law, the Board of
Directors is expressly authorized to adopt resolutions to issue the shares, to
fix the number of shares and to change the number of shares constituting any
series and to provide for or change the voting powers, designations, preferences
and relative, participating, optional or other special rights, qualifications,
limitations or restrictions thereof, including dividend rights (including
whether dividends are cumulative), dividend rates, terms of redemption
(including sinking fund provisions), redemption prices, conversion rights and
liquidation preferences of the shares constituting any series of the Preferred
Stock, in each case without any further action or vote by the stockholders. The
Company has no current plans to issue any shares of Preferred Stock and,
immediately after the consummation of the Offering, no Preferred Stock will be
outstanding.

One of the effects of undesignated Preferred Stock may be to enable the
Board of Directors to render more difficult or to discourage an attempt to
obtain control of the Company by means of a tender offer, proxy contest, merger
or otherwise, and thereby to protect the continuity of the Company's management.
The issuance of shares of the Preferred Stock pursuant to the Board of
Directors' authority described above may adversely affect the rights of the
holders of Common Stock. For example, Preferred Stock issued by the Company may
rank prior to the Common Stock as to dividend rights, liquidation preference or
both, may have full or limited voting rights and may be convertible into shares
of Common Stock. Accordingly, the issuance of shares of Preferred Stock may
discourage bids for the Common Stock or may otherwise adversely affect the
market price of the Common Stock.

STATUTORY BUSINESS COMBINATIONS PROVISION

The Company is subject to the provisions of Section 203 of the Delaware
General Corporation Law ("Section 203"). Section 203 provides, with certain
exceptions, that a Delaware corporation may not engage in any of a broad range
of business combinations with a person or an affiliate or associate of such
person, who is an "interested stockholder" for a period of three years from the
date that such person became an interested stockholder unless: (i) the
transaction resulting in a person becoming an interested stockholder, or the
business combination, is approved by the Board of Directors of the corporation
before the person becomes an interested stockholder; (ii) the interested
stockholder acquired 85% or more of the outstanding voting stock of the
corporation in the same transaction that makes such person an interested
stockholder (excluding shares owned by persons who are both officers and
directors of the corporation, and shares held by certain employee stock
ownership plans); or (iii) on or after the date the person becomes an interested
stockholder, the business combination is approved by the corporation's board of
directors and by the holders of at least 66 2/3% of the corporation's
outstanding voting stock at an annual or special meeting, excluding shares owned
by the interested stockholder. Under Section 203, an "interested stockholder" is
defined as any person who is: (i) the owner of 15% or more of the outstanding
voting stock of the corporation; or (ii) an affiliate or associate of the
corporation and who was the owner of 15% or more of the outstanding voting stock
of the corporation at any time within the three-year period immediately prior to
the date on which it is sought to be determined whether such person is an
interested stockholder.

LIMITATION ON DIRECTORS' LIABILITIES

Pursuant to the Company's Certificate of Incorporation and as permitted by
Delaware law, directors of the Company are not liable to the Company or its
stockholders for monetary damages for breach of fiduciary duty, except for
liability in connection with a breach of duty of loyalty, for acts or omissions
not in good faith or which involve intentional misconduct or a knowing violation
of law, for dividend payments or stock repurchases illegal under Delaware law or
any transaction in which a director has derived an improper personal benefit.

TRANSFER AGENT AND REGISTRAR

The Transfer Agent and Registrar for the Common Stock is American Stock
Transfer and Trust Company.

SHARES ELIGIBLE FOR FUTURE SALE

Upon the completion of the Offering, the Company will have 10,562,526 shares
of Common Stock outstanding. Of these shares, the 6,000,000 shares of Common
Stock sold in the Offering (6,900,000 shares if the Underwriters' over-allotment
option is exercised in full) will be freely tradeable by persons other than
affiliates of the Company, without restriction under the Securities Act.

The remaining 4,562,526 shares of Common will be "restricted" securities
within the meaning of Rule 144 under the Securities Act and may not be sold in
the absence of registration under the Securities Act unless an exemption from
registration is available, including the exemptions contained in Rule 144. All
4,562,526 of the restricted shares will be eligible for public sale pursuant to
Rule 144, after the lock-up restriction described below and subject to the
volume restrictions discussed below. Pursuant to the lock-up restrictions, the
holders of all these restricted shares have agreed that they will not, without
the prior written consent of the Company and Prudential Securities Incorporated,
directly or indirectly, offer, sell, offer to sell, contract to sell, pledge,
grant any option to purchase or otherwise dispose of or transfer (or announce
any offer, sale, offer of sale, contract of sale, pledge, grant of any option to
purchase or other disposition or transfer of) any shares of Common Stock or any
other securities convertible into, or exercisable or exchangeable for, shares of
Common Stock or other similar securities of the Company, currently beneficially
owned or hereafter acquired by such persons for a period of two years from the
consummation of the Offering, except for approximately 222,222 shares of Common
Stock to be issued to the former owner of Bullit Courier Services, and 147,875
shares of Common Stock to be issued to providers of the July Bridge Loan, which
will be subject to a 180-day lock-up period, and any shares of Common Stock
issued pursuant to Brand Manager Agreements, the first of which will not be
issued until January 1999 and none of which will be subject to a lock-up
restriction. After such two-year period, the foregoing restriction will expire
and shares permitted to be sold under Rule 144 would be eligible for sale. In
addition, the Company has agreed that it will not, without the prior written
consent of Prudential Securities Incorporated, directly or indirectly, offer,
sell, contract to sell, pledge, grant any option to purchase or otherwise sell
or dispose (or announce any offer, sale, offer of sale, contract of sale,
pledge, grant of an option to purchase or other sale or disposition) of any
shares of Common Stock or any securities convertible into, or exercisable or
exchangeable for, shares of Common Stock of the Company for a period of 180 days
from the date of this Prospectus. The Company may, without the prior written
consent of Prudential Securities Incorporated, issue Common Stock to persons who
agree to be bound by the 180-day lock-up restrictions. Such shares of Common
Stock will only be restricted for the remainder of the original 180-day lock-up
period. The Company and Prudential Securities Incorporated, respectively, may,
in their sole discretion, at any time and without prior notice, release all or
any portion of the shares of Common Stock subject to such agreements to which
they are party.

In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated), including an affiliate of the Company, who has
beneficially owned his or her shares for at least one year (including the prior
holding period of any prior owner other than an affiliate) is entitled to sell
within any three-month period that number of shares which does not exceed the
greater of 1% of the outstanding shares of the Common Stock, or the average
weekly trading volume during the four calendar weeks preceding each such sale.
Sales under Rule 144 also are subject to certain manner of sale provisions,
notice requirements and the availability of current public information about the
Company. A person (or persons whose shares are aggregated) who is not or has not
been deemed an "affiliate" of the Company for at least three months, and who has
beneficially owned shares for at least two years (including the holding period
of any prior owner other than an affiliate) would be entitled to sell such
shares under Rule 144 without regard

to the limitations discussed above. Of the restricted shares 1,303,180 are held
by persons who are affiliates of the Company.

Upon the completion of the Offering, there will be outstanding options to
purchase 783,258 shares of Common Stock (exclusive of non-employee directors
options), of which options to purchase 218,258 shares under the 1997 Stock
Incentive Plan will be immediately exercisable at a price per share equal to the
initial public offering price. Of the remaining 565,000 options to be granted
upon completion of the Offering under the 1997 Stock Incentive Plan, 315,000
will vest and become exercisable at the rate of 20% per year from the date of
the Prospectus at a price per share equal to the initial public offering price
and 250,000 will vest and become exercisable at the rate of 50% per year from
the date of the Prospectus at a price per share equal to the initial public
offering price. In addition, options for the purchase of 566,742 additional
shares of Common Stock (inclusive of non-employee director options) will remain
available for issuance under the 1997 Stock Incentive Plan following the
completion of the Offering. The Company intends to file one or more Registration
Statements on Form S-8 to register under the Securities Act all of the 1,350,000
shares of Common Stock that are issued or issuable upon the exercise of stock
options under the 1997 Stock Incentive Plan. These registration statements are
expected to be filed as soon as practicable after the Offering and are expected
to become effective immediately upon filing. Shares covered by the registration
statements will be eligible for sale in the public market after the effective
date of the registration statements, subject to Rule 144 limitations applicable
to affiliates of the Company and the lock-up restrictions described above. See
"Management--1997 Stock Incentive Plan."

Prior to the Offering, there has been no public market for the Common Stock
and no predictions can be made of the effect, if any, that the sale or
availability for sale of shares of additional Common Stock will have on the
market price of the Common Stock. Nevertheless, sales of substantial amounts of
such shares in the public market, or the perception that such sales could occur,
could materially and adversely affect the market price of the Common Stock and
could impair the Company's future ability to raise capital through an offering
of its equity securities.

UNDERWRITING

The Underwriters named below (the "Underwriters"), for whom Prudential
Securities Incorporated and CIBC Oppenheimer Corp. are acting as the
Representatives, have severally agreed, subject to the terms and conditions
contained in the Underwriting Agreement, to purchase from the Company, the
numbers of shares of Common Stock set forth below opposite their respective
names:

NUMBER
UNDERWRITERS OF SHARES
- ----------------------------------------------------------------------------------------------------- ----------
Prudential Securities Incorporated...................................................................
CIBC Oppenheimer Corp................................................................................

----------
Total.............................................................................................. 6,000,000
----------
----------

The Company is obligated to sell, and the Underwriters are obligated to
purchase, all of the shares of Common Stock offered hereby if any are purchased.

The Underwriters, through the Representatives, have advised the Company that
they propose to offer the shares of Common Stock initially at the public
offering price set forth on the cover page of the Prospectus; that the
Underwriters may allow to selected dealers a concession of $ per share;
and that such dealers may reallow a concession of $ per share to certain
other dealers. After the initial public offering, the offering price and the
concessions may be changed by the Representatives.

The Company has agreed that it will not, without the prior written consent
of Prudential Securities Incorporated, on behalf of the Underwriters, directly
or indirectly, offer, sell, offer to sell, contract to sell, pledge, grant any
option to purchase, or otherwise dispose of or transfer (or announce any offer,
sale, offer of sale, contract of sale, pledge, grant of any option to purchase
or other disposition or transfer of) any shares of Common Stock or any other
securities convertible into, or exercisable for shares of Common Stock or other
similar securities of the Company, for a period of 180 days after the date of
the Prospectus, other than shares issued to persons who agree to be bound by
this 180-day lock-up restriction and to persons issued shares of Common Stock
which will be registered on Form S-4 under the Securities Act and who agree to
be bound by a 180-day lock-up restriction.

The holders of the restricted securities issued in connection with the
Combinations, the Company's existing Stockholders and the holders of options
granted in connection with the Offering have agreed that they will not, without
the prior written consent of the Company and Prudential Securities Incorporated,
directly or indirectly, offer, sell, offer to sell, contract to sell, pledge,
grant any option to purchase or otherwise dispose of or transfer (or announce
any offer, sale, offer of sale, contract of sale, pledge, grant of any option to
purchase or other disposition or transfer of) any shares of Common Stock or
other securities convertible into, or exercisable or exchangeable for, shares of
Common Stock or other similar securities of the Company, currently beneficially
owned or hereafter acquired by such persons, for a period of two years from date
of the Prospectus, except for approximately 222,222 shares of Common Stock to be
issued to the former owner of Bullit Courier Services, and 147,875 shares of
Common Stock to be issued to providers of the July Bridge Loan, which will be
subject to a 180-day lock-up period, and any shares of Common Stock issued
pursuant to Brand Manager Agreements, the first of which will not be issued
until January 1999 and none of which will be subject to a lock-up restriction.
The Company and Prudential Securities Incorporated

may, in their sole discretion, at any time and without prior notice, release all
or any portion of the shares of Common Stock subject to such agreements.

The Company has agreed to indemnify the several Underwriters or to
contribute to losses arising out of certain liabilities, including liabilities
under the Securities Act. In connection therewith, the Company has assigned to
the Underwriters the right to enforce against the Founding Companies or their
investors certain indemnification provisions in the purchase contracts for the
Combinations.

The Representatives have informed the Company that the Underwriters do not
intend to confirm sales to any accounts over which they exercise discretionary
authority.

Prior to the Offering, there has been no public market for the Common Stock
of the Company. Consequently, the initial public offering price for the Common
Stock will be determined through negotiation between the Company and the
Representatives of the Underwriters. Among the factors to be considered in
making such determination will be the prevailing market conditions, the results
of operations of the Company in recent periods relevant to its prospects and the
prospects for its industry in general, the management of the Company and the
market prices of securities for companies in businesses similar to that of the
Company.

In connection with the Offering, certain Underwriters and selling group
members (if any) and their respective affiliates may engage in transactions that
stabilize, maintain or otherwise affect the market price of the Common Stock.
Such transactions may include stabilization transactions effected in accordance
with Rule 104 of Regulation M promulgated by the Securities and Exchange
Commission, pursuant to which such persons may bid for or purchase Common Stock
for the purpose of stabilizing its market price. The Underwriters also may
create a short position for the account of the Underwriters by selling more
Common Stock in connection with the Offering than they are committed to purchase
from the Company, and in such case may purchase Common Stock in the open market
following the closing of the Offering to cover all or a portion of such short
position. The Underwriters may also cover all or a portion of such short
position, up to 900,000 shares of Common Stock, by exercising the Underwriters'
over-allotment options referred to above. In addition, Prudential Securities
Incorporated on behalf of the Underwriters, may impose "penalty bids" under
contractual arrangements with the Underwriters whereby it may reclaim from an
Underwriter (or selling group member participating in the Offering) for the
account of the other Underwriters the selling concession with respect to Common
Stock that is distributed in the Offering but subsequently purchased for the
account of the Underwriters in the open market. Any of the transactions
described in this paragraph may result in the maintenance of the price of the
Common Stock at a level above that which might otherwise prevail in the open
market. None of the transactions described in this paragraph is required, and,
if they are undertaken, they may be discontinued at any time.

LEGAL MATTERS

The validity of the issuance of the shares of Common Stock offered by this
Prospectus will be passed upon for the Company by Akin, Gump, Strauss, Hauer &
Feld, L.L.P., Washington, D.C. Certain legal matters related to the Offering
will be passed upon for the Underwriters by Greenberg Traurig Hoffman Lipoff
Rosen & Quentel, P.A., Miami, Florida. Silver, Freedman & Taff, L.L.P. will
provide certain legal services on behalf of the Company in connection with the
Combinations. Akin, Gump, Strauss, Hauer & Feld, L.L.P. had agreed to take a
discount on its legal fees if the Offering was not consummated, and the Company
has agreed to pay them the entire amount of their fees plus a premium upon the
consummation of the Offering.

EXPERTS

The financial statements of Dispatch Management Services Corp. as of
September 30, 1997 and for the period from inception (November 12, 1996) through
September 30, 1997 included in the Prospectus have been so included in reliance
on the report (which contains an explanatory paragraph relating to

Dispatch Management Services Corp.'s ability to continue as a going concern as
described in Note 1 to the financial statements) of Price Waterhouse LLP,
independent accountants, given on the authority of said firm as experts in
accounting and auditing.

The combined financial statements of Earlybird Courier Service, LLC, Total
Management Support Services, LLC and their Affiliates at December 31, 1996, and
for each of the two years in the period ended December 31, 1996, and the
nine-month period ended September 30, 1997, appearing in the Prospectus and
registration statement have been audited by Ernst & Young LLP, independent
auditors, as set forth in their report thereon appearing elsewhere herein and
are included in reliance upon such report given upon the authority of such firm
as experts in accounting and auditing.

The consolidated financial statements of Atlantic Freight Systems, Inc. and
affiliated companies as of December 31, 1996 and September 30, 1997 and for the
years ended December 31, 1995 and 1996 and the nine-month period ended September
30, 1997 included in the Prospectus have been so included in reliance on the
report of Price Waterhouse LLP, independent accountants, given on the authority
of said firm as experts in accounting and auditing.

The consolidated financial statements of Bullit Courier Services, Inc. as of
February 28, 1997 and February 29, 1996 and for the three years in the period
ended February 28, 1997 included in the Prospectus have been so included in
reliance on the report of Price Waterhouse LLP, independent accountants, given
on the authority of said firm as experts in accounting and auditing.

The financial statements of Zoom Messenger Service, Inc. as of December 31,
1996 and September 30, 1997 and for the year ended December 31, 1996 and the
nine-month period ended September 30, 1997 included in the Prospectus have been
so included in reliance on the report (which contains an explanatory paragraph
relating to Zoom Messenger's ability to continue as a going concern as described
in Note 1 to the financial statements) of Price Waterhouse LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

The financial statements of Brookside Systems and Programming Limited as of
March 31, 1996 and 1997 and for each of the three years in the period ended
March 31, 1997 included in the Prospectus have been so included in reliance on
the report of Price Waterhouse (London, England), independent accountants, given
on the authority of such firm as experts in accounting and auditing.

The financial statements of Bridge Wharf Investments Limited as of September
30, 1996 and 1997 and for each of the three years in the period ended September
30, 1997 included in the Prospectus have been so included in reliance on the
report of Price Waterhouse (London, England), independent accountants, given on
the authority of said firm as experts in accounting and auditing.

The consolidated financial statements of Security Despatch Limited
(excluding the mail room services operations) as of March 31, 1996 and 1997 and
for each of the three years in the period ended March 31, 1997 included in the
Prospectus have been so included in reliance on the report of Price Waterhouse
(London, England), independent accountants, given on the authority of said firm
as experts in accounting and auditing.

The financial statements of Aero Special Delivery Service, Inc. as of June
30, 1996 and 1997 and for the years then ended included in the Prospectus have
been so included in reliance on the report (which contains an explanatory
paragraph relating to the Aero Special Delivery Service, Inc.'s ability to
continue as a going concern as described in Note 3 to the financial statements)
of Price Waterhouse LLP, independent accountants, given on the authority of said
firm as experts in accounting and auditing.

The financial statements of S-Car-Go Courier, Inc. as of December 31, 1996
and September 30, 1997, and for the years ended December 31, 1995 and 1996 and
the nine-month period ended September 30, 1997, included in the Prospectus have
been so included in reliance on the report of Price Waterhouse LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

The financial statements of Gregory W. Austin, Sole Proprietorship (d/b/a
Battery Point Messenger and Alpha Express) as of December 31, 1996 and September
30, 1997, and for the years ended December 31, 1995 and 1996 and the nine-month
period ended September 30, 1997 included in the Prospectus have been so included
in reliance on the report of Price Waterhouse LLP, independent accountants,
given on the authority of said firm as experts in accounting and auditing.

The financial statements of Christopher D. Neal, Sole Proprietorship as of
and for the nine-month period ended September 30, 1997 included in the
Prospectus have been so included in reliance on the report of Price Waterhouse
LLP, independent accountants, given on the authority of said firm as experts in
accounting and auditing.

The financial statements of Michael S. Studebaker, Sole Proprietorship as of
and for the nine-month period ended September 30, 1997 included in the
Prospectus have been so included in reliance on the report of Price Waterhouse
LLP, independent accountants, given on the authority of said firm as experts in
accounting and auditing.

The financial statements of Washington Express Services, Inc. as of
September 30, 1996 and 1997 and for each of the three years in the period ended
September 30, 1997 included in the Prospectus have been so included in reliance
on the report of Price Waterhouse LLP, independent accountants, given on the
authority of said firm as experts in accounting and auditing.

The financial statements of MLQ Express, Inc. as of February 28, 1996 and
1997 and for each of the three years in the period ended February 28, 1997
included in the Prospectus have been so included in reliance on the report of
Price Waterhouse LLP, independent accountants, given on the authority of said
firm as experts in accounting and auditing.

The financial statements of A Courier, Inc. and Affiliates as of December
31, 1996 and September 30, 1997 and for the year ended December 31, 1996 and the
nine-month period ended September 30, 1997 included in this Prospectus have been
so included in reliance on the report of Price Waterhouse LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

The consolidated financial statements of American Eagle Endeavors, Inc. as
of December 31, 1996 and September 30, 1997 and for the years ended December 31,
1995 and 1996 and the nine-month period ended September 30, 1997 included in the
Prospectus have been so included in reliance on the report (which contains an
explanatory paragraph relating to the American Eagle Endeavors, Inc.'s ability
to continue as a going concern as described in Note 6 to the financial
statements) of Price Waterhouse LLP, independent accountants, given on the
authority of said firm as experts in accounting and auditing.

The financial statements of Kangaroo Express as of December 31, 1996 and
September 30, 1997 and for the years ended December 31, 1995 and 1996 and the
nine-month period ended September 30, 1997 included in the Prospectus have been
so included in reliance on the report of Price Waterhouse LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

The financial statements of Transpeed Courier Services, Inc. as of December
31, 1996 and September 30, 1997 and years ended December 31, 1995 and 1996 and
the nine-month period ended September 30, 1997 included in this Prospectus have
been so included in reliance on the report of Price Waterhouse LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

The financial statements of National Messenger, Inc. as of November 30, 1995
and 1996 and September 30, 1997 and for the years ended November 30, 1995 and
1996 and the ten-month period ended September 30, 1997 included in the
Prospectus have been so included in reliance on the report of Price Waterhouse
LLP, independent accountants, given on the authority of said firm as experts in
accounting and auditing.

The financial statements of Profall, Inc. as of December 31, 1995 and 1996
and September 30, 1997 and for the years ended December 31, 1995 and 1996 and
for the nine-month period ended September 30, 1997, included in the Prospectus
have been so included in reliance on the report of Price Waterhouse LLP,
independent accountants, given on the authority of said firm as experts in
accounting and auditing.

The financial statements of A&W Couriers, Inc. as of December 31, 1996 and
September 30, 1997 and for the years ended December 31, 1995 and 1996 and the
nine-month period ended September 30, 1997, included in the Prospectus have been
so included in reliance on the report of Price Waterhouse LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

The financial statements of Fleetfoot Max, Inc. as of August 31, 1996 and
1997 and for the three years in the period ended August 31, 1997 included in the
Prospectus have been so included in reliance on the report of Price Waterhouse
LLP, independent accountants, given on the authority of said firm as experts in
accounting and auditing.

The financial statements of Expressit Couriers, Inc. as of December 31, 1996
and September 30, 1997 and for the years ended December 31, 1995 and 1996 and
the nine-month period ended September 30, 1997, included in the Prospectus have
been so included in reliance on the report of Price Waterhouse LLP, independent
accountants, given on the authority of said firm as experts in accounting and
auditing.

The financial statements of Express Enterprise, Inc.--Ground Operations as
of December 31, 1996 and September 30, 1997 for the years ended December 31,
1995 and 1996 and for the nine-month period ended September 30, 1997 included in
the Prospectus have been so included in reliance on the report of Price
Waterhouse LLP, independent accountants, given on the authority of said firm as
experts in accounting and auditing.

The financial statements of RJK Enterprises Inc. (d/b/a Deadline Express) as
of December 31, 1996 and September 30, 1997 and for the periods from March 6,
1996 to December 31, 1996 and January 1, 1997 to September 30, 1997, appearing
in the Prospectus and registration statement have been audited by Ernst & Young
LLP, independent auditors, as set forth in their report thereon appearing
elsewhere herein and are included in reliance upon such report given upon the
authority of said firm as experts in accounting and auditing.

ADDITIONAL INFORMATION

Upon completion of the Offering, the Company will be subject to the
information requirements of the Exchange Act, and in accordance therewith will
file reports, proxy statements and other information with the Commission. Such
reports, proxy statements and other information can be inspected and copied at
the public reference facilities maintained by the Commission at Judiciary Plaza
Building, 450 Fifth Street, N.W., Room 1024, Washington, D.C. 20549 and its
regional offices located at 7 World Trade Center, 13th Floor, New York, New York
10048 and Citicorp Center, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661-2511. Copies of such materials can be obtained from the
Commission at Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549,
at prescribed rates. The Commission maintains an Internet web site that contains
reports, proxy and information statements and other information regarding
issuers that file electronically with the Commission. The address of that site
is http://www.sec.gov.

INDEX TO FINANCIAL STATEMENTS

PAGE
---------

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION OF DISPATCH MANAGEMENT SERVICES CORP.................. F-8
Introduction to Unaudited Pro Forma Combined Financial Statements...................................... F-8
Pro Forma Combined Balance Sheet (Unaudited)........................................................... F-9
Pro Forma Combined Statement of Operations (Unaudited)................................................. F-11
Notes to Unaudited Pro Forma Combined Financial Statements............................................. F-17

DISPATCH MANAGEMENT SERVICES CORP........................................................................ F-25
Report of Independent Accountants...................................................................... F-25
Balance Sheet as of September 30, 1997................................................................. F-26
Statement of Stockholder's Equity for the period from inception (November 12, 1996) through September
30, 1997............................................................................................. F-27
Statement of Operations for the period from inception (November 12, 1996) through September 30, 1997... F-28
Statement of Cash Flows for the period from inception (November 12, 1996) through September 30, 1997... F-29
Notes to Financial Statements.......................................................................... F-30

BRIDGE WHARF INVESTMENTS LIMITED D/B/A WEST ONE.......................................................... F-34
Report of Independent Accountants...................................................................... F-34
Balance Sheets as of September 30, 1996 and 1997....................................................... F-35
Profit and Loss Account for the each of the Three Years in the Period ended September 30, 1997......... F-36
Statements of Cash Flows for the each of the Three Years in the Period ended September 30, 1997........ F-37
Notes to Financial Statements.......................................................................... F-38

SECURITY DESPATCH LIMITED (EXCLUDING THE MAIL ROOM SERVICES OPERATIONS) D/B/A SECURITY DESPATCH.......... F-51
Report of Independent Accountants...................................................................... F-51
Consolidated Balance Sheets as of March 31, 1996 and 1997 and September 30, 1997 (Unaudited)........... F-52
Consolidated Statements of Operations for Each of the Three Years in the Period ended March 31, 1997
and Six Months ended September 30, 1996 (Unaudited) and 1997 (Unaudited)............................. F-53
Consolidated Statements of Cash Flows for Each of the Three Years in the Period ended March 31, 1997
and Six Months ended September 30, 1996 (Unaudited) and 1997 (Unaudited)............................. F-54
Notes to Consolidated Financial Statements............................................................. F-55

EARLYBIRD COURIER SERVICE, LLC, TOTAL MANAGEMENT SUPPORT SERVICES LLC AND THEIR AFFILIATES D/B/A
EARLYBIRD COURIER...................................................................................... F-68
Report of Independent Auditors......................................................................... F-68
Combined Balance Sheets as of December 31, 1996 and September 30, 1997................................. F-69
Combined Statements of Operations and Retained Earnings (Accumulated Deficit) for the Years Ended
December 31, 1995 and 1996 and the Nine Months Ended September 30, 1996 (Unaudited) and 1997......... F-70
Combined Statements of Cash Flows for the Years Ended December 31, 1995 and 1996 and the Nine Months
Ended September 30, 1996 (Unaudited) and 1997........................................................ F-71
Notes to Combined Financial Statements................................................................. F-72

F-1

PAGE
---------

ATLANTIC FREIGHT SYSTEMS, INC. D/B/A ATLANTIC FREIGHT.................................................... F-81
Report of Independent Accountants...................................................................... F-81
Combined Balance Sheets as of December 31, 1996 and September 30, 1997................................. F-82
Combined Statements of Operations for the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-83
Combined Statements of Stockholders' Equity for the Two Years ended December 31, 1996 and Nine Months
ended September 30, 1997............................................................................. F-84
Combined Statements of Cash Flows for the Two Years ended December 31, 1996 and Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-85
Notes to Combined Financial Statements................................................................. F-86

ZOOM MESSENGER SERVICE, INC.............................................................................. F-92
Report of Independent Accountants...................................................................... F-92
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-93
Statements of Operations for the Year ended December 31, 1996 and the Nine Months ended September 30,
1996 (Unaudited) and 1997............................................................................ F-94
Statements of Changes in Stockholders' Equity for Year ended December 31, 1996 and the Nine Months
ended September 30, 1997............................................................................. F-95
Statements of Cash Flows for the Year ended December 31, 1996 and the Nine Months ended September 30,
1996 (Unaudited) and 1997............................................................................ F-96
Notes to Financial Statements.......................................................................... F-97

BULLIT COURIER SERVICES, INC. D/B/A/ BULLIT COURIER...................................................... F-102
Report of Independent Accountants...................................................................... F-102
Consolidated Balance Sheets as of February 29, 1995 and February 28, 1996 and September 30, 1997
(Unaudited).......................................................................................... F-103
Consolidated Statements of Operations for Each of the Three Years in the Period ended February 28, 1997
and Seven Months ended September 30, 1996 (Unaudited) and 1997 (Unaudited)........................... F-104
Consolidated Statements of Stockholders' Equity for Each of the Three Years in the Period ended
February, 1997 and Seven Months ended September 30, 1997 (Unaudited)................................. F-105
Consolidated Statements of Cash Flows for Each of the Three Years in the Period ended February, 1997
and Seven Months ended September 30, 1996 (Unaudited) and 1997 (Unaudited)........................... F-106
Notes to Consolidated Financial Statements............................................................. F-107

AERO SPECIAL DELIVERY SERVICE, INC. D/B/A AERO DELIVERY.................................................. F-113
Report of Independent Accountants...................................................................... F-113
Balance Sheets as of June 30, 1996 and 1997 and September 30, 1997 (Unaudited)......................... F-114
Statements of Operations for the Two Years ended June 30, 1997 and the Three Months ended September 30,
1996 (Unaudited) and 1997 (Unaudited)................................................................ F-115
Statements of Stockholder's Deficiency for the Two Years ended June 30, 1997 and the Three Months ended
September 30, 1997 (Unaudited)....................................................................... F-116
Statements of Cash Flows for the Two Years ended June 30, 1997 and the Three Months ended September 30,
1996 (Unaudited) and 1997 (Unaudited)................................................................ F-117
Notes to Financial Statements.......................................................................... F-118

F-2

PAGE
---------

S-CAR-GO COURIER, INC. D/B/A S-CAR-GO COURIER............................................................ F-124
Report of Independent Accountants...................................................................... F-124
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-125
Statements of Operations for the Two Years ended December 31, 1996 and for the Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-126
Statements of Stockholder's Equity for the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1997................................................................................... F-127
Statements of Cash Flows for the Two Years ended December 31, 1996 and for the Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-128
Notes to Financial Statements.......................................................................... F-129

GREGORY W. AUSTIN, SOLE PROPRIETORSHIP D/B/A BATTERY POINT MESSENGER AND ALPHA EXPRESS D/B/A BATTERY
POINT.................................................................................................. F-133
Report of Independent Accountants...................................................................... F-133
Statements of Assets, Liabilities and Net Assets as of December 31, 1996 and September 30, 1997........ F-134
Statements of Income and Expense and Changes in Net Assets for the Two Years ended December 31, 1996
and the Nine Months ended September 30, 1996 (Unaudited) and 1997.................................... F-135
Statements of Cash Flows for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-136
Notes to Financial Statements.......................................................................... F-137

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP D/B/A ZAP COURIER AND CROSSTOWN MESSENGER....................... F-140
Report of Independent Accountants...................................................................... F-140
Statements of Assets, Liabilities and Net Assets as of September 30, 1997.............................. F-141
Statements of Income and Expense and Changes in Net Assets for the Nine Months ended September 30, 1996
(Unaudited) and 1997................................................................................. F-142
Statements of Cash Flows for the Nine Months ended September 30, 1996 (Unaudited) and 1997............. F-143
Notes to Financial Statements.......................................................................... F-144

MICHAEL S. STUDEBAKER, SOLE PROPRIETORSHIP D/B/A STUDEBAKER MESSENGER SERVICE............................ F-148
Report of Independent Accountants...................................................................... F-148
Statements of Assets, Liabilities and Net Assets as of September 30, 1997.............................. F-149
Statements of Income and Expense and Changes in Net Assets for the Nine Months ended September 30, 1996
(Unaudited) and 1997................................................................................. F-150
Statements of Cash Flows for the Nine Months ended September 30, 1996 (Unaudited) and 1997............. F-151
Notes to Financial Statements.......................................................................... F-152

F-3

PAGE
---------

AMERICAN EAGLE ENDEAVORS, INC. D/B/A 1-800 COURIER-PHOENIX, MINNEAPOLIS.................................. F-155
Report of Independent Accountant....................................................................... F-155
Consolidated Balance Sheets as of December 31, 1996 and September 30, 1997............................. F-156
Consolidated Statements of Operations for the Two Years ended December 31, 1996 and Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-157
Consolidated Statements of Stockholders' Equity (Deficit) for the Two Years ended December 31, 1996 and
Nine Months September 30, 1997....................................................................... F-158
Consolidated Statements of Cash Flows for the Two Years ended December 31, 1996 and Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-159
Notes to Consolidated Financial Statements............................................................. F-160

WASHINGTON EXPRESS SERVICES, INC. D/B/A WASHINGTON EXPRESS............................................... F-167
Report of Independent Accountants...................................................................... F-167
Balance Sheets as of September 30, 1996 and 1997....................................................... F-168
Statements of Operations for Each of the Three Years in the Period ended September 30, 1997............ F-169
Statement of Stockholders' Equity for Each of the Three Years in the Period ended September 30, 1997... F-170
Statements of Cash Flows for Each of the Three Years in the Period ended September 30, 1997............ F-171
Notes to Financial Statements.......................................................................... F-172

A COURIER, INC. AND AFFILIATES........................................................................... F-179
Report of Independent Accountants...................................................................... F-179
Combined Balance Sheets as of December 31, 1996 and September 30, 1997................................. F-180
Combined Statements of Operations for the Year ended December 31, 1996 and the Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-181
Combined Statements of Stockholder's Equity for Year ended December 31, 1996 and the Nine Months ended
September 30, 1997................................................................................... F-182
Combined Statements of Cash Flows for the Year ended December 31, 1996 and the Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-183
Notes to Financial Statements.......................................................................... F-184

MLQ EXPRESS, INC. D/B/A MLQ EXPRESS...................................................................... F-190
Report of Independent Accountants...................................................................... F-190
Balance Sheets as of February 28, 1996 and 1997 and September 30, 1997 (Unaudited)..................... F-191
Statements of Operations for Each of the Three Years in the Period ended February 28, 1997 and Seven
Months ended September 30, 1996 (Unaudited) and 1997 (Unaudited)..................................... F-192
Statements of Stockholder's Equity for Each of the Three Years in the Period ended February 28, 1997
and the Seven Months ended September 30, 1996 (Unaudited) and 1997 (Unaudited)....................... F-193
Statements of Cash Flows for Each of the Three Years in the Period ended February 28, 1997 and Seven
Months ended September 30, 1996 (Unaudited) and 1997 (Unaudited)..................................... F-194
Notes to Financial Statements.......................................................................... F-195

F-4

PAGE
---------

KANGAROO EXPRESS OF COLORADO SPRINGS, INC. D/B/A KANGAROO EXPRESS........................................ F-200
Report of Independent Accountants...................................................................... F-200
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-201
Statements of Operations for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-202
Statements of Stockholders' Equity for the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1997................................................................................... F-203
Statements of Cash Flows for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-204
Notes to Financial Statements.......................................................................... F-205

TRANSPEED COURIER SERVICES, INC. D/B/A 1-800 COURIER-DENVER.............................................. F-209
Report of Independent Accountants...................................................................... F-209
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-210
Statements of Operations for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-211
Statements of Stockholders' Equity for the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1997................................................................................... F-212
Statements of Cash Flows for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-213
Notes to Financial Statements.......................................................................... F-214

NATIONAL MESSENGER, INC. D/B/A NATIONAL MESSENGER........................................................ F-219
Report of Independent Accountants...................................................................... F-219
Balance Sheets as of November 30, 1995 and 1996 and September 30, 1997................................. F-220
Statements of Operations for the Two Years ended November 30, 1996 and the Ten Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-221
Statements of Shareholders' Equity (Deficit) for the Two Years ended November 30, 1996 and the Ten
Months ended September 30, 1997...................................................................... F-222
Statements of Cash Flows for the Two Years ended November 30, 1996 and the Ten Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-223
Notes to Financial Statements.......................................................................... F-224

PROFALL, INC. D/B/A 1-800 COURIER-L.A.X.................................................................. F-227
Report of Independent Accountants...................................................................... F-227
Balance Sheets as of December 31, 1995 and 1996 and September 30, 1997................................. F-228
Statements of Operations for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-229
Statements of Shareholders' Deficit for the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1997................................................................................... F-230
Statements of Cash Flows for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-231
Notes to Financial Statements.......................................................................... F-232

F-5

PAGE
---------

EXPRESSIT COURIERS, INC. D/B/A 1-800 COURIER-BOSTON...................................................... F-235
Report of Independent Accountants...................................................................... F-235
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-236
Statements of Operations for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-237
Statements of Changes in Stockholder's Equity for the Two Years ended December 31, 1996 and the Nine
Months ended September 30, 1997...................................................................... F-238
Statements of Cash Flows for Each of the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1996 (Unaudited) and 1997.............................................................. F-239
Notes to Financial Statements.......................................................................... F-240

FLEETFOOT MAX, INC. D/B/A FLEETFOOT MESSENGER............................................................ F-245
Report of Independent Accountants...................................................................... F-245
Balance Sheets as of August 31, 1996 and 1997 and September 30, 1997 (Unaudited)....................... F-246
Statements of Operations for Each of the Three Years in the Period ended August 31, 1997 and for the
One Month ended September 30, 1996 (Unaudited) and 1997 (Unaudited).................................. F-247
Statements of Changes in Stockholders' Equity (Deficit) for Each of the Three Years in the Period ended
August 31, 1997 and the One Month ended September 30, 1997 (Unaudited)............................... F-248
Statements of Cash Flows for Each of the Three Years in the Period ended August 31, 1997 and for the
One Month ended September 30, 1996 (Unaudited) and 1997 (Unaudited).................................. F-249
Notes to Financial Statements.......................................................................... F-250

A&W COURIERS, INC. D/B/A A&W COURIERS.................................................................... F-256
Report of Independent Accountants...................................................................... F-256
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-257
Statements of Operations for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-258
Statements of Stockholder's Equity for the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1997................................................................................... F-259
Statements of Cash Flows for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-260
Notes to Financial Statements.......................................................................... F-261

EXPRESS ENTERPRISE, INC. (GROUND OPERATIONS) D/B/A EXPRESS MESSENGER..................................... F-265
Report of Independent Accountants...................................................................... F-265
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-266
Statements of Operations for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-267
Statements of Stockholders' Equity for the Two Years ended December 31, 1996 and the Nine Months ended
September 30, 1997................................................................................... F-268
Statements of Cash Flows for the Two Years ended December 31, 1996 and the Nine Months ended September
30, 1996 (Unaudited) and 1997........................................................................ F-269
Notes to Financial Statements.......................................................................... F-270

F-6

PAGE
---------

RJK ENTERPRISES INC. D/B/A DEADLINE EXPRESS.............................................................. F-276
Report of Independent Auditors......................................................................... F-276
Balance Sheets as of December 31, 1996 and September 30, 1997.......................................... F-277
Statements of Operations and Accumulated Deficit for the period from March 6, 1996 to December 31, 1996
and for the period from March 6, 1996 to September 30, 1996 (Unaudited) and the nine months ended
September 30, 1997................................................................................... F-278
Statements of Cash Flows for the period from March 6, 1996 to December 31, 1996 and for the period from
March 6, 1996 to September 30, 1996 (Unaudited) and the nine months ended September 30, 1997......... F-279
Notes to Financial Statements.......................................................................... F-280

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED D/B/A FLEETWAY SYSTEMS......................................... F-282
Report of Independent Accountants...................................................................... F-282
Balance Sheets as of March 31, 1996 and 1997 and September 30, 1997 (Unaudited)........................ F-283
Statements of Operations for Each of the Three Years in the Period ended March 31, 1997 and Six Months
ended September 30, 1996 (Unaudited) and 1997 (Unaudited)............................................ F-284
Statements of Cash Flows for Each of the Three Years in the Period ended March 31, 1997 and Six Months
ended September 30, 1996 (Unaudited) and 1997 (Unaudited)............................................ F-285
Notes to Financial Statements.......................................................................... F-286

F-7

DISPATCH MANAGEMENT SERVICES CORP.
INTRODUCTION TO UNAUDITED PRO FORMA
COMBINED FINANCIAL STATEMENTS

The following unaudited pro forma combined financial statements give effect
to the acquisitions by Dispatch Management Services Corp. (the "Company") of the
outstanding capital stock of the Founding Companies. The Company will acquire,
in separate combination transactions (the "Combinations") in exchange for cash
and shares of Common Stock, certain courier firms simultaneously with and as a
condition to the closing of the Company's initial public offering (the
"Offering"), which will be accounted for using the purchase method of
accounting. The Company has been identified as the accounting acquiror.

The unaudited pro forma combined balance sheet gives effect to the
Combinations and the Offering as if they had occurred on September 30, 1997. The
unaudited pro forma combined statements of operations give effect to these
transactions as if they had occurred on January 1, 1996. The purchase price has
been allocated to the historical assets and liabilities based on their
respective carrying values, with the exception of acquired in process research
and development (R&D) activities and acquired internally developed technology,
as the carrying values are deemed to represent the fair value of these assets
and liabilities. The fair market value of the in process R&D and internally
developed technology was determined based on a detailed analysis prepared by the
Company. The allocation of the purchase price is considered preliminary until
such time as the closing of the Offering and consummation of the Combinations.
The Company does not anticipate that the final allocation of purchase price will
differ significantly from that presented in the pro forma combined financial
statements.

The Company has preliminarily analyzed the savings that it expects to
realize from reductions in salaries and certain benefits to the stockholders of
the Founding Companies. To the extent the stockholders and management of the
Founding Companies have agreed prospectively to reductions in salary, bonuses,
and benefits, these net reductions have been reflected in the pro forma combined
statement of operations. With respect to other potential cost savings, the
Company has not and cannot quantify these savings until completion of the
Combinations. It is anticipated that these savings will be partially offset by
the costs of being a publicly held company and the incremental increase in costs
related to the Company's new management. However, these costs, like the savings
that they offset, cannot be quantified accurately. Neither the anticipated
savings nor the anticipated costs have been included in the pro forma combined
financial statements of the Company.

The pro forma adjustments are based on estimates, available information and
certain assumptions and may be revised as additional information becomes
available. The pro forma financial data do not purport to represent what the
Company's financial position or results of operations would actually have been
if such transactions in fact had occurred on those dates and are not necessarily
representative of the Company's financial position or results of operations for
any future period. Since the Founding Companies were not under common control or
management, historical combined results may not be comparable to, or indicative
of, future performance. The unaudited pro forma combined financial statements
should be read in conjunction with the other financial statements and notes
thereto included elsewhere in this Prospectus. See "Risk Factors" included
elsewhere herein.

F-8

DISPATCH MANAGEMENT SERVICES CORP.
PRO FORMA COMBINED BALANCE SHEET
SEPTEMBER 30, 1997
(UNAUDITED)
(000'S)

WEST SECURITY AMERICAN EAGLE ATLANTIC
DMS ONE AERO EARLYBIRD BULLIT DESPATCH ENDEAVORS FREIGHT
----- ------ ------ -------- ------ ------------- -------------- ------------

ASSETS
Current assets:
Cash and cash equivalents... 820 1,064 109 3 71 95 7
Accounts receivable, net.... 24 5,256 1,349 3,002 878 3,134 736 924
Prepaid and other current
assets.................... 3,153 272 1,456 21 71 103
----- ------ ------ -------- ------ ------ ----- -----
Total current assets...... 3,997 6,320 1,730 4,461 970 3,134 902 1,034
Property and equipment, net... 32 3,169 407 127 95 166 238 688
Other assets.................. 339 120 112 13 31 183
Goodwill, net................. 276
----- ------ ------ -------- ------ ------ ----- -----
Total assets.............. 4,644 9,609 2,137 4,700 1,078 3,300 1,171 1,905
----- ------ ------ -------- ------ ------ ----- -----
----- ------ ------ -------- ------ ------ ----- -----
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities:
Short term debt............. 857 108 1,539 188 350 260
Accounts payable............ 4,392 400 675 181 1,998 413 696
Accrued expenses............ 2,534 461 1,009 89 96 68
Other current liabilities... 55 2,884 254 24 173 275
Payable to shareholders of
founding co...............
----- ------ ------ -------- ------ ------ ----- -----
Total current
liabilities............. 3,446 4,392 3,853 3,477 482 1,998 1,032 1,299
Long-term debt, less current
maturities................... 2,265 1,617 253 40 297
Other long term liabilities... 675 258 122
----- ------ ------ -------- ------ ------ ----- -----
Total liabilities......... 3,446 6,657 4,528 5,094 735 1,998 1,330 1,718
Stockholders' equity..........
Preferred Stock............. 2
Common Stock................ 9 120 200 5 25 1,989 1 15
Treasury stock.............. (1,331) (148) (262)
Additional paid-in
capital................... 1,402 69 2,459 5 74
Retained earnings........... (215) 2,832 (2,591) 863 466 (3,146) (165) 360
----- ------ ------ -------- ------ ------ ----- -----
Total stockholders'
equity.................. 1,198 2,952 (2,391) (394) 343 1,302 (159) 187
----- ------ ------ -------- ------ ------ ----- -----
Total liabilities and
stockholders' equity.... 4,644 9,609 2,137 4,700 1,078 3,300 1,171 1,905
----- ------ ------ -------- ------ ------ ----- -----
----- ------ ------ -------- ------ ------ ----- -----

WASHINGTON MLQ NAT'L 1800 BATTERY EXPRESS
EXPRESS EXPRESS KANGAROO MESSENGER FLEETFOOT FLEETWAY DENVER POINT MESSENGER
------- ------- ------ ----- ----- ---- ----- ---- ----

ASSETS
Current assets:
Cash and cash equivalents... 85 36 5 77 40 47 4
Accounts receivable, net.... 800 817 381 435 295 218 151 143 165
Prepaid and other current
assets.................... 159 68 15 8 3 6 5 12
------- ------- ------ ----- ----- ---- ----- ---- ----
Total current assets...... 1,044 921 401 520 338 218 204 152 177
Property and equipment, net... 458 171 138 70 103 66 74 5 54
Other assets.................. 36 100 9 61 456 41 42 99
Goodwill, net.................
------- ------- ------ ----- ----- ---- ----- ---- ----
Total assets.............. 1,538 1,192 548 590 502 740 319 199 330
------- ------- ------ ----- ----- ---- ----- ---- ----
------- ------- ------ ----- ----- ---- ----- ---- ----
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities:
Short term debt............. 658 56 182 160 32 39
Accounts payable............ 241 44 28 12 490 29 5 44
Accrued expenses............ 202 127 57 59
Other current liabilities... 332 429 82 129 24 23 39
Payable to shareholders of
founding co...............
------- ------- ------ ----- ----- ---- ----- ---- ----
Total current
liabilities............. 1,231 675 166 129 321 490 270 60 181
Long-term debt, less current
maturities................... 83 73 383 149 23 30 33
Other long term liabilities... 241 391 22 9
------- ------- ------ ----- ----- ---- ----- ---- ----
Total liabilities......... 1,555 675 630 512 492 513 300 60 223
Stockholders' equity..........
Preferred Stock.............
Common Stock................ 249 2 50 320 125 1
Treasury stock.............. (126)
Additional paid-in
capital................... 18 109 33 106
Retained earnings........... (266) 499 (191) 76 53 (93) (106) 139
------- ------- ------ ----- ----- ---- ----- ---- ----
Total stockholders'
equity.................. (17) 517 (82) 78 10 227 19 139 107
------- ------- ------ ----- ----- ---- ----- ---- ----
Total liabilities and
stockholders' equity.... 1,538 1,192 548 590 502 740 319 199 330
------- ------- ------ ----- ----- ---- ----- ---- ----
------- ------- ------ ----- ----- ---- ----- ---- ----

F-9

DISPATCH MANAGEMENT SERVICES CORP.
PRO FORMA COMBINED BALANCE SHEET (CONTINUED)
SEPTEMBER 30, 1997
(UNAUDITED)
(000'S)

PROFALL 1 800
1-800-COURLA BOSTON A&W COURIER DEADLINE ZOOM A COURIER STUDEBAKER
------------ ---------- ----------- -------- ----- --------- ----------

ASSETS
Current Assets:
Cash and cash equivalents......... 42 3 133 16 88 1
Accounts receivable, net.......... 176 104 217 145 1,377 902 79
Prepaid and other current
assets.......................... 2 12 46 19 40 114
--- --- ----- --- ----- --------- ---
Total current assets............ 220 119 396 164 1,433 1,104 80
Property and equipment, net......... 70 74 59 8 47 222 28
Other assets........................ 78 2 4 415 63 2
Goodwill, net.......................
--- --- ----- --- ----- --------- ---
Total assets.................... 290 271 457 176 1,895 1,389 110
--- --- ----- --- ----- --------- ---
--- --- ----- --- ----- --------- ---
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Short term debt................... 73 900 161 14
Accounts payable.................. 24 85 86 71 498 82 3
Accrued expenses.................. 70 23 43 157 180 8
Other current liabilities......... 561 228 67 186
Payable to shareholders of
founding co.....................
--- --- ----- --- ----- --------- ---
Total current liabilities....... 655 181 314 181 1,741 423 25
Long-term debt, less current
maturities........................ 2 26
Other long term liabilities.........
--- --- ----- --- ----- --------- ---
Total liabilities............... 655 181 314 181 1,743 449 25
Stockholders' equity................
Preferred Stock...................
Common Stock...................... 10 1 3 1 19 2
Treasury stock....................
Additional paid-in capital........ 65 89 58
Retained earnings................. (440) 82 (6) 133 938 85
--- --- ----- --- ----- --------- ---
Total stockholders' equity...... (365) 90 143 (5) 152 940 85
--- --- ----- --- ----- --------- ---
Total liabilities and
stockholders' equity.......... 290 271 457 176 1,895 1,389 110
--- --- ----- --- ----- --------- ---
--- --- ----- --- ----- --------- ---

OTHER PRO FORMA
S-CAR-GO FOUNDING MERGER PRO FORMA OFFERING
ZAP COURIER COMPANIES ADJUSTMENTS COMBINED ADJUSTMENTS AS ADJUSTED
---- --------- --------- ----------- --------- ----------- -----------

ASSETS
Current Assets:
Cash and cash equivalents......... 12 102 295 3,155 9,427 12,582
Accounts receivable, net.......... 154 254 1,047 23,163 23,163
Prepaid and other current
assets.......................... 9 21 5,615 (3,113) 2,502
---- --- --------- ----------- --------- ----------- -----------
Total current assets............ 175 356 1,363 31,933 6,314 38,247
Property and equipment, net......... 43 30 330 273 7,245 7,245
Other assets........................ 108 15 54 2,383 14,664 17,047
Goodwill, net....................... 71,277 71,553 71,553
---- --- --------- ----------- --------- ----------- -----------
Total assets.................... 326 401 1,747 71,550 113,114 20,978 134,092
---- --- --------- ----------- --------- ----------- -----------
---- --- --------- ----------- --------- ----------- -----------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Short term debt................... 13 73 322 5,985 (1,050) 4,935
Accounts payable.................. 6 32 127 10,662 10,662
Accrued expenses.................. 24 62 158 5,427 (2,534) 2,893
Other current liabilities......... 73 73 55 300 6,266 6,266
Payable to shareholders of
founding co..................... 45,168 45,168 (45,168)
---- --- --------- ----------- --------- ----------- -----------
Total current liabilities....... 116 240 662 45,468 73,508 (48,752) 24,756
Long-term debt, less current
maturities........................ 52 123 (1,669) 3,780 3,780
Other long term liabilities......... 35 1,753 1,753
---- --- --------- ----------- --------- ----------- -----------
Total liabilities............... 168 240 820 43,799 79,041 (48,752) 30,289
Stockholders' equity................
Preferred Stock................... 2 (2)
Common Stock...................... 1 34 (3,140) 42 64 106
Treasury stock.................... 1,867
Additional paid-in capital........ 161 30,296 34,944 69,668 104,612
Retained earnings................. 158 160 732 (1,272) (915) (915)
---- --- --------- ----------- --------- ----------- -----------
Total stockholders' equity...... 158 161 927 27,751 34,073 69,730 103,803
---- --- --------- ----------- --------- ----------- -----------
Total liabilities and
stockholders' equity.......... 326 401 1,747 71,550 113,114 20,978 134,092
---- --- --------- ----------- --------- ----------- -----------
---- --- --------- ----------- --------- ----------- -----------

F-10

DISPATCH MANAGEMENT SERVICES CORP.
COMBINING STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1996
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

AMERICAN
WEST SECURITY EAGLE ATLANTIC WASHINGTON
ONE AERO EARLY BIRD BULLIT DESPATCH ENDEAVORS FREIGHT EXPRESS
------ ------ ---------- -------- -------- --------- -------- ----------

Revenues...................... 24,148 10,998 22,894 7,696 9,440 8,536 8,728 5,800
Cost of Revenues.............. 16,029 6,333 15,860 4,639 7,146 5,293 5,941 3,164
------ ------ ---------- -------- -------- --------- -------- -----
Gross Profit................ 8,119 4,665 7,034 3,057 2,294 3,243 2,787 2,636

Operating expenses:
Sales and marketing........... 1,119 900 1,072 358 1,535 105 483
General and administrative
expenses.................... 2,112 902 670 642 998 940 693 390
Other operating expenses...... 2,838 2,853 5,436 2,116 2,232 1,532
Depreciation and
amortization................ 298 119 195 6 174 270 91
------ ------ ---------- -------- -------- --------- -------- -----
Operating income (loss)..... 1,752 (109) (339) (65) 1,296 594 (513) 140

Other (income) expense:
Interest expense............ 369 56 219 107 21 62 83 70
Other, net.................. (2) 34 85 (56) 33 36 (18)
------ ------ ---------- -------- -------- --------- -------- -----
Income (loss) before provision
for income taxes............ 1,385 (199) (643) (116) 1,275 499 (632) 88
Provision for income taxes.... 360 2 (33) 382 200 (123) 38
------ ------ ---------- -------- -------- --------- -------- -----
Net income (loss)............. 1,025 (199) (645) (83) 893 299 (509) 50
------ ------ ---------- -------- -------- --------- -------- -----
------ ------ ---------- -------- -------- --------- -------- -----

Net income per share..........

Shares used in computing pro
forma net income per share
(See Note 5)................

MLQ NAT'L 1800 BATTERY EXPRESS
EXPRESS KANGAROO MESSENGER FLEETFOOT FLEETWAY DENVER POINT MESSENGER
------- -------- --------- --------- -------- ------ ------- -------

Revenues...................... 5,310 2,650 2,413 2,172 1,048 1,247 732 1,612
Cost of Revenues.............. 3,296 1,878 1,446 1,332 558 764 397 986
------- -------- --------- --------- -------- ------ ------- -------
Gross Profit................ 2,014 772 967 840 490 483 335 626
Operating expenses:
Sales and marketing........... 233 27 86 368 58 24 16
General and administrative
expenses.................... 991 265 454 24 572 58 31 277
Other operating expenses...... 579 405 154 250 298 113 246
Depreciation and
amortization................ 94 50 13 66 36 10 47
------- -------- --------- --------- -------- ------ ------- -------
Operating income (loss)..... 117 25 260 132 (82) 33 157 40
Other (income) expense:
Interest expense............ 43 10 57 22 19 16
Other, net.................. (38) (2) (34) 4 3
------- -------- --------- --------- -------- ------ ------- -------
Income (loss) before provision
for income taxes............ 112 17 260 109 (104) 10 154 24
Provision for income taxes.... 32 5 (54)
------- -------- --------- --------- -------- ------ ------- -------
Net income (loss)............. 80 17 255 163 (104) 10 154 24
------- -------- --------- --------- -------- ------ ------- -------
------- -------- --------- --------- -------- ------ ------- -------
Net income per share..........
Shares used in computing pro
forma net income per share
(See Note 5)................

See notes to unaudited pro forma combined financial statements

F-11

DISPATCH MANAGEMENT SERVICES CORP.
COMBINING STATEMENT OF OPERATIONS (CONTINUED)
FOR THE YEAR ENDED DECEMBER 31, 1996
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

PRO FALL 1 800
1-800-COURLA BOSTON A&W COURIERS DEADLINE ZOOM A COURIER
------------ ---------- ------------ -------- ----- ---------

Revenues...................... 1,212 1,343 1,560 1,177 8,404 6,020
Cost of Revenues.............. 687 897 940 753 6,314 3,447
----- ----- ----- -------- ----- ---------
Gross Profit................ 525 446 620 424 2,090 2,573

Operating expenses:
Sales and marketing
expenses.................... 27 102 143 173 530
General and administrative
expenses.................... 298 169 289 144 747 430
Other operating expenses...... 271 231 228 143 1,317 1,093
Depreciation and
amortization................ 23 44 10 191 74
----- ----- ----- -------- ----- ---------
Operating income (loss)..... (67) (25) (9) (6) (338 ) 446

Other (income) expense:
Interest expense............ 25 16 2 63 13
Other, net.................. (64) 22 (4) (5) (30 ) (27)
----- ----- ----- -------- ----- ---------
Income (loss) before provision
for income taxes............ (28) (63) (7) (1) (371 ) 460
Provision for income taxes.... 4 174
----- ----- ----- -------- ----- ---------
Net income (loss)............. (28) (63) (11) (1) (371 ) 286
----- ----- ----- -------- ----- ---------
----- ----- ----- -------- ----- ---------

Net income per share..........
Shares used in computing pro
forma net income per share
(See Note 5)................

OTHER
S-CAR-GO FOUNDING PRO FORMA PRO FORMA
STUDEBAKER ZAP COURIER COMPANIES ADJUSTMENTS COMBINED
---------- --- --------- --------- ----------- ---------

Revenues...................... 342 941 1,263 8,719 (9,705) 136,700
Cost of Revenues.............. 202 653 801 5,213 (8,448) 86,521
--- --- --------- --------- ----------- ---------
Gross Profit................ 140 288 462 3,506 (1,257) 50,179
Operating expenses:
Sales and marketing
expenses.................... 13 63 87 240 (769) 6,993
General and administrative
expenses.................... 13 39 206 1,406 (1,982) 11,778
Other operating expenses...... 31 42 140 1,472 (2,251) 21,769
Depreciation and
amortization................ 14 3 15 173 2,016 4,032
--- --- --------- --------- ----------- ---------
Operating income (loss)..... 69 141 14 215 1,729 5,607
Other (income) expense:
Interest expense............ 1 3 2 52 1,331
Other, net.................. 92 29
--- --- --------- --------- ----------- ---------
Income (loss) before provision
for income taxes............ 68 138 12 71 1,729 4,247
Provision for income taxes.... 7 1,261 2,255
--- --- --------- --------- ----------- ---------
Net income (loss)............. 68 138 5 71 468 1,992
--- --- --------- --------- ----------- ---------
--- --- --------- --------- ----------- ---------
Net income per share.......... $ 0.20
Shares used in computing pro
forma net income per share
(See Note 5)................ 9,988,254

See notes to unaudited pro forma combined financial statements

F-12

DISPATCH MANAGEMENT SERVICES CORP.
COMBINING STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

AMERICAN
SECURITY EAGLE ATLANTIC WASHINGTON
DMS WEST ONE AERO EARLYBIRD BULLIT DESPATCH ENDEAVORS FRT EXP
------- -------- ----- -------- ------ ---------- ---------- --------- ----------

Revenues...................... 220 20,491 9,318 10,995 6,612 7,366 5,222 6,760 4,341
Cost of revenues.............. 13,466 5,624 6,264 3,851 4,350 3,447 4,791 2,302
------- -------- ----- -------- ------ ----- ----- --------- -----
Gross Profit................ 220 7,025 3,694 4,731 2,761 3,016 1,775 1,969 2,039

Operating expenses:
Sales and marketing........... 82 714 280 274 128 1,008 108 386
General and administrative
expenses.................... 324 1,664 1,416 102 432 352 1,081 282 316
Other operating expenses...... 3,523 1,824 2,255 1,710 1,526 1,557 1,216
Depreciation and amortiza-
tion........................ 4 333 131 96 5 61 130 219 83
------- -------- ----- -------- ------ ----- ----- --------- -----
Operating income (loss)..... (108) 1,423 (391) 1,998 340 949 (444) (197) 38

Other (income) expense:
Interest expense (income)... 4 291 46 355 76 29 51 50 70
Other, net.................. 61 (4) (78) (48) (16)
------- -------- ----- -------- ------ ----- ----- --------- -----
Income (loss) before provi-
sion for income taxes....... (112) 1,071 (433) 1,643 264 920 (417) (199) (16)
Provision for income taxes.... 322 70 99 266 (167) (149) (7)
------- -------- ----- -------- ------ ----- ----- --------- -----
Net income (loss)............. (112) 749 (433) 1,573 165 654 (250) (50) (9)
------- -------- ----- -------- ------ ----- ----- --------- -----
------- -------- ----- -------- ------ ----- ----- --------- -----

Net income per share

Shares used in computing pro
forma net income per share
(See Note 5)

MLQ NAT'L BATTERY EXPRESS
EXPRESS KANGAROO MESSENGER FLEETFOOT FLEETWAY 1800DENVER POINT MESSENGER
--------- ------- ----------- ------ ---- ----- ---- ------

Revenues...................... 4,617 2,140 2,082 1,842 922 904 657 1,447
Cost of revenues.............. 2,752 1,520 1,203 1,177 418 546 334 867
--------- ------- ----- ------ ---- ----- ---- ------
Gross Profit................ 1,865 620 879 665 504 358 323 580
Operating expenses:
Sales and marketing........... 190 15 82 17 29 45 19 4
General and administrative
expenses.................... 1,396 231 353 224 96 49 22 276
Other operating expenses...... 350 123 287 249 359 100 217
Depreciation and amortiza-
tion........................ 54 39 15 44 72 31 11 19
--------- ------- ----- ------ ---- ----- ---- ------
Operating income (loss)..... 225 (15) 306 93 58 (126) 171 64
Other (income) expense:
Interest expense (income)... (36) 6 39 16 16 2 12
Other, net.................. (4) (31) (3) (17)
--------- ------- ----- ------ ---- ----- ---- ------
Income (loss) before provi-
sion for income taxes....... 261 (17) 306 85 45 (125) 169 52
Provision for income taxes.... 5 35
--------- ------- ----- ------ ---- ----- ---- ------
Net income (loss)............. 261 (17) 301 50 45 (125) 169 52
--------- ------- ----- ------ ---- ----- ---- ------
--------- ------- ----- ------ ---- ----- ---- ------
Net income per share
Shares used in computing pro
forma net income per share
(See Note 5)

See notes to unaudited pro forma combined financial statements

F-13

DISPATCH MANAGEMENT SERVICES CORP.
COMBINING STATEMENT OF OPERATIONS (CONTINUED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

PROFALL 1 800 A&W
1-800-COURLA BOSTON COURIERS DEADLINE ZOOM A COURIER STUDEBAKER
--------- -------- --------- ------ ----- ---------- -------

Revenues................................ 1,235 1,071 1,270 962 6,524 5,367 309
Cost of revenues........................ 606 666 770 663 4,964 3,091 179
--------- -------- --------- ------ ----- ----- -------
Gross Profit.......................... 629 405 500 299 1,560 2,276 130

Operating expenses:
Sales and marketing..................... 27 72 121 194 531 15
General and administrative expenses..... 416 84 198 121 592 422 32
Other operating expenses................ 208 178 184 133 951 1,016 30
Depreciation and amortization........... 20 35 11 142 48 9
--------- -------- --------- ------ ----- ----- -------
Operating income (loss)............... (15) 81 35 (76) (319) 259 44

Other (income) expense:
Interest expense (income)............. 19 7 (3) 73 11 1
Other, net............................ (40) 1 (72) (17) 11
--------- -------- --------- ------ ----- ----- -------
Income (loss) before provision for
income taxes........................... 6 73 38 (4) (375) 237 43
Provision for income taxes.............. 8 90
--------- -------- --------- ------ ----- ----- -------
Net income (loss)....................... 6 73 30 (4) (375) 147 43
--------- -------- --------- ------ ----- ----- -------
--------- -------- --------- ------ ----- ----- -------

Net income per share

Shares used in computing pro forma net
income per share (See Note 5)

OTHER PRO PRO
S-CAR-GO FOUNDING FORMA FORMA
ZAP COURIER COMPANIES ADJUSTMENTS COMBINED
--- ------ ------ ------- --------

Revenues................................ 593 1,251 7,282 111,800
Cost of revenues........................ 299 710 4,457 69,317
--- ------ ------ ------- --------
Gross Profit.......................... 294 541 2,825 42,483
Operating expenses:
Sales and marketing..................... 55 95 183 4,674
General and administrative expenses..... 31 185 781 (1,496) 9,982
Other operating expenses................ 84 126 1,284 19,490
Depreciation and amortization........... 10 11 117 1,557 3,307
--- ------ ------ ------- --------
Operating income (loss)............... 114 124 460 (61) 5,030
Other (income) expense:
Interest expense (income)............. 5 5 51 1,196
Other, net............................ (2) 106 (153)
--- ------ ------ ------- --------
Income (loss) before provision for
income taxes........................... 111 119 303 (61) 3,987
Provision for income taxes.............. 52 11 1,345 1,980
--- ------ ------ ------- --------
Net income (loss)....................... 111 67 292 (1,406) 2,007
--- ------ ------ ------- --------
--- ------ ------ ------- --------
Net income per share $ 0.20
--------
--------
Shares used in computing pro forma net
income per share (See Note 5) 9,988,254
--------
--------

See notes to unaudited pro forma combined financial statements

F-14

DISPATCH MANAGEMENT SERVICES CORP.
COMBINING STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
(UNAUDITED)
(IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

AMERICAN
SECURITY EAGLE ATLANTIC
WEST ONE AERO EARLYBIRD BULLIT DESPATCH ENDEAVORS FREIGHT WASHINGTON
-------- ----- -------- ------ ------- -------- ------- --------

Revenues...................... 18,838 8,245 16,724 5,879 6,776 6,476 6,192 4,372
Cost of revenues.............. 12,579 4,730 11,565 3,466 3,856 4,058 4,465 2,368
-------- ----- -------- ------ ------- -------- ------- --------
Gross profit................ 6,259 3,515 5,159 2,413 2,920 2,418 1,727 2,004

Operating expenses:
Sales and marketing......... 78 676 703 230 152 1,149 73 359
General and administrative
expenses.................. 1,734 1,129 388 401 370 600 393 300

Other operating expenses...... 2,853 1,681 4,017 1,613 1,341 1,379 1,160
Depreciation and
amortization................. 222 80 176 5 62 130 201 53
-------- ----- -------- ------ ------- -------- ------- --------
Operating income (loss)..... 1,372 (51) (125) 164 995 539 (319) 132

Other (income) expense:
Interest expense............ 262 41 208 72 27 49 29 44
Other, net.................. 18 24 64 8 16 (13)
-------- ----- -------- ------ ------- -------- ------- --------
Income (loss) before provision
for income taxes............. 1,092 (116) (397) 92 968 482 (364) 101
Provision for income taxes.... 282 2 47 274 197 (57) 43
-------- ----- -------- ------ ------- -------- ------- --------
Net income (loss)............. 810 (116) (399) 45 694 285 (307) 58
-------- ----- -------- ------ ------- -------- ------- --------
-------- ----- -------- ------ ------- -------- ------- --------

Net income per share..........

Shares used in computing pro
forma net income per share
(see Note 5).................

MLQ NAT'L BATTERY EXPRESS
EXPRESS KANGAROO MESSENGER FLEETFOOT FLEETWAY 1-800DENVER POINT MESSENGER
------- ------- -------- ------ ---- ---- ------ ------

Revenues...................... 3,621 2,001 1,801 1,565 867 969 532 1,222
Cost of revenues.............. 2,201 1,398 1,116 852 360 567 279 729
------- ------- -------- ------ ---- ---- ------ ------
Gross profit................ 1,420 603 685 713 507 402 253 493
Operating expenses:
Sales and marketing......... 152 21 68 17 34 42 10 17
General and administrative
expenses.................. 1,171 192 329 192 59 41 17 216
Other operating expenses...... 296 124 354 277 202 81 182
Depreciation and
amortization................. 65 26 10 48 69 28 7 35
------- ------- -------- ------ ---- ---- ------ ------
Operating income (loss)..... 32 68 154 102 68 89 138 43
Other (income) expense:
Interest expense............ (14) 7 44 6 15 2 12
Other, net.................. (2) (18) 3
------- ------- -------- ------ ---- ---- ------ ------
Income (loss) before provision
for income taxes............. 46 63 154 76 62 71 136 31
Provision for income taxes.... 3 (61)
------- ------- -------- ------ ---- ---- ------ ------
Net income (loss)............. 46 63 151 137 62 71 136 31
------- ------- -------- ------ ---- ---- ------ ------
------- ------- -------- ------ ---- ---- ------ ------
Net income per share..........
Shares used in computing pro
forma net income per share
(see Note 5).................

See notes to unaudited pro forma combined financial statements.

F-15

DISPATCH MANAGEMENT SERVICES CORP
COMBINING STATEMENT OF OPERATIONS (CONTINUED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
(UNAUDITED)
(IN THOUSANDS EXCEPT SHARE AND PER SHARE DATA)

PROFALL 1 800 A&W
1-800-COURLA BOSTON COURIERS DEADLINE ZOOM A COURIER STUDEBAKER ZAP
------------ ---------- -------- -------- ----- --------- ---------- ---

Revenues...................... 850 1,023 1,171 824 6,318 4,380 244 448
Cost of revenues.............. 489 678 683 536 4,954 2,481 140 243
----- ----- -------- --- ----- --------- --- ---
Gross profit................ 361 345 488 288 1,364 1,899 104 205

Operating Expenses:
Sales and marketing........... 6 76 103 70 305 10 49
General and administrative
expenses..................... 232 109 222 103 563 292 18 20
Other operating expenses...... 166 202 172 103 798 776 25 64
Depreciation and
amortization................. 16 36 8 178 52 6 3
----- ----- -------- --- ----- --------- --- ---
Operating income (loss)..... (53) (8) 10 (21) (245) 474 45 69

Other (income) expense:
Interest expense............ 19 13 (3) 34 8 1 3
Other, net.................. (51) 1 (3) (28) (20)
----- ----- -------- --- ----- --------- --- ---
Income (loss) before provision
for income taxes............. (21) (22) 13 (18) (251) 486 44 66
Provision for income taxes.... 2 -- 185
----- ----- -------- --- ----- --------- --- ---
Net income (loss)............. (21) (22) 11 (18) (251) 301 44 66
----- ----- -------- --- ----- --------- --- ---
----- ----- -------- --- ----- --------- --- ---

Net income per share..........

Shares used in computing pro
forma net income per share
(See Note 5).................

OTHER
FOUNDING PRO FORMA PRO FORMA
S*CAR*GO COU COMPANIES ADJUSTMENTS COMBINED
------------ --------- ----------- ---------

Revenues...................... 921 6,535 (6,879) 101,915
Cost of revenues.............. 536 3,915 (5,941) 63,303
----- --------- ----------- ---------
Gross profit................ 385 2,620 (938) 38,612
Operating Expenses:
Sales and marketing........... 75 129 (480) 4,124
General and administrative
expenses..................... 158 625 (792) 9,082
Other operating expenses...... 102 1,250 (1,789) 17,429
Depreciation and
amortization................. 11 134 1,485 3,146
----- --------- ----------- ---------
Operating income (loss)..... 39 482 638 4,831
Other (income) expense:
Interest expense............ 1 26 906
Other, net.................. 142 141
----- --------- ----------- ---------
Income (loss) before provision
for income taxes............. 38 314 638 3,784
Provision for income taxes.... 18 13 965 1,913
----- --------- ----------- ---------
Net income (loss)............. 20 301 (327) 1,871
----- --------- ----------- ---------
----- --------- ----------- ---------
Net income per share.......... $ 0.19
---------
---------
Shares used in computing pro
forma net income per share
(See Note 5)................. 9,988,254
---------
---------

See notes to unaudited pro forma combined financial statements.

F-16

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 1--GENERAL

Dispatch Management Services Corp. (the "Company") was recently formed to
create one of the largest providers of urgent, on-demand, point-to-point
delivery services in the world. The Company has conducted no operations other
than in connection with this Offering and the Combinations and will acquire the
Founding Companies concurrently with and as a condition to the closing of this
Offering.

The historical financial statements reflect the financial position and
results of operations of the Company and the Founding Companies and were derived
from the respective Founding Companies' financial statements where indicated.
Information presented for the year ended December 31, 1996 reflects the
operating results of the Founding Companies for such period except that Bullit
Courier Services, West One, Security Despatch, MLQ Express, Washington Express,
National Messenger and Fleetway operating results are for the years ended
February 28, 1997, September 30, 1996, March 31, 1997, February 28, 1997,
September 30, 1996, November 30, 1996 and March 31, 1997, respectively.
Information presented for the nine months ended September 30, 1996 and 1997
reflects the operating results of the Founding Companies for such period except
that West One and Washington Express operating results are for the nine months
ended June 30, 1996 and 1997 and Fleetfoot operating results are for the nine
months ended August 31, 1996 and 1997, respectively. The audited historical
financial statements included elsewhere herein have been included in accordance
with Securities and Exchange Commission Staff Accounting Bulletin No. 80.

NOTE 2--ACQUISITION OF FOUNDING COMPANIES

Concurrently and as a condition with the closing of this Offering, the
Company will acquire the Founding Companies in separate transactions, in
exchange for cash or shares of its Common Stock or a combination of both. The
acquisitions will be accounted for using the purchase method of accounting with
the Company being identified as the accounting acquiror.

The following table sets forth the consideration to be paid (the "Purchase
Consideration") in cash and in shares of Common Stock to the common stockholders
of each of the Founding Companies, the allocation of the consideration to net
assets acquired and the resulting goodwill. For purposes of computing the
estimated purchase price for accounting purposes, the value of shares is
determined using an estimated fair value of $10.12 per share, which represents a
discount of 25 percent from the assumed initial public offering price of $13.50
per share due to restrictions on the sale and transferability of the shares
issued. The total purchase consideration does not reflect contingent
consideration related to certain earn out provisions included in the definitive
agreements. These arrangements provide for the Company to pay additional
consideration, based on revenues and operating income targets, of up to $14.7
million in cash, over the eight quarters immediately following the closing of
this Offering. When these amounts are earned they will be recorded as additional
costs of the acquired companies resulting in additional goodwill.

The purchase price has been allocated to the Company's historical assets and
liabilities based on their respective carrying values, with the exception of
acquired in process research and development (R&D) activities and acquired
internally developed technology, as these carrying values are deemed to
represent the fair market value of these assets and liabilities. The fair market
value of the in process R&D and internally developed technology was determined
based on a detailed analysis prepared by the Company. The Company has not
allocated any of the purchase price to other identified intangible assets such
as non-compete agreements and customer lists, as these assets are deemed to have
nominal value and are not considered material. With respect to the customer
lists, the Company has determined that virtually all of the Founding Companies
operate on an "at will" basis with their customers, and consequently no value
has been allocated to this asset. Additionally, the Company has entered into
non-compete agreements, with Founding Company shareholders, who have also
entered into employment or Brand Manager agreements, as such, management
believes the non-compete agreements have nominal value. Accordingly, the Company
has not allocated a portion of the purchase price to the non-compete agreements.
The allocation of the purchase price is considered preliminary until such time
as the closing of the Offering and consummation of the combinations. The Company
does not anticipate that the final allocation of purchase price will differ
significantly from that presented.

F-17

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 2--ACQUISITION OF FOUNDING COMPANIES (CONTINUED)

TOTAL CONSIDERATION
---------------------------------
FAIR MARKET
VALUE OF ADJUSTED ALLOCATION OF
FOUNDING COMPANY SHARES STOCK CASH TOTAL NET ASSETS PURCHASE PRICE GOODWILL
- -------------------------- ---------- ----------- --------- --------- ----------- --------------- ---------

West One.................. 183,481 $ 1,858 $ 16,672 $ 18,530 $ 2,952 $ 15,578
Aero Special Delivery
Service, Inc............ 270,000 2,734 942 3,676 (2,391) 6,067
Earlybird Courier Service,
LLC..................... 344,370 3,487 9,373 12,860 984 11,876
Bullit Services Inc....... 222,222 2,250 3,722 5,972 343 5,629
Security Despatch
Limited................. 6,918 6,918 1,302 5,616
American Eagle Endeavors,
Inc..................... 315,852 3,198 3,198 (159) 3,357
Atlantic Freight Systems,
Inc..................... 311,111 3,150 3,150 187 2,963
Washington Express
Services, Inc........... 206,815 2,094 2,094 (17) 2,111
MLQ Express, Inc.......... 4,652 4,652 517 4,135
Kangaroo Express.......... 79,926 809 809 (82) 891
National Messenger,
Inc..................... 89,652 908 245 1,153 78 1,075
Fleetfoot Max, Inc........ 94,756 959 959 10 949
Fleetway.................. 149,333 1,512 842 2,354 227 $ 700(a) 687
740(b)
1-800Denver............... 57,333 581 581 19 562
Battery Point............. 31,681 321 321 92 229
Detroit Express........... 55,556 563 563 107 456
1-800Courier LAX.......... 33,333 338 129 467 (365) 832
Expressit Couriers,
Inc..................... 47,111 477 477 90 387
A&W Couriers, Inc......... 55,896 566 566 143 423
Deadline Courier.......... 68,370 692 692 (5) 697
Zoom Courier.............. 148,148 1,500 1,500 152 1,348
A Courier................. 142,222 1,440 1,237 2,677 940 1,737
Michael Studebaker, Sole
Prop.................... 13,326 135 23 158 55 103
Chris Neil, Sole Prop
Zap..................... 35,000 354 354 59 295
S-Car-Go Courier, Inc..... 47,289 479 2 481 161 320
Other Founding
Companies............... 313,291 3,170 411 3,581 927 2,654
---------- ----------- --------- --------- ----------- ------ ---------
3,316,074 $ 33,575 $ 45,168 $ 78,743 $ 6,326 $ 1,440 $ 70,977
---------- ----------- --------- --------- ----------- ------ ---------
---------- ----------- --------- --------- ----------- ------ ---------

(a) Represents amount allocated to in process research and development
activities.

(b) Represents amount allocated to acquired internally developed technology.

F-18

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 3--UNAUDITED PRO FORMA COMBINED BALANCE SHEET ADJUSTMENTS

The following table summarizes unaudited pro forma combined balance sheet
adjustments:

MERGER ADJUSTMENTS OFFERING ADJUSTMENTS
------------------------------------------ PRO FORMA -------------------------------
(A) (B) (C) (D) ADJUSTMENTS (E) (F) (G)
--------- --------- --------- --- ----------- --------- --------- ---------

ASSETS
Current assets:
Cash and cash equivalents...... 70,309 (59,832) (1,050)
Accounts receivable, net.......
Prepaid and other current
assets....................... (3,113)
--------- --------- --- --- ----------- --------- --------- ---------
Total current assets....... 67,196 (59,832) (1,050)

Property and equipment, net...... 273 273
Other assets..................... 700 (700) -- 14,664
Goodwill, net.................... 70,977 300 71,277
--------- --------- --- --- ----------- --------- --------- ---------
Total assets............... 71,950 (700) 300 71,550 67,196 (45,168) (1,050)

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Short term debt................ (1,050)
Accounts payable...............
Accrued expenses............... (2,534)
Other current liabilities...... 300 300
Payable to shareholders of
Founding Companies........... 45,168 45,168 (45,168)
--------- --------- --- --- ----------- --------- --------- ---------
Total current
liabilities.............. 45,168 300 45,468 (2,534) (45,168) (1,050)

Long-term debt, less current
maturities...................... (1,669) (1,669)
Other long term liabilities......
--------- --------- --- --- ----------- --------- --------- ---------
Total liabilities.......... 45,168 (1,669) 300 43,799 (2,534) (45,168) (1,050)

Stockholders' equity
Preferred Stock................ (2)
Common Stock................... (3,140) (3,140) 64
Treasury stock................. 1,867 1,867
Additional paid-in capital..... (45,168) 75,464 30,296 69,668
Retained earnings.............. (572) (700) (1,272)
--------- --------- --- --- ----------- --------- --------- ---------
Total stockholders'
equity................... (45,168) 73,619 (700) 27,751 69,730 -- --
--------- --------- --- --- ----------- --------- --------- ---------
Total liabilities and
stockholders' equity..... 71,950 (700) 300 71,550 67,196 (45,168) (1,050)
--------- --------- --- --- ----------- --------- --------- ---------
--------- --------- --- --- ----------- --------- --------- ---------

POST
MERGER
ADJUSTMENTS
-----------

ASSETS
Current assets:
Cash and cash equivalents...... 9,427
Accounts receivable, net.......
Prepaid and other current
assets....................... (3,113)
-----------
Total current assets....... 6,314
Property and equipment, net......
Other assets..................... 14,664
Goodwill, net....................
-----------
Total assets............... 20,978
LIABILITIES AND STOCKHOLDERS' EQU
Current liabilities
Short term debt................ (1,050)
Accounts payable............... --
Accrued expenses............... (2,534)
Other current liabilities......
Payable to shareholders of
Founding Companies........... (45,168)
-----------
Total current
liabilities.............. (48,752)
Long-term debt, less current
maturities...................... --
Other long term liabilities......
-----------
Total liabilities.......... (48,752)
Stockholders' equity
Preferred Stock................ (2)
Common Stock................... 64
Treasury stock.................
Additional paid-in capital..... 69,668
Retained earnings..............
-----------
Total stockholders'
equity................... 69,730
-----------
Total liabilities and
stockholders' equity..... 20,978
-----------
-----------

F-19

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 3--UNAUDITED PRO FORMA COMBINED BALANCE SHEET ADJUSTMENTS (CONTINUED)
- ------------------------

(A) Records the liability for the cash portion of the consideration to be paid
to the stockholders of the Founding Companies in connection with the
Combinations.

(B) Records the purchase of the Founding Companies, consisting of $45,168 (net
of $14,664 of earnout) in cash and 3,316,074 shares of common stock valued
at $10.12 per share (or $33,575), for a total estimated purchase price of
$78,743. Adjustment also reflects $467 of certain assets which will not be
acquired and $1,669 of certain liabilities which will not be assumed in the
Combinations and the allocation of $700 of the purchase price to acquired
research and development activities (in-process research and development)
and $740 of acquired internally developed software at a Founding Company.
The excess purchase price over the fair value of the net assets acquired is
$70,977.

(D) Records the net deferred income tax liability attributable to the temporary
differences between the financial reporting and tax basis of assets and
liabilities held in S Corporations of $300 at certain Founding Companies.

(E) Records the cash proceeds from the issuance of shares of DMS Common Stock
net of estimated offering costs (based on assumed initial public offering of
$13.50 per share). Offering costs primarily consist of underwriting
discounts and commissions, accounting fees, legal fees and printing
expenses.

(F) Records the cash portion of the consideration to be paid to the stockholders
of the Founding Companies in connection with the Combinations ($59,832) to
be paid from proceeds of the Offering and the loan receivable of $14,664
related to earnout.

(G) Records the use of a portion of the proceeds from the Offering to repay
certain indebtedness of the Company.

F-20

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 4--UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS ADJUSTMENTS

The following table summarizes unaudited pro forma combined statements of
operations adjustments:

FOR THE YEAR ENDED DECEMBER 31, 1996:

TOTAL
PRO FORMA
(A) (B) (C) (D) (E) ADJUSTMENTS
--------- --------- --------- --------- --------- -------------

Revenues............................................... (9,705) (9,705)
Cost of Revenues....................................... (8,448) (8,448)
--------- --- --------- --------- --------- ------
Gross Profits........................................ (1,257) (1,257)

Operating expenses:
Sales and marketing.................................... (769) (769)
General and administrative expenses.................... (1,783) (319) 120 (1,982)
Other operating expenses............................... (2,251) (2,251)
Depreciation and amortization.......................... 2,074 (58) 2,016
--------- --- --------- --------- --------- ------
Operating income (loss).............................. 1,783 319 (2,074) 1,701 1,729

Other (income) expense:
Interest expense
Other, net...........................................
--------- --- --------- --------- --------- ------
Income (loss) before provision for income taxes........ 1,783 319 (2,074) 1,701 1,729
Provision for income taxes............................. 1,261 1,261
--------- --- --------- --------- --------- ------
Net income (loss)...................................... 1,783 319 (2,074) 1,701 (1,261) 468
--------- --- --------- --------- --------- ------
--------- --- --------- --------- --------- ------

F-21

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 4--UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS ADJUSTMENTS
(CONTINUED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997:

TOTAL
PRO FORMA
(A) (B) (C) (D) (E) ADJUSTMENTS
--------- --------- --------- --------- --------- -------------

Revenues...............................................
Cost of Revenues.......................................
--------- --- --------- --------- --------- ------
Gross Profits........................................

Operating expenses:
Sales and marketing....................................
General and administrative expenses.................... (875) (621) (1,496)
Other operating expenses...............................
Depreciation and amortization.......................... 1,557 1,557
--------- --- --------- --------- --------- ------
Operating income (loss).............................. 875 621 (1,557) (61)

Other (income) expense:
Interest expense
Other, net...........................................
--------- --- --------- --------- --------- ------
Income (loss) before provision for income taxes........ 875 621 (1,557) (61)
Provision for income taxes............................. 1,345 1,345
--------- --- --------- --------- --------- ------
Net income (loss)...................................... 875 621 (1,557) (1,345) (1,406)
--------- --- --------- --------- --------- ------
--------- --- --------- --------- --------- ------

F-22

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 4--UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS ADJUSTMENTS
(CONTINUED)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996:

TOTAL
PRO FORMA
(A) (B) (C) (D) (E) ADJUSTMENTS
--------- --- --------- --------- --------- -------------

Net revenues............................................ (6,879) (6,879)
Cost of Revenues........................................ (5,941) (5,941)
--
--------- --------- --------- --------- ------
Gross Profits......................................... (938) (938)

Operating expenses:
Sales and marketing..................................... (480) (480)
General and administrative expenses..................... (600) (67) (125) (792)
Other operating expenses................................ (1,789) (1,789)
Depreciation and amortization........................... 1,557 (72) 1,485
--
--------- --------- --------- --------- ------
Operating income (loss)............................... 600 67 (1,557) 1,528 638

Other (income) expense:
Interest expense
Other, net............................................
--
--------- --------- --------- --------- ------
Income (loss) before provision for income taxes......... 600 67 (1,557) 1,528 638
Provision for income taxes.............................. 965 965
--
--------- --------- --------- --------- ------
Net income (loss)....................................... 600 67 (1,557) 1,528 (965) (327)
--
--
--------- --------- --------- --------- ------
--------- --------- --------- --------- ------

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

(A) Reflects the reductions in salaries, bonuses and benefits to the owners of
the Founding Companies to which they have agreed prospectively.

(B) Reflects the reduction in royalty payments made by certain Founding
Companies in accordance with franchise agreements which will be terminated
as a result of the Combinations.

(C) Reflects the amortization of goodwill to be recorded as a result of the
Combinations over 5 to 40-year estimated lives. The average amortization
period is 33.9 years. The estimated lives were determined based on an
analysis of the individual Founding Companies, which included the following
factors (a) the length of time the company has been in business (b)
comparable companies within the same industry and (c) the technology of the
company.

(D) Reflects the disposal of a segment of a business at one Founding Company.
Approximately 80% of the segment was disposed of on September 30, 1997 and
management has a formal plan to dispose of the remaining portion of the
segment prior to the close of the Combinations.

(E) Reflects the incremental provision for federal and state income taxes
assuming all entities were subject to federal and state income tax and
relating to the other statements of operations' adjustments assuming a
corporate income tax rate of 38% and that a majority of the goodwill is
non-deductible.

F-23

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS, EXCEPT SHARE AMOUNTS)

NOTE 5--UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS ADJUSTMENTS
(CONTINUED)

Includes (i) 1,246,452 shares issued to existing shareholders of the
Company, (ii) 3,316,074 shares issued to the owners of the Founding Companies,
and (iii) 5,425,728 of the 6,000,000 shares sold in the Offering necessary to
pay the cash portion of the Purchase Consideration.

F-24

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors
and Stockholders of
Dispatch Management Services Corp.

In our opinion, the accompanying balance sheet and the related statements
of operations, of stockholders' equity and of cash flows present fairly, in
all material respects, the financial position of Dispatch Management Services
Corp. at September 30, 1997, and the results of its operation and its cash
flow for the period from inception (November 12, 1996) to September 30, 1997,
in conformity with generally accepted accounting principles. 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 audit. We conducted our audit of these statements in accordance with
generally accepted auditing standards which 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, assessing the accounting principles used and significant estimates
made by management and evaluating the overall financial statement
presentation. We believe that our audit provides a reasonable basis for the
opinion expressed above.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 to the
financial statements, the realization of the recorded assets and liabilities
is subject to the receipt of future proceeds which are currently anticipated
from a public offering. The uncertainty of a successful completion of the
public offering raises substantial doubt about the Company's ability to
continue as a going concern. The financial statements do not include any
adjustment that might result from the outcome of this uncertainty.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Detroit, Michigan
December 5, 1997, except as to Note 9, which is
as of January 9, 1998, and except as to the second
paragraph of Note 2, which is
as of February 3, 1998

F-25

DISPATCH MANAGEMENT SERVICES CORP.

BALANCE SHEET

(DOLLARS IN THOUSANDS)

SEPTEMBER 30,
1997
-------------

ASSETS

Cash and equivalents............................................................................... $ 820
Accounts receivable................................................................................ 24
Prepaid expenses................................................................................... 40
------
Total current assets........................................................................... 884
------
Equipment, net..................................................................................... 32
Debt issue costs, net of amortization of $3........................................................ 16
Goodwill, net of amortization of $2................................................................ 276
Deposit (Note 7)................................................................................... 323
Deferred offering costs............................................................................ 3,113
------
TOTAL ASSETS................................................................................... $ 4,644
------
------

LIABILITIES AND STOCKHOLDERS' EQUITY

Accrued liabilities................................................................................ $ 2,534
Accrued interest................................................................................... 19
Accounts payable to related parties................................................................ 36
------
Total current liabilities...................................................................... 2,589
Note payable (Note 6).............................................................................. 857
------
Total liabilities.............................................................................. 3,446
------
Stockholders' equity
Preferred stock, $.01 par, 10,000,000 shares authorized
Series A 176,515 shares issued and outstanding................................................. 2
Series B 100 shares issued and outstanding..................................................... --
Common stock, $.01 par 100,000,000 shares authorized, 910,190 shares issued and outstanding...... 9
Additional paid-in capital......................................................................... 1,402
Accumulated deficit................................................................................ (215)
------
Total stockholders' equity..................................................................... 1,198
------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY..................................................... $ 4,644
------
------

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

F-26

DISPATCH MANAGEMENT SERVICES CORP.

STATEMENT OF STOCKHOLDER'S EQUITY

(DOLLARS IN THOUSANDS)

NUMBER OF SHARES
------------------------------------
SERIES A SERIES B ADDITIONAL
COMMON PREFERRED PREFERRED COMMON PREFERRED PAID-IN ACCUMULATED
STOCK STOCK STOCK STOCK STOCK CAPITAL DEFICIT
------------ --------- ----------- ----------- ----------- ----------- -------------

Initial capitalization of
Company........................ 910,190 $ 9 $ -- $ -- $ (7)
Issuance of Series A preferred
stock.......................... 147,935 2 860
Issuance of Series A preferred
stock in relation to Note
payable (Note 6)............... 28,580 167
Issuance of Series B preferred
stock in relation to
acquisition (Note 3)........... 100 375
Net loss......................... (208)
------------ --------- --- ----------- ----------- ----------- -----
September 30, 1997............... 910,190 176,515 100 $ 9 $ 2 $ 1,402 $ (215)
------------ --------- --- ----------- ----------- ----------- -----
------------ --------- --- ----------- ----------- ----------- -----

TOTAL
---------

Initial capitalization of
Company........................ $ 2
Issuance of Series A preferred
stock.......................... 862
Issuance of Series A preferred
stock in relation to Note
payable (Note 6)............... 167
Issuance of Series B preferred
stock in relation to
acquisition (Note 3)........... 375
Net loss......................... (208)
---------
September 30, 1997............... $ 1,198
---------
---------

The above statement summarizes stockholders' equity activity since the
inception of DMS LLC conformed to the current capital structure of the Company.

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

F-27

DISPATCH MANAGEMENT SERVICES CORP.

STATEMENT OF OPERATIONS

(DOLLARS IN THOUSANDS)

PERIOD FROM INCEPTION
(NOVEMBER 12, 1996) TO
SEPTEMBER 30, 1997
-----------------------

Revenue from license fees (Note 3)......................................................... $ 219
Cost of sales (Note 3)..................................................................... 195
-----
Gross margin........................................................................... 24
General and administrative expense......................................................... 191
Depreciation and amortization.............................................................. 3
-----
Loss from operations................................................................... (170)
Interest expense........................................................................... 42
Interest income............................................................................ (4)
-----
Net income before provision for income taxes............................................... (208)
Provision for income taxes................................................................. --
-----
Net loss............................................................................... $ (208)
-----
-----

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

F-28

DISPATCH MANAGEMENT SERVICES CORP.

STATEMENT OF CASH FLOWS

PERIOD FROM INCEPTION
(NOVEMBER 12, 1996)
TO
SEPTEMBER 30, 1997
---------------------

Cash flows from operating activities:
Net loss................................................................................ $ (208)
Adjustments to reconcile net loss to net cash used for operating activities:
Depreciation and amortization......................................................... 3
Accreted interest expense............................................................. 26
Changes in assets and liabilities:
Accounts receivable and prepaid expenses............................................ 31
Accrued liabilities, interest and payables.......................................... 2,589
Deferred offering costs............................................................. (3,113)
-------
(672)

Cash flows from investing activities:
Purchase of equipment................................................................... (33)
Deposit related to acquisition.......................................................... (323)
-------
(356)

Cash flows from financing activities:
Proceeds from note payable.............................................................. 981
Proceeds from issuance of stock......................................................... 865
-------
1,846

Acquired cash from Kiwi Express Software LLC.............................................. 2
-------

Net increase in cash and cash equivalents................................................. $ 820
-------
-------

SUPPLEMENTAL CASH FLOW INFORMATION

As discussed in Note 3, the Company acquired Kiwi Express Software LLC in a
non-cash transaction. Acquired net assets of Kiwi Express Software LLC were
approximately $97 and mainly consisted of receivables from the Company.

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

F-29

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO FINANCIAL STATEMENTS

(DOLLAR AMOUNTS IN THOUSANDS)

1. BUSINESS ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

Dispatch Services Management Corp. (the "Company") was incorporated on
September 9, 1997. Dispatch Management Services LLC ("DMS LLC") was established
in November 1996 to create a nationwide network of same-day, on-demand delivery
services and was merged into the Company effective September 9, 1997. The owners
of DMS LLC, in connection with the merger, received in exchange for their
ownership interest in DMS LLC, common and preferred stock of the Company as
described further in Note 2. The merger was consummated to facilitate an initial
public offering of securities and was accounted for at historical cost because
the same shareholder group controlled both entities.

The Company intends to acquire a number of U.S. and foreign businesses (the
"Mergers"), upon consummation of an initial public offering (the "Offering") of
its common stock, and, subsequent to the Offering, continue to acquire through
merger or purchase, similar companies to expand its operations.

The Company has not conducted any significant operations to date, with
activities primarily related to the Offering and the Mergers. As of September
30, 1997, approximately $3,113 has been incurred in connection with the
Offering, and the Company has capitalized these costs as deferred offering
costs. These costs include consulting, legal and accounting fees which will be
offset against the proceeds of the Offering at closing. The Company is dependent
upon the Offering to execute the pending Mergers. There is no assurance that the
pending Mergers discussed will be completed or that the Company will be able to
generate future operating revenues.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting periods. Actual results could differ from those estimates.

EQUIPMENT

Equipment generally consists of the cost of computers and office equipment
and which is being depreciated over an estimated useful life of 3 years.
Depreciation expense through September 30, 1997 aggregated $1.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid debt instruments purchased with an
original maturity of approximately three months or less at date of purchase to
be cash equivalents.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable, notes payable and accrued expenses approximates fair value
because of the short maturity of these instruments.

REVENUE RECOGNITION

Revenue related to sub-license fees is recognized when earned.

GOODWILL

The carrying value of goodwill is assessed for recoverability by management
based on an analysis of future undiscounted cash flows from the underlying
operations. Management believes that there has been no impairment of goodwill at
September 30, 1997.

2. STOCKHOLDERS' EQUITY

Under the terms of the merger agreement of DMS LLC into the Company, a total
of 2,000,000 shares of Class A common stock of DMS LLC were exchanged for ten
shares of common stock of the Company

F-30

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLAR AMOUNTS IN THOUSANDS)

2. STOCKHOLDERS' EQUITY (CONTINUED)
(prior to the stock split described in the next paragraph); and each share of
Class B common stock of DMS LLC was exchanged for one share of Series A
preferred stock of the Company. Each share of Series A preferred stock will,
upon the initial public offering of securities, be converted into one share of
common stock should the initial public offering price be greater than $8.33. To
the extent that the initial public offering price is less than $8.33 per share,
additional shares of common stock will be issued such that the total value of
the common stock received for each share of Series A preferred stock will be
$8.33.

The Company intends to effect a 91,019-for-one stock split effective on the
day preceding the date of the final Prospectus for this Offering. The effect of
the common stock split has been retroactively reflected in the accompanying
balance sheet and statement of stockholders' equity.

Subsequent to September 30, 1997 the Company issued approximately 3,400
shares of Series A preferred stock for consideration of approximately $20.

The Company's Board of Directors has adopted and the Company's stockholders
have approved a 1997 Stock Incentive Plan which is administered by the
Compensation Committee of the Company's Board of Directors (the "Committee").
The maximum number of shares that may be made the subject of options granted
under the 1997 Stock Incentive Plan is 1,350,000. The terms of the any option
awards will be established by the Committee. The Company will grant stock
options to purchase approximately 783,258 shares of Common Stock to employees of
the Company at the initial public offering price.

Statement of Financial Standards No. 123, "Accounting for Stock-Based
Compensation", allows entities to choose between a new fair value based method
of accounting for employee stock options or similar equity instruments and the
current intrinsic, value-based method of accounting prescribed by Accounting
Principles Board Opinion No. 25. ("APB No. 25"). Entities electing to remain
with the accounting in APB No. 25 must make pro forma disclosures of net income
and earnings per share as of the fair value method of accounting had been
applied. The Company will provide pro forma disclosure of net income and
earnings per share, as applicable, in the notes to future consolidated financial
statements.

3. ACQUISITION OF KIWI EXPRESS SOFTWARE LLC

On September 9, 1997, the Company acquired Kiwi Express Software LLC
("Kiwi") for consideration of 100 shares of Series B preferred stock. The
shareholders of Kiwi are also among the shareholders of the Company. Each share
of Series B preferred stock will, upon the initial public offering of the
Company's securities, be automatically converted into sufficient shares of
common stock, which will be subject to certain restrictions, such that the
aggregate consideration received by the Series B stockholders will equal $500.
The acquisition is accounted for as a purchase as no one shareholder controlled
both Kiwi and the Company. Goodwill related to the acquisition of Kiwi
aggregated $278 and is amortized over an estimated life of seven years.
Amortization expense through September 30, 1997 is approximately $2.

Kiwi's revenues were entirely generated through a software license and
development agreement established in December 1996 with the Company. Under this
agreement, the Company was granted an exclusive world-wide license for the use
of certain proprietary courier software owned by Kiwi and the ability to
sub-license the use of the software to courier companies. To the extent the
Company sub-licensed the use of the Kiwi software, the Company was required pay
Kiwi a license fee equal to a defined license percentage (1%) of the
sub-licensee's adjusted receipts related to point-to-point delivery services.
Through September 30, 1997, the Company received approximately $219 of
sub-license fees from courier companies using the Kiwi software, of which $195
was related to periods prior to September 9, 1997 and fully remitted to Kiwi.
Since Kiwi's revenues were solely from the Company, and Kiwi was formed
approximately the same time as the Company, pro forma results of operations as
if the acquisition occurred at November 12, 1996 has not been presented because
information is not deemed meaningful.

F-31

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLAR AMOUNTS IN THOUSANDS)

4. 1-800-DELIVER AGREEMENT

The Company has entered into a license agreement with a corporation for the
use of certain toll-free telephone numbers. The terms of the licensing agreement
required the Company to make an initial payment of $5 followed by monthly
payments thereafter of $1. The Company has the option to purchase the license
outright for a price of $100 with the sum of the initial payment and one-half of
all the license fees paid (not to exceed $50) being credited towards the
purchase price. At September 30, 1997, approximately $15 has been paid related
to this license agreement. As the phone number will not be utilized for
receiving delivery orders until after the Offering, this cost has been included
in deferred offering costs on the accompanying balance sheet.

5. NEW ACCOUNTING PRONOUNCEMENTS

In February 1997, the Financial Accounting Standards Board issued Statement
of Accounting Standards No. 128, "Earnings per Share" ("SFAS No. 128"). For the
Company, SFAS No. 128 will be effective for the year ended December 31, 1997.
SFAS No. 128 simplifies the standards required under current accounting rules
for computing earnings per share and replaces the presentation of primary
earnings per share and fully-diluted earnings per share with a presentation of
basic earnings per share ("basic EPS") and diluted earnings per share ("diluted
EPS"). Basic EPS excludes dilution and is determined by dividing income
available to common stockholders by the weighted average number of common shares
outstanding during the period. Diluted EPS reflects the potential dilution that
could occur if securities and other contracts to issue common stock were
exercised or converted into common stock. Diluted EPS is computed similarly to
fully-diluted earnings per share under current accounting rules. The
implementation of SFAS No. 128 is not expected to have a material effect on the
Company's earnings per share as determined under current accounting rules.
Historical earnings per share has not been presented as such amounts are not
deemed meaningful due to the significant change in the Company's capital
structure that will occur on the consumation of the offering.

6. NOTE PAYABLE

During July 1997 the Company entered into a $1,000 loan agreement with DMS
Equity Investors Limited Partnership (" Partnership"), an unrelated party. This
note bears interest at the rate of 10% and matures the earlier of the following:
(1) a date eighteen months after the date of the note, or, (2) the closing date
of the initial public offering of the equity securities. On the maturity date,
the unpaid principal balance and accrued interest shall be due and payable in
full. The note is secured by substantially all of the assets of the Company.

In conjunction with entering into the loan agreement, the Company entered
into separate investment agreements with the members of the Partnership. Under
the terms of the investment agreements, the members of the partnership were able
to purchase 28,580 shares of common stock of DMS LLC which represented 1.4% of
the then outstanding shares for $.10/share. The members of the partnership also
have certain anti-dilution rights which entitle them to continue to own 1.4% of
the common stock of the Company calculated on a fully diluted basis after giving
effect to the issuance of securities in an initial public offering. In
accordance with Accounting Principles Board Opinion No. 14. ("APB No. 14")
"Accounting for Convertible Debt and Debt Issued with Stock Purchase Warrants",
the portion of the note proceeds which is allocable to the investment agreement
is considered paid-in capital. Accordingly, based on the discounted stock price,
additional paid-in capital of $164 has been recognized and a related amount of
interest expense will be recognized through the maturity date of the note.

Debt issue costs of $19 were incurred related to this note which will be
amortized over eighteen months. Interest and amortization expense recognized
related to this note aggregate $42 through September 30, 1997.

F-32

DISPATCH MANAGEMENT SERVICES CORP.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLAR AMOUNTS IN THOUSANDS)

7. DEPOSIT

In August 1997 the Company entered into a definitive share purchase
agreement to acquire the outstanding shares of Brookside Systems and Programming
Limited ("Brookside") for approximately 1.8 million pounds sterling effective
contemporaneously with the Offering. Brookside develops and markets software to
the courier industry in the United Kingdom. In accordance with the share
purchase agreement, the Company made a non-refundable down-payment of
approximately $323.

8. ACCRUED LIABILITIES

SEPTEMBER 30, 1997
-------------------

Accrued accounting $ 1,886
Accrued legal 543
Other 105
------
$ 2,534
------

9. SUBSEQUENT ISSUANCE OF NOTES PAYABLES

Subsequent to December 5, 1997, the Company raised approximately $1.1
million through the issuance of several unsecured senior subordinated promissory
notes. The notes bear interest at 14% which is payable upon the maturity of the
note. The notes mature the earlier of either December 31, 1998 or upon the
closing date of the Company's acquisition of the Founding Companies. In addition
to the principal and interest which is due upon maturity, the Company will pay a
loan commitment fee equal to the face amount of the notes. The notes are
unsecured but are senior to any other unsecured debt of the Company. Notes
issued to directors, officers and other related parties aggregated approximately
$500.

10. UNAUDITED SUBSEQUENT EVENTS

The Company has signed definitive agreements to acquire by merger or
purchase certain assets and liabilities from approximately forty courier
companies and one software company (Founding Companies) to be effective
contemporaneously with the Offering. The aggregate consideration that will be
paid by the Company to acquire the Founding Companies is approximately $59.8
million in cash including the $14.7 million earn-out and $44.8 million in value
of shares in common stock of DMS.

F-33

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and shareholders of
Bridge Wharf Investments Limited

We have audited the accompanying balance sheets of Bridge Wharf Investments
Limited (the Company) as of September 30, 1997 and September 30, 1996, and the
related profit and loss accounts and statements of cash flows for each of the
three years in the period ended September 30, 1997, all expressed in pounds
sterling and prepared on the basis set forth in Note 1 to the financial
statements. These financial statements are the responsibility of management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with United Kingdom generally accepted
auditing standards which do not differ in any material respect from auditing
standards generally accepted in the United States. Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Company at September 30,
1997 and September 30, 1996, and the results of the Company's operations and its
cash flows for each of the three years in the period ended September 30, 1997 in
conformity with generally accepted accounting principles in the United Kingdom.

Accounting principles generally accepted in the United Kingdom differ in
certain significant respects from accounting principles generally accepted in
the United States. The application of the latter would have affected the
determination of the consolidated profit expressed in pounds sterling for each
of the three years in the period ended September 30, 1997 and the determination
of consolidated shareholders equity and consolidated financial position also
expressed in pounds sterling at September 30, 1997, 1996 and 1995. Note 26 to
the consolidated financial statements summarises this effect for the years ended
September 30, 1997, 1996 and 1995 and as at September 30, 1997, 1996 and 1995.

/s/ PRICE WATERHOUSE

Price Waterhouse
London, England
December 12, 1997

F-34

BRIDGE WHARF INVESTMENTS LIMITED

BALANCE SHEET
(POUNDS STERLING IN THOUSANDS)

SEPTEMBER 30,
--------------------

1996 1997
--------- ---------
FIXED ASSETS
Intangible assets............................................................................ L 89 L 75
Tangible assets.............................................................................. 1,411 1,980
--------- ---------
1,500 2,055

Current assets
Debtors due within one year.................................................................. 3,036 3,285
Cash and deposits............................................................................ 635 665
--------- ---------
3,671 3,951

Creditors: amounts falling due within one year................................................. (2,797) (2,745)
--------- ---------

NET CURRENT ASSETS............................................................................. 874 1,206
--------- ---------

TOTAL ASSETS LESS CURRENT LIABILITIES.......................................................... 2,374 3,261

Creditors: amounts falling due after more than one year........................................ (958) (1,416)
--------- ---------

CAPITAL AND RESERVES L 1,416 L 1,845
--------- ---------
--------- ---------

Share capital--equity.......................................................................... 75 75
Profit and loss account........................................................................ 1,341 1,770
--------- ---------
TOTAL SHAREHOLDERS' FUNDS...................................................................... 1,416 1,845
--------- ---------
--------- ---------

See accompanying notes to financial statements

F-35

BRIDGE WHARF INVESTMENTS LIMITED

PROFIT AND LOSS ACCOUNT

(POUNDS STERLING IN THOUSANDS)

YEAR ENDED SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

TURNOVER......................................................................... L11,840 L15,093 L17,233
Cost of sales.................................................................... (8,813) (11,592) (13,629)
--------- --------- ---------
GROSS PROFIT..................................................................... 3,027 3,501 3,604
Distribution costs............................................................... (359) (356) (340)
Administrative expenses.......................................................... (1,822) (2,097) (2,177)
Other operating income........................................................... 5 1 3
--------- --------- ---------
OPERATING PROFIT................................................................. 851 1,049 1,090
Other interest receivable and similar income..................................... 17 10 20
Interest payable and similar charges............................................. (138) (194) (227)
--------- --------- ---------
PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION.................................... 730 865 883
Taxation on profits from ordinary activities..................................... (225) (223) (262)
--------- --------- ---------
PROFIT ON ORDINARY ACTIVITIES AFTER TAXATION..................................... 505 642 621
Dividends........................................................................ (144) (192) (192)
--------- --------- ---------
RETAINED PROFIT FOR THE FINANCIAL YEAR........................................... L 361 L 450 L 429
--------- --------- ---------
--------- --------- ---------

All amounts relate to continuing activities.
All recognised gains and losses are included in the profit and loss account.

See accompanying notes to financial statements.

F-36

BRIDGE WHARF INVESTMENTS LIMITED

STATEMENT OF CASH FLOWS
(POUNDS STERLING IN THOUSANDS)

YEAR ENDED SEPTEMBER 30,
-------------------------------

1995 1996 1997
--------- --------- ---------
CASH INFLOWS FROM OPERATING ACTIVITIES.................................................. L 588 L 642 L 904
Returns on investments and servicing of finance......................................... (265) (376) (399)
Taxation................................................................................ (234) (230) (254)
Capital expenditure and financial investment............................................ (945) (271) (787)
--------- --------- ---------
Cash outflows before use of liquid resources and financing.............................. (856) (235) (536)
Financing............................................................................... 968 73 945
--------- --------- ---------
INCREASE/(DECREASE) IN CASH IN THE YEAR................................................. L 112 L(162) L 409
--------- --------- ---------
--------- --------- ---------

See accompanying notes to financial statements.

F-37

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS

(POUNDS STERLING IN THOUSANDS)

1. ACCOUNTING POLICIES

These financial statements have been prepared under the historical cost
convention using the following accounting policies:

TURNOVER

The turnover shown in the profit and loss account represents amounts
invoiced during the year, exclusive of Value Added Tax and trade discounts.

AMORTISATION

Amortisation is calculated so as to write off the cost of an asset, net of
anticipated disposal proceeds, over the useful economic life of that asset as
follows:

Goodwill............................ 10 years straight line

DEPRECIATION

Depreciation is calculated so as to write off the cost of an asset, net of
anticipated disposal proceeds, over the useful economic life of that asset as
follows:

Freehold property................... 2% Straight line
Equipment........................... 25% reducing balance
Furniture, fixtures and fittings.... 25% reducing balance
Motor Vehicles...................... 25% reducing balance

HIRE PURCHASE AGREEMENTS

Assets held under hire purchase agreements are capitalised and disclosed
under tangible fixed assets at their fair value. The capital element of the
future payments is treated as a liability and the interest is charged against
the profit and loss account so as to produce a constant periodic rate of charge
on the remaining balance of the obligation for each accounting period.

2. TURNOVER

Turnover and profit before tax are attributable to the one principal
activity of the company which is the provision of courier, messenger and car
transportation services within the UK.

3. OTHER OPERATING INCOME

YEAR ENDED SEPTEMBER 30,
-------------------------------------
1995 1996 1997
----- ----- -----

Insurance Claims......................................................... L 5 L 1 L 3

F-38

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

4. OPERATING PROFIT

YEAR ENDED
SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Operating profit for the year was arrived at after charging:
Amortisation.......................................................... L 15 L 15 L 15
(Profit)/Loss on disposal of fixed assets............................. -- (4) 3
Depreciation of tangible fixed assets................................. 195 171 231
Operating lease rentals of:
Plant and machinery................................................. 32 32 28
Auditors' remuneration--Audit......................................... 9 9 9
non-Audit....................................... 2 4 2
Fixed assets scrapped................................................. -- -- 29
--------- --------- ---------
--------- --------- ---------

The average number of employees including directors employed by the
group during the year was as follows................................ 79 102 134
--------- --------- ---------
--------- --------- ---------

YEAR ENDED SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

The related staff costs amounted to:
Wages and salaries............................................... L1,415 L1,810 L2,319
Social security costs............................................ 143 180 227
--------- --------- ---------
L1,558 L1,990 L2,546
--------- --------- ---------
--------- --------- ---------

5. INTEREST RECEIVABLE AND SIMILAR INCOME

YEAR ENDED SEPTEMBER 30,
-------------------------------------
1995 1996 1997
----- ----- -----

Bank interest receivable................................................. L17 L10 L20

F-39

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

6. INTEREST PAYABLE AND SIMILAR CHARGES

YEAR ENDED
SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Bank interest......................................................... L 54 L 70 L100
Mortgage interest..................................................... 25 55 55
Hire purchase interest charge......................................... 2 11 24
Shareholders' loan.................................................... 25 26 18
Directors' loan interest.............................................. 32 32 30
--------- --------- ---------
L138 L194 L227
--------- --------- ---------
--------- --------- ---------

All loans and overdrafts are wholly repayable within five years.

7. TAXATION ON PROFITS FROM ORDINARY ACTIVITIES

YEAR ENDED
SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

UK corporation tax charge............................................. L225 L255 L262
Overprovision relating to prior year.................................. -- (32) --
--------- --------- ---------
L225 L223 L262
--------- --------- ---------
--------- --------- ---------

The corporation tax liabilities for the years ended September 30, 1996 and
1995 have been calculated based upon computations that have been submitted to
the Inland Revenue. However, no computations submitted since 1993 have been
agreed with the Inland Revenue and they are subject to continuing
correspondence.

8. DIVIDENDS

YEAR ENDED
SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Paid on ordinary shares............................................... L144 L192 L192

F-40

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

9. INTANGIBLE ASSETS

GOODWILL
-----------

COST:
Balance bought forward / carried forward for all periods............................ L145
-----

AMORTISATION
Balance brought forward September 30, 1995.......................................... 40
Amortisation charge for the year.................................................... 15
-----
Balance carried forward September 30, 1996.......................................... 55
Amortisation change for the period.................................................. 15
-----
Balance carried forward at September 30, 1997....................................... 70
-----
-----

NET BOOK VALUE:
At September 30, 1996............................................................... 90
-----
At September 30, 1997............................................................... 75
-----
-----

F-41

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

10. TANGIBLE ASSETS

FURNITURE,
FREEHOLD FIXTURES AND MOTOR
PROPERTY EQUIPMENT FITTINGS VEHICLES TOTAL
----------- ------------- --------------- ----------- ---------

COST

At September 30, 1995................ L712 L650 L193 L 127 L1,682
Addition............................. -- 62 30 237 329
Disposals............................ -- -- -- (10) (10)
----- ----- ----- ----- ---------
At September 30, 1996................ 712 712 223 354 2,001
Addition............................. -- 353 -- 502 855
Disposals............................ -- (68) -- (41) (109)
----- ----- ----- ----- ---------
At September 30, 1997................ 712 997 223 815 2,747

DEPRECIATION
At September 30, 1995................ 14 320 58 31 425
Disposals............................ -- -- -- (16) (56)
Charge............................... 14 88 37 32 171
----- ----- ----- ----- ---------
At September 30, 1996................ 28 409 95 58 591
Disposals............................ -- (40) -- (16) (56)
Charge............................... 14 78 32 107 231
----- ----- ----- ----- ---------
At September 30, 1997................ 42 448 127 149 766

NET BOOK VALUE
At September 30, 1996................ 684 302 128 296 1,410
----- ----- ----- ----- ---------
----- ----- ----- ----- ---------
At September 30, 1997................ L670 L549 L 96 L 666 L1,981
----- ----- ----- ----- ---------
----- ----- ----- ----- ---------

The net book value of fixed assets in respect of assets held under hire
purchase contracts is L624.

11. CASH AND DEPOSITS

SEPTEMBER 30,
--------------------
1996 1997
--------- ---------

Cash at bank and in hand...................................................... L335 L365
Deposits lodged as security................................................... 300 300
--------- ---------
L635 L665
--------- ---------
--------- ---------

Pursuant to the acquisition of the business of Rapid Despatch in October
1993, an amount of L300 has been lodged in an escrow account to act as security
for future commission payments to the previous owners of Rapid Despatch.

F-42

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

12. DEBTORS

AS AT
SEPTEMBER 30,
--------------------
1996 1997
--------- ---------

Amounts due within one year:
Trade debtors.............................................................. L2,974 L3,204
Prepayments and accrued income............................................. 62 81
--------- ---------
L3,036 L3,285
--------- ---------
--------- ---------

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

AS AT
SEPTEMBER 30,
--------------------
1996 1997
--------- ---------

Bank overdrafts (secured).................................................. L 379 L --
West Bromwich Building Society............................................. 8 10
Trade finance loan......................................................... 765 1,155
Trade creditors............................................................ 362 586
Other taxation and social security......................................... 700 416
Hire purchase agreements................................................... 78 221
Accruals................................................................... 298 143
Corporation tax............................................................ 207 214
--------- ---------
L2,797 L2,745
--------- ---------
--------- ---------

The bank overdraft is secured by a fixed and floating charge over the assets
of the business. The trade and loan facilities are secured by a fixed charge
over the trade debtors reflected in these accounts.

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

AS AT
SEPTEMBER 30,
--------------------
1996 1997
--------- ---------

Other creditors:
Hire purchase agreements..................................................... L 63 L 400
West Bromwich Building Society............................................... 471 462
Trade finance loan........................................................... -- 130
Shareholders' loan........................................................... 212 212
Directors' loan account...................................................... 212 212
--------- ---------
L958 L1,416
--------- ---------
--------- ---------

F-43

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

14. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR (CONTINUED)
The mortgage is secured by a fixed charge over the freehold property of the
company. It is repayable over twenty years and interest is charged at 11.25% per
annum fixed until November 11, 2000. The amount repayable after five years is
L395.

15. SHARE CAPITAL

AS AT SEPTEMBER 30,
1996 1997
------------------- ---------

AUTHORISED SHARE CAPITAL
1,000,000 Ordinary shares of L1 each............................ L1,000 L1,000
------ ---------
------ ---------

ALLOTTED, CALLED UP AND FULLY PAID
Equity share capital:
75,000 ordinary shares of L1 each............................... L 75 L 75
------ ---------

16. RESERVES

PROFIT AND
LOSS ACCOUNT
-------------

At September 30, 1995........................................................... L 891
Profit for the year............................................................. L 450
------
At September 30, 1996........................................................... L1,341
------
Profit for the year............................................................. L 429
At September 30, 1997........................................................... L1,770
------
------

17. RECONCILIATION OF SHAREHOLDERS' FUNDS

AS AT
SEPTEMBER 30,
--------------------
1996 1997
--------- ---------

Profit for the financial year.............................................. L 642 L 621
Dividends.................................................................. (192) (192)
--------- ---------
Net increase in shareholders' funds........................................ 450 429
Shareholders' funds at the beginning of the year........................... 966 1,416
--------- ---------
Shareholders' funds at the end of the year................................. L1,416 L1,845
--------- ---------
--------- ---------

F-44

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

18. RECONCILIATION OF OPERATING PROFIT TO NET CASH INFLOW FROM OPERATING
ACTIVITIES

YEAR ENDED SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Operating profit................................................. L 851 1,049 L1,090
Amortisation..................................................... 15 15 15
Depreciation charges............................................. 195 171 231
(Profit)/loss on disposal of fixed asset......................... -- (4) 3
Loss on fixed assets scrapped.................................... 29
Increase in debtors.............................................. (635) (1,055) (250)
Increase in creditors............................................ 162 466 (214)
--------- --------- ---------
Net cash inflow from operating activities........................ L 588 L 642 L 904
--------- --------- ---------
--------- --------- ---------

19. ANALYSIS OF CASH FLOWS FOR HEADINGS NETTED IN THE CASH FLOW STATEMENT

AS AT SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Returns on investments and servicing of finance
Interest received................................................... L 17 L 10 L 20
Interest paid....................................................... (136) (183) (203)
Finance charges on hire purchases................................... (2) (11) (24)
Dividends paid...................................................... (144) (192) (192)
--------- --------- ---------
Net cash outflow from returns on investments and servicing of
finance........................................................... L(265) L(376) L(399)
--------- --------- ---------
Capital expenditure and financial investment
Purchase of tangible fixed assets................................... (945) (281) (807)
Disposals........................................................... -- 10 20
Net cash outflow for capital expenditure and financial investment... L(945) L(271) L(787)
--------- --------- ---------
--------- --------- ---------
Financing
Net inflow/(outflow) from hire purchases contracts.................. L (8) L (42) L 433
Net cash inflow/(outflow) from long term loans...................... 487 (9) (16)
Net inflow from trade finance....................................... 489 124 528
--------- --------- ---------
Net cash inflow from financing...................................... L 968 L 73 L 945
--------- --------- ---------
--------- --------- ---------

F-45

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS

(POUNDS STERLING IN THOUSANDS)

20. ANALYSIS OF CHANGES IN NET DEBT CASH AT BANK AND IN HAND

AT SEPTEMBER 30, CASH NON CASH AT SEPTEMBER
1994 FLOWS FLOWS 30, 1995
---------------- --------- ----------- -------------

Cash at Bank................................................. L 114 L 201 L -- L 315
Bank Overdrafts.............................................. (108) (89) -- (197)
------- --------- ----- -------------
6 112 -- 118

Debt due within one year..................................... (151) (489) -- (640)
Debt due after one year...................................... (425) (487) -- (912)
Hire purchase contracts...................................... -- 8 (142) (134)
------- --------- ----- -------------
Net debt............................................... L (570) L(856) L(142) L (1,568)

AT SEPTEMBER 30, CASH NON CASH AT SEPTEMBER
1995 FLOWS FLOWS 30, 1996
---------------- --------- ----------- -------------

Cash at Bank................................................. L 315 L 20 L -- L 335
Bank Overdrafts.............................................. (197) (182) -- (379)
------- --------- ----- -------------
118 (162) (44)

Debt due within one year..................................... (640) (125) (8) (773)
Debt due after one year...................................... (912) 9 8 (895)
Hire purchase contracts...................................... (134) 42 (49) (141)
------- --------- ----- -------------
Net debt............................................... L (1,568) L(236) L (49) L (1,853)

AT SEPTEMBER 30, CASH NON CASH AT SEPTEMBER
1996 FLOWS FLOWS 30, 1997
---------------- --------- ----------- -------------

Cash at Bank................................................. L 335 L 30 L -- L 365
Bank Overdrafts.............................................. (379) 379 -- --
------- --------- ----- -------------
(44) 409 365

Debt due within one year..................................... (773) (392) -- (1,165)
Debt due after one year...................................... (895) (121) -- (1,016)
Hire purchase contracts...................................... (141) (434) (47) (622)
------- --------- ----- -------------
Net debt............................................... L (1,853) L(538) L (47) L (2,438)

F-46

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

21. RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT

AS AT SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Increase/(decrease) in cash and cash equivalents in the
period................................................... L 112 L (162) L 409
In-flows from debts due within one year.................... (489) (125) (392)
(In-flows)/outflows from debt due after one year........... (487) 9 (121)
Non cashflows relating to hire purchase leases............. (142) (49) (47)
Net cashflow from hire purchase leases..................... 8 42 (434)
Net debt at beginning of year.............................. (570) (1,568) (1,853)
--------- --------- ---------
Net debt at end of year L (1,568) L (1,853) L (2,438)
--------- --------- ---------
--------- --------- ---------

22. CONTINGENT LIABILITIES

There is a legal dispute outstanding concerning amounts owed as commission
to a third party who introduced business to the company. The directors consider,
at present, adequate provisions have been established for this potential
liability.

23. ANNUAL COMMITMENTS UNDER HIRE PURCHASE AGREEMENT

Future commitments under such agreements are as follows:

AS AT SEPTEMBER 30,
------------------------
1996 1997
----- -----

Amounts payable within 1 year................................................ 79 262
Amounts payable between 2 to 5 years......................................... 75 443
Less: finance charges relating to future periods............................. (13) (84)
--- ---
141 621
--- ---
--- ---

24. CAPITAL COMMITMENTS

There was no capital expenditure either authorised or contracted for as at
September 30, 1997, September 30, 1996 and September 30, 1995.

25. INTERESTS OF DIRECTORS IN TRANSACTIONS OF THE COMPANY

During the periods the company paid the following to Smith Summerfield &
Lewis, a firm of chartered accountants, in which the two directors of the
company are partners. The payments were made for services provided by the two
directors.

Year to September 30, 1995........................................... L120
Year to September 30, 1996........................................... L 84
Year to September 30, 1997........................................... L 89

F-47

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

26. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP)

The financial statements included in this report have been prepared in
accordance with UK GAAP which differ in certain significant respects from US
GAAP. The main differences between UK GAAP and US GAAP which affect the Group's
net profit and net assets are set out below.

i) Income Taxes

Under UK GAAP, deferred income taxes are accounted for to the extent that it
is considered probable that a liability or asset will crystallise in the
foreseeable future. Under US GAAP, deferred taxes are accounted for on all
temporary differences and a valuation allowance is established to reduce
deferred tax assets to the amount which "more likely than not" will be realised
in future tax returns. Deferred tax amounts also arise as a result of the other
US GAAP adjustments.

The UK deferred tax liability can be reconciled as follows to the US GAAP
net deferred tax liability:

1995 1996 1997
--------- --------- ---------

Deferred tax liability under UK GAAP................................. L Nil L Nil L Nil
Tax effects on timing differences:
Tax losses........................................................... --
Capital allowances................................................... 17 48 94
--------- --------- ---------
Gross deferred tax liability in accordance with US GAAP.............. 17 48 94
Deferred tax valuation allowance..................................... -- -- --
--------- --------- ---------
Net deferred tax liability in accordance with US GAAP................ L 17 L 48 94
--------- --------- ---------
--------- --------- ---------

The US GAAP provision is comprised as follows:

1995 1996 1997
--------- --------- ---------

UK Corporation tax provision......................................... L 224 L 207 L 214
--------- --------- ---------
--------- --------- ---------
Net deferred tax liability in accordance with US GAAP................ 17 48 94
--------- --------- ---------
US Corporation tax provision......................................... 241 255 308
--------- --------- ---------
--------- --------- ---------

ii) Effects on Conforming to US GAAP--Impact on Net Profit

The adjustments to reported net loss required to conform with US GAAP are as
follows:

YEAR ENDED SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

NET PROFIT
Net profit of the Group under UK GAAP................................. L505 L642 L621
Adjustments:
Tax................................................................... (17) (31) (46)
--------- --------- ---------
Total US GAAP adjustment.............................................. (17) (48) (46)
Net Profit under US GAAP.............................................. L488 L611 L575
--------- --------- ---------
--------- --------- ---------

F-48

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

26. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP) (CONTINUED)
iii) Effects of Conforming to US GAAP--Impact on Net Equity

The adjustments to reported net equity required to conform to US GAAP are as
follows:

YEAR ENDED SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

SHAREHOLDERS' FUNDS
Capital and reserves of the Group under UK GAAP........................................ L966 L1,416 L2,106
Adjustments:
Deferred tax........................................................................... (17) (48) (46)
--------- --------- ---------
Shareholders' funds under US GAAP...................................................... L949 L1,368 L2,060
--------- --------- ---------
--------- --------- ---------

iv) Consolidated Cash Flow Information--Group

The company's financial statements include Consolidated Statements of Cash
Flows in accordance with UK Accounting Standard FRS 1, "Cash Flow Statements".
The statement prepared under FRS 1 (revised 1996) presents substantially the
same information as that required under US Statement of Financial Accounting
Standard No 95 (FAS 95).

Under FRS 1 (revised 1996) cash flows are presented for (i) operating
activities; (ii) returns on investments and servicing of finance; (iii)
taxation; (iv) investing activities; and (v) financing activities. FAS 95 only
requires presentation of cash flows from operating investing and financing
activities.

Cash flows under FRS 1 (revised 1996) in respect of interest received,
interest paid (net of that capitalised), interest on finance leases and taxation
would be included within operating activities under FAS 95. Capitalised interest
would be included in investing activities under US GAAP.

Cash under FRS 1 (revised 1996) includes cash in hand and deposits repayable
on demand less overdrafts repayable on demand. Under FAS 95 all short term
borrowings and bank overdrafts are included in financing activities.

F-49

BRIDGE WHARF INVESTMENTS LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

26. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP) (CONTINUED)
The following statements summarise the statement of cash flows for the Group
as if they had been presented in accordance with US GAAP and include the
adjustments which reconcile cash and cash equivalents under US GAAP to cash and
cash equivalents reported under UK GAAP.

YEAR ENDED SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Net cash inflow from operating activities........................... L 233 L 228 L 442
Net cash used in investing activities............................... (945) (271) (787)
Net cash provided (used for) financing activities................... 335 (243) 225
--------- --------- ---------

Net increase/(decrease) in cash and cash equivalents................ (377) (286) (120)
Cash under US GAAP at beginning of year............................. (145) (522) (809)
--------- --------- ---------

Cash under US GAAP at end of year................................... (522) (808) (929)
Trade Finance loan under UK GAAP at end of year..................... 640 765 1,285
--------- --------- ---------

Net cash/(overdraft) under UK GAAP at end of year................... L 118 L (43) L 356
--------- --------- ---------
--------- --------- ---------

v) Operating statement - US Format

Despatch costs are included within Cost of Sales under UK GAAP. In
accordance with US requirements, Cost of Sales includes costs relating to Road
Management Services only. The Profit and Loss Account has been reformatted below
to reflect the US requirements.

YEAR ENDED SEPTEMBER 30,
-------------------------------
1995 1996 1997
--------- --------- ---------

Turnover....................................................... 11,840 15,093 17,233
Cost of sales in accordance with UK GAAP....................... (8,813) (11,592) (13,629)
US adjustment.................................................. 1,336 1,574 2,094
Cost of Sales in accordance with US............................ (7,477) (10,018) (11,535)
--------- --------- ---------
Gross margin................................................... 4,363 5,075 5,698
Net Operating expenses/income--UK GAAP......................... (2,176) (2,452) (2,514)
US adjustments................................................. (1,336) (1,574) (2,094)
Operating profit--US........................................... 851 1,049 1,090
--------- --------- ---------

F-50

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and shareholders of
Security Despatch Limited

We have audited the accompanying consolidated balance sheets of Security
Despatch Limited , and its subsidiaries (the "Group"), excluding the Mail Room
Services Operations, as of March 31, 1997 and 1996, and the related consolidated
statements of operations and change in cash flows for each of the three years in
the period ended March 31, 1997, all expressed in pounds sterling and prepared
on the basis set forth in Note 1 to the consolidated financial statements. These
financial statements are the responsibility of the Group's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of the Group at
March 31, 1997 and 1996, and the results of the Group's operations and its cash
flows for each of the three years in the period ended March 31, 1997 in
conformity with generally accepted accounting principles in the United Kingdom.

Accounting principles generally accepted in the United Kingdom differ in
certain significant respects from accounting principles generally accepted in
the United States. The application of the latter would have affected the
determination of the consolidated profit expressed in pounds sterling for each
of the three years in the period ended March 31, 1997 and the determination of
consolidated shareholders equity and consolidated financial position also
expressed in pounds sterling at March 31, 1997 and 1996. Note 23 to the
consolidated financial statements summarises this effect for the years ended
March 31, 1997 and 1996, and as at March 31, 1997 and 1996.

/s/ PRICE WATERHOUSE

Price Waterhouse
London, England

October 15, 1997

F-51

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

CONSOLIDATED BALANCE SHEETS

(POUNDS STERLING IN THOUSANDS)

MARCH 31, SEPTEMBER 30,
-------------------- -------------
1996 1997 1997
--------- --------- -------------

(UNAUDITED)
-------------
FIXED ASSETS
Tangible assets.......................................................... L 91 L 110 L 104
Current assets
Debtors due within one year.............................................. 1,021 1,106 1,135
Intra division........................................................... 177 384 105
Debtors due in greater than one year..................................... -- 199 719
Cash at bank and in hand................................................. 31 -- --
--------- --------- -------------
1,229 1,689 1,959
Creditors: amounts falling due within one year............................... (1,118) (1,298) (1,249)
--------- --------- -------------
NET CURRENT ASSETS........................................................... 111 391 710
--------- --------- -------------
TOTAL ASSETS LESS CURRENT LIABILITIES........................................ L 202 L 501 L 814
--------- --------- -------------
--------- --------- -------------
CAPITAL AND RESERVES

Share capital--equity........................................................ 137 143 143
Share capital--non equity.................................................... 1,250 1,100 1,100
Share premium account........................................................ 752 771 771
Capital redemption reserve................................................... 616 766 766
Profit and loss account...................................................... (563) (289) 24
Goodwill..................................................................... (1,990) (1,990) (1,990)
--------- --------- -------------
TOTAL SHAREHOLDERS' FUNDS.................................................... L 202 L 501 L 814
--------- --------- -------------
--------- --------- -------------
Equity shareholders' deficit................................................. (1,048) (599) (286)
Non equity shareholders' funds............................................... 1,250 1,100 1,100
--------- --------- -------------
L 202 L 501 L 814
--------- --------- -------------
--------- --------- -------------

See accompanying notes to financial statements.

F-52

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

CONSOLIDATED STATEMENTS OF OPERATIONS

(POUNDS STERLING IN THOUSANDS)

SIX MONTHS ENDED
YEAR END MARCH 31, SEPTEMBER 30,
------------------------------- --------------------
1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------

(UNAUDITED)
TURNOVER....................................................... L4,858 L5,240 L5,900 L2,882 L3,137
Cost of sales.................................................. 3,582 3,920 4,466 2,130 2,425
--------- --------- --------- --------- ---------
GROSS PROFIT................................................... 1,276 1,320 1,434 752 712
Administrative expenses........................................ 728 627 624 308 251
--------- --------- --------- --------- ---------
OPERATING PROFIT............................................... 548 693 810 444 461
Interest payable and similar charges........................... 16 24 13 8 14
--------- --------- --------- --------- ---------
PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION.................. 532 669 797 436 447
Taxation on profits from ordinary activities................... 105 220 239 143 134
--------- --------- --------- --------- ---------
PROFIT ON ORDINARY ACTIVITIES AFTER TAXATION................... 427 449 558 293 313
Dividends (non equity)......................................... 193 164 134 69 --
--------- --------- --------- --------- ---------
RETAINED PROFIT FOR THE FINANCIAL YEAR......................... L 234 L 285 L 424 L 224 L 313
--------- --------- --------- --------- ---------
--------- --------- --------- --------- ---------

All amounts relate to continuing activities.
All recognised gains and losses are included in the profit and loss account.

See accompanying notes to financial statements.

F-53

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

CONSOLIDATED STATEMENTS OF CASH FLOWS

(POUNDS STERLING IN THOUSANDS)

SIX MONTHS ENDED
YEAR ENDED MARCH 31, SEPTEMBER 30,
------------------------------- --------------------

1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------

(UNAUDITED)

CASH INFLOWS/(OUTFLOWS) FROM OPERATING ACTIVITIES (SEE NOTE 1 BELOW)... L 539 L 568 L 570 L 552 L 55
Returns on investments and servicing of finance........................ (208) (188) (147) (8) (14)
Taxation............................................................... (102) (97) (191) (163) (41)
Capital expenditure and financial investment........................... (31) (51) (70) (16) (20)
--------- --------- --------- --------- ---
Cash inflows/outflows before use of liquid resources and financing..... 198 232 162 365 (20)
Financing--net redemption of shares.................................... (250) (295) (125) (150) --
--------- --------- --------- --------- ---
INCREASE/(DECREASE) IN CASH IN THE YEAR................................ L (52) L (63) L 37 L 215 L(20)
--------- --------- --------- --------- ---
--------- --------- --------- --------- ---

See accompanying notes to financial statements

NOTE 1
ANALYSIS OF OPERATING CASHFLOWS

SIX MONTHS ENDED
YEAR ENDED MARCH 31, SEPTEMBER 30,
------------------------------- --------------------

1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------

(UNAUDITED)

Net operating cashflows (as shown above).................................. L539 L568 L570 L552 L 55
Less:
Net cashflows paid/(received) on behalf of the mailroom division.......... -- 177 207 (37) (279)
Net cashflows paid on behalf of the parent company........................ -- -- -- 10 520
Net operating cashflows relating to the courier business.................. L539 L745 L777 L525 L 296
--------- --------- --------- --------- ---------
--------- --------- --------- --------- ---------

F-54

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(POUNDS STERLING IN THOUSANDS)

1. ACCOUNTING POLICIES

BASIS OF ACCOUNTING

The financial statements have been prepared under the historical cost
convention and are in accordance with applicable accounting standards. The
following accounting policies have been applied.

Prior to February 28, 1997 Security Despatch Limited was the group's
ultimate parent company. As part of a group reorganisation in February 1997
designed to enable some shareholders to realise their investment, a newly
incorporated company Security Business Services Limited, acquired 100% of the
share capital of Security Despatch Limited. The acquisition was completed
through offering Security Despatch shareholders either shares and loan stock in
Security Business Services Limited or cash for their Security Despatch Limited
shares. The cash element of the offer was financed through a L1.75 million loan
from Barclays Bank.

In order to present meaningful comparable information, the financial
statements of Security Despatch Limited have been presented for all periods with
no adjustments made in the financial statements to reflect the effect of the
reorganisation.

The unaudited management accounts of Security Business Services Limited
indicate that in the period to March, 31 1997 no income was earned and that
expenses of L392 were charged, consisting primarily of a bonus of L343 to the
managing director and loan interest and facility fees of L49. Fixed assets at
March 31, 1997 consisted solely of the investment in Security Despatch Limited.
Net current liabilities at March 31, 1997 amounting to L210 consisted primarily
of corporation tax recoverable of L130, amounts payable in respect of payroll
taxes of L156 and amounts owed to Security Despatch Limited of L173. Borrowings
at 31 March, 1997 consisted of a L1,750 loan from Barclays Bank and loan stock
held by the shareholders of L2,111. As part of the proposed transaction the loan
stock will be acquired by the purchaser and the loan from Barclays Bank will be
repaid and will not form part of the ongoing funding.

The unaudited management accounts for the six month period ended September
30, 1997 indicate that an additional L156 was charged to the profit and loss
account, consisting of L45 salary payments to the managing director, L15 fee
payments to non executive directors and L96 interest charges. No movements
occurred in fixed assets during the period. Net current liabilities at September
30, 1997 amounting to L630 consisted primarily of corporation tax recoverable of
L130 and amounts owed to Security Despatch Limited of L719. During the period
L175 of the term loan was repaid to Barclays reducing the amount to L1,575 at
September 30, 1997. The loan stock remained unchanged at L2,111 at September 30,
1997.

BASIS OF CONSOLIDATION AND PREPARATION

The consolidated accounts include the company and its subsidiary
undertakings ("the Group"). The results of subsidiaries acquired are included
from the date of their acquisition. The group uses the acquisition method of
accounting to consolidate the results of subsidiary undertakings. All subsidiary
undertakings have been dormant since March 31, 1996.

Security Despatch Limited consists of a courier operation and a mailroom
management operation. The mailroom management operation business is being
retained by the existing management and will not form part of the operations of
the Group in the future. Therefore these financial statements have been prepared
on a carve-out basis and only reflect the historical financial position, results
of operations, and

F-55

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

1. ACCOUNTING POLICIES (CONTINUED)
cash flows of the courier operation as it will go forward, and as if the courier
operation had operated as a stand alone Group since 1994.

Transactions between the courier operation and the mail room management
operation are herein referred to as related party transactions.

Goodwill arising on the acquisition of a subsidiary is the difference
between the fair value of the consideration paid and fair value of the assets
and liabilities acquired.

Goodwill is written off directly to reserves in the year in which it arises.

TURNOVER

Turnover represents amounts invoiced, excluding value added tax, in respect
of the sale of services to customers.

COST OF SALES

Cost of sales includes wages and salaries costs incurred in the provision of
the messenger service because in the opinion of the directors this is the most
appropriate.

DEPRECIATION

Deprecation is provided to write off cost, less estimated residual values of
all tangible fixed assets over their expected useful lives. It is calculated at
the following rates:

Radio equipment.................................. 25% per annum
Computers........................................ 33.33% per annum
Furniture and office equipment................... 20% per annum

ASSETS HELD UNDER LEASE AGREEMENTS

Tangible assets acquired under finance lease agreements are capitalised at
cost and are written off over the shorter of their expected working lives or the
lease term. The related finance costs are charged to the profit and loss account
appropriate to the terms of the agreements.

Payments under operating leases are charged to the profit and loss account
on a straight line basis over the term of the lease.

DEFERRED TAXATION

Provision is made for deferred taxation using the liability method in
respect of all timing differences to the extent that it is probable a liability
will crystallise in the foreseeable future.

F-56

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

1. ACCOUNTING POLICIES (CONTINUED)
INTERIM FINANCIAL DATA

The interim financial data as of September 30 1997 and for the six months
ended September 30 1997 is unaudited; however, in the opinion of the Company,
the interim data includes all adjustments, consisting only of normal recurring
adjustments, necessary for a fair statement of the results for the interim
periods.

2. TURNOVER

Turnover is derived from the group's operation of a courier service and is
earned entirely in the UK.

3. OPERATING PROFIT

YEAR ENDED MARCH 31,
-------------------------------

1995 1996 1997
--------- --------- ---------
Operating profit for the year was arrived at after charging:

Depreciation of tangible fixed assets..................................................... L 50 L 49 L 51
Operating lease rentals of:
Plant and machinery..................................................................... 18 17 11
Land and buildings...................................................................... 33 34 34
Auditors' remuneration.................................................................... 9 9 7
--------- --------- ---------
L110 L109 L103
--------- --------- ---------
--------- --------- ---------

The average number of employees including directors employed by the group during the year
was as follows.......................................................................... 59 63 75
--------- --------- ---------
--------- --------- ---------

YEAR ENDED MARCH 31,
-------------------------------

1995 1996 1997
--------- --------- ---------
The related staff costs amounted to:

Wages and salaries................................................................... L 973 L1,100 L1,134
Social security costs................................................................ 102 106 119
--------- --------- ---------
L1,075 L1,206 L1,253
--------- --------- ---------
--------- --------- ---------

4. INTEREST PAYABLE AND SIMILAR CHARGES

YEAR ENDED MARCH 31,
-------------------------------------

1995 1996 1997
----------- ----------- -----------
Bank loans and overdrafts................................................................. L16 L24 L13
--- --- ---
--- --- ---

All loans and overdrafts are wholly repayable within five years.

F-57

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

5. TAXATION ON PROFITS FROM ORDINARY ACTIVITIES

YEAR ENDED MARCH 31,
-------------------------------

1995 1996 1997
--------- --------- ---------
UK corporation tax charge................................................................. L105 L204 L239
Underprovision in respect of prior years.................................................. -- 16 --
--------- --------- ---------
L105 L220 L239
--------- --------- ---------
--------- --------- ---------

6. DIVIDENDS

YEAR ENDED MARCH 31,
-------------------------------

1995 1996 1997
--------- --------- ---------
Preference--paid.......................................................................... L193 L164 L134
--------- --------- ---------
--------- --------- ---------

7. TANGIBLE ASSETS

FURNITURE
RADIO AND OFFICE
EQUIPMENT COMPUTERS EQUIPMENT TOTAL
------------- ------------- ------------- ---------

COST

At March 31, 1995.................................................... L194 L109 L64 L367
Additions............................................................ 20 20 11 51
----- ----- --- ---------

At March 31, 1996.................................................... 214 129 75 418
Additions............................................................ 12 35 23 70
----- ----- --- ---------

At March 31, 1997.................................................... L226 L164 L98 L488
----- ----- --- ---------
----- ----- --- ---------
DEPRECIATION

At March 31, 1995.................................................... L154 L86 L38 L278
Charge for year...................................................... 21 15 13 49
----- ----- --- ---------

At March 31, 1996.................................................... 175 101 51 327
Charge for year...................................................... 19 21 11 51
----- ----- --- ---------

At March 31, 1997.................................................... L194 L122 L62 L378
----- ----- --- ---------
----- ----- --- ---------
NET BOOK VALUE

At March 31, 1996.................................................... L 39 L 28 L24 L 91
----- ----- --- ---------
----- ----- --- ---------
At March 31, 1997.................................................... L 32 L 42 L36 L110
----- ----- --- ---------
----- ----- --- ---------

F-58

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

8. INVESTMENTS

Details of the subsidiary undertaking are as follows:

PROPORTION NATURE OF BUSINESS
COUNTRY OF OF VOTING ----------------------------------
NAME REGISTRATION RIGHTS 1995 1996 1997
- -------------------------------------------------- ----------- ----------- ---------- ---------- ----------

Security Despatch Couriers Limited................ England 100% Courier Courier Dormant
Security Despatch London Limited.................. England 100% Courier Courier Dormant
Security Despatch (Admin) Limited................. England 100% Dormant Dormant Dormant

9. DEBTORS

AS AT MARCH 31,
--------------------

1996 1997
--------- ---------
Amounts due within one year:

Trade debtors.................................................................................. L 968 L1,077
Other debtors.................................................................................. 6 --
Prepayments and accrued income................................................................. 47 29
--------- ---------
L1,021 L1,106
--------- ---------
--------- ---------

Amounts falling due after more than one year:

Amounts owed by parent undertaking............................................................. L -- L 199
--------- ---------
--------- ---------

10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

AS AT MARCH 31,
--------------------

1996 1997
--------- ---------
Bank overdrafts (secured)...................................................................... L 252 L 184
Trade creditors................................................................................ 147 234
Other taxation and social security............................................................. 385 413
Other creditors................................................................................ 82 84
Accruals and deferred income................................................................... 77 160
Corporation tax................................................................................ 155 207
ACT payable.................................................................................... 20 16
--------- ---------
L1,118 L1,298
--------- ---------
--------- ---------

The bank overdrafts are secured by a fixed and floating charge over the
assets of the company.

F-59

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

11. SHARE CAPITAL

1995 NO 1996 NO 1997 NO 1995 1996 1997
------------ ------------ ------------ --------- --------- ---------

AUTHORIZED
Ordinary shares of 10p each........................ 1,114,443 1,114,443 1,114,443 L 111 L 111 L 111
"A" ordinary shares of L1 each..................... 20,000 20,000 20,000 20 20 20
"B" ordinary shares of 10p each.................... 592,728 592,728 592,728 59 59 59
"C" ordinary shares of 1p each..................... 651,190 651,190 651,190 7 7 7
"D" ordinary shares of L1 each..................... 20,000 20,000 20,000 20 20 20
11% cumulative preference shares of L1 each........ 1,866,176 1,866,176 1,866,176 1,866 1,866 1,866
--------- --------- ---------
L2,083 L2,083 L2,083
--------- --------- ---------
--------- --------- ---------
ALLOTTED, CALLED UP AND FULLY PAID
Ordinary shares of 10p each........................ 668,974 678,974 788,140 L 67 L 68 L 79
"A" ordinary shares of L1 each..................... 10,167 10,167 -- 10 10 --
"B" ordinary shares of 10p each.................... 592,728 592,728 592,728 59 59 59
"C" ordinary shares of 1p each..................... -- 527,466 -- 5
------------ ------------ ------------ --------- --------- ---------
Total Equity Shares................................ 1,271,869 1,281,869 1,908,334 136 137 143

11% cumulative preference shares of L1 each (non
equity).......................................... 1,250,000 1,100,000 1,550 1,250 1,100
--------- --------- ---------
L1,686 L1,387 L1,243
--------- --------- ---------
--------- --------- ---------

i) During the year ended March 31, 1995 250,000 preference shares were redeemed
at par.

ii) During the year ended March 31, 1996 300,000 preference shares were
redeemed at par.

iii) During the year ended March 31, 1997:

a) 10,167 "A" ordinary shares of L1 each were exchanged for 89,166
ordinary shares of 10p each

b) The warrant holders exercised their rights to acquire 527,466 "C"
ordinary shares of 1p each at a price of 1p per share.

c) Twenty thousand options granted on July 1993 were exercised at the
option price of 100p for each ordinary 10p share.

d) The rights were waived to the options granted in September 1993 for
156,230 ordinary 10p shares at an option price of 40p.

e) During the year, 150,000 preference shares were redeemed at par. It
is planned by the directors of the company to convert the preference shares
into ordinary shares post year end.

f) The ordinary shares, "B" ordinary shares, "C" ordinary shares and "D"
ordinary shares have one vote per share held, and the "A" ordinary shares
have eight votes per share held. The preference shares have no voting
rights.

All ordinary shares have equal rights to dividends and to the assets of the
company on winding up.

F-60

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

12. RESERVES

SHARE CAPITAL PROFIT
PREMIUM REDEMPTION AND LOSS
ACCOUNT RESERVE ACCOUNT GOODWILL
----------- ------------- ----------- ---------

At March 31, 1995................................................... L748 L316 L(548) L(1,990)

Redemption of preference shares..................................... -- 300 (300) --
Profit for the year................................................. -- -- 285 --
New shares issued................................................... 4 -- -- --
----- ----- ----- ---------
At March 31, 1996................................................... 752 616 (563) (1,990)

Redemption of preference shares..................................... -- 150 (150) --
Profit for the year................................................. -- -- 424 --
New shares issued................................................... 18 -- -- --
Share capital converted............................................. 1
----- ----- ----- ---------
At March 31, 1997................................................... L771 L766 L(289) L(1,990)
----- ----- ----- ---------
----- ----- ----- ---------

13. RECONCILIATION OF SHAREHOLDERS' FUNDS

YEAR ENDED MARCH 31,
--------------------

1996 1997
--------- ---------
Profit for the financial year............................................................... L 449 L 558
Dividends................................................................................... (164) (134)
--------- ---------

Retained profit for the financial year...................................................... 285 424
New shares issued........................................................................... 5 25
Goodwill written off........................................................................ -- --
Redemption of preference shares at par...................................................... (300) (150)
--------- ---------

Net increase/(decrease) in shareholders' funds.............................................. (10) 299
Shareholders' funds at the beginning of the year............................................ 212 202
--------- ---------

Shareholders' funds at the end of the year.................................................. L 202 L 501
--------- ---------
--------- ---------

14. RECONCILIATION OF OPERATING PROFIT TO NET CASH INFLOW FROM OPERATING
ACTIVITIES

YEAR ENDED MARCH 31,
-------------------------------

1995 1996 1997
--------- --------- ---------
Operating profit........................................................................ L 548 L 693 L 810
Depreciation charges.................................................................... 50 49 51
Increase in debtors..................................................................... (110) (242) (491)
Increase in creditors................................................................... 51 68 200
--------- --------- ---------
Net cash inflow from operating activities............................................... L 539 L 568 L 570
--------- --------- ---------
--------- --------- ---------

F-61

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(POUNDS STERLING IN THOUSANDS)

15. ANALYSIS OF CASH FLOWS FOR HEADINGS NETTED IN THE CASH FLOW STATEMENT

YEAR ENDED MARCH 31,
-------------------------------

1995 1996 1997
--------- --------- ---------
Returns on investments and servicing of finance.................................. L L L
Interest paid.................................................................... (16) (24) (13)
Preference dividend paid......................................................... (192) (164) (134)
--------- --------- ---------
Net cash outflow from returns on investments and servicing of finance............ L (208) L (188) L (147)
--------- --------- ---------
--------- --------- ---------
Capital expenditure and financial investment Purchase of tangible fixed assets... (31) (51) (70)
Net cash outflow for capital expenditure and financial investment................ L (31) L (51) L (70)
--------- --------- ---------
--------- --------- ---------
Financing
Issue of ordinary share capital.................................................. -- 5 25
Redemption of preference share capital........................................... (250) (300) (150)
--------- --------- ---------
Net cash outflow from financing.................................................. L (250) L (295) L (125)
--------- --------- ---------
--------- --------- ---------

16. ANALYSIS OF CHANGES IN NET DEBT

CASH AT BANK BANK
AND IN HAND OVERDRAFTS NET DEBT
--------------- ----------- -----------

At April 1, 1994........................................................ L 103 L 209 L 106
Cash flows.............................................................. (71) (19) 52
----- ----- -----
At March 31, 1995....................................................... 32 190 158
Cash flows.............................................................. (1) 62 63
----- ----- -----
At March 31, 1996....................................................... 31 252 221
Cash flows.............................................................. (31) (68) (37)
----- ----- -----
At March 31, 1997....................................................... L -- L 184 L 184
----- ----- -----
----- ----- -----

17. RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT

YEAR ENDED MARCH 31,
-------------------------------

1995 1996 1997
--------- --------- ---------
Increase in cash in the year and movement in net debt in the year................... L 52 L 63 L (37)
Net debt at beginning of year....................................................... 106 158 221
--------- --------- ---------
Net debt at end of year............................................................. L158 L221 L184
--------- --------- ---------
--------- --------- ---------

F-62

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(POUNDS STERLING IN THOUSANDS)

18. CONTINGENT LIABILITIES

At March 31, 1997 the company had guaranteed amounts advanced to its parent,
Security Business Services Limited. At the year end the potential liability
was L1,750 (1996: Nil, 1995: L190).

The company is involved in a legal dispute in relation to a purchase
agreement whereby the company acquired the business of the plantiff.

The potential exposures relating to this claim have not been provided
against as the directors believe the claim to be wholly without foundation.

19. ANNUAL COMMITMENTS UNDER OPERATING LEASES

The Group had annual commitments under non cancellable operating leases as
follows:

AS AT MARCH 31,
--------------------

1996 1997
--------- ---------
Plant and machinery:
Within one year....................................................................... L 1,106 L 9,305
Between two and five years............................................................ 16,153 1,929
--------- ---------
17,259 11,234
Land and buildings:
Within one year....................................................................... -- 34,010
Between two and five years............................................................ 34,010 --
--------- ---------
34,010 34,010
L51,269 L45,244
--------- ---------
--------- ---------

20. CAPITAL COMMITMENTS

There was no capital expenditure either authorised or contracted for as at
March 31, 1995, March 31, 1996 and March 31, 1997.

21. RELATED PARTY TRANSACTIONS

During the year ended March 31, 1997, in the ordinary course of business,
management services with a value of L12 (1996: L12, 1995: L81) were received
from a company in which D J Coghlan and J B Greenbury have an interest.

The Group incurs common overhead costs for courier and mail room management
operations. These costs have been allocated to respective operations based
upon revenue generated by each operation and an estimate of time spent by
the employees on each operation. Management of the Group believes that the
current method of allocating common overhead is reasonable. Overhead costs
allocated to the mailroom management operation for the years ended March 31,
1995, 1996 and 1997 were approximately L20, L100 and L236 respectively. At
March 31 , 1996 and 1997, the Group had receivables from the mail room
management operation of L554 and L689 respectively. These are payable on
demand and do not accrue interest.

F-63

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(POUNDS STERLING IN THOUSANDS)

22. ULTIMATE PARENT COMPANY

At March 31, 1997 the company's ultimate parent company was Security
Business Services Limited. Security Business Services Limited was
incorporated on February 27, 1997 and acquired 100% of the share capital of
the company on February 28, 1997. Prior to February 28, 1997 Security
Despatch Limited regarded itself as the ultimate parent company.

23. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP)

The consolidated financial statements included in this report have been
prepared in accordance with UK GAAP which differ in certain significant
respects from US GAAP. The main differences between UK GAAP and US GAAP
which affect the Group's consolidated net profit and net assets are set out
below.

A) DIFFERENCES IN MEASUREMENT METHODS

i) Goodwill

Under UK GAAP, goodwill arising on acquisitions may be charged against
reserves in the year of acquisition. Negative goodwill, being the excess
of the fair value of the Group's share of net tangible assets acquired
over cost, is credited to reserves. Upon subsequent disposal of an
identification of impairment in respect of an acquired asset or entity,
the effect of any associated positive/negative goodwill is eliminated
from reserves and then charged against/credited to profit and loss.

Under US GAAP, goodwill is capitalised in the balance sheet and is
subsequently amortised over its estimated useful economic life not
exceeding 40 years. In the event of negative goodwill arising, under US
GAAP the values assigned to non current assets acquired are reduced
accordingly.

For the purposes of restating shareholders' equity in accordance with US
GAAP, identifiable intangible assets and goodwill have been reclassified
as assets less accumulated amortisation based upon their estimated useful
economic lives. Identifiable intangible assets and goodwill are amortised
over a period of ten years on a straight line basis.

ii) Income Taxes

Under UK GAAP, deferred income taxes are accounted for to the extent that
it is considered probable that a liability or asset will crystallise in
the foreseeable future. Under US GAAP, deferred taxes are accounted for
on all temporary differences and a valuation allowance is established to
reduce deferred tax assets to the amount which "more likely than not"
will be realised in future tax returns. Deferred tax amounts also arise
as a result of the other US GAAP adjustments.

F-64

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(POUNDS STERLING IN THOUSANDS)

23. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP) (CONTINUED)
The UK deferred tax asset can be reconciled as follows to the US GAAP net
deferred tax asset:

1996 1997
--------- ---------

Deferred tax asset under UK GAAP.......................................................... LNil LNil
Tax effects on timing differences:
Tax losses................................................................................ -- --
Capital allowances........................................................................ 11 12
--------- ---------
Gross deferred tax assets in accordance with US GAAP...................................... 11 12
Deferred tax valuation allowance.......................................................... Nil Nil
--------- ---------
Net deferred tax assets in accordance with US GAAP........................................ L 11 L 12
--------- ---------
--------- ---------

The US GAAP provision is comprised as follows:

1996 1997
--------- ---------

UK Corporation tax........................................................................ L221 L238
--------- ---------
--------- ---------

iii) Effects on Conforming to US GAAP--Impact on Net Profit

The adjustments to reported net loss required to conform with US GAAP
are as follows:

YEAR ENDED MARCH 31,
--------------------

1996 1997
--------- ---------
NET PROFIT
Net profit of the Group under UK GAAP.................................................... L449 L558
Adjustments:
Amortisation of goodwill............................................................... (50) (50)
Tax.................................................................................... (1) 1
Total US GAAP adjustment................................................................. (51) (49)
Net Profit under US GAAP................................................................. L398 L509
--------- ---------
--------- ---------

F-65

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(POUNDS STERLING IN THOUSANDS)

23. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP) (CONTINUED)
iv) Effects of Conforming to US GAAP--Impact on Net Equity

The adjustments to reported net equity required to conform to US GAAP are
as follows:

YEAR ENDED
MARCH 31,
--------------------

1996 1997
--------- ---------
SHAREHOLDERS' FUNDS
Capital and reserves of the Group under UK GAAP...................................... L 202 L 501
Adjustments:
Goodwill gross..................................................................... 1,990 1,990
Less: accumulated depreciation..................................................... (284) (334)
Deferred tax......................................................................... 11 12
--------- ---------
Total US GAAP adjustments............................................................ 1,717 1,668
--------- ---------
Shareholders' funds under US GAAP.................................................... L1,919 L2,169
--------- ---------
--------- ---------

v) Consolidated Cash Flow Information--Group

The company's financial statements include Consolidated Statements of
Cash Flows in accordance with UK Accounting Standard FRS 1, "Cash Flow
Statements". The statement prepared under FRS 1 (revised 1996) presents
substantially the same information as that required under US Statement of
Financial Accounting Standard No 95 (FAS 95).

Under FRS 1 (revised 1996) cash flows are presented for (i) operating
activities; (ii) returns on investments and servicing of finance; (iii)
taxation; (iv) investing activities; and (v) financing activities. FAS 95
only requires presentation of cash flows from operating investing and
financing activities.

Cash flows under FRS 1 (revised 1996) in respect of interest received,
interest paid (net of that capitalised), interest on finance leases and
taxation would be included within operating activities under FAS 95.
Capitalised interest would be included in investing activities under US
GAAP.

Cash under FRS 1 (revised 1996) include cash in hand and deposits
repayable on demand less overdrafts repayable on demand. Under FAS 95 all
short term borrowings and bank overdrafts are included in financing
activities.

F-66

SECURITY DESPATCH LIMITED
(EXCLUDING THE MAIL ROOM SERVICES OPERATIONS)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(POUNDS STERLING IN THOUSANDS)

23. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP) (CONTINUED)
The following statements summarise the statement of cash flows for the
Group as if they had been presented in accordance with US GAAP and
include the adjustments which reconcile cash and cash equivalents under
US GAAP to cash and cash equivalents reported under UK GAAP.

YEAR ENDED MARCH 31,
--------------------

1996 1997
--------- ---------
Net cash inflow from operating activities.............................................. L 447 L 336
Net cash used in investing activities.................................................. (51) (70)
Net cash provided (used for) financing activities...................................... (397) (327)
--------- ---------
Net increase/(decrease) in cash and cash equivalents................................... (1) (31)
Cash under US GAAP at beginning of year................................................ 32 31
--------- ---------
Cash under US GAAP at end of year...................................................... 31 --
Bank overdrafts and other under UK GAAP at end of year................................. (252) (184)
--------- ---------
Net cash/(overdraft) under UK GAAP at end of year...................................... L (221) L (184)
--------- ---------
--------- ---------

v) Operating statement--US Format

Despatch costs are included within Cost of Sales under UK GAAP. In
accordance with US requirements, Cost of Sales includes costs relating to
Road Management Services only. The Profit and Loss Account has been
reformatted below to reflect the US requirements.

YEAR ENDED SEPTEMBER 30,
-------------------------------

1995 1996 1997
--------- --------- ---------
Turnover L 4,858 L 5,240 L 5,900

Cost of sales in accordance with UK GAAP.................................. (3,582) (3,920) (4,466)

US adjustment............................................................. 723 905 1,052

Cost of Sales in accordance with US....................................... (2,859) (3,015) (3,414)
--------- --------- ---------

Gross margin.............................................................. 1,999 2,225 2,486

Net Operating expenses/income--UK GAAP.................................... (728) (627) (624)

US adjustments............................................................ (723) (905) (1,052)

Operating profit--US...................................................... 548 693 810
--------- --------- ---------

F-67

REPORT OF INDEPENDENT AUDITORS

The Members and Stockholders
Earlybird Courier Service, LLC,
and Total Management Support Services, LLC

We have audited the accompanying combined balance sheets of Earlybird
Courier Service, LLC, Total Management Support Services, LLC and their
affiliates (collectively, the "Company"), which is comprised of the companies
listed in Note 1, as of December 31, 1996 and September 30, 1997, and the
related combined statements of operations and retained earnings (accumulated
deficit), and cash flows for each of the two years in the period ended December
31, 1996 and the nine months ended September 30, 1997. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly,
in all material respects, the combined financial position of Earlybird Courier
Service, LLC, Total Management Support Services, LLC and their affiliates at
December 31, 1996 and September 30, 1997 and the combined results of their
operations and their cash flows for each of the two years in the period ended
December 31, 1996 and the nine months ended September 30, 1997 in conformity
with generally accepted accounting principles.

/s/ ERNST & YOUNG LLP
ERNST & YOUNG LLP

New York, New York
November 11, 1997

F-68

EARLYBIRD COURIER SERVICE, LLC,

TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

COMBINED BALANCE SHEETS

(DOLLARS IN THOUSANDS)

DECEMBER 31 SEPTEMBER 30
1996 1997
------------ -------------

ASSETS
Current assets:
Cash and cash equivalents.......................................................... $ 6 $ 3
Accounts receivable, less allowance for doubtful accounts of $50 (1996) and $80
(1997) (NOTE 5).................................................................. 2,462 3,002
Prepaid expenses................................................................... 99 106
Other receivable (NOTE 2).......................................................... -- 1,000
Other current assets............................................................... 2 --
Due from stockholder (NOTE 9)...................................................... 350 350
------------ -------------
Total current assets................................................................. 2,919 4,461
Property and equipment--net (NOTES 4 AND 5).......................................... 356 127
Intangible assets--net of accumulated amortization of $431 (1996) and $470 (1997)
(NOTE 5)........................................................................... 65 26
Due from affiliate................................................................... 33 --
Other noncurrent assets.............................................................. 100 86
------------ -------------
$ 3,473 $ 4,700
------------ -------------
------------ -------------
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current liabilities:
Notes payable, current portion (NOTE 5)............................................ $ 1,426 $ 1,539
Accounts payable................................................................... 866 675
Accrued salaries and payroll taxes payable......................................... 274 682
Accrued expenses................................................................... 587 327
Due to affiliate................................................................... -- 4
Allowance for loss from discontinued operations (NOTE 2)........................... -- 245
Other current liabilities.......................................................... 5 5
------------ -------------
Total current liabilities............................................................ 3,158 3,477
Notes payable (NOTE 5)............................................................... 857 717
Subordinated notes payable (NOTE 5).................................................. 900 900
Commitments and contingencies (NOTE 7)
Stockholders' deficiency (NOTE 3):
Common stock....................................................................... 5 5
Additional paid-in capital......................................................... 69 69
Treasury stock..................................................................... (1,331) (1,331)
Retained earnings (accumulated deficit)............................................ (185) 863
------------ -------------
Total stockholders' deficiency....................................................... (1,442) (394)
------------ -------------
$ 3,473 $ 4,700
------------ -------------
------------ -------------

See accompanying notes.

F-69

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

COMBINED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS
(ACCUMULATED DEFICIT)

(DOLLARS IN THOUSANDS)
(NOTE 10)

YEAR ENDED DECEMBER NINE MONTHS ENDED
31 SEPTEMBER 30
-------------------- ----------------------

1995 1996 1996 1997
--------- --------- ----------- ---------

(UNAUDITED)

Net sales (NOTE 8)............................................. $ 21,967 $ 22,894 $ 16,724 $ 10,995
Cost of sales.................................................. 15,187 15,860 11,565 6,264
--------- --------- ----------- ---------
Gross margin................................................. 6,780 7,034 5,159 4,731
Operating expenses............................................. 4,595 5,436 4,017 2,255
Sales and marketing............................................ 1,072 1,072 703 280
General and administrative expenses............................ 506 670 388 102
Depreciation and amortization excluding amortization of
covenant not to compete...................................... 138 195 176 96
--------- --------- ----------- ---------
Operating income (loss)........................................ 469 (339) (125) 1,998
Other expenses:
Interest expense (NOTE 5).................................... 260 219 208 355
Covenant not to compete (NOTE 5)............................. 85 85 64 --
--------- --------- ----------- ---------
Income (loss) before provision for local income taxes.......... 124 (643) (397) 1,643
Provision for local income taxes (NOTE 6)...................... 30 2 2 70
--------- --------- ----------- ---------
Income (loss) from continuing operations....................... 94 (645) (399) 1,573
Discontinued operations:
Loss from operations of discontinued segment, net of gain
from the sale of certain assets (NOTE 2)................... -- -- -- (125)
Loss on discontinued segment, primarily provisions for
operating losses during phase-out period (NOTE 2).......... -- -- -- (400)
--------- --------- ----------- ---------
Net income (loss).............................................. 94 (645) (399) 1,048
Retained earnings (accumulated deficit), beginning of period... 366 460 460 (185)
--------- --------- ----------- ---------
Retained earnings (accumulated deficit), end of period......... $ 460 $ (185) $ 61 $ 863
--------- --------- ----------- ---------
--------- --------- ----------- ---------
Unaudited pro forma information (NOTE 6):
Historical income (loss) from continuing operations before
provision for income taxes................................. $ 94 $ (645) $ (399) $ 1,573
Provision (benefit) for income taxes......................... 42 (290) (180) 708
--------- --------- ----------- ---------
Pro forma net income (loss) from continuing operations......... $ 52 $ (355) $ (219) $ 865
--------- --------- ----------- ---------
--------- --------- ----------- ---------

See accompanying notes.

F-70

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

COMBINED STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

NINE MONTHS
YEAR ENDED ENDED
DECEMBER 31 SEPTEMBER 30
------------ -------------
1995 1996 1996 1997
----- ----- ----- ------
(UNAUDITED)

OPERATING ACTIVITIES
Income (loss) from continuing operations.................... $ 94 $(645) $(399) $1,573
Discontinued operations..................................... -- -- -- (525)
----- ----- ----- ------
Net income (loss)........................................... 94 (645) (399) 1,048
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities:
Depreciation and amortization........................... 273 315 240 146
Allowance for doubtful accounts......................... -- -- -- 30
Estimated loss on discontinued operations............... -- -- -- 400
Gain on sale of certain assets.......................... -- -- -- (1,000)
Changes in operating assets and liabilities:
Accounts receivable..................................... (390) (554) (525) (570)
Prepaid expenses........................................ (101) 7 2 (7)
Other current assets.................................... 82 13 (13) 2
Due (to) from affiliate................................. (1) (5) 8 37
Other noncurrent assets................................. (71) (12) (60) 14
Accounts payable and accrued expenses................... 262 559 230 (452)
Accrued salaries and payroll taxes payable.............. 217 (128) 249 408
Deferred revenue........................................ 36 (36) (36) --
Other current liabilities............................... (124) (2) (2) --
----- ----- ----- ------
Net cash provided by (used in) operating activities......... 277 (488) (306) 56
INVESTING ACTIVITIES
Purchases of property and equipment......................... (291) (75) (52) (32)
----- ----- ----- ------
Net cash used in investing activities....................... (291) (75) (52) (32)
FINANCING ACTIVITIES
Proceeds from notes payable................................. -- 925 649 140
Payments on notes payable................................... (553) (258) (187) (38)
Payments to former owners................................... (250) (100) (100) (129)
Financing costs............................................. (96) -- -- --
Proceeds from subordinated notes payable.................... 900 -- -- --
----- ----- ----- ------
Net cash provided by (used in) financing activities......... 1 567 362 (27)
----- ----- ----- ------
Net increase (decrease) in cash and cash equivalents........ (13) 4 4 (3)
Cash and cash equivalents at beginning of period............ 15 2 2 6
----- ----- ----- ------
Cash and cash equivalents at end of period.................. $ 2 $ 6 $ 6 $ 3
----- ----- ----- ------
----- ----- ----- ------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Interest paid............................................... $ 250 $ 209 $ 192 $ 135
----- ----- ----- ------
----- ----- ----- ------
Local income taxes paid..................................... $ 26 $ 2 $ 2 $ 1
----- ----- ----- ------
----- ----- ----- ------

See accompanying notes.

F-71

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS

YEARS ENDED DECEMBER 31, 1995 AND 1996 AND
THE NINE MONTHS ENDED SEPTEMBER 30, 1996 (UNAUDITED) AND 1997

1. BUSINESS ORGANIZATION

Earlybird Courier Service, LLC ("Earlybird LLC") is engaged in the logistics
and courier business in the New York Metropolitan area. Total Management Support
Services, LLC ("TMSS LLC") is engaged in full-service outsourcing and facilities
management for clients located in several major cities throughout the United
States. Total Management LLC is a holding company and the direct owner of
Earlybird LLC and TMSS LLC. On January 1, 1995, Earlybird Messenger Service,
Inc. transferred substantially all of its operating assets and liabilities to a
newly formed entity, Total Management LLC, which was immediately followed by a
contribution of these assets and liabilities from Total Management LLC to a
newly formed entity, Earlybird LLC. Simultaneously, Total Management Support
Services, Inc. transferred substantially all of its operating assets and
liabilities to Total Management LLC, which was immediately followed by a
contribution of these assets and liabilities from Total Management LLC to a
newly formed entity, TMSS LLC. Earlybird Messenger Service, Inc. and Total
Management Support Services, Inc. own 99% and 1%, respectively, of Total
Management LLC.

Effective January 1, 1995, one stockholder effectively owns approximately
90% of Earlybird LLC, TMSS LLC, Total Management LLC and Earlybird Messenger
Service, Inc. and approximately 60% of Total Management Support Services, Inc.

Earlybird LLC, TMSS LLC and Total Management LLC, in accordance with their
respective LLC agreements, will terminate no later than December 31, 2035.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying combined financial statements include the accounts of
Earlybird LLC, TMSS LLC, Total Management LLC, Earlybird Messenger Service, Inc.
and Total Management Support Services, Inc. all of which are under common
control (collectively, the "Company"). All significant intercompany balances and
transactions have been eliminated in the accompanying combined financial
statements.

DISCONTINUED OPERATIONS

On September 30, 1997, certain assets of the facilities management business
consisting primarily of six customer accounts were sold for $1 million,
resulting in a gain of $1 million. The sale proceeds is shown as other
receivable at September 30, 1997 and was received in October 1997. Under the
terms of the sale agreement, the Company entered into a covenant not-to-compete
in the facilities management business for

F-72

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
a period of five years. Net sales, cost of sales, gross margin and accounts
receivable related to these customers were as follows (dollars in thousands):

NINE MONTHS ENDED
YEAR ENDED SEPTEMBER 30,
DECEMBER 31, ----------------------
1996 1996 1997
------------- ----------- ---------

(UNAUDITED)
Net sales......... $ 3,553 $ 2,527 $ 4,089
Cost of sales..... 2,844 1,976 3,215
------ ----------- ---------
Gross margin...... $ 709 $ 551 $ 874
------ ----------- ---------
------ ----------- ---------
Accounts
receivable...... $ 218 $ 344 $ 489
------ ----------- ---------
------ ----------- ---------

On October 1, 1997, the Board of Managers resolved to discontinue the
remainder of its facilities management business and the officers of the Company
were authorized to sell the remaining facilities management business or
discontinue such operations. Accordingly, the facilities management segment has
been accounted for as a discontinued operation as of September 30, 1997. The
loss from operations of the discontinued segment for the nine months ended
September 30, 1997 includes approximately $50,000 of depreciation expense, and
the aforementioned gain on the sale of certain assets of $1 million. The
estimate of anticipated losses during the phase-out period approximating
$400,000, includes the write-off of certain assets related to the discontinued
segment with a carrying value approximating $150,000. Assets related to the
discontinued segment consisting primarily of accounts receivable amounted to
approximately $1,170,000 at September 30, 1997.

UNAUDITED INFORMATION

The unaudited combined statement of operations and retained earnings
(accumulated deficit) and cash flows for the nine months ended September 30,
1996 reflects adjustments, all of which are of a normal recurring nature, which
are, in the opinion of management, necessary to a fair presentation. The results
for the interim period presented is not necessarily indicative of full year
results.

USE OF ESTIMATES

REVENUE RECOGNITION

Courier services and facilities management revenues are recognized in the
period in which they are earned.

CASH EQUIVALENTS

The Company considers all highly liquid financial instruments with a
maturity of three months or less when purchased to be cash equivalents. The
Company maintains its cash principally in one financial institution.

F-73

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
DEPRECIATION

Depreciation of property and equipment is provided for on the straight-line
basis and accelerated methods over the estimated useful lives of the assets,
which range from three to eight years. Leasehold improvements are depreciated
over the lives of the respective leases.

INTANGIBLE ASSETS

Intangible assets consist of deferred financing costs and a covenant
not-to-compete. Deferred financing costs are amortized over the term of the
related financing and the covenant not-to-compete is amortized over the term of
the covenant.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable, notes payable and accrued expenses approximates fair value
because of the short maturity of these instruments. The estimated fair value of
long-term debt approximates its carrying value. Additionally, interest rates on
outstanding debt are at rates which approximate market rates for debt with
similar and average maturities.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
Receivables are not collateralized and, accordingly, the Company performs
ongoing credit evaluations of its customers to reduce the risk of loss.

F-74

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

3. STOCKHOLDERS' DEFICIENCY (DOLLARS IN THOUSANDS)

COMMON STOCK
(NO PAR VALUE)
-------------------------- RETAINED
NUMBER ADDITIONAL EARNINGS TOTAL
MEMBERS OF PAID-IN TREASURY (ACCUMULATED STOCKHOLDERS'
CAPITAL SHARES AMOUNT CAPITAL STOCK DEFICIT) DEFICIENCY
------ ------- ------- ---------- -------- ------------ ----------

Total Management Support Services, Inc.
(200 shares authorized)............... $-- 50 $ 1 $ 69 $ (199) $ 581 $ 452
Earlybird Messenger Service, Inc. (200
shares authorized).................... -- 35 4 -- (1,132) (215) (1,343)
--
------ ------- ----- -------- ------ ----------
Balance at December 31, 1994............ -- 85 5 69 (1,331) 366 (891)
Earlybird Courier Service, LLC.......... -- -- -- -- -- -- --
Total Management Support Services,
LLC................................... -- -- -- -- -- -- --
Total Management LLC.................... -- -- -- -- -- -- --
Net income for the year ended December
31, 1995.............................. -- -- -- -- -- 94 94
Balance at December 31, 1995............ -- 85 5 69 (1,331) 460 (797)
Net loss for the year ended December 31,
1996.................................. -- -- -- -- -- (645) (645)
Balance at December 31, 1996............ -- 85 5 69 (1,331) (185) (1,442)
Net income for the nine months ended
September 30, 1997.................... -- -- -- -- -- 1,048 1,048
Balance at September 30, 1997........... $-- 85 $ 5 $ 69 $ (1,331) $ 863 $ (394)
--
--
------ ------- ----- -------- ------ ----------
------ ------- ----- -------- ------ ----------

Earlybird Messenger Service, Inc. has treasury stock of 65 shares of common
stock and Total Management Support Services, Inc. has treasury stock of 50
shares of common stock.

4. PROPERTY AND EQUIPMENT

Property and equipment of continuing operations consists of the following
(dollars in thousands):

DECEMBER 31 SEPTEMBER 30
1996 1997
------------- -------------

Furniture and fixtures........................................... $ 572 $ 328
Leasehold improvements........................................... 199 63
Computer equipment............................................... 489 441
Automobiles...................................................... 8 8
------ ------
1,268 840
Less accumulated depreciation.................................... 912 713
------ ------
$ 356 $ 127
------ ------
------ ------

F-75

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

5. FINANCING ARRANGEMENTS

NOTES PAYABLE

Notes payable consists of the following (dollars in thousands):

DECEMBER 31 SEPTEMBER 30
1996 1997
------------- -------------

Equipment loan due to Sterling National Bank & Trust Company (a)..................... $ 17 $ --
Credit line with Sterling National Bank & Trust Company (a).......................... 1,214 1,354
Copytex equipment loan (b)........................................................... 21 --
Notes payable to former stockholder (c).............................................. 1,031 902
------ ------
2,283 2,256
Less current portion due within one year............................................. 1,426 1,539
------ ------
$ 857 $ 717
------ ------
------ ------

(a) The Company has entered into several credit agreements with the Sterling
National Bank & Trust Company. These credit arrangements consisted of an
equipment loan with interest at 8.875% per annum and a short-term credit
line. The equipment loan was collateralized by equipment of the Company and
was guaranteed by officers of the Company. The loan principal was repaid
over 40 equal monthly installments with the last payment on April 1, 1997.
The short-term credit line is collateralized by accounts receivable and
bears interest at the bank's prime rate plus 1-1/4%.

(b) This loan for the purchase of equipment was repaid in 36 equal monthly
installments including interest through July 1997.

(c) Effective January 1, 1993, Earlybird Messenger Service, Inc. repurchased
stock of the company held by one of its stockholders. The purchase price was
$1,500,000 inclusive of interest at 8% per annum, payable in 96 equal
monthly installments commencing February 1, 1994. The principal amount due
on this note amounted to approximately $771,000 and $674,000 at December 31,
1996 and September 30, 1997, respectively. Earlybird Messenger Services,
Inc. also entered into a noncompetition agreement with this former
stockholder for a period of 4 years commencing January 1, 1993. As
consideration for entering into this agreement, Earlybird Messenger Service,
Inc. agreed to pay $500,000 to the former stockholder in 96 equal monthly
installments commencing in February 1, 1994. Accordingly, the covenant
not-to-compete was valued at the present value of the $500,000 to be paid
using a discount rate of 8%. The present value of the amount payable for the
covenant not-to-compete amounted to approximately $260,000 and $228,000 at
December 31, 1996 and September 30, 1997, respectively.

SUBORDINATED NOTES PAYABLE

On February 28, 1995, Total Management LLC entered into two term loan
commitments, with a venture capital group (the "Lender"), to borrow $900,000 in
installments of $500,000 and $400,000, respectively, at prime plus 1/2% with
repayment terms to commence no earlier than March 1, 1998. Simultaneously, Total
Management LLC issued to the Lender warrants to acquire up to 50% of the equity
of Total Management LLC, in lieu of repayment of the loans, subject to certain
terms and conditions. The warrants expire on February 28, 1998. Financing costs
incurred amounted to approximately $155,000 (of

F-76

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

5. FINANCING ARRANGEMENTS (CONTINUED)
which $60,000 was paid in 1994) and are being amortized over the three year
period ending in February 1998.

Effective January 1, 1996 through December 31, 1996, the Company was
entitled to defer the payment of interest on the subordinated notes payable.
Effective January 1, 1997, the lender irrevocably waived the payment of all
interest accrued for the period from January 1, 1996 to December 31, 1996 and
waived the accrual and payment of any future interest on the aforementioned
notes.

6. INCOME TAXES

The Company accounts for income taxes using the liability method in
accordance with Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes". Total Management LLC, Earlybird LLC and TMSS LLC file
separate income tax returns and are treated as Partnerships for federal, New
York State and New York City income tax purposes. These entities file their tax
returns on the cash basis of accounting. Earlybird Messenger Service, Inc. and
Total Management Support Services, Inc. also file separate income tax returns
and have elected to be treated as S Corporations under Subchapter S of the
Internal Revenue Code. Accordingly, the Company is not subject to federal income
taxes because the stockholder includes the Company's income in his personal
income tax returns. The LLC's are subject to New York City unincorporated
business tax and the S Corporations are subject New York City Corporate income
taxes and New York State minimum tax.

The unaudited pro forma income tax information included in the combined
statements of operations and retained earnings (accumulated deficit) represents
an adjustment to record a provision (benefit) for income taxes as if the Company
had been subject to federal and state income taxes for all periods presented.
The provision (benefit) for pro forma income taxes on net income (loss) using an
effective rate of 45% differs from the amounts computed by applying the
applicable federal statutory rate (34%) due to state and local taxes.

7. COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

Office space is leased under operating leases expiring through 2001. The
leases provide for minimum annual rent, plus expense escalations. The Company
leases certain equipment for periods up to five years under operating leases,
expiring through 2001.

The approximate minimum rental commitments under noncancellable leases for
office space and equipment for continuing operations are as follows (dollars in
thousands):

12 months ending September 30:
1998............................................... $ 175
1999............................................... 169
2000............................................... 29
2001............................................... 18
---------
Total minimum payments required...................... $ 391
---------
---------

F-77

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

7. COMMITMENTS AND CONTINGENCIES (CONTINUED)
Rent expense amounted to approximately $260,000, $355,000 and $215,000 for
the years ended December 31, 1995 and 1996 and for the nine months ended
September 30, 1997, respectively.

LITIGATION

In the normal course of business, the Company is subject to certain claims
and litigation, including unasserted claims. The Company and its counsel are of
the opinion that, based on information presently available, such legal matters
will not have a material adverse effect on the financial position or results of
operations of the Company.

8. SIGNIFICANT CUSTOMERS

For the years ended December 31, 1995 and 1996, one customer, an office
supplies manufacturer and distributor, accounted for 15% and 14%, respectively,
of the Company's total revenue.

For the year ended December 31, 1996, one customer, a financial services
firm, accounted for 12% of the Company's total revenue.

9. AMOUNT DUE FROM STOCKHOLDER

The amount due from stockholder is interest-free and has no fixed repayment
terms.

The Company has also guaranteed certain obligations of this stockholder
amounting to approximately $932,000 and $883,000 at December 31, 1996 and
September 30, 1997, respectively.

F-78

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

10. BUSINESS SEGMENTS (DOLLARS IN THOUSANDS)

YEAR ENDED DECEMBER NINE MONTHS ENDED
31, SEPTEMBER 30,
-------------------- -------------------------
1995 1996 1996 1997
--------- --------- ------------ -----------

Net sales:
Courier services.................................................... $ 13,867 $ 13,189 $ 9,845 $ 10,995
Facilities management............................................... 8,100 9,705 6,879 --
--------- --------- ------------ -----------
21,967 22,894 16,724 10,995
--------- --------- ------------ -----------
Cost of sales:
Courier services.................................................... 8,195 7,412 5,624 6,264
Facilities management............................................... 6,992 8,448 5,941 --
--------- --------- ------------ -----------
15,187 15,860 11,565 6,264
--------- --------- ------------ -----------
Gross margin:
Courier services.................................................... 5,672 5,777 4,221 4,731
Facilities management............................................... 1,108 1,257 938 --
--------- --------- ------------ -----------
6,780 7,034 5,159 4,731
--------- --------- ------------ -----------
Operating expenses:
Courier services.................................................... 3,873 3,185 2,228 2,255
Facilities management............................................... 722 2,251 1,789 --
--------- --------- ------------ -----------
4,595 5,436 4,017 2,255
--------- --------- ------------ -----------
Sales and marketing:
Courier services.................................................... 515 303 223 280
Facilities management............................................... 557 769 480 --
--------- --------- ------------ -----------
1,072 1,072 703 280
Depreciation and amortization:
Courier services.................................................... 107 137 104 96
Facilities management............................................... 31 58 72 --
--------- --------- ------------ -----------
138 195 176 96
--------- --------- ------------ -----------
General and administrative............................................ 506 670 388 102
--------- --------- ------------ -----------
Operating income (loss)............................................... $ 469 $ (339) $ (125) $ 1,998
--------- --------- ------------ -----------
--------- --------- ------------ -----------
Identifiable assets:
Courier services.................................................... $ 2,403 $ 2,356 $ 2,775 $ 3,530
Facilities management............................................... 655 1,117 787 1,170
--------- --------- ------------ -----------
$ 3,058 $ 3,473 $ 3,562 $ 4,700
--------- --------- ------------ -----------
--------- --------- ------------ -----------
Capital expenditures:
Courier services.................................................... $ 161 $ 23 $ 14 $ 11
Facilities management............................................... 130 52 38 21
--------- --------- ------------ -----------
$ 291 $ 75 $ 52 $ 32
--------- --------- ------------ -----------
--------- --------- ------------ -----------

F-79

EARLYBIRD COURIER SERVICE, LLC,
TOTAL MANAGEMENT SUPPORT SERVICES, LLC AND THEIR AFFILIATES

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

11. AGREEMENT WITH DMS

Earlybird Courier Service, LLC and Total Management Support Services LLC
(collectively the LLC's) have entered into a definitive agreement dated
September 12, 1997, with Dispatch Management Services Corp. ("DMS") pursuant to
which DMS will acquire substantially all of the assets and assume substantially
all of the liabilities of the LLC's in exchange for cash and common stock of DMS
concurrent with the consummation of an initial public offering of the common
stock of DMS.

F-80

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Atlantic Freight Systems, Inc.

In our opinion, the accompanying combined balance sheets and the related
combined statements of operations, of combined stockholders' equity and of
combined cash flows present fairly, in all material respects, the financial
position of Atlantic Freight Systems, Inc. and affiliated companies as listed in
Note 1 at December 31, 1996 and September 30, 1997, and the results of their
operations and their cash flows for the years ended December 31, 1995 and 1996
and the nine months ended September 30, 1997, in conformity with generally
accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP

Philadelphia, PA
December 4, 1997

F-81

ATLANTIC FREIGHT SYSTEMS, INC.

COMBINED BALANCE SHEETS

(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- -------------

ASSETS
Current assets:
Cash and cash equivalents......................................................... $ 71 $ 7
Accounts receivable, net.......................................................... 1,158 924
Prepaid and other current assets.................................................. 63 84
Related party receivable.......................................................... -- 19
------ ------
Total current assets.......................................................... 1,292 1,034
Property and equipment, net......................................................... 802 688
Other assets........................................................................ 119 183
------ ------
$ 2,213 $ 1,905
------ ------
------ ------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Line of credit.................................................................... $ -- $ 99
Accounts payable.................................................................. 794 696
Accrued expenses.................................................................. 64 68
Short-term lease obligations...................................................... 165 161
Related party payable............................................................. 361 275
------ ------
Total current liabilities..................................................... 1,384 1,299
Deferred income taxes............................................................... 243 93
Long-term lease obligations......................................................... 405 297
Other liabilities................................................................... 18 29
------ ------
Total liabilities............................................................. 2,050 1,718
------ ------

Commitments and contingencies: (Notes 6 and 9)

Stockholders' Equity:
Common stock $1.00 par value; 15,000 shares authorized; 15,000 shares issued...... 15 15
Paid-in-capital................................................................... -- 74
Retained earnings................................................................. 410 360
Less--Treasury stock, at cost (5,000 shares)...................................... (262) (262)
------ ------
Total stockholders' equity.................................................... 163 187
------ ------

Total liabilities and stockholders' equity.................................... $ 2,213 $ 1,905
------ ------
------ ------

See accompanying notes to combined financial statements.

F-82

ATLANTIC FREIGHT SYSTEMS, INC.

COMBINED STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ----------------------

1995 1996 1996 1997
--------- --------- ----------- ---------

(UNAUDITED)

Net sales........................................................... $ 6,104 $ 8,728 $ 6,192 6,760
Cost of sales....................................................... (3,546) (5,941) (4,465) (4,791)
--------- --------- ----------- ---------
Gross margin...................................................... 2,558 2,787 1,727 1,969

Operating expenses.................................................. 1,454 2,232 1,379 1,557
Sales and marketing expenses........................................ 115 105 73 108
General and administrative expenses................................. 659 693 393 282
Depreciation and amortization....................................... 153 270 201 219
--------- --------- ----------- ---------
Operating income (loss)............................................. 177 (513) (319) (197)
--------- --------- ----------- ---------
Other (income)/expense
Interest expense.................................................. 43 83 29 50
Other (income)/expense, net....................................... (12) 36 16 (48)
--------- --------- ----------- ---------
Income (loss) before income taxes................................... 146 (632) (364) (199)

Provision (benefit) for income taxes................................ 76 (123) (57) (149)
--------- --------- ----------- ---------
Net income (loss)................................................... $ 70 $ (509) $ (307) $ (50)
--------- --------- ----------- ---------
--------- --------- ----------- ---------

See accompanying notes to combined financial statements.

F-83

ATLANTIC FREIGHT SYSTEMS, INC.

COMBINED STATEMENTS OF STOCKHOLDERS' EQUITY

(DOLLARS IN THOUSANDS)

COMMON STOCK
----------------------------
NUMBER OF
SHARES AMOUNT PAID-IN-CAPITAL TREASURY STOCK RETAINED EARNINGS TOTAL
--------------- ----------- ----------------- --------------- ------------------- ---------

Balance at December 31,
1994...................... 10,000 $ 15 $ (262) $ 849 $ 602

1995 Net income............. 70 70
------ --- --- ----- ----- ---------
Balance at December 31,
1995...................... 10,000 15 (262) 919 672
------ --- --- ----- ----- ---------

1996 Net loss............... (509) 93

Balance at December 31,
1996...................... 10,000 15 (262) 410 163
------ --- --- ----- ----- ---------
Addition to paid-in-
capital................... $ 74 74

Nine-months ended September
30, 1997 net loss......... (50) (50)
------ --- --- ----- ----- ---------
Balance at September 30,
1997...................... 10,000 $ 15 $ 74 $ (262) $ 360 $ 187
------ --- --- ----- ----- ---------
------ --- --- ----- ----- ---------

See accompanying notes to financial statements

F-84

ATLANTIC FREIGHT SYSTEMS, INC.

COMBINED STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------
1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)......................................................... $ 70 $ (509) $ (307) $ (50)
Adjustments to reconcile net income (loss) to net cash provided by (used
for) operating activities
Depreciation and amortization........................................... 153 270 201 219
Changes in assets and liabilities:
Accounts receivable................................................... (163) (208) (362) 233
Related party receivable.............................................. (22) 125 124 (19)
Prepaid and other current assets...................................... (3) (10) (81) (21)
Other assets.......................................................... (51) (14) (17) (64)
Accounts payable...................................................... 123 425 164 (98)
Accrued expenses and other liabilities................................ 85 (8) (5) 10
Deferred income taxes................................................. 63 (85) 108 (150)
--------- --------- ----- ---------
NET CASH PROVIDED BY (USEDFOR) OPERATING ACTIVITIES................. 255 (14) (175) 60
--------- --------- ----- ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment, net.................................. (531) (414) (416) (98)
--------- --------- ----- ---------
NET CASH USED FOR INVESTING ACTIVITIES.............................. (531) (414) (416) (98)
--------- --------- ----- ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Increase in line of credit................................................ -- -- -- 99
(Payments of) borrowings from related parties............................. (33) 282 396 (12)
Principal payments under lease obligations................................ 313 175 172 (113)
--------- --------- ----- ---------
NET CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES................ 280 457 568 (26)
--------- --------- ----- ---------
NET INCREASE(DECREASE) IN CASH AND EQUIVALENTS............................ 4 29 (23) (64)
Cash and equivalents at beginning of the period........................... 38 42 42 71
--------- --------- ----- ---------
Cash and equivalents at end of the period................................. $ 42 $ 71 $ 19 $ 7
--------- --------- ----- ---------
--------- --------- ----- ---------
Cash paid for:
Interest................................................................ $ 43 $ 83 $ 66 $ 51
Income taxes............................................................ 0 3 5 1

See accompanying notes to financial statements.

F-85

ATLANTIC FREIGHT SYSTEMS, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION AND BASIS OF PRESENTATION

Atlantic Freight Systems, Inc.; Pacific Freight Systems, Inc.; Westchester
Putnam Freight Services, Inc.; Atlantic Freight Services, Inc.; and Atlantic
Freight of ATL, Inc. provide same day, on-demand delivery services under the
trade name of Atlantic Freight Systems, Inc. These services are provided to the
metropolitan and suburban areas surrounding Newark Airport (New Jersey), JFK
Airport (New York City), Stewart Airport (Newburgh, NY), Philadelphia Airport
(Pennsylvania), Atlanta Airport (Georgia), and Savannah Airport (Georgia).
Operations at the Philadelphia, Atlanta and Savannah Airports have been
discontinued or divested by September 30, 1997. See Note 10 for further
discussion.

These financial statements present the historical financial position,
results of operations and cash flows of these combined entities and their
consolidated subsidiaries during the periods presented. These combined companies
were centrally owned and managed for all periods presented and are collectively
referred to as "Atlantic Freight Systems, Inc." or the "Company" throughout
these financial statements. All significant intercompany transactions have been
eliminated.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

CASH AND CASH EQUIVALENTS

For purposes of the statement of cash flows, the Company considers all
highly liquid investments with a maturity of approximately three months or less
at date of purchase to be cash equivalents.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets
which generally range from 3-15 years.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable, notes receivable/ payable, related parties
receivable/payable and accrued expenses approximates fair value because of the
short maturity of these instruments. The estimated fair value of other long-term
liabilities approximates its carrying value. Additionally, interest rates on
outstanding debt are at rates which approximate market rates for debt with
similar terms and average maturities.

F-86

ATLANTIC FREIGHT SYSTEMS, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to concentrations
of credit risk consist principally of trade accounts receivable. The Company
provides its services predominately to the air freight forwarding industry in
the New York metropolitan area. Receivables are not collaterized and
accordingly, the Company performs ongoing credit evaluations of its customers to
reduce the risk of loss. The Company's ten largest customers accounted for
approximately 64%, 65% and 60% of sales in 1995, 1996 and the nine months ended
September 30, 1997 respectively.

MAJOR CUSTOMERS

In 1995, the Company's two largest customers accounted for approximately 23%
and 14% of sales. In 1996, the Company's two largest customers accounted for
approximately 23% and 11% of sales. For the nine months ended September 30,
1997, the Company's two largest customers accounted for approximately 20% and
10% of sales.

FISCAL YEAR

The fiscal year and each quarter of the Company ends on the Sunday nearest
to the 31st. For ease of presentation, the year-end date is presented throughout
these financial statements as December 31, for 1995 and 1996 and the nine months
ended is presented as September 30, for 1997.

INCOME TAXES

The Company is a C-Corporation for federal and state income tax purposes.
The Company accounts for income taxes using the liability method under the
provisions of Statement of Financial Accounting Standards (SFAS) No. 109,
"Accounting for Income Taxes" (FAS 109).

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data for the nine months ended September 30, 1996 is
unaudited; however, in the opinion of the Company, the interim data includes all
adjustments, consisting only of normal recurring adjustments, necessary for a
fair statement of the results for the interim period.

3. ALLOWANCE FOR DOUBTFUL ACCOUNTS

BALANCE AT CHARGED TO BALANCE
BEGINNING COSTS AND AT END
OF PERIOD EXPENSES WRITE-OFFS OF PERIOD
------------- ------------- ----------- -----------

Year ended December 31, 1995................... $ 29 $ 222 $ (185) $ 66
Year ended December 31, 1996................... $ 66 $ 536 $ (377) $ 225
Nine-months ended September 30, 1997........... $ 225 $ 24 $ (24) $ 225

The increase in the allowance for doubtful accounts receivable as of
December 31, 1996 relates to bad debts associated with the Company's operations
in Philadelphia, Atlanta and Savannah.

F-87

ATLANTIC FREIGHT SYSTEMS, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31 SEPTEMBER 30,
1996 1997
------------- -------------

Equipment........................................................ $ 181 $ 227
Furniture and fixture............................................ 14 14
Vehicles......................................................... 963 1,017
Other............................................................ 122 122
------ ------
1,280 1,380
Accumulated depreciation and amortization........................ 478 692
------ ------
$ 802 $ 688
------ ------
------ ------

Depreciation expense for the years ended December 31, 1995 and 1996 and the
nine months ended September 30, 1997 was approximately $149, $270 and $202,
respectively. Vehicles totaling $862 at December 31, 1996 and September 30, 1997
represent capitalized leases.

5. LINE OF CREDIT

On January 15, 1997, the Company entered into a $100 line of credit
agreement with a maturity date of January 31, 1998. Commitment fees are nominal.
Interest is variable at a per annum rate equal to the sum of 3.50% plus the
30-day commercial paper rate (9.06% at September 30, 1997). Collateral on the
line of credit consists of an equity security portfolio owned by one of the
principal shareholders of the Company. The portfolio must be valued at an
aggregate value of no less than $150.

6. LEASE COMMITMENTS

The Company leases certain warehousing and office facilities and vehicles
under capital and operating leases expiring on various dates through 2000. The
leases generally provide for the lessee to pay taxes, maintenance, insurance and
certain other operating costs of the leased property. The leases on most of the

F-88

ATLANTIC FREIGHT SYSTEMS, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

6. LEASE COMMITMENTS (CONTINUED)
properties contain renewal provisions. Future minimum lease payments required
under leases that have noncancelable lease terms in excess of one year at
September 30, 1997 are as follows:

CAPITALIZED OPERATING
FISCAL YEAR LEASES LEASES
- ------------------------------------------------------------------------------------------ ------------- -----------

1998...................................................................................... $ 223 $ 622
1999...................................................................................... 171 490
2000...................................................................................... 85 429
2001 and thereafter....................................................................... -- 1,192
----- -----------
Total minimum lease payments............................................................ 479 $ 2,733
-----------
-----------
Imputed interest.......................................................................... 21
-----
Present value of minimum capitalized lease payments..................................... 458
-----
Current portion........................................................................... 161
-----
Long-term capitalized lease obligations................................................... $ 297
-----
-----

The Company subleases certain of these leased properties to certain
customers. Total rental income, recorded as a reduction in rental expense was
$120, $109 and $199 in 1995, 1996 and 1997, respectively. Rental expense charged
to operations was approximately $330, $431 and $396 for the years ended December
31, 1995 and 1996 and the nine months ended September 30, 1997, respectively.
The aggregate future minimum rentals for subleases are $453 at September 30,
1997.

7. INCOME TAXES

The provision (benefit) for income taxes comprises:

NINE-MONTHS
YEAR ENDED ENDED
DECEMBER 31, SEPTEMBER 30,
---------------------- ---------------
1995 1996 1997
----- --------- ---------------

Current tax expense
Federal................................................... $ 7 $ -- $ --
State and local........................................... 2 2 1
--- --------- -----
9 2 1
Deferred tax expense (benefit).............................. 67 (125) (150)
--- --------- -----
Provision (benefit) for income taxes........................ $ 76 $ (123) $ (149)
--- --------- -----
--- --------- -----

F-89

ATLANTIC FREIGHT SYSTEMS, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. INCOME TAXES (CONTINUED)
The provision for income taxes differs from income taxes computed by
applying the U.S. statutory federal income tax rate as a result of the
following:

NINE-MONTHS
YEAR ENDED ENDED
DECEMBER 31, SEPTEMBER 30,
---------------------- ---------------
1995 1996 1997
----- --------- ---------------

Taxes computed at federal statutory rate (35%).............. $ 71 $ (214) $ (43)
State taxes (net of federal benefit)........................ 13 (40) (8)
Other, net.................................................. (8) 131 (98)
--- --------- -----
Provision (benefit) for income taxes...................... $ 76 $ (123) $ (149)
--- --------- -----
--- --------- -----

Temporary differences giving rise to the Company's deferred tax assets and
liabilities comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- ---------------

Deferred tax assets
Tax loss carryforwards........................................ $ 251 $ 293
Bad debts..................................................... 25 62
Accrued liabilities........................................... 22 18
----- -----
Gross deferred tax assets....................................... 298 273
Deferred tax valuation allowance................................ (137) (71)
----- -----
Net deferred tax assets....................................... 161 302

Deferred tax liabilities
Cash to accrual adjustment.................................... 181 148
Property and equipment........................................ 223 247
----- -----
Net deferred tax liabilities.................................. $ (243) $ (93)
----- -----
----- -----

At September 30, 1997, the Company has net operating loss carryovers of
approximately $818. Due to the change in ownership as described in Note 11,
there may be limitations on the amount of these net operating losses that can be
utilized to reduce future taxable income.

8. RELATED PARTY TRANSACTIONS

The Company provided distribution services to an affiliated air freight
services company, amounting to $130, $117 and $0 in 1995, 1996 and 1997,
respectively. In December 1995, the shareholders of the Company sold their
interest in the affiliated entity to a relative of one of the principal
shareholders of the Company.

The Company provided the affiliated company with certain administrative
services, including accounting and insurance administration activities. All
costs related to these services are charged to the affiliated

F-90

ATLANTIC FREIGHT SYSTEMS, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

8. RELATED PARTY TRANSACTIONS (CONTINUED)
company using allocation methods management believes are reasonable. The
allocated charges approximated $17, $30 and $0 in 1995, 1996 and 1997,
respectively.

The Company borrows from and/or loans to, the Company's shareholders and
various relatives of the shareholders. As of December 31, 1996 and September 30,
1997, the amounts owed to related parties were $361 and $275, respectively. As
of December 31, 1996 and September 30, 1997, the amounts due from related
parties were $0 and $19, respectively. All related party loans to/from the
Company are payable upon demand. On certain related party notes payable, the
Company pays interest at a rate of 10%. Interest expense totaled $17, $18 and
$12 for related party notes payable in 1995, 1996 and 1997, respectively.

9. COMMITMENTS AND CONTINGENCIES

The Company is involved in various legal proceedings arising in the ordinary
course of business. Based upon the information presently available and the
Company's evaluation of the proceedings pending, management believes that the
adverse determination of any such proceedings or all of them combined will not
have a material adverse effect on the Company's business or financial position
or results of operations.

10. DIVESTITURES AND ACQUISITIONS

On December 31, 1996, the Company discontinued the operations of Atlantic
Freight Services Inc., the facility serving the Philadelphia Airport. In March
1997, the Company divested itself of its Atlanta operations of Atlantic Freight
of ATL, Inc. In June 1997, the Company sold Atlantic Freight of ATL, Inc., the
remaining operation serving the Savannah Airport. The cost of these divestitures
was not material to the combined financial position of the Company. However,
these operations combined accounted for $1,103 of revenues in 1996 and $312 of
revenues for the nine months ended in 1997; these facilities commenced
operations in 1996.

In June 1997, the Company reduced its ownership interest in Lognet, Inc., a
transportation industry internet service provider, from 65% to 0%. Proceeds from
the sale approximated $50.

In June 1997, the Company purchased the assets of Stewart Inc., a competitor
serving Stewart Airport, for approximately $100.

11. UNAUDITED SUBSEQUENT EVENTS

The Company and its stockholders have entered into a definitive agreement
with Dispatch Management Services Corp. ("DMS") pursuant to which the Company
will merge with DMS. All outstanding shares of the Company will be exchanged for
cash and common stock of DMS concurrent with the consummation of the initial
public offering of the common stock of DMS.

F-91

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Zoom Messenger Service, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations and changes in stockholders' equity and of cash flows present
fairly, in all material respects, the financial position of Zoom Messenger
Service, Inc. (the Company) at December 31, 1996 and September 30, 1997, and the
results of its operations and its cash flows for the year ended December 31,
1996 and the nine months ended September 30, 1997, in conformity with generally
accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 to the
financial statements, the Company has negative working capital, it has limited
availability under its working capital line and is not generating positive cash
flow from operations. Management's plan to address these issues are summarized
in Note 1. These matters raise substantial doubt about the Company's ability to
continue as a going concern. These financial statements do not include any
adjustments that might result from the outcome of these uncertainties.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Philadelphia, Pennsylvania
December 12, 1997

F-92

ZOOM MESSENGER SERVICE, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- -------------

ASSETS

Current assets
Cash.............................................................................. $ 16 $ 16
Accounts receivable, net of allowance for doubtful accounts of $10 and $15,
respectively.................................................................... 1,506 1,377
Prepaid and other current assets.................................................. 18 40
------ ------
Total current assets............................................................ 1,540 1,433
Property and equipment, net......................................................... 56 47
Intangible assets, net of accumulated amortization of $320 and $447,
respectively...................................................................... 526 398
Other assets........................................................................ 13 17
------ ------
$ 2,135 $ 1,895
------ ------
------ ------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
Line of credit.................................................................... $ 803 $ 900
Accounts payable.................................................................. 381 498
Accrued expenses.................................................................. 80 157
Shareholder payable............................................................... 129 166
Capital lease obligation, current................................................. 9 8
Customer list liability........................................................... 181 12
------ ------
Total current liabilities....................................................... 1,583 1,741
Customer list long term liability................................................... 15 --
Capital lease obligation, long term................................................. 10 2
------ ------
Total liabilities............................................................... 1,608 1,743
------ ------
Commitments and contingencies (Note 9)

Stockholder's Equity

Common stock; no par value; 220 shares authorized and outstanding................... -- --
Additional paid-in-capital.......................................................... 19 19
Retained earnings................................................................... 508 133
------ ------
527 152
------ ------
Stockholders' Equity................................................................ $ 2,135 $ 1,895
------ ------
------ ------

See accompanying notes to financial statements.

F-93

ZOOM MESSENGER SERVICE, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEAR ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
------------- ----------------------

1996 1996 1997
------------- ----------- ---------

(UNAUDITED)

Net sales................................................................... $ 8,404 $ 6,318 $ 6,524
Cost of sales............................................................... 6,314 4,954 4,964
------ ----------- ---------
Gross margin.............................................................. 2,090 1,364 1,560
Operating expenses.......................................................... 1,317 798 951
Sales and marketing expenses................................................ 173 70 194
General and administrative expenses......................................... 747 563 592
Depreciation and amortization............................................... 191 178 142
------ ----------- ---------
Operating loss.............................................................. (338) (245) (319)
------ ----------- ---------
Other income (expense)
Interest expense.......................................................... (63) (34) (73)
Other, net................................................................ 30 28 17
------ ----------- ---------
Net loss.................................................................... $ (371) $ (251) $ (375)
------ ----------- ---------
------ ----------- ---------
Unaudited pro forma information
Pro forma net loss before benefit for income taxes........................ $ (371) $ (251) $ (375)
Benefit for income taxes.................................................. 148 100 150
------ ----------- ---------
Pro forma net income (loss) (see Note 2).................................... $ (223) $ (151) $ (225)
------ ----------- ---------
------ ----------- ---------

See accompanying notes to financial statements.

F-94

ZOOM MESSENGER SERVICE, INC.

STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

(DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)

COMMON STOCK TOTAL
------------------------ ADDITIONAL RETAINED STOCKHOLDER'S
SHARES AMOUNT PAID-IN CAPITAL EARNINGS EQUITY
----------- ----------- --------------- ----------- ---------------

Balance at December 31, 1995.......................... 220 $ -- $ 19 $ 879 $ 898
Net loss.............................................. (371) (371)
--- ----- ----- ----- -----
Balance at December 31, 1996.......................... 220 -- $ 19 508 527
Net loss.............................................. (375) (375)
--- ----- ----- ----- -----
Balance at September 30, 1997......................... 220 $ -- $ 19 $ 133 $ 152
--- ----- ----- ----- -----
--- ----- ----- ----- -----

See accompanying notes to financial statements.

F-95

ZOOM MESSENGER SERVICE, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

YEAR ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
------------- ------------------------
1996 1996 1997

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss..................................................................... $ (371) $ (251) $ (375)
Adjustments to reconcile net loss to net cash used for operating
activities.................................................................
Depreciation and amortization.............................................. 191 178 142
Changes in assets and liabilities
Accounts receivable...................................................... (290) (146) 129
Prepaid and other assets................................................. (1) 5 (22)
Shareholder receivable / payable......................................... 153 24 37
Other assets............................................................. 0 0 (4)
Accounts payable......................................................... 173 (69) 117
Accrued expenses......................................................... 25 150 77
Customer list liability.................................................. (390) (390) (184)
----- ----- ---------
NET CASH USED FOR OPERATING ACTIVITIES................................. (510) (499) (83)
----- ----- ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment.......................................... (10) (10) (5)
Capital lease payments....................................................... (10) (6) (9)
----- ----- ---------
NET CASH USED FOR INVESTING ACTIVITIES................................. (20) (16) (14)
----- ----- ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Increase in line of credit................................................... 803 803 97
Payments on long-term debt................................................... (275) (275) 0
----- ----- ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES.............................. 528 528 97
NET (DECREASE) INCREASE IN CASH.............................................. (2) 13 0
Cash at beginning of the period.............................................. 18 18 16
----- ----- ---------
Cash at end of the period.................................................... $ 16 $ 31 $ 16
----- ----- ---------
----- ----- ---------
Cash paid for interest....................................................... $ 56 $ 42 $ 82
----- ----- ---------
----- ----- ---------

See accompanying notes to financial statements.

F-96

ZOOM MESSENGER SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION/GOING CONCERN MATTER

Zoom Messenger Services, Inc. (the Company) provides same-day, on-demand
delivery services in the New York City metropolitan area.

The Company is in a negative working position, it has exhausted its
borrowing capacity and is currently generating negative cash flow from
operations. Based on these factors, it raises substantial doubt about the
Company's ability to continue as a going concern. Management plans to reduce
operating costs to improve its operations. Additionally, the Company has entered
into a definitive agreement with Dispatch Management Services Corp. pursuant to
which the Company will merge with Dispatch Management Services Corp.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets.

INTANGIBLE ASSETS

Intangible assets consist of customer lists and are amortized using the
straight-line method over five years. The carrying value of intangible assets is
assessed for recoverability by management based on an analysis of future
undiscounted cash flows from the underlying operations. Management believes that
there has been no impairment of intangible assets at September 30, 1997.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable/payable and accrued
expenses approximates fair value because of the short maturity of these
instruments. The estimated fair value of long-term debt approximates its
carrying value as interest rates on outstanding debt are at rates which
approximate market rates for debt with similar terms and average maturities.

F-97

ZOOM MESSENGER SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentrations of credit risk consist principally of trade accounts receivable.
Receivables are not collaterized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

MAJOR CUSTOMERS

In 1996 and 1997, the Company's two largest customers accounted for
approximately 23% and 20% of sales.

INCOME TAXES

The Company has elected to have its income taxed under Section 1362 of the
Internal Revenue Code (the Subchapter S Corporation Election) which provides
that, in lieu of federal corporate income taxes, the shareholders are taxed on
the Company's income. Local taxes are immaterial.

There are differences between the financial statement carrying amounts and
the tax bases of existing assets and liabilities. At September 30, 1997, the
carrying amounts of the Company's net assets exceeds the tax bases by
approximately $432.

The unaudited pro forma income tax information included in the Statement of
Operations is presented in accordance with Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes," as if the Company had been
subject to federal and state income taxes for the entire periods presented.

UNAUDITED INTERIM FINANCIAL DATA

The interim financial data for the nine months ended September 30, 1996 is
unaudited; however, in the opinion of the Company, the interim data includes all
adjustments, consisting only of normal recurring items, necessary for a fair
statement of the results for the interim periods.

3. ACCOUNTS RECEIVABLE

Accounts Receivable comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- -------------

Accounts receivable, trade...................................... $ 1,516 $ 1,392
Allowance for doubtful accounts................................. (10) (15)
------ ------
$ 1,506 $ 1,377
------ ------
------ ------

F-98

ZOOM MESSENGER SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

3. ACCOUNTS RECEIVABLE (CONTINUED)
Allowance for doubtful accounts comprised the following:

BALANCE AT CHARGED TO BALANCE AT
BEGINNING COSTS AND END OF
OF PERIOD EXPENSES WRITE-OFFS PERIOD
------------- --------------- --------------- -------------

Year ended December 31, 1996.................. $ 5 $ 10 $ 5 $ 10
Nine months ended September 30, 1997.......... $ 10 $ 10 $ 5 $ 15

4. PROPERTY AND EQUIPMENT

Property and equipment comprised the following:

ESTIMATED
USEFUL DECEMBER 31, SEPTEMBER 30,
LIFE 1996 1997
--------- --------------- ---------------

Computer equipment.................................. 5 years $ 156 $ 158
Furniture........................................... 5 years 14 14
Office equipment.................................... 7 years 2 2
Other............................................... 39 years 10 10
----- -----
182 184
Accumulated depreciation and amortization........... (126) (137)
----- -----
$ 56 $ 47
----- -----
----- -----

Computers with an aggregate cost and accumulated depreciation of $49 and
$29, respectively, in 1996 and $49 and $36, respectively, thus far in 1997, are
recorded under capital leases.

5. ACCRUED EXPENSES

Accrued expenses comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- ---------------

Payroll and payroll taxes....................................... $ 14 $ 64
Commissions..................................................... 11 8
Deferred city taxes............................................. 32 21
Bank overdraft.................................................. 21 19
Other........................................................... 2 45
--- -----
Total accrued expenses........................................ $ 80 $ 157
--- -----
--- -----

F-99

ZOOM MESSENGER SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

6. LONG-TERM DEBT

Debt comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Bank line of credit............................................. $ 803 $ 900
Capital lease obligations....................................... 19 10
----- -----
Total......................................................... 822 910
Less--current portion........................................... 812 908
----- -----
Long-term debt................................................ $ 10 $ 2
----- -----
----- -----

The Bank line of credit is payable on demand and provides for maximum
borrowings of $900. Interest accrues at the rate of 10.25% per annum.

The Bank line of credit is secured by the Company's accounts receivable and
guaranteed by the shareholders of the Company

The Company entered into 5 year capital lease agreements in November 1993
for certain computer equipment. These leases have minimum monthly payments of
$1.

7. OPERATING LEASES

The Company leases offices in New York City pursuant to operating leases
expiring at various times to 2005. The leases contain certain escalation clauses
both for annual minimum rents and real estate taxes Future minimum lease
payments required under the agreements are as follows:

FISCAL YEAR
- ------------------------------------------------------------------------------------------

1997...................................................................................... $ 24
1998...................................................................................... 96
1999...................................................................................... 98
2000...................................................................................... 100
2001...................................................................................... 101
2002...................................................................................... 90
---------
$ 509
---------
---------

Rental expense was approximately $67 for the nine months ended September 30,
1997 and $94 for the years ended December 31, 1996.

8. INTANGIBLE ASSETS

In March 1993, April 1995, and June 1995, the Company acquired customer
lists of three other messenger services. Initial cash payments for these
customer lists were $10, $5, and $50, respectively. Included in the valuation of
these customer lists are subsequent payments based on collections or revenue of
the respective customer list.

F-100

ZOOM MESSENGER SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

9. RELATED PARTY/SIGNIFICANT TRANSACTIONS

The following represent related party transactions or significant
transactions with entities which are dependent on the Company's business:

As of September 30, 1997, the Company has amounts payable to its
shareholders for $130 for which there are no formal repayment terms.

In addition, the shareholder payable balance at December 31, 1996 and
September 30, 1997 include other amounts payable to the shareholders for $129
and $36, respectively.

Deliveries of certain larger packages over long distances are performed by
Bonnies Messenger, Inc., an unrelated local trucking and delivery service
company. Transactions with the Company represent essentially all of Bonnies
Messenger, Inc.'s business. Amounts paid to Bonnies Messenger, Inc. for services
rendered were $3,086, $2,297 (unaudited) and $2,315 for the year ended December
31, 1996 and the nine month periods ended September 30, 1996 and 1997,
respectively.

10. COMMITMENTS AND CONTINGENCIES

There are pending actions and contingencies arising out of the ordinary
conduct of business. In the opinion of the Company, the liability, if any,
arising from these actions will not have a material effect on the Company's
financial position, the results of its operations, or its cash flows.

In April 1995, the Company entered into an employment agreement with the
vice president of Sales through March 2002. This agreement provides for $68
salary per annum, $10 for expenses per annum, a commissions agreement plus other
benefits. This agreement arose from a customer list purchase agreement.

11. UNAUDITED SUBSEQUENT EVENTS

The company and its stockholder have entered into a definitive agreement
with DMS Corporation (DMS) pursuant to which the Company will merge with DMS.
All outstanding shares of the Company will be exchanged for cash and shares of
DMS common stock concurrent with the consummation of the initial public offering
of the common stock of DMS.

F-101

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Shareholders of
Bullit Courier Services, Inc.

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, of stockholders' equity and of cash flows
present fairly, in all material respects, the financial position of Bullit
Courier Services, Inc., and its subsidiaries at February 28, 1997 and February
29, 1996, and the results of their operations and their cash flows for each of
the three years in the period ended February 28, 1997, in conformity with
generally accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP
Price Waterhouse LLP
Detroit, Michigan
September 11, 1997

F-102

BULLIT COURIER SERVICES, INC.

CONSOLIDATED BALANCE SHEETS

(DOLLARS IN THOUSANDS)

FEBRUARY 29, FEBRUARY 28, SEPTEMBER 30,
1996 1997 1997
------------- ------------- ---------------

(UNAUDITED)
ASSETS

Current assets
Cash and cash equivalents........................................... $ 150 $ 63 $ 71
Accounts receivable, less allowance for uncollectible accounts of
$18............................................................... 697 693 878
Other assets........................................................ 57 48 21
------ ----- ------
Total current assets............................................ 904 804 970
Property and equipment, net........................................... 112 99 95
Deferred tax asset--noncurrent........................................ 11 44 --
Other assets.......................................................... 13 13 13
------ ----- ------
Total assets.................................................... $ 1,040 $ 960 $ 1,078
------ ----- ------
------ ----- ------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
Notes payable to former shareholder................................. $ 9 $ 17 $ 2
Line of credit...................................................... 50 154 154
Current portion long-term debt...................................... 34 34 34
Accounts payable.................................................... 232 314 181
Payroll taxes....................................................... 80 26 22
Accrued expenses and other liabilities.............................. 97 10 89
------ ----- ------
Total current liabilities....................................... 502 555 482
Note payable to former shareholder.................................... 17
Bank loans payable.................................................... 306 273 253
------ ----- ------
Total long-term debt............................................ 323 273 253
------ ----- ------
Total liabilities............................................... 825 828 735
------ ----- ------
Commitments and contingencies
Stockholders' equity
Common stock, no par value, authorized 200 shares; 60 issued and
outstanding....................................................... 25 25 25
Less--treasury stock, 140 shares repurchased........................ (148) (148) (148)
Retained earnings................................................... 338 255 466
------ ----- ------
Total stockholders' equity...................................... 215 132 343
------ ----- ------
Total liabilities and stockholders' equity...................... $ 1,040 $ 960 $ 1,078
------ ----- ------
------ ----- ------

See accompanying notes to consolidated financial statements.

F-103

BULLIT COURIER SERVICES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

SEVEN MONTHS
YEAR ENDED ENDED
------------------------------------------- ----------------------------
FEBRUARY 28, FEBRUARY 29, FEBRUARY 28, SEPTEMBER 30, SEPTEMBER 30,
1995 1996 1997 1996 1997
------------- ------------- ------------- ------------- -------------

(UNAUDITED)
Net sales................................ $ 6,856 $ 6,704 $ 7,696 $ 4,364 $ 5,297
Cost of sales............................ 4,270 4,119 4,639 2,694 3,090
------ ------ ------ ------ ------
Gross margin........................... 2,586 2,585 3,057 1,670 2,207
Operating expenses..................... 1,659 1,758 2,116 1,105 1,333
Sales and marketing.................... 346 373 358 194 190
General and administrative expenses.... 511 489 642 298 315
Depreciation........................... 23 14 6 7 4
------ ------ ------ ------ ------
Operating income (loss).................. 47 (49) (65) 66 365
------ ------ ------ ------ ------
Interest expense......................... 8 8 107 9 52
Other income............................. (5) (12) (56) (1) --
Income (loss) before provision (benefit)
for income taxes....................... 44 (45) (116) 58 313
Provision (benefit) for income taxes..... 27 (11) (33) 31 102
------ ------ ------ ------ ------
Net income (loss)........................ $ 17 $ (34) $ (83) $ 27 $ 211
------ ------ ------ ------ ------
------ ------ ------ ------ ------

See accompanying notes to consolidated financial statements.

F-104

BULLIT COURIER SERVICES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(DOLLARS IN THOUSANDS, EXCEPT NUMBER OF SHARES)

COMMON STOCK
-------------------- TREASURY STOCK
NUMBER ----------------------
OF RETAINED NUMBER
SHARES AMOUNT EARNINGS OF SHARES AMOUNT TOTAL
------- ---------- ---------- ---------- --------- ---------

Stockholders' equity, February 28, 1994..... 60 $ 25 $ 355 140 $ (148) $ 232
Net income.................................. 17 17
--
--- ----- --- --------- ---------
Stockholders' equity, February 28, 1995..... 60 25 372 140 (148) 249
Net loss.................................... (34) (34)
--
--- ----- --- --------- ---------
Stockholders' equity, February 29, 1996..... 60 25 338 140 (148) $ 215
Net loss.................................... (83) (83)
--
--- ----- --- --------- ---------
Stockholders' equity, February 28, 1997..... 60 25 255 140 (148) 132
Net income (unaudited)...................... 211 211
--
--- ----- --- --------- ---------
Stockholders' equity, September 30, 1997
(unaudited)............................... 60 $ 25 $ 466 140 $ (148) $ 343
--
--
--- ----- --- --------- ---------
--- ----- --- --------- ---------

See accompanying notes to consolidated financial statements.

F-105

BULLIT COURIER SERVICES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

SEVEN MONTHS
YEAR ENDED ENDED
------------------------------------------------- --------------------------------
FEBRUARY 28, FEBRUARY 29, FEBRUARY 28, SEPTEMBER 30, SEPTEMBER 30,
1995 1996 1997 1996 1997
--------------- --------------- --------------- --------------- ---------------

(UNAUDITED)
CASH FLOW FROM OPERATING ACTIVITIES
Net income (loss)........................ $ 17 $ (34) $ (83) $ 27 $ 211
Adjustments to reconcile net income to
net cash provided by (used in)
operating activities
Depreciation........................... 23 14 6 7 4
Deferred taxes......................... (49) (11) (33) 11 44
Other.................................. 16 -- 7 -- --
Changes in assets and liabilities
Accounts receivable.................... 98 (166) 4 51 (185)
Other current assets................... (93) 44 9 (71) 27
Accounts payable....................... (59) 86 82 (20) (133)
Payroll taxes payable.................. 111 (31) (54) (66) (4)
Other accrued expenses................. 18 (12) (87) 32 79
----- --- ----- ----- ---
NET CASH PROVIDED BY (USED IN)
OPERATING ACTIVITIES............... 82 (110) (149) (29) 43
----- --- ----- ----- ---
CASH FLOW FROM FINANCING ACTIVITIES
Repayments on note payable to former
shareholder............................ (51) (39) (9) (9) (15)
Repayments on long-term bank loans....... (31) (33) (33) (19) (20)
Short-term bank borrowings, net.......... 25 25 104 73 --
----- --- ----- ----- ---
NET CASH PROVIDED BY (USED IN)
FINANCING ACTIVITIES............... (57) (47) 62 45 (35)
----- --- ----- ----- ---
NET INCREASE (DECREASE) IN CASH AND CASH
EQUIVALENTS............................ 25 (157) (87) 16 8
Cash and cash equivalents, beginning of
year................................... 282 307 150 150 63
----- --- ----- ----- ---
Cash and cash equivalents, end of year... $ 307 $ 150 $ 63 $ 166 $ 71
----- --- ----- ----- ---
----- --- ----- ----- ---
SUPPLEMENTAL DATA
Cash paid for
Income taxes........................... $ 89 $ 10 $ 31 $ 10 $ 12
Interest............................... 8 8 107 9 52

See accompanying notes to consolidated financial statements.

F-106

BULLIT COURIER SERVICES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. DESCRIPTION OF THE BUSINESS

Bullit Courier Services, Inc. and Subsidiaries (the Company or Bullit) was
incorporated on March 30, 1978 under the laws of the State of New York. The
Company is organized into Bullit Services, Inc. (the Parent) and its two
wholly-owned subsidiaries. The subsidiary Bullit Messenger and Manpower, Inc.
(Messenger) conducts foot messenger services and the subsidiary Bullit Motor
Services, Inc., (Motor), performs trucking services.

Messenger operates the majority of its business in the mid and downtown
areas of Manhattan and services the small parcel (one to ten pounds) sector of
delivery needs. The majority of the Company's customers are based in Manhattan.
Deliveries are made by foot and through public transportation.

Motor operates from the Company's headquarters in Brooklyn, New York. Motor
services the New York metropolitan region's light-end (10 to 500 pounds) and
freight (500 to 2,000 pounds) trucking needs. Motor is generally a rush delivery
service and operations are conducted 24 hours a day, 365 days a year.

Both Messenger and Motor service the same customers from a multi-industry
base including financial institutions, the garment center and textile firms and
printers.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

Through the fiscal year ended February 28, 1995, Spartan Worldwide Delivery,
Inc., (Spartan), an airborne delivery services business, and through the fiscal
year ended February 28, 1996, On-Line Automated Services ("On-Line"), a computer
consulting business, were wholly-owned subsidiaries of Bullit. Both businesses
were operated at separate locations, conducted independent operations, and did
not share costs with the parent. Only the assets and operations of Bullit
Services, Inc., and its two wholly-owned subsidiaries that exist at February 28,
1997, Messenger and Motor, are included, accordingly, the accompanying financial
statements exclude the effects of operations of Spartan and On-Line.

PRINCIPLES OF CONSOLIDATION

All significant intercompany balances and transactions are eliminated in
consolidation.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the
balance sheet dates and the reported amounts of revenues and expenses for the
periods presented. Actual results may differ from such estimates.

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

F-107

BULLIT COURIER SERVICES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
CASH AND CASH EQUIVALENTS

For purposes of the statement of cash flows, the Company considers all
highly liquid debt instruments purchased with a maturity of approximately three
months or less at date of purchase to be cash equivalents.

PROPERTY AND EQUIPMENT

Property and Equipment are stated at cost and are depreciated using various
accelerated methods over the estimated useful lives of the assets or the terms
of the lease, whichever is shorter, as follows:

YEARS
-----

Equipment.............................................................................. 5
Furniture.............................................................................. 7
Vehicles............................................................................... 5
Leasehold improvements................................................................. 31.5

Expenditures for equipment, furniture, leasehold improvements and vehicles
are capitalized. Expenditures for maintenance and repairs are charged to expense
as incurred. Upon disposition of property and equipment, the cost and
accumulated depreciation are removed from the related accounts, and any
resulting gain or loss is reflected in the results of operations for the period.

INCOME TAXES

The Company applies the liability method in accounting for income taxes in
accordance with Statement of Financial Accounting Standard No. 109 (SFAS No.
109). Under this method, deferred tax assets and liabilities are determined
based on the differences between financial reporting and tax bases of assets and
liabilities and are measured using the enacted rates and laws that will be in
effect when the differences are expected to reverse.

CONCENTRATION OF CREDIT RISK

The Company performs messenger and truck delivery services to businesses
located principally in the New York Metropolitan region. Financial instruments
which potentially subject the Company to credit risk consists primarily of
accounts receivable, and accordingly, the Company performs ongoing credit
evaluations of its customers to reduce the risk of loss. The Company grants
credit to customers in the ordinary course of business.

FAIR VALUE OF FINANCIAL INSTRUMENTS

For certain of the company's financial instruments, including cash, accounts
receivable, notes payable and short-term borrowings, accounts payable, and other
accrued liabilities, the carrying amounts approximate fair value due to their
short maturities. Long-term floating rate notes are carried at amounts that
approximate fair value. The estimated fair value of long-term debt is primarily
based on borrowing rates currently available to the company for bank loans with
similar terms and maturities.

F-108

BULLIT COURIER SERVICES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
UNAUDITED INTERIM FINANCIAL DATA

The interim financial data as of September 30, 1997 and for the seven months
ended September 30, 1996 and September 30, 1997 is unaudited; however, in the
opinion of the Company, the interim data includes all adjustments, consisting
only of normal recurring adjustments, necessary for a fair statement of the
results for the interim periods.

3. TRADE RECEIVABLES

At February 29, 1996, and February 28, 1997, three customers represented
20%, 10%, and 9%; and 26%, 18% and 10%, respectively, of total receivables. For
the three years ended February 28, 1997, the three customers represented 19%,
11%, and 9%; and 23%, 14%, and 12%; and 28%, 17%, and 11%, respectively, of net
sales.

4. ALLOWANCE FOR DOUBTFUL ACCOUNTS

The allowance for doubtful accounts consists of the following (in
thousands):

BALANCE AT CHARGED TO BALANCE AT
BEGINNING COSTS AND END OF
OF PERIOD EXPENSES WRITE-OFFS PERIOD
------------- ------------- ----------- -------------

Year ended February 29, 1996...................................... $ 18 $ 3 $ 3 $ 18
Year ended February 28, 1997...................................... 18 117 117 18

5. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

FEBRUARY 29, FEBRUARY 28,
1996 1997
--------------- ---------------

Furniture and equipment............................................................... $ 462 $ 462
Automobiles........................................................................... 38
Leasehold improvements................................................................ 104 104
----- -----
604 566
----- -----
Less--accumulated depreciation........................................................ 492 467
----- -----
Property and equipment, net........................................................... $ 112 $ 99
----- -----
----- -----

6. DEBT

LONG-TERM DEBT

The Company has obtained a Small Business Administration (SBA) loan with a
financial institution for $405 to refinance its previous debt and provide
working capital. The balance is payable over eleven

F-109

BULLIT COURIER SERVICES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

6. DEBT (CONTINUED)
years at a stated interest rate of 2.75% above prime rate in effect at the
beginning of each Adjustment Period, as defined in the loan agreement (11.0% at
February 28, 1997). There are no compensating balances, however, the loan is
personally guaranteed by the officers of the Company. At February 29, 1996 and
February 28, 1997, the current and long-term portions outstanding are as
follows:

1996 1997
--------- ---------

SBA loan...................................................................... $ 340 $ 307
Less--current portion......................................................... 34 34
--------- ---------
Total long-term............................................................. $ 306 $ 273
--------- ---------
--------- ---------

Annual maturity on the SBA loan outstanding at February 28, 1997 is as
follows: 1998, $34; 1999, $34; 2,000, $34; 2001, $34; 2002, $34; 2003 and
thereafter, $137. Interest expense on the SBA loan for each of the three years
ended February 28, 1997 was $38, $8, and $8, respectively.

SHORT-TERM DEBT

In addition, the Company has a line of credit with the same financial
institution, which is renewed on an annual basis. At February 29, 1996 and
February 28, 1997, borrowings under this agreement were $50 and $154 payable at
11.25% and 11.50%, respectively. Interest expense related to the credit line for
each of the three years ended February 28, 1997 was: $2, $3, and $13. At
February 28, 1997, the unused borrowing capacity under the line of credit
totaled $46.

NOTE PAYABLE TO FORMER SHAREHOLDER

The Company has a note payable to a former shareholder at a stated annual
interest of 6% related to the purchase of outstanding stock. At February 29,
1996, and February 28, 1997, the amounts due to the shareholders were as
follows:

1996 1997
----- -----

Note payable.............................................................................. $ 26 $ 17
Less--current portion..................................................................... 9 17
--- ---
Total long term......................................................................... $ 17 $ --
--- ---
--- ---

F-110

BULLIT COURIER SERVICES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. INCOME TAXES

The following are the components of the income tax provision:

YEAR ENDED
-------------------------------------------------
FEBRUARY 28, FEBRUARY 28, FEBRUARY 28,
1995 1996 1997
--------------- --------------- ---------------

Current
Federal............................................................... $ 16 $ -- $ --
State and local....................................................... 11
--- --- ---
27
Deferred
Federal............................................................... (11) (33)
State and local.......................................................
--- --- ---
(11) (33)
--- --- ---
Income tax provision (benefit)........................................ $ 27 $ (11) $ (33)
--- --- ---
--- --- ---

Reconciliation between income tax expense/(benefit) and the income taxes
computed by applying the U.S. statutory rate to income before income taxes is as
follows:

YEAR ENDED
-------------------------------------------------

FEBRUARY 28, FEBRUARY 28, FEBRUARY 28,
1995 1996 1997
--------------- --------------- ---------------
Federal income tax provision computed at U.S. statutory rate............ $ 15 $ (15) $ (39)
State and local income taxes, net of federal benefit.................... 7
Meals and entertainment................................................. 5 4 6
--- --- ---
Income tax provision (benefit).......................................... $ 27 $ (11) $ (33)
--- --- ---
--- --- ---

Temporary differences giving rise to the Company's deferred tax assets are
minimal.

8. COMMITMENTS AND CONTINGENCIES

OPERATING LEASE

The Company leases offices from unrelated parties under operating lease
arrangements. Future minimum lease payments under noncancelable operating leases
with an initial or remaining term in excess of one year in effect at February
28, 1997, are as follows:

YEAR AMOUNT

- --- ----------
1998................................................................................. $ 59
1999................................................................................. 38
---
Total............................................................................ $ 97
---
---

F-111

BULLIT COURIER SERVICES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

9. RELATED PARTIES

On a month-to-month basis the Company leases its corporate office building
and warehousing facilities from entities controlled by officers of the Company.
Rental expense paid to related parties for each of the three years ended
February 28, 1997 was as follows:

1995 1996 1997
--------- --------- ---------

Corporate offices......................................................................... $ 105 $ 68 $ 68
Warehouses................................................................................ 131 68 68
--------- --------- ---------
Total..................................................................................... $ 236 $ 136 $ 136
--------- --------- ---------
--------- --------- ---------

10. UNAUDITED SUBSEQUENT EVENT

The Company and its stockholders have entered into a definitive agreement
with DMS Corporation pursuant to which the Company will merge with DMS. All
outstanding shares of the Company will be exchanged for cash and common stock of
DMS concurrent with the consummation of the initial public offering of the
common stock of DMS.

F-112

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholder of
Aero Special Delivery Service, Inc.

In our opinion, the accompanying balance sheet and the related statements of
operations, of stockholder's deficiency and of cash flows present fairly, in all
material respects, the financial position of Aero Special Delivery Service, Inc.
at June 30, 1996 and 1997 and the results of its operations and its cash flows
for the years then ended in conformity with generally accepted accounting
principles. 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 of these statements in
accordance with generally accepted auditing standards which 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, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provides a reasonable basis for the opinion expressed
above.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 3 to the
financial statements, the Company has recurring losses and a stockholder's
deficiency due to recorded liabilities for withholding taxes, interest and
penalties in dispute. The uncertainties related to these matters raise
substantial doubt about the Company's ability to continue as a going concern.
Management's plans in regard to these matters are also described in Note 3. The
financial statements do not include any adjustments that might result from the
outcome of these uncertainties.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Sacramento, California
September 9, 1997

F-113

AERO SPECIAL DELIVERY SERVICE, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

JUNE 30,
-------------------- SEPTEMBER 30,
1996 1997 1997
--------- --------- -------------

(UNAUDITED)
ASSETS
Current assets
Cash and cash equivalents.................................................... $ 79 $ 173 $ 109
Accounts receivable, net..................................................... 1,123 1,253 1,349
Prepaid and other current assets............................................. 122 249 272
--------- --------- ------
Total current assets....................................................... 1,324 1,675 1,730
Property and equipment, net.................................................... 341 442 407
--------- --------- ------
$ 1,665 $ 2,117 $ 2,137
--------- --------- ------
LIABILITIES AND STOCKHOLDER'S DEFICIENCY
Current liabilities
Accounts payable............................................................. $ 222 $ 392 $ 400
Accrued expenses............................................................. 328 362 461
Accrued payroll taxes, interest and penalties in dispute..................... 1,936 2,681 2,884
Current portion of capital lease obligation.................................. 49 89 83
Borrowings under a line of credit and notes payable.......................... 288 20 25
--------- --------- ------
Total current liabilities................................................ 2,823 3,544 3,853
Due to related party........................................................... 544 589 560
Capital lease obligation....................................................... 90 131 115
--------- --------- ------
Total liabilities.......................................................... 3,457 4,264 4,528
--------- --------- ------

Commitments and contingencies

Stockholder's deficiency
Common stock ($10 par value, 20,000 shares authorized, issued and
outstanding)............................................................... 200 200 200
Accumulated deficit.......................................................... (1,992) (2,347) (2,591)
--------- --------- ------
Total stockholder's deficiency............................................. (1,792) (2,147) (2,391)
--------- --------- ------
$ 1,665 $ 2,117 $ 2,137
--------- --------- ------
--------- --------- ------

See accompanying notes to financial statements.

F-114

AERO SPECIAL DELIVERY SERVICE, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

THREE MONTHS ENDED
YEARS ENDED
JUNE 30, SEPTEMBER 30,
-------------------- --------------------

1996 1997 1996 1997
--------- --------- --------- ---------

(UNAUDITED)

Sales................................................................... $ 10,496 $ 11,818 $ 2,781 $ 3,035
Cost of sales........................................................... 5,972 6,887 1,621 1,962
--------- --------- --------- ---------
Gross margin........................................................ 4,524 4,931 1,160 1,073
Operating expenses...................................................... 2,155 2,375 559 561
Sales and marketing..................................................... 865 961 226 203
General and administrative expenses..................................... 886 940 212 301
Payroll taxes, interest and penalties in dispute........................ 522 745 184 219
Depreciation and amortization........................................... 77 168 40 42
--------- --------- --------- ---------
Total expenses...................................................... 4,505 5,189 1,221 1,326
--------- --------- --------- ---------
Operating income (loss)................................................. 19 (258) (61) (253)
--------- --------- --------- ---------
Related party interest expense.......................................... 54 57 13 15
Other expense (income), net............................................. 28 40 9 (24)
--------- --------- --------- ---------
82 97 22 (9)
--------- --------- --------- ---------
Loss before provision for income taxes.................................. (63) (355) (83) (244)
Provision for income taxes.............................................. -- -- -- --
--------- --------- --------- ---------
Net loss................................................................ $ (63) $ (355) $ (83) $ (244)
--------- --------- --------- ---------
--------- --------- --------- ---------

See accompanying notes to financial statements.

F-115

AERO SPECIAL DELIVERY SERVICE, INC.

STATEMENTS OF STOCKHOLDER'S DEFICIENCY

(DOLLARS IN THOUSANDS)

NUMBER COMMON ACCUMULATED TOTAL
OF SHARES STOCK DEFICIT DEFICIT
----------- ----------- ------------ ---------

Balance, June 30, 1995............................................. 20,000 $ 200 $ (1,929) $ (1,729)
Net loss for the year ended June 30, 1996.......................... (63) (63)
----------- ----- ------------ ---------
Balance, June 30, 1996............................................. 20,000 200 (1,992) (1,792)
Net loss for the year ended June 30, 1997.......................... (355) (355)
----------- ----- ------------ ---------
Balance, June 30, 1997............................................. 20,000 200 (2,347) (2,147)
Net loss for three months ended September 30, 1997 (Unaudited)..... (244) (244)
----------- ----- ------------ ---------
Balance, September 30, 1997 (Unaudited)............................ 20,000 $ 200 $ (2,591) $ (2,391)
----------- ----- ------------ ---------
----------- ----- ------------ ---------

See accompanying notes to financial statements.

F-116

AERO SPECIAL DELIVERY SERVICE, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

THREE MONTHSENDED
YEARS ENDED
JUNE 30, SEPTEMBER 30,
-------------------- --------------------

1996 1997 1996 1997
--------- --------- --------- ---------

(UNAUDITED)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss......................................................................... $ (63) $ (355) $ (83) $ (244)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization.................................................. 77 168 40 42
Loss on disposition of property and equipment.................................. 10 50 -- --
Changes in assets and liabilities:
Accounts receivable.......................................................... 15 (130) (50) (96)
Prepaid and other current assets............................................. (41) (127) (62) (23)
Accounts payable............................................................. (38) 170 80 8
Accrued expenses............................................................. (40) 34 8 99
Accrued payroll taxes, interest and penalties in dispute..................... 522 745 188 203
--- --------- --- ---------
Net cash provided by (used in) operating activities............................ 442 555 121 (11)
--- --------- --- ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment, net......................................... (132) (172) (40) (7)
--- --------- --- ---------
Net cash used for investing activities......................................... (132) (172) (40) (7)
--- --------- --- ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
Change in due to related party, net.............................................. 34 45 39 (29)
Repayments under line of credit and notes payable, net........................... (230) (268) (144) 5
Repayments of capital lease obligations.......................................... (35) (66) (15) (22)
--- --------- --- ---------
Net cash used for financing activities......................................... (231) (289) (120) (46)
--- --------- --- ---------
Net increase (decrease) in cash and cash equivalents............................. 79 94 (39) (64)
Cash and cash equivalents at beginning of period................................. -- 79 79 173
--- --------- --- ---------
Cash and cash equivalents at end of the period................................... $ 79 $ 173 $ 40 $ 109
--- --------- --- ---------

SUPPLEMENTAL CASH FLOW INFORMATION:
Interest paid.................................................................. $ 55 $ 52 $ 13 $ 8
--- --------- --- ---------
--- --------- --- ---------
Taxes paid, net of refunds received............................................ $ 1 $ (31) $ -- $ --
--- --------- --- ---------
--- --------- --- ---------

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Acquisition of property and equipment under capital leases..................... $ 157 $ 147 $ 39 $ --
--- --------- --- ---------
--- --------- --- ---------

See accompanying notes to financial statements.

F-117

AERO SPECIAL DELIVERY SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION AND MERGER

Aero Special Delivery Service, Inc. (the "Company"), a California
corporation in business since 1968, provides same-day, on-demand delivery
services in the San Francisco Bay Area and has four dispatching locations
throughout Northern California.

The Company and its stockholder have entered into a definitive agreement
with Dispatch Management Services Corporation ("DMS") pursuant to which the
Company will merge with DMS. All outstanding shares of the Company will be
exchanged for cash and common stock of DMS concurrent with the consummation of
the initial public offering of the common stock of DMS.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to customers.

CASH EQUIVALENTS

The Company considers all highly liquid debt instruments purchased with a
maturity of approximately three months or less at date of purchase to be cash
equivalents.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets,
which range from three to five years. Leasehold improvements are depreciated
over the shorter of the lease term or the asset's useful life which range from
three to four years. Expenditures for repairs and maintenance are charged to
expense as incurred.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable, notes receivable/ payable and accrued expenses approximates
fair value because of the short maturity of these instruments. It is not
practical to estimate the fair value of amounts payable to related party due to
the nature of the relationship involved. The estimated fair value of borrowings
under the line of credit, notes payable and capital lease obligations
approximates their carrying value as their interest rates approximate market
rates for debt with similar terms and average maturities.

F-118

AERO SPECIAL DELIVERY SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to concentrations
of credit risk consist principally of trade accounts receivable. Receivables are
not collateralized and, accordingly, the Company performs ongoing credit
evaluations of its customers to reduce the risk of loss.

INCOME TAXES

The Company applies the liability method in accounting for income taxes in
accordance with Statement of Financial Accounting Standard No. 109 (SFAS No.
109). Under this method, deferred tax assets and liabilities are determined
based on the differences between financial reporting and tax bases of assets and
liabilities and are measured using the enacted tax rates and laws that will be
in effect when the differences are expected to reverse.

ADVERTISING

The Company advertises primarily through radio, yellow pages and news print
advertisements. Advertising costs are expensed as incurred and totaled $199 and
$240 for the years ended June 30, 1996 and June 30, 1997, respectively.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data for the three months ended September 30, 1996 and
1997 is unaudited; however in the opinion of management, the interim data
includes all adjustments, consisting of only normal recurring adjustments,
necessary for a fair statement of the results for the interim periods.

3. PAYROLL TAX ASSESSMENTS AND GOING CONCERN

The Company has received assessments from the Internal Revenue Service
("IRS") based on an audit of the Company's 1989-1993 federal payroll tax
returns. The assessments are based on the IRS's position that reimbursements
paid to owner-operator employees for automobile allowances constitute additional
compensation rather than payments made pursuant to an accountable plan under
Section 62 (c) of the Internal Revenue Code or pursuant to a valid vehicle
rental arrangement. The Company and legal counsel are contesting the IRS
assessments, and in June 1996 the Company filed a refund suit in the U.S. Court
of Federal Claims after paying one employee's withholding taxes.

As of June 30, 1996 and 1997, the Company had recorded withholding tax
liabilities of $1,176 and $1,281, respectively, for the full amount of the IRS's
assessments, including interest and penalties. The Company has offered to settle
this matter for $400, but a settlement has not been reached. In addition,
because the Company's practices for the treatment of automobile allowances paid
to employees in 1994 and years subsequent may not be in compliance with the
IRS's position, the Company has accrued an additional liability of $1,400 as of
June 30, 1997 ($760 at June 30, 1996) to cover the estimated withholding taxes,
interest and penalties on similar allowances paid in years subsequent to 1993.

Due to the recorded liabilities for the IRS assessments and additional
withholding taxes for periods not yet audited by the IRS, the Company has
recurring losses and a stockholder's deficiency at June 30, 1996 and 1997. The
Company continues to operate as a going concern and the financial statements for
the

F-119

AERO SPECIAL DELIVERY SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

3. PAYROLL TAX ASSESSMENTS AND GOING CONCERN (CONTINUED)
years ended June 30, 1996 and 1997 have been prepared on that basis. However,
the uncertainties related to the Company's ability to satisfy the IRS
assessments and the unasserted claim for additional taxes, interest and
penalties raise substantial doubt about its ability to continue as a going
concern. The financial statements do not include any adjustments that might
result from the outcome of these uncertainties.

4. ALLOWANCE FOR DOUBTFUL ACCOUNTS

The allowance for doubtful accounts consists of the following:

BALANCE AT CHARGED TO BALANCE
BEGINNING COSTS AND WRITE- AT END OF
OF PERIOD EXPENSES OFFS PERIOD
------------- ------------- --------- -----------

Year ended June 30, 1996.............................................. $ 226 $ 200 $ (254) $ 172
Year ended June 30, 1997.............................................. 172 282 (267) 187

5. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

JUNE 30,
--------------------

1996 1997
--------- ---------
Vehicles........................................................................................ $ 609 $ 609
Vehicles under capital leases................................................................... 175 322
Furniture and equipment......................................................................... 48 102
Computer equipment.............................................................................. 71 124
Leasehold improvements.......................................................................... 76 82
--------- ---------
979 1,239
Accumulated depreciation and amortization....................................................... (638) (797)
--------- ---------
$ 341 $ 442
--------- ---------
--------- ---------

6. ACCRUED EXPENSES

Accrued expenses are comprised of the following:

JUNE 30,
--------------------

1996 1997
--------- ---------
Salaries and wages................................................................................ $ 125 $ 139
Payroll taxes..................................................................................... 85 94
Accrued vacation.................................................................................. 100 111
Other............................................................................................. 18 18
--------- ---------
$ 328 $ 362
--------- ---------
--------- ---------

F-120

AERO SPECIAL DELIVERY SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. LINE OF CREDIT AND NOTES PAYABLE

At June 30, 1996, the Company had borrowed $57 under a line of credit
agreement with a bank. The line was unsecured and required monthly interest
payments at a variable rate of interest (11.75% at June 30, 1996). The
outstanding balance was paid in full in December 1996. At September 30, 1997 the
Company had $25 outstanding under a new agreement.

At June 30, 1996, the Company had a note payable with a balance outstanding
of $65. The note was unsecured, non-interest bearing and was paid in full by
December 1996.

At June 30, 1996 and 1997, the Company had a note payable with a balance
outstanding of $166 and $20, respectively. The note was unsecured, bore interest
at 8% and was paid in full in August 1997.

CAPITAL LEASE LIABILITY

The Company has numerous delivery vehicles under various lease agreements,
which qualify as capital leases. Future minimum lease payments related to these
agreements are as follows:

FISCAL YEAR
- ----------------------------------------------------------------------------------------------------------

1998...................................................................................................... $ 105
1999...................................................................................................... 81
2000...................................................................................................... 61
---------
247
Less imputed intrest...................................................................................... (27)
---------
220
Less: current portion..................................................................................... (89)
---------
$ 131
---------
---------

8. INCOME TAXES

The following reconciles the federal income tax provision computed at the
U.S. federal income tax rate to the provision for income taxes:

YEAR ENDED
JUNE 30,
-------------
1996 1997
---- -----

Tax benefit computed at federal statutory rate (34%).......................... $(23) $(121)
State tax benefit............................................................. (5) (22)
Adjustment to deferred tax asset valuation allowance.......................... 23 139
Other......................................................................... 5 4
---- -----
$ -- $ --
---- -----

The Company has recorded a full valuation allowance for net deferred tax
assets which otherwise would have been recognized at June 30, 1996 and 1997.
Accordingly, no benefit has been recorded for the loss for the years then ended.

F-121

AERO SPECIAL DELIVERY SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

8. INCOME TAXES (CONTINUED)
Temporary differences which otherwise would give rise to deferred tax assets
and liabilities are as follows:

JUNE 30,
--------------------

1996 1997
--------- ---------
Payroll taxes and interest in dispute........................................................ $ 776 $ 1,075
Net operating loss carryforwards............................................................. 436 135
Accrued vacation and interest................................................................ -- 176
Cash basis to accrual basis adjustment....................................................... (186) (153)
Others, net.................................................................................. 32 (7)
--------- ---------
Net deferred tax asset....................................................................... 1,058 1,226
Valuation allowance.......................................................................... (1,058) (1,226)
--------- ---------
$ -- $ --
--------- ---------
--------- ---------

At June 30, 1997, the Company had available net operating loss carryforwards
of $370 for federal income tax purposes. The carryforwards are limited to future
taxable earnings of the Company expire in 2009.

9. RELATED PARTY TRANSACTIONS AND BALANCES

Due to related party consists of the following:

JUNE 30,
--------------------

1996 1997
--------- ---------
Note payable to stockholder, interest payable at 9%, due February 2000........................... $ 591 $ 591
Note payable to stockholder, interest payable at 9%, due July 2000............................... 28 48
Accrued interest................................................................................. 107 164
--------- ---------
726 803
Receivable from stockholder, non-interest bearing, due on demand................................. (182) (214)
--------- ---------
$ 544 $ 589
--------- ---------
--------- ---------

F-122

AERO SPECIAL DELIVERY SERVICE, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

10. COMMITMENTS AND CONTINGENCIES

OPERATING LEASES

The Company leases certain office equipment and automobiles under operating
leases expiring on various dates through 2001. Future minimum lease payments
under operating leases that have noncancelable lease terms at June 30, 1997, are
as follows:

FISCAL YEAR
- ----------------------------------------------------------------------------------------------------------

1998.................................................................................................... $ 213
1999.................................................................................................... 162
2000.................................................................................................... 127
2001.................................................................................................... 111
2002.................................................................................................... 9
---------
$ 622
---------
---------

Rental expense charged to operations was $155 and $217 for the years ended
June 30, 1996 and 1997, respectively.

LITIGATION

In addition to the IRS assessments and additional withholding taxes in
dispute (Note 3), the Company is party to other legal proceedings arising in the
ordinary course of business. In the opinion of management, their ultimate
resolution will not have a material adverse effect on the Company's financial
position or results of operations or cash flows.

F-123

REPORT OF INDEPENDENT ACCOUNTANTS

To the Stockholder of
S-Car-Go Courier, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of stockholder's equity and of cash flows present fairly, in all
material respects, the financial position of
S-Car-Go Courier, Inc. at December 31, 1996 and September 30, 1997, and the
results of its operations and its cash flows for the years ended December 31,
1995 and 1996 and the nine months ended September 30, 1997, in conformity with
generally accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe our audits
provide a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP
Price Waterhouse LLP
Sacramento, California
November 14, 1997

F-124

S-CAR-GO COURIER, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

ASSETS

Current assets:
Cash.............................................................................. $ 75 $ 102
Accounts receivable............................................................... 185 254

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

Total current assets............................................................ 260 356

Intangible assets, net.............................................................. 7 4
Property and equipment, net......................................................... 18 30
Other assets........................................................................ -- 11

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

$ 285 $ 401

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

LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
Accounts payable.................................................................. $ 8 $ 3
Accrued expenses.................................................................. 117 62
Taxes payable..................................................................... 29 29
Deferred income taxes............................................................. 21 73
Notes payable to related parties.................................................. 16 73

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

Total current liabilities....................................................... 191 240

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

Stockholder's equity
Common stock $1.00 par value; 1,000 shares authorized and issued; 500 shares
issued and outstanding.......................................................... 1 1
Retained earnings................................................................. 93 160

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

Total stockholder's equity...................................................... 94 161

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

$ 285 $ 401

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

See accompanying notes to financial statements.

F-125

S-CAR-GO COURIER, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------------- --------------------------

1995 1996 1996 1997
------------- ----------- ------------- -----------

(UNAUDITED)

Net sales................................................... $ 963 $ 1,263 $ 921 $ 1,251
Cost of sales............................................... 614 801 536 710
----- ----------- ----- -----------
Gross margin............................................ 349 462 385 541
----- ----------- ----- -----------
Operating expenses.......................................... 96 140 102 126
Sales and marketing expenses................................ 32 87 75 95
General and administrative expenses......................... 110 206 158 185
Depreciation and amortization............................... 16 15 11 11
----- ----------- ----- -----------
Total expenses.......................................... 254 448 346 417
----- ----------- ----- -----------
Operating income............................................ 95 14 39 124
Interest expense............................................ 2 2 1 5
----- ----------- ----- -----------
Income before provision for income taxes.................... 93 12 38 119
Provision for income taxes.................................. 40 7 18 52
----- ----------- ----- -----------
Net income.................................................. $ 53 $ 5 $ 20 $ 67
----- ----------- ----- -----------
----- ----------- ----- -----------

See accompanying notes to financial statements.

F-126

S-CAR-GO COURIER, INC.

STATEMENTS OF STOCKHOLDER'S EQUITY

(DOLLARS IN THOUSANDS)

NUMBER COMMON RETAINED TOTAL
OF SHARES STOCK EARNINGS EQUITY
------------- ------------- ----------- -----------

Balance, December 31, 1994............................................... 500 $ 1 $ 35 $ 36
Net income............................................................... 53 53
--
--- ----- -----
Balance, December 31, 1995............................................... 500 1 88 89
Net income............................................................... 5 5
--
--- ----- -----
Balance, December 31, 1996............................................... 500 1 93 94
Net income............................................................... 67 67
--
--- ----- -----
Balance, September 30, 1997.............................................. 500 $ 1 $ 160 $ 161
--
--
--- ----- -----
--- ----- -----

See accompanying notes to financial statements.

F-127

S-CAR-GO COURIER, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

YEARS ENDED DECEMBER NINE MONTHS ENDED
31, SEPTEMBER 30,
-------------------- ------------------------

1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income................................................................... $ 53 $ 5 $ 20 $ 67
Adjustments to reconcile net income to net cash provided by
(used for) operating activities:
Depreciation and amortization.............................................. 16 14 11 11
Changes in assets and liabilities:
Accounts receivable...................................................... (51) (44) (37) (69)
Other assets............................................................. -- 1 2 (11)
Accounts payable......................................................... (19) 1 (7) (5)
Accrued expenses......................................................... (35) 87 63 (55)
Income taxes payable..................................................... -- 28 29 --
Deferred income taxes.................................................... 39 (22) (9) 52
--- --- --- ---------
Net cash provided by (used in) operating activities...................... 3 70 72 (10)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment.......................................... (4) (4) (4) (20)

CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of (repayments on) notes payable to related parties, net............ (4) (20) (16) 57
--- --- --- ---------
Net (decrease) increase in cash.............................................. (5) 46 52 27
Cash at beginning of period.................................................. 34 29 29 75
--- --- --- ---------
Cash at end of period........................................................ $ 29 $ 75 $ 81 $ 102
--- --- --- ---------
--- --- --- ---------

See accompanying notes to financial statements.

F-128

S-CAR-GO COURIER, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION AND MERGER

S-Car-Go Courier, Inc. (the "Company") was incorporated in 1992. The Company
provides same-day, on-demand delivery services to customers in and around the
San Francisco Bay Area. Two major customers comprised 23% and 29% of revenues in
1995 and 1996 and 23% for the nine months ended September 30, 1997.

The Company and its stockholder have entered into a definitive agreement
with Dispatch Management Services Corp. ("DMS") pursuant to which the Company
will merge with DMS. All outstanding shares of the Company will be exchanged for
cash and common stock of DMS concurrent with the consummation of the initial
public offering of the common stock of DMS.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized upon delivery of packages to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets.
Property and equipment consists of computer equipment and vehicles with
estimated useful lives of 5 years.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of accounts receivable/payable and accrued expenses
approximates fair value because of the short maturity of these instruments. The
fair value of notes payable to related parties can not be estimated due to the
related party relationships involved (Note 6).

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to concentrations
of credit risk consist principally of trade accounts receivable. Receivables are
not collateralized and accordingly, the Company performs ongoing credit
evaluations of its customers to reduce the risk of loss.

INCOME TAXES

F-129

S-CAR-GO COURIER, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data for the nine months ended September 30, 1996 is
unaudited, however, in the opinion of management, the interim data includes all
adjustments, consisting only of normal recurring adjustments, necessary for a
fair statement of the results for the interim periods.

INTANGIBLE ASSET

The intangible asset is a covenant not to compete agreement entered into
with a former stockholder in connection with the redemption in 1994 of common
stock. Consideration paid for the covenant was $23, which is being amortized
over its life of 5 years.

RECLASSIFICATIONS

Certain reclassifications have been made in the financial statements to
conform to the 1997 presentation.

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Equipment....................................................... $ 67 $ 67
Vehicles........................................................ 12 32
--- ---
79 99
Less: Accumulated depreciation.................................. (61) (69)
--- ---
$ 18 $ 30
--- ---
--- ---

Depreciation expense for the years ended December 31, 1995 and 1996 was $11
and $10 and $8 for the nine months ended September 30, 1997.

4. ACCRUED EXPENSES

Accrued expenses consist of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- -----------------

Payroll and payroll taxes................................................. $ 43 $ 58
Bonus..................................................................... 63 --
Consulting................................................................ 11 --
Other..................................................................... -- 4
----- ---
Total accrued expenses.................................................. $ 117 $ 62
----- ---
----- ---

F-130

S-CAR-GO COURIER, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

5. INCOME TAXES

The provision for income taxes consists of the following:

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
---------------------- ---------------------
1995 1996 1997
----- --------- ---------------------

Current tax expense
Federal............................................... $ 1 $ 23 $ --
State................................................. -- 6 --
--- --- -----
1 29 --
--- --- -----
Deferred tax expense
Federal............................................... 30 (17) 40
State................................................. 9 (5) 12
--- --- -----
39 (22) 52
--- --- -----
$ 40 $ 7 $ 52
--- --- -----
--- --- -----

The provision for income taxes differs from income taxes computed by
applying the U.S. statutory federal income tax rate as a result of the
following:

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------
1995 1996 1997
--------- --------- ------------------

Taxes computed at federal statutory rate (34%)...... $ 31 $ 4 $ 40
State taxes (net of federal benefit)................ 6 1 7
Other............................................... 3 2 5
--------- --------- -------
Provision for income taxes........................ $ 40 $ 7 $ 52
--------- --------- -------
--------- --------- -------
Effective rate.................................... 43.0% 58.3% 43.7%
--------- --------- -------
--------- --------- -------

Temporary differences giving rise to the Company's deferred tax liabilities
were as follows:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Deferred tax liabilities:
Accrual basis receivables/payables, net....................... $ 20 $ 72
Property and equipment........................................ 1 1
--- ---
$ 21 $ 73
--- ---
--- ---

F-131

S-CAR-GO COURIER, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

6. RELATED PARTY TRANSACTIONS

NOTES PAYABLE TO RELATED PARTIES

In March 1994, the Company borrowed $50 from a relative of the stockholder.
The note matures in March 1998 and bears interest at 7% payable annually.

On May 31, 1997, the Company issued a note payable to the stockholder.
Principal is payable on demand and bears interest at 12% per annum, payable
monthly.

INVESTMENT IN RELATED PARTY

In October 1994, San Francisco Dispatch Brokerage Center, Inc. ("SFDBC"), a
California Corporation, was formed for the purpose of performing the dispatch,
billing, accounting and other related functions for four delivery service
companies in San Francisco. Upon formation of SFDBC, the Company contributed
property and equipment to SFDBC in exchange for 20% of its common stock. The
value of the property and equipment was immaterial. The Company accounts for
this investment under the cost method as results of applying the equity method
would not differ materially.

The expenses of SFDBC are allocated among the four founding delivery service
companies based on transactions and revenue volume of each. In addition, the
Company's stockholder serves as a non-compensated officer of SFDBC. The total
expenses attributed to the Company were $107 and $154 in 1995 and 1996,
respectively and $142 for the nine months ended September 30, 1997. SFDBC also
provides similar services for another delivery service company. The resulting
profit is distributed to the founding companies monthly. These profits totaled
$11 and $14 in 1995 and 1996, respectively, and $16 for the nine months ended
September 30, 1997.

F-132

REPORT OF INDEPENDENT ACCOUNTANTS

To Gregory W. Austin

In our opinion, the accompanying statement of assets, liabilities and net
assets and the related statements of income and expense and changes in net
assets and of cash flows present fairly, in all material respects, the financial
position of Gregory W. Austin dba Battery Point Messenger and Alpha Express at
December 31, 1996 and September 30, 1997, and the results of its operations and
its cash flows for the years ended December 31, 1995 and 1996 and the nine
months ended September 30, 1997 in conformity with generally accepted accounting
principles. These financial statements are your responsibility; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Sacramento, California
November 14, 1997

F-133

GREGORY W. AUSTIN, SOLE PROPRIETORSHIP
DBA BATTERY POINT MESSENGER AND ALPHA EXPRESS

STATEMENTS OF ASSETS, LIABILITIES AND NET ASSETS

(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

ASSETS

Current assets:
Cash.............................................................................. $ 2 $ 4
Accounts receivable............................................................... 115 143
Prepaid and other current assets.................................................. 9 5
----- -----
Total current assets............................................................ 126 152
Property and equipment, net......................................................... 7 5
Intangible assets, net.............................................................. 21 42
----- -----
$ 154 $ 199
----- -----
----- -----

LIABILITIES AND NET ASSETS

Current liabilities:
Accounts payable.................................................................. $ 2 $ 5
Accrued payroll................................................................... 10 23
Borrowings under line of credit................................................... 21 32
----- -----
Total current liabilities....................................................... 33 60
Net assets.......................................................................... 121 139
----- -----
$ 154 $ 199
----- -----
----- -----

See accompanying notes to financial statements.

F-134

GREGORY W. AUSTIN, SOLE PROPRIETORSHIP
DBA BATTERY POINT MESSENGER AND ALPHA EXPRESS

STATEMENTS OF INCOME AND EXPENSE AND CHANGES IN NET ASSETS
(DOLLARS IN THOUSANDS)

NINE MONTHS
YEARS ENDED ENDED SEPTEMBER
DECEMBER 31, 30,
------------- ---------------
1995 1996 1996 1997
---- ---- ----- -----
(UNAUDITED)

Net sales....................................................................... $576 $732 $ 532 $ 657
Cost of sales................................................................... 315 397 279 334
---- ---- ----- -----
Gross margin.................................................................. 261 335 253 323
---- ---- ----- -----
Operating expenses.............................................................. 82 113 81 100
Sales and marketing............................................................. 3 24 10 19
General and administrative expenses............................................. 26 31 17 22
Depreciation and amortization................................................... 7 10 7 11
---- ---- ----- -----
118 178 115 152
---- ---- ----- -----
Operating income................................................................ 143 157 138 171
Interest expense................................................................ 2 3 2 2
---- ---- ----- -----
Net income...................................................................... 141 154 136 169
Net assets at beginning of period............................................... 46 106 106 121
Distributions to owner.......................................................... (81) (139) (116) (151)
---- ---- ----- -----
Net assets at end of period..................................................... $106 $121 $ 126 $ 139
---- ---- ----- -----
---- ---- ----- -----
Unaudited pro forma information:
Pro forma income before income taxes.......................................... $141 $154 $ 136 $ 169
Provision for income taxes.................................................... (56) (62) (54) (68)
---- ---- ----- -----
Pro forma net income............................................................ $ 85 $ 92 $ 82 $ 101
---- ---- ----- -----
---- ---- ----- -----

See accompanying notes to financial statements.

F-135

GREGORY W. AUSTIN, SOLE PROPRIETORSHIP
DBA BATTERY POINT MESSENGER AND ALPHA EXPRESS

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

NINE MONTHS
YEARS ENDED ENDED SEPTEMBER 30,
DECEMBER 31,
----------------
--------------------
1995 1996 1996 1997
--------- --------- --------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income...................................................................... $ 141 $ 154 $ 136 $ 169
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization................................................. 7 10 7 11
Changes in assets and liabilities:
Accounts receivable......................................................... (49) (13) (19) (28)
Prepaid and other current assets............................................ (4) (2) 6 4
Accounts payable............................................................ 3 (4) (1) 3
Accrued expenses............................................................ 1 4 8 13
--------- --------- --------- ---------
Net cash provided by operating activities................................. 99 149 137 172
--------- --------- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Payments for customer lists..................................................... (18) (12) (12) (30)
Purchases of property and equipment, net........................................ (10) -- -- --
--------- --------- --------- ---------
Net cash used for investing activities.................................... (28) (12) (12) (30)
--------- --------- --------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings (repayments) on line of credit, net.................................. 9 2 1 11
Distributions to owner.......................................................... (81) (139) (116) (151)
--------- --------- --------- ---------
Net cash used for financing activities.................................... (72) (137) (115) (140)
--------- --------- --------- ---------
Net (decrease) increase in cash................................................. (1) -- 10 2
Cash at beginning of period..................................................... 3 2 2 2
--------- --------- --------- ---------
Cash at end of period........................................................... $ 2 $ 2 $ 12 $ 4
--------- --------- --------- ---------
--------- --------- --------- ---------

See accompanying notes to financial statements.

F-136

GREGORY W. AUSTIN, SOLE PROPRIETORSHIP
DBA BATTERY POINT MESSENGER AND ALPHA EXPRESS

NOTES TO FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS)

1. ORGANIZATION AND MERGER

BUSINESS ORGANIZATION

Battery Point Messenger was founded in 1988 by Gregory W. Austin. In May
1995, Battery Point Messenger purchased the customer list of Alpha Express for
$30 along with the rights to the use of such name. Battery Point Messenger and
Alpha Express (the Company) operate as a sole proprietorship and provide
same-day, on-demand delivery services predominately in the San Francisco central
business district. In July 1997 the Company purchased the customer list of A to
Z Couriers (California) Inc. for $30 and these customers are now serviced by
Battery Point Messenger and Alpha Express.

The financial statements are based on the assets, liabilities and
transactions recorded in the accounting records of Gregory W. Austin dba Battery
Point Messenger and Alpha Express. All assets and liabilities of a personal
nature are not recorded in such records and have been excluded from the
financial statements.

MERGER

The Company has entered into a definitive agreement with Dispatch Management
Services Corporation ("DMS") pursuant to which the Company will merge with the
DMS. The Company's assets will be exchanged for cash and common stock of DMS
concurrent with the consummation of the initial public offering of the common
stock of DMS.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets.
Property and equipment consists primarily of computer and communications
equipment and is being depreciated over 5 years.

INTANGIBLE ASSETS

The Company capitalizes the cost of purchased customer lists and amortizes
this cost over the period of the related covenants not to compete which range
from 2 to 5 years. Accumulated amortization was $9

F-137

GREGORY W. AUSTIN, SOLE PROPRIETORSHIP
DBA BATTERY POINT MESSENGER AND ALPHA EXPRESS

NOTES TO FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS) (CONTINUED)

and $14 at December 31, 1996 and September 30, 1997. Amortization expense was $3
and $6 for the years ended December 31, 1995 and 1996 and $9 for the nine months
ended September 30, 1997.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable/payable and accrued
expenses approximates fair value because of the short maturity of these
instruments. Additionally, interest rates on the line of credit are approximate
market rates for debt with similar terms.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
Receivables are not collaterized and, accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

ADVERTISING COSTS

The Company advertises through the use of color brochures and direct
mailings. Advertising costs are expensed as incurred and amounted to $2 and $20
for the years ended December 31, 1995 and 1996 and $5 for the nine months ended
September 30, 1997.

INCOME TAXES

The Company is a sole proprietorship and, accordingly, income generated from
its operations is taxed at the individual level. Therefore, a provision for
income taxes has not been provided. Prior to consummation of the merger
discussed in note 1, the Company plans to incorporate. Therefore, proforma
income tax expense has been included in the statement of income and expense and
changes in net assets to reflect the estimated income tax expense the Company
would have incurred had it been a corporation for all periods presented.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data for the nine months ended September 30, 1996 is
unaudited; however in the opinion of management, the interim data includes all
adjustments, consisting of only normal recurring adjustments, necessary for a
fair statement of the results for the interim periods.

F-138

GREGORY W. AUSTIN, SOLE PROPRIETORSHIP
DBA BATTERY POINT MESSENGER AND ALPHA EXPRESS

NOTES TO FINANCIAL STATEMENTS
(DOLLARS IN THOUSANDS) (CONTINUED)

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Communication equipment......................................... $ 24 $ 24
Computer equipment.............................................. 11 11
Other........................................................... 5 5
--- ---
40 40
Accumulated depreciation........................................ (33) (35)
--- ---
$ 7 $ 5
--- ---
--- ---

Depreciation expense was $4 and $4 for the years ended December 31, 1995 and
1996 and $2 for the nine months ended September 30, 1997.

4. LINE OF CREDIT

The Company has a $33 revolving business line of credit with its primary
banking institution. Principal and interest payments, which amount to 2% of the
ending monthly balance, are paid on a monthly basis. The annual percentage rate
was 13.5% at December 31, 1995 and 1996, and 13% at September 30, 1997.

5. RELATED PARTIES

In October 1994, San Francisco Dispatch Brokerage Center, Inc. (SFDBC), a
California Corporation, was formed for the purpose of performing the dispatch,
billing, accounting and other related functions for several delivery services in
San Francisco. Upon formation of SFDBC, the Company contributed property and
equipment to SFDBC in exchange for 20% of its common stock. The value of the
property and equipment was immaterial. The Company accounts for this investment
under the cost method as the results of applying the equity method would not
differ materially.

Upon formation of the SFDBC through February 28, 1997, Gregory W. Austin
served as an officer of the SFDBC and was paid an annual salary of $24. All
salaries and expenses of the SFDBC are allocated among the four founding
delivery service companies based on transactions and revenue volume of each.
SFDBC also provided similar services to other messenger companies. The revenues
earned on these services are distributed to the founding delivery service
companies monthly, and have been classified as a reduction of operating expenses
as they are immaterial. The total expenses, net of associated revenues, charged
to the Company were $82 and $113 in 1995 and 1996 and $100 for the nine months
ended September 30, 1997.

F-139

REPORT OF INDEPENDENT ACCOUNTANTS

To Christopher D. Neal

In our opinion, the accompanying statement of assets, liabilities and net assets
and the related statements of income and expense and changes in net assets and
of cash flows present fairly, in all material respects, the financial position
of Christopher D. Neal d/b/a Zap Courier and Crosstown Messenger at September
30, 1997, and the results of operations and cash flows for the nine months ended
September 30, 1997, in conformity with generally accepted accounting principles.
These financial statements are your responsibility; our responsibility is to
express an opinion on these financial statements based on our audit. We
conducted our audit of these statements in accordance with generally accepted
auditing standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP
Price Waterhouse LLP

Sacramento, California

November 25, 1997

F-140

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP
DBA ZAP COURIER AND CROSSTOWN MESSENGER

STATEMENT OF ASSETS, LIABILITIES AND NET ASSETS

(DOLLARS IN THOUSANDS)

SEPTEMBER 30,
1997
---------------

ASSETS

Current assets:
Cash............................................................................................. $ 12
Accounts receivable.............................................................................. 154
Other current assets............................................................................. 9
-----
Total current assets........................................................................... 175
Property and equipment, net........................................................................ 43
Intangible assets, net............................................................................. 108
-----
$ 326
-----
-----

LIABILITIES AND NET ASSETS
Current liabilities:
Accounts payable................................................................................. $ 6
Accrued payroll.................................................................................. 24
Current portion of long-term debt................................................................ 73
Borrowings under line of credit.................................................................. 13
-----
Total current liabilities...................................................................... 116
Long-term debt (net of current portion)............................................................ 52
-----
Total liabilities.............................................................................. 168
Net assets......................................................................................... 158
-----
$ 326
-----
-----

See accompanying notes to financial statements.

F-141

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP
DBA ZAP COURIER AND CROSSTOWN MESSENGER

STATEMENT OF INCOME AND EXPENSE AND CHANGES IN NET ASSETS

(DOLLARS IN THOUSANDS)

NINE MONTHS ENDED
SEPTEMBER 30,
------------------------
1996 1997
----------- -----------

(UNAUDITED)
Net sales................................................................................ $ 448 $ 593
Cost of sales............................................................................ 243 299
----- -----
Gross margin........................................................................... 205 294
----- -----
Operating expenses....................................................................... 64 84
Sales and marketing...................................................................... 49 55
General and administrative expenses...................................................... 20 31
Depreciation and amortization............................................................ 3 10
----- -----
136 180
----- -----
Operating income......................................................................... 69 114
Interest expense, net.................................................................... (3) (5)
Other income............................................................................. -- 2
----- -----
Net income............................................................................... 66 111
Net assets at beginning of period........................................................ 72 82
Distributions to owner................................................................... (44) (35)
----- -----
$ 94 $ 158
----- -----
----- -----
Net assets at end of period
Unaudited pro forma information:
Pro forma income before income taxes................................................... $ 66 $ 111
Provision for income taxes............................................................. (26) (44)
----- -----
Pro forma net income..................................................................... $ 40 $ 67
----- -----
----- -----

See accompanying notes to financial statements.

F-142

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP
DBA ZAP COURIER AND CROSSTOWN MESSENGER

STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

NINE MONTHS
ENDED
SEPTEMBER 30,
------------------------

1996 1997
------------- ---------

(UNAUDITED)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income................................................................................... $ 66 $ 111
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization.............................................................. 3 10
Changes in assets and liabilities:
Accounts receivable...................................................................... (24) (54)
Other current assets..................................................................... 2 (1)
Accounts payable......................................................................... 1 (8)
Accrued expenses......................................................................... 5 16
--- ---------
Net cash provided by operating activities.............................................. 53 74
--- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of customer list.................................................................... -- (10)
Purchases of property and equipment, net..................................................... (13) (35)
--- ---------
Net cash used for investing activities................................................. (13) (45)
--- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings on line of credit and long-term debt, net......................................... 10 12
Distributions to owner....................................................................... (44) (35)
--- ---------
Net cash provided by (used for) financing activities................................... (34) (23)
--- ---------
Net increase in cash......................................................................... 6 6
Cash at beginning of period.................................................................. 4 6
--- ---------
Cash at end of period........................................................................ $ 10 $ 12
--- ---------
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Acquisition of customer list and issuance of note payable.................................... $ -- $ 100
--- ---------
--- ---------

See accompanying notes to financial statements.

F-143

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP
DBA ZAP COURIER AND CROSSTOWN MESSENGER

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION AND MERGER

BUSINESS ORGANIZATION

Zap Courier was founded in 1991 by Christopher D. Neal (the Proprietor) and
operates as a sole proprietorship. In September 1997 Zap Courier purchased the
customer list of Crosstown Messenger along with the rights to the use of such
name. The seller agreed not to compete for a period of four years. Zap Courier
provides same-day, on-demand delivery services predominately in the San
Francisco Metropolitarian Area, while Crosstown Messenger provides immediate
delivery services in the San Francisco central business district area.
Deliveries are performed by bike and vehicle messengers.

The financial statements are based on the assets, liabilities and
transactions recorded in the accounting records of Christopher D. Neal dba Zap
Courier and Crosstown Messenger (the Company). All assets and liabilities of a
personal nature not recorded in such records have been excluded from the
financial statements.

MERGER

The Company has entered into a definitive agreement with Dispatch Management
Services Corporation ("DMS") pursuant to which the Company will merge with the
DMS. The Company's assets will be exchanged for cash and common stock of DMS
Corporation concurrent with the consummation of the initial public offering of
the common stock of DMS.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets.
Property and equipment consists primarily of vehicles and communications
equipment and is being depreciated over 5 years.

INTANGIBLE ASSET

The $110 purchase price of the customer list and brand name of Crosstown
Messenger, and the covenant not to compete was capitalized and is being
amortized over four years using the straight-line

F-144

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP
DBA ZAP COURIER AND CROSSTOWN MESSENGER

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
method. Amortization expense for the nine months ended September 30, 1997 and
accumulated amortization at September 30, 1997 was $2. The carrying value of
intangible assets is assessed for recoverability by management based on an
analysis of future undiscounted cash flows from the underlying operations.
Management believes that there has been no impairment of intangible assets at
September 30, 1997.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable/payable, and accrued
expenses approximate fair value because of the short maturity of these
instruments. Borrowings under the line of credit approximate fair value because
the interest rate on the line of credit approximates market rates for debt with
similar terms. The carrying amount of long-term debt is considered to
approximate its fair value as the effect of imputing interest at market rates
would be immaterial.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to concentrations
of credit risk consist principally of trade accounts receivable. Receivables are
not collaterized and accordingly, the Company performs ongoing credit
evaluations of its customers to reduce the risk of loss.

ADVERTISING COSTS

The Company advertises primarily through the print media in weekly San
Francisco Bay area publications. Advertising costs are expensed as incurred and
amounted to $21 for the nine months ended September 30, 1997.

INCOME TAXES

The Company is a sole proprietorship and, accordingly, income generated from
its operations is taxed at the individual level. Therefore, a provision for
income taxes has not been provided. Prior to the consummation of the merger
described in Note 1, the Company plans to incorporate. Therefore, proforma
income tax expense has been included in the statement of income and expense and
changes in net assets to reflect the estimated income tax expense the Company
would have incurred had it been a corporation for all periods presented.

UNAUDITED FINANCIAL STATEMENTS

F-145

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP
DBA ZAP COURIER AND CROSSTOWN MESSENGER

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

SEPTEMBER 30,
1997
---------------

Communication equipment........................................................ $ 13
Vehicles....................................................................... 43
---
56
Accumulated depreciation....................................................... (13)
---
$ 43
---
---

Depreciation expense for the nine months ended September 30, 1997 was $8.

4. BORROWINGS

LINE OF CREDIT

The Company has a $55 revolving business line of credit with its primary
banking institution. Principal and interest payments, which amount to 2% of the
ending monthly balance, are paid on a monthly basis. The annual percentage rate
was 13.25% at September 30, 1997.

LONG-TERM DEBT

The proprietor issued a non-interest bearing promissory note for $110 in
connection with the purchase of the Crosstown Messenger customer list and brand
name discussed in Note 1. The note is secured by his interest in the Company and
three of his personal vehicles. The note payable is recorded at its gross amount
as imputed interest is immaterial. The Company also has various other notes
payable secured by vehicles of the Company with interest rates of approximately
12%. Payments under these notes are due as follows:

YEAR ENDED SEPTEMBER 30,
- --------------------------------------------------------------------------------------

1998.................................................................................. $ 73
1999.................................................................................. 52
---------
$ 125
---------
---------

5. RELATED PARTIES

F-146

CHRISTOPHER D. NEAL, SOLE PROPRIETORSHIP
DBA ZAP COURIER AND CROSSTOWN MESSENGER

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

5. RELATED PARTIES (CONTINUED)
Upon formation of the SFDBC to date, Christopher D. Neal has served as a
non-compensated officer of the SFDBC. All salaries and expenses of the SFDBC are
allocated among the four founding delivery service companies based on
transactions and revenue volume of each. SFDBC also provided similar services to
other messenger companies. The revenues earned on these services are distributed
to the founding delivery service companies monthly and have been classified as a
reduction of operating expenses as they are immaterial. The total expenses, net
of associated revenues, charged to the Company were $84 for the nine months
ended September 30, 1997.

F-147

REPORT OF INDEPENDENT ACCOUNTANTS

To Michael S. Studebaker

In our opinion, the accompanying statement of assets, liabilities and net
assets and the related statements of income and expense and changes in net
assets and of cash flows present fairly, in all material respects, the financial
position of Michael S. Studebaker dba Studebaker Messenger Services at September
30, 1997, and the results of operations and cash flows for the nine months ended
September 30, 1997, in conformity with generally accepted accounting principles.
These financial statements are your responsibility; our responsibility is to
express an opinion on these financial statements based on our audit. We
conducted our audit of these statements in accordance with generally accepted
auditing standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP
Price Waterhouse LLP
Sacramento, California
December 12, 1997

F-148

MICHAEL S. STUDEBAKER, SOLE PROPRIETORSHIP
DBA STUDEBAKER MESSENGER SERVICES

STATEMENT OF ASSETS, LIABILITIES AND NET ASSETS

(DOLLARS IN THOUSANDS)

SEPTEMBER 30,
-------------------
1997
-------------------

ASSETS
Current assets:
Cash......................................................................................... $ 1
Accounts receivable.......................................................................... 79
-----
Total current assets....................................................................... 80
Property and equipment, net.................................................................... 36
Other assets................................................................................... 2
-----
$ 118
-----
LIABILITIES AND NET ASSETS
Current liabilities:
Accounts payable $ 3
Accrued payroll.............................................................................. 8
Borrowings under line of credit.............................................................. 14
-----
Total current liabilities.................................................................. 25
Net assets..................................................................................... 93
-----
$ 118
-----
-----

See accompanying notes to financial statements.

F-149

MICHAEL S. STUDEBAKER, SOLE PROPRIETORSHIP
DBA STUDEBAKER MESSENGER SERVICES

STATEMENTS OF INCOME AND EXPENSE AND CHANGES IN NET ASSETS

(DOLLARS IN THOUSANDS)

NINE MONTHS
ENDED SEPTEMBER 30,
------------------------
1996 1997
------------- ---------

(UNAUDITED)
Net sales.............................................................................. $ 244 $ 309
Cost of sales.......................................................................... 140 179
----- ---------
Gross margin......................................................................... 104 130
----- ---------
Operating expenses..................................................................... 25 30
Sales and marketing.................................................................... 10 15
General and administrative expenses.................................................... 18 30
Depreciation........................................................................... 6 11
----- ---------
59 86
----- ---------
Operating income....................................................................... 45 44

Interest expense....................................................................... (1) (1)
----- ---------
Net income............................................................................. 44 43
Net assets at beginning of period...................................................... 73 83
Distributions to owner................................................................. (40) (33)
----- ---------
Net assets at end of period............................................................ $ 77 $ 93
----- ---------
----- ---------
Unaudited pro forma information:
Pro forma income before income taxes................................................. $ 44 $ 43
Provisions for income taxes.......................................................... 18 17
----- ---------
Pro forma net income................................................................... $ 26 $ 26
----- ---------
----- ---------

See accompanying notes to financial statements.

F-150

MICHAEL S. STUDEBAKER, SOLE PROPRIETORSHIP

DBA STUDEBAKER MESSENGER SERVICES

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

NINE MONTHS
ENDED SEPTEMBER 30,
------------------------
1996 1997
------------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income.................................................................................. $ 44 $ 43
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation............................................................................ 6 11
Changes in assets and liabilities:
Accounts receivable................................................................... (19) (22)
Other assets.......................................................................... (1) (1)
Accounts payable...................................................................... (1) --
Accrued payroll....................................................................... 19 (1)
--- ---
Net cash provided by operating activities........................................... 48 30
--- ---
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment, net.................................................... (8) (9)
--- ---
CASH FLOWS FROM FINANCING ACTIVITIES:
Change in borrowings under line of credit, net.............................................. 7 (1)
Distributions to owner...................................................................... (40) (33)
--- ---
Net cash used for financing activities (33) (34)
--- ---
Net (decrease) increase in cash............................................................. 7 (13)
Cash at beginning of period................................................................. 1 14
--- ---
Cash at end of period....................................................................... $ 8 $ 1
--- ---
--- ---

See accompanying notes to financial statements.

F-151

MICHAEL S. STUDEBAKER, SOLE PROPRIETORSHIP
DBA STUDEBAKER MESSENGER SERVICES

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION AND MERGER

Studebaker Messenger Services was founded in 1990 by Michael S. Studebaker
(the Proprietor) and operates as a sole proprietorship. Studebaker Messenger
Services is messenger service provider offering urgent point-to-point services
primarily for the San Francisco East Bay Area. Deliveries are performed by both
bike and vehicle messengers.

The financial statements are based on the assets, liabilities and
transactions recorded in the accounting records of Michael S. Studebaker dba
Studebaker Messenger Services. All assets and liabilities of a personal nature
not recorded in such records have been excluded from the financial statements.

The Company has entered into a definitive agreement with Dispatch Management
Services Corporation ("DMS") pursuant to which the Company will merge with the
DMS. The Company's assets will be exchanged for cash and common stock of DMS
Corporation concurrent with the consummation of the initial public offering of
the common stock of DMS.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets.
Property and equipment consists primarily of vehicles, bikes and computer and
communication equipment and is being depreciated over 5 years.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable/payable and accrued
expenses approximate fair value because of the short maturity of these
instruments. Borrowings under the line of credit approximate fair value because
the interest rate on the line of credit approximate market rates for debt with
similar terms.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
Receivables are not collaterized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

F-152

MICHAEL S. STUDEBAKER, SOLE PROPRIETORSHIP
DBA STUDEBAKER MESSENGER SERVICES

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
ADVERTISING COSTS

The Company advertises primarily through print media in San Francisco Bay
Area publications. Advertising costs are expensed as incurred and amounted to
$12 for the nine month period ended September 30, 1997.

INCOME TAXES

The Company is a sole proprietorship and, accordingly, income generated from
its operations is taxed at the individual level, therefore, a provision of
income taxes has not been provided. Prior to consummation of the merger
discussed in Note 1, the Company plans to incorporate. Proforma income tax
expense has been included in the statement of income and expense and changes in
net assets to reflect the estimated income tax expense the Company would have
incurred had it been a corporation for all periods presented.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data for the nine month period ended September 30,
1996 is unaudited; however in the opinion of management, the interim data
includes all adjustments, consisting of only normal recurring adjustments,
necessary for a fair statement of the results for the interim periods.

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

SEPTEMBER 30,
1997
---------------

Vehicles............................................................. $ 40
Communication equipment.............................................. 14
Computer equipment................................................... 13
Furniture and fixtures............................................... 8
Other................................................................ 7
---
82
Accumulated depreciation............................................. (46)
---
$ 36
---
---

4. LINE OF CREDIT

The Company has a $19 revolving business line of credit with its primary
banking institution. Principal and interest payments, which amount to 2% of the
ending monthly balance, are paid on a monthly basis. The annual percentage rate
was 13.25% at September 30, 1997.

F-153

MICHAEL S. STUDEBAKER, SOLE PROPRIETORSHIP
DBA STUDEBAKER MESSENGER SERVICES

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

5. RELATED PARTIES

Upon formation of the SFDBC through February 28, 1997, Michael S. Studebaker
served as a non-compensated officer. All salaries and expenses of the SFDBC are
allocated among the four founding delivery service companies based on
transactions and revenue volume of each. SFDBC also provided similar services to
other messenger companies. The revenues earned on these services are distributed
to the founding delivery service companies monthly and have been classified as a
reduction of operating expenses as they are immaterial. The total expenses, net
of associated revenues, charged to the Company were $30 for the nine months
ended September 30, 1997.

F-154

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
American Eagle Endeavors, Inc.

In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of operations, of stockholders' equity and of cash flows
present fairly, in all material respects, the financial position of American
Eagle Endeavors, Inc. and its subsidiaries at December 31, 1996 and September
30, 1997 and the results of their operations and their cash flows for the years
ended December 31, 1995 and 1996 and the nine months ended September 30, 1997,
in conformity with generally accepted accounting principles. 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 of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 6 to the
financial statements, the Company has negative working capital and has not
obtained a waiver with regard to its violations of certain bank covenants for an
adequate period of time. Alternative financing may be required if the Company
can not continue to obtain bank waivers. The uncertainties related to these
matters raise substantial doubt about the Company's ability to continue as a
going concern. Management's plan in regard to these matters are also described
in Note 6. These financial statements do not include any adjustments that might
result from the outcome of these uncertainties.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Detroit, Michigan
November 25, 1997

F-155

AMERICAN EAGLE ENDEAVORS, INC.

CONSOLIDATED BALANCE SHEETS

(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- -------------

ASSETS

Current assets
Cash and cash equivalents........................................................ $ 139 $ 95
Accounts receivable, net......................................................... 843 736
Prepaid income taxes............................................................. -- 67
Prepaid and other current assets................................................. 41 4
------ ------
Total current assets........................................................... 1,023 902

Notes receivable from officers..................................................... 181 17
Other assets, net.................................................................. 14 14
Property and equipment, net........................................................ 355 238
------ ------
$ 1,573 $ 1,171
------ ------
------ ------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
Bank line of credit.............................................................. $ 350
Accounts payable................................................................. $ 288 413
Accrued expenses................................................................. 110 96
Current maturities of long-term debt............................................. 143 83
Current maturities of subordinated debt to stockholders.......................... 47 90
Accrued income taxes............................................................. 240
------ ------
Total current liabilities...................................................... 828 1,032
Subordinated debt to stockholders.................................................. 268 173
Long-term debt, less current maturities............................................ 90 40
Deferred income taxes.............................................................. 116 85
------ ------
Total liabilities.............................................................. 1,302 1,330

Minority interest in subsidiary.................................................... 29 --

Commitments and contingencies (note 12)

Stockholders' equity (accumulated deficit):
Common stock $0.01 par value; 10,000,000 shares authorized; 10,500 shares issued
and outstanding................................................................ 1 1
Additional paid-in capital....................................................... 156 5
Retained earnings (accumulated deficit).......................................... 85 (165)
------ ------
Total stockholders' equity (deficit)........................................... 242 (159)
------ ------
$ 1,573 $ 1,171
------ ------
------ ------

See accompanying notes to consolidated financial statements

F-156

AMERICAN EAGLE ENDEAVORS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ----------------------

1995 1996 1996 1997
--------- --------- ----------- ---------

(UNAUDITED)

Net sales............................................................... $ 8,573 $ 8,536 $ 6,476 $ 5,222
Cost of sales........................................................... 5,420 5,293 4,058 3,447
--------- --------- ----------- ---------
Gross margin...................................................... 3,153 3,243 2,418 1,775
Operating expenses
Sales and marketing................................................... 1,528 1,535 1,149 1,008
General and administrative expenses................................... 890 940 600 1,081
Depreciation and amortization......................................... 165 174 130 130
--------- --------- ----------- ---------
Operating income (loss)................................................. 570 594 539 (444)
--------- --------- ----------- ---------
Other (income) expense
Interest expense...................................................... 103 62 49 51
Minority interest in subsidiary net income............................ (12) 13 11
Other, net............................................................ (4) 20 (3) (78)
--------- --------- ----------- ---------
Income (loss) before provision for income taxes......................... 483 499 482 (417)
Benefit (provision) for income taxes.................................... (190) (200) (197) 167
--------- --------- ----------- ---------
Net income (loss)....................................................... $ 293 $ 299 $ 285 $ (250)
--------- --------- ----------- ---------
--------- --------- ----------- ---------

See accompanying notes to consolidated financial statements.

F-157

AMERICAN EAGLE ENDEAVORS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

(DOLLARS IN THOUSANDS)

RETAINED
COMMON STOCK ADDITIONAL EARNINGS
---------------------- PAID-IN (ACCUMULATED
SHARES AMOUNT CAPITAL DEFICIT) TOTAL
--------- ----------- ----------- --------------- ---------

Balance at December 31, 1994............................... 10,500 $ 1 $ 156 $ (507) $ (350)
Net income................................................. 293 293
--------- ----- ----- ----- ---------
Balance at December 31, 1995............................... 10,500 1 156 (214) (57)
Net income................................................. 299 299
--------- ----- ----- ----- ---------
Balance at December 31, 1996............................... 10,500 1 156 85 242
Purchase and retirement of minority interest in
subsidiary............................................... (151) (151)
Net loss................................................... (250) (250)
--------- ----- ----- ----- ---------
Balance at September 30, 1997.............................. 10,500 $ 1 $ 5 $ (165) $ (159)
--------- ----- ----- ----- ---------
--------- ----- ----- ----- ---------

See accompanying notes to consolidated financial statements

F-158

AMERICAN EAGLE ENDEAVORS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

NINE MONTHS ENDED
YEARS ENDED
DECEMBER 31, SEPTEMBER 30,
------------------
--------------------
1995 1996 1996 1997
--------- --------- --------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)............................................................. $ 293 $ 299 $ 285 $ (250)
Adjustments to reconcile net income (loss) to net cash provided by (used for)
operating activities
Depreciation and amortization............................................... 165 174 130 125
Minority interest........................................................... (12) 13 11 (29)
Deferred taxes.............................................................. 165 (49) (165) (31)
Changes in assets and liabilities:
Accounts receivable....................................................... (94) 60 28 110
Prepaid and other assets.................................................. 4 (10) 34 36
Accounts payable.......................................................... 22 (94) (91) 124
Accrued expenses.......................................................... (236) 22 304 (254)
Income taxes payable...................................................... 22 237 (68)
--------- --------- --------- ---------
NET CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES.................... 329 652 536 (237)
--------- --------- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase and retirement of minority stock..................................... (151)
(Increase) decrease in officer notes receivable............................... (181) (181) 164
Purchases of property and equipment, net...................................... (44) (81) (28) (8)
--------- --------- --------- ---------
NET CASH USED FOR INVESTING ACTIVITIES.................................. (44) (262) (209) 5
--------- --------- --------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Increase (decrease) in line of credit......................................... (364) (50) 250 350
Payments on long-term debt, net............................................... 95 (262) (503) (162)
--------- --------- --------- ---------
NET CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES.................... (269) (312) (253) 188
--------- --------- --------- ---------
NET (DECREASE) INCREASE IN CASH AND EQUIVALENTS............................... 16 78 74 (44)
Cash and equivalents at beginning of the period............................... 45 61 61 139
--------- --------- --------- ---------
Cash and equivalents at end of the period..................................... $ 61 $ 139 $ 135 $ 95
--------- --------- --------- ---------
--------- --------- --------- ---------
Schedule of noncash investing and financing activities:
Property and equipment acquired under capital lease agreements............ $ -- $ 56 $ 56 $ --
Supplemental disclosures of cash flow information:
Cash paid during the year for:
Income taxes.............................................................. $ 4 $ 10 $ 5 $ 171
Interest.................................................................. $ 108 $ 65 $ 55 $ 58

See accompanying notes to consolidated financial statements

F-159

AMERICAN EAGLE ENDEAVORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

American Eagle Endeavors, Inc. and Subsidiaries (the "Company") is a courier
service and facilities traffic management firm. Primary offices are located in
Minneapolis, Minnesota and Phoenix, Arizona. The Company offers traditional
business courier services, such as on-call, same day, and dock service,
specialized transportation services tailored to individual customer needs, and
warehouse distribution services.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of American Eagle
Endeavors, Inc. and its majority-owned subsidiaries: American Eagle Express,
Inc. and American Eagle Express-Phoenix, Inc. All significant intercompany
accounts and transactions have been eliminated in consolidation.

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

CASH AND CASH EQUIVALENTS

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets.
The estimated lives used for computing depreciation and amortization are as
follows:

YEARS
---------

Transportation equipment.............................................................. 5 - 7
Equipment............................................................................. 5 - 7
Office furniture and fixtures......................................................... 5 - 7
Leasehold improvements................................................................ 4 - 5

F-160

AMERICAN EAGLE ENDEAVORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INCOME TAXES

Deferred income taxes are provided on a liability method whereby deferred
tax assets are recognized for deductible temporary differences, operating loss
and tax credit carryforwards and deferred tax liabilities are recognized for
taxable temporary differences. Temporary differences are the differences between
the report amounts of assets and liabilities and their tax bases. Deferred tax
assets are reduced by a valuation allowance when, in the opinion of management,
it is more likely than not that some portion or all of the deferred tax assets
will not be realized. Deferred tax assets and liabilities are adjusted for the
effects of changes in tax laws and rates on the date of enactment.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable, notes receivable/ payable and accrued expenses approximates
fair value because of the short maturity of these instruments. The estimated
fair value of long-term debt and other long-term liabilities approximates its
carrying value. Additionally, interest rates on outstanding debt are at rates
which approximate market rates for debt with similar terms and average
maturities.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
As described further in Note 12, a significant portion of gross receivables are
due from the franchisor. The Company performs ongoing credit evaluations of its
customers to reduce the risk of loss.

UNAUDITED INTERIM FINANCIAL STATEMENTS

In the opinion of management, the Company has made all adjustments,
consisting only of normal recurring adjustments, necessary for a fair
presentation of the results of operations and cash flows for the nine months
ended September 30, 1996, as presented in the accompanying unaudited financial
statements.

3. ALLOWANCE FOR DOUBTFUL ACCOUNTS

BALANCE AT CHARGED TO BALANCE
BEGINNING COSTS AND AT END
OF PERIOD EXPENSES WRITE-OFFS OF PERIOD
------------- --------------- ----------- -------------

Year ended December 31, 1995....................................... $ 25 $ 38 $ (34) $ 29
Year ended December 31, 1996....................................... $ 29 $ 40 $ (26) $ 43
Period ended September 30, 1997.................................... $ 43 $ 17 $ (19) $ 41

F-161

AMERICAN EAGLE ENDEAVORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- -------------

Equipment........................................................................... $ 468 $ 489
Furniture and fixture............................................................... 332 332
Vehicles............................................................................ 128 128
Leasehold improvements.............................................................. 101 101
------ ------
1,029 1,050
Accumulated depreciation and amortization........................................... (674) (812)
------ ------
$ 355 $ 238
------ ------
------ ------

Property and equipment above includes leased equipment with a cost of $144
and $145 and accumulated depreciation of $63 and $84 at December 31, 1996 and
September 30, 1997, respectively. Depreciation expense for the periods ended
December 31, 1995, 1996 and September 30, 1997 was $162, $174 and $131,
respectively.

5. ACCRUED EXPENSES

Accrued expenses comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- -----------------

Payroll and payroll taxes........................................................... $ 41 $ 14
Accrued vacation.................................................................... 24 21
Other............................................................................... 45 61
----- ---
Total accrued liabilities........................................................... $ 110 $ 96
----- ---
----- ---

6. NOTE PAYABLE TO BANK

The Company has a financing agreement with a bank consisting of a $350 line
of credit and a term loan (see Note 7). Outstanding borrowings bear interest at
the bank's prime lending rate plus 1.5 percent (10 percent at September 30, 1997
and 9.75 percent at December 31, 1996), are subject to borrowing base
availability, are secured by substantially all of the Company-assets, and are
guaranteed by the Company's stockholders. Outstanding borrowings against the
line of credit were $350, $0 and $50 at September 30, 1997, December 31, 1996
and 1995, respectively.

The financing agreement contains provisions requiring compliance with
several financial covenants. At December 31, 1996 and September 30, 1997, the
Company was in violation of certain covenants. A waiver of these covenant
violations was received through December 31, 1997.

F-162

AMERICAN EAGLE ENDEAVORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. LONG-TERM DEBT

Long-term debt consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- -----------------

Term note payable to bank, secured by substantially all Company assets, due in
monthly installments of $10,000, plus interest at the bank's prime lending rate
plus 1.5%, to April 1998.......................................................... $ 160 $ 70
9.75% capital lease obligation, due in installments of $834, including interest to
January 2002, secured by equipment................................................ 46
10% equipment financing note, due in installments of $757, including interest to
January 1999, secured by equipment................................................ 17
Other equipment financing notes, due in 1999........................................ 10 53
----- ---
233 123
Less current maturities............................................................. 143 83
----- ---
$ 90 $ 40
----- ---
----- ---

Approximate aggregate maturities of long-term debt as of September 30, 1997,
are as follows:

YEARS ENDING DECEMBER 31:
- ----------------------------------------------------------------------------------------------------------

1997 (3 months ending December 31)........................................................................ $ 31
1998...................................................................................................... 52
1999...................................................................................................... 12
2000...................................................................................................... 8
2001...................................................................................................... 9
Thereafter................................................................................................ 11
---------
$ 123
---------
---------

8. SUBORDINATED DEBT TO STOCKHOLDERS

Subordinated debt consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

6% stockholder note payable, due in monthly installments of $6, including interest
to August 2001, unsecured......................................................... $ 269 $ 263
14% stockholder notes payable, due on or before September 1999, unsecured........... 46
----- -----
315 263
Less current maturities............................................................. 47 90
----- -----
$ 268 $ 173
----- -----
----- -----

These notes payable are subordinated to borrowings under its bank financing
agreement which allows monthly payments of $6.

F-163

AMERICAN EAGLE ENDEAVORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

9. MINIMUM LEASE PAYMENTS

The Company leases certain office space, computerized satellite vehicle
tracking systems, vehicles, and office equipment under leases expiring on
various dates through 2001. Future minimum lease payments required under leases
that have noncancelable lease terms in excess of one year at December 31, 1996
are as follows:

CAPITAL OPERATING NONCANCELLABLE
FISCAL YEAR LEASES LEASES SUBLEASES
- ----------------------------------------------------------------------------- ----------- ----------- -----------------

1997 (3 months ending December 31)........................................... $ 3 $ 102 $ (18)
1998......................................................................... 10 413 (50)
1999......................................................................... 10 399 (11)
2000......................................................................... 10 365
2001......................................................................... 10 83
Thereafter................................................................... 11 179
Less interest portion........................................................ (12)
--- ----------- ---
Net leases................................................................... $ 42 $ 1,541 $ (79)
--- ----------- ---
--- ----------- ---

Rental expense charged to operations was approximately $208, $211 and $326,
and rental income was approximately $22, $24 and $67 for the years ended
December 31, 1995 and 1996, and period ended September 30, 1997, respectively.

10. INCOME TAXES

The provision for income taxes comprises:

YEAR ENDED
DECEMBER 31,
-------------------- SEPTEMBER 30,
1995 1996 1997
--------- --------- ---------------

Current tax expense (benefit)
Federal.......................................................................... $ 6 $ 212 $ (116)
State and local.................................................................. 2 37 (20)
--------- --------- -----
8 249 (136)
Utilization of net operating loss carryforward..................................... 147
Deferred tax expense (benefit)..................................................... 35 (49) (31)
--------- --------- -----
Provision (benefit) for income taxes............................................... $ 190 $ 200 $ (167)
--------- --------- -----
--------- --------- -----

F-164

AMERICAN EAGLE ENDEAVORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

10. INCOME TAXES (CONTINUED)
The provision for income taxes differs from income taxes computed by
applying the U.S. statutory federal income tax rate as a result of the
following:

YEAR ENDED
DECEMBER 31,
-------------------- SEPTEMBER 30,
1995 1996 1997
--------- --------- ---------------

Tax provision (benefits) computed at federal statutory rate (35%).................. $ 169 $ 175 $ (146)
State taxes (net of federal benefit)............................................... 50 25 (21)
Other.............................................................................. (29)
--------- --------- -----
Provision (benefit) for income taxes............................................... $ 190 $ 200 $ (167)
--------- --------- -----
--------- --------- -----
Effective rate..................................................................... 39% 40% 40%
--------- --------- -----
--------- --------- -----

Temporary differences giving rise to the Company's deferred tax assets and
liabilities comprised the following:

DECEMBER 31,
-------------------- SEPTEMBER 30,
1995 1996 1997
--------- --------- ---------------

Deferred tax assets
Allowance for doubtful accounts................................................ $ 12 $ 43 $ 42
Accrued liabilities............................................................ 22 18 18
Other.......................................................................... 11
--------- --------- -----
45 61 60
Deferred tax liabilities
Accrual to cash basis adjustment............................................... (210) (154) (115)
Other.......................................................................... (23) (30)
--------- --------- -----
Net deferred tax liability................................................... $ (165) $ (116) $ (85)
--------- --------- -----
--------- --------- -----

11. RELATED PARTY TRANSACTIONS

During 1996, note agreements were executed with two of the Company's
officers. The notes receivable bear interest at 5.5% and 6.25% annually, and are
payable in balloon payments in 1999. $17 of the notes remained outstanding as of
September 30, 1997.

Franchise fees of $40 were incurred in 1996 relative to the franchise
agreements described below.

In September 1977, a subsidiary of the Company redeemed all of the shares
constituting a 20% minority interest in the subsidiary. Upon completion of this
redemption, the Company owns 100% of all subsidiaries. As the minority interest
was held by a related party, the assets and liabilities of the subsidiary are
presented at their historical cost basis.

F-165

AMERICAN EAGLE ENDEAVORS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

12. COMMITMENTS AND CONTINGENCIES

FRANCHISE AGREEMENT

During 1996, the Company entered into five-year franchise agreements with a
national same-day service courier franchisor for both the Phoenix and
Minneapolis locations. The initial franchise fee was $20 for each location and
continuing management fees are 10 percent of applicable gross receipts, as
defined by the agreement. Subsequent to year end, the management fees were
reduced to 7.25 from 8.25 percent. The stockholders of the Company are also
minority stockholders in the franchisor. In addition, at December 31, 1996, the
Company and one of its stockholders have guaranteed franchisor debt obligations
and related license payments totaling approximately $1,806, payable through
September 2007.

On September 16, 1997 the Company obtained a complete release from the
franchise agreement and all related commitments and contingencies other than
those related to the guaranteed debt obligations discussed above. In exchange
for this release the Company's principal shareholders have forfeited their
personal investments in the franchiser. Based on the financial position of the
franchisor, the Principal Shareholders believe that the Forfeited Shares in the
Franchisor have no value.

The franchiser is responsible for billing and collecting amounts from
customers approved by the Company and then submitting the receipts, less the
management fees, to the Company. Phoenix activated its franchise in October 1996
and Minneapolis activated its franchise subsequent to December 1996. Management
fees paid to the franchisor totaled approximately $38 and $250 for the year
ended December 31, 1996 and the nine months ended September 30, 1997,
respectively.

13. UNAUDITED SUBSEQUENT EVENTS

The Company and its stockholder have entered into a definitive agreement
with DMS Corporation ("DMS") pursuant to which the Company will merge with DMS.
All outstanding shares of the Company will be exchanged for cash concurrent with
the consummation of the initial public offering of the common stock of DMS.
Additionally, all obligations guaranteed by the Company, as described in Note
12, will be assumed by DMS upon consummation of the initial public offering.

F-166

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of

Washington Express Services, Inc.

In our opinion, the accompanying balance sheets, and the related statements
of operations, of stockholders' equity (deficiency) and of cash flows present
fairly, in all material respects, the financial position of Washington Express
Services, Inc. at September 30, 1997 and 1996, and the results of its operations
and its cash flows for each of the three years in the period ended September 30,
1997, in conformity with generally accepted accounting principles. 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 of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Detroit, Michigan
November 7, 1997

F-167

WASHINGTON EXPRESS SERVICES, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS)

SEPTEMBER 30,
--------------------

1996 1997
--------- ---------
ASSETS

Current assets
Cash......................................................................................... $ 7 $ 85
Accounts receivable, net..................................................................... 681 800
Loan receivable--stockholder................................................................. 90
Prepaid and other current assets............................................................. 57 159
--------- ---------
Total current assets....................................................................... 835 1,044

Property and equipment, net.................................................................... 242 458
Deposits....................................................................................... 62 36
--------- ---------
Total assets............................................................................... $ 1,139 $ 1,538
--------- ---------
--------- ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Line of credit............................................................................... $ 403 $ 600
Accounts payable and accrued expenses........................................................ 176 241
Deferred income tax liability................................................................ 236 248
Obligations under capital leases............................................................. 33 58
Notes payable................................................................................ 77 84
--------- ---------
Total current liabilities.................................................................... 925 1,231

Long-term liabilities
Obligations under capital leases............................................................. 73 83
Notes payable................................................................................ 98
Notes payable--stockholders.................................................................. 116 143
--------- ---------
Total liabilities.......................................................................... 1,114 1,555
--------- ---------

Commitments

Stockholders' Equity
Common stock $.01 par value (100,000 shares authorized; 9,332 and 5,926 issued and
outstanding) and additional paid-in capital................................................ 377 249
Advance to stockholder (Note 14)............................................................. (135)
Accumulated deficit.......................................................................... (217) (266)
--------- ---------
Total stockholders' equity (deficiency).................................................... 25 (17)
--------- ---------
Total liabilities and stockholders' equity................................................. $ 1,139 $ 1,538
--------- ---------
--------- ---------

See accompanying notes to financial statements.

F-168

WASHINGTON EXPRESS SERVICES, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEAR ENDED SEPTEMBER 30,
-------------------------------

1995 1996 1997
--------- --------- ---------
Net sales............................................................................ $ 6,056 $ 5,800 $ 5,756
Cost of sales........................................................................ 3,239 3,141 2,935
--------- --------- ---------
Gross margin....................................................................... 2,817 2,659 2,821

Selling, General and Administrative Expenses
Operating expenses................................................................. 1,666 1,555 1,677
Sales and marketing................................................................ 459 483 447
General and administrative expenses................................................ 435 390 578
Depreciation and amortization...................................................... 67 91 120
--------- --------- ---------

Operating income (loss).............................................................. 190 140 (1)

Other (income) expense
Interest expense................................................................... 91 70 95
Other, net......................................................................... 4 (18) (109)
--------- --------- ---------

Income before provision for income taxes............................................. 95 88 13
Provision for income taxes........................................................... 40 38 12
--------- --------- ---------

Net income........................................................................... $ 55 $ 50 $ 1
--------- --------- ---------
--------- --------- ---------

See accompanying notes to financial statements.

F-169

WASHINGTON EXPRESS SERVICES, INC.

STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIENCY)

(DOLLARS IN THOUSANDS)

RETAINED
EARNINGS TOTAL
COMMON ADVANCE TO (ACCUMULATED STOCKHOLDERS'
STOCK STOCKHOLDER DEFICIT) EQUITY
----------- ------------- --------------- ---------------

Balance at September 30, 1994................................ $ 377 $ -- $ (322) $ 55
Advances to stockholder...................................... (135) (135)
Net income................................................... 55 55
----- --- ----- ---
Balance at September 30, 1995................................ 377 (135) (267) (25)
Net income................................................... 50 50
----- --- ----- ---
Balance at September 30, 1996................................ 377 (135) (217) 25
Repurchase and retirement of 3,906 shares of common stock.... (158) 135 (50) (73)
Issuance of 500 shares of common stock....................... 30 30
Net income................................................... 1 1
----- --- ----- ---
Balance at September 30, 1997................................ $ 249 $ -- $ (266) $ (17)
----- --- ----- ---
----- --- ----- ---

See accompanying notes to financial statements.

F-170

WASHINGTON EXPRESS SERVICES, INC.

STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

YEAR ENDED SEPTEMBER 30,
-------------------------------

1995 1996 1997
--------- --------- ---------
OPERATING ACTIVITIES
Net income................................................................................. $ 55 $ 50 $ 1
Adjustments to reconcile net income to net cash provided by (used in)
operating activities
Depreciation and amortization............................................................ 66 91 120
Loss on disposal of assets............................................................... 5 1
Deferred income taxes.................................................................... (20) 29 12
Changes in operating assets and liabilities:
Accounts receivable.................................................................... (1) 4 (119)
Deposits............................................................................... 2 (45) 26
Prepaid expenses....................................................................... 19 (4) (102)
Accounts payable and accrued expenses.................................................. 156 (90) 65
Accrued interest payable--shareholders................................................. 8 8 9
--- --- ---
Net cash provided by operating activities.................................................. 290 44 12
--- --- ---

INVESTING ACTIVITIES
Net cash used in investing activities-purchase of property and equipment................... (21) (111) (265)
--- --- ---

FINANCING ACTIVITIES
Increase (reduction) in line of credit..................................................... (155) 118 197
Repayments from (advances to) stockholder.................................................. (41) (55)
Proceeds from issuance of common stock..................................................... 30
Decrease (increase) in loan receivable--stockholder........................................ (90) 90
Principal payments on notes payable--stockholders.......................................... (4) (11)
Proceeds from notes payable................................................................ 77 105
Principal payments on capital lease obligations............................................ (50) (39) (36)
--- --- ---

Net cash provided by (used in) financing activities........................................ (250) 55 331
--- --- ---

Net increase (decrease) in cash............................................................ 19 (12) 78
Cash at beginning of period................................................................ -- 19 7
--- --- ---
Cash at end of period...................................................................... $ 19 $ 7 $ 85
--- --- ---
--- --- ---

Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest............................................................................... $ 83 $ 62 $ 86
--- --- ---
--- --- ---
Income taxes........................................................................... $ 14 $ 51 $ 2
--- --- ---
--- --- ---

Capital lease obligations incurred for purchase of property and equipment................ $ 73 $ 66 $ 71
--- --- ---
--- --- ---
See Note 14 for additional disclosure of non-cash transactions.

See accompanying notes to financial statements.

F-171

WASHINGTON EXPRESS SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

Washington Express Services, Inc. (the "Company") provides same-day,
on-demand delivery services in the Washington, DC metropolitan area.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is primarily
provided for using the modified accelerated cost recovery system over the
estimated useful lives of the related assets (5 to 31.5 years).

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable/payable, notes
receivable/payable, accrued expenses and amounts payable under line of credit
agreements approximates fair value because of the short maturity of these
instruments. The estimated fair value of long-term debt and other long-term
liabilities approximates its carrying value. Additionally, interest rates on
outstanding debt are at rates which approximate market rates for debt with
similar terms and average maturities.

CONCENTRATION OF CREDIT RISK

INCOME TAXES

F-172

WASHINGTON EXPRESS SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

3. ALLOWANCE FOR DOUBTFUL ACCOUNTS

BALANCE AT CHARGED TO BALANCE
BEGINNING COSTS AND AT END
OF PERIOD EXPENSES WRITE-OFFS OF PERIOD
------------- --------------- ----------- -------------

Year ended September 30, 1995...................................... $ 10 $ 25 $ (34) $ 1
Year ended September 30, 1996...................................... $ 1 $ 6 $ (1) $ 6
Year ended September 30, 1997...................................... $ 6 $ 14 $ (10) $ 10

4. PREPAID AND OTHER CURRENT ASSETS

Prepaid and other current assets comprised the following:

SEPTEMBER 30,
----------------------

1996 1997
----- ---------
Prepaid insurance................................................................................. $ 17 $ 8
Prepaid income taxes.............................................................................. 19 13
Management fee receivable......................................................................... -- 61
Due from DMS...................................................................................... -- 59
Other............................................................................................. 21 18
--- ---------
Total prepaid and other current assets.......................................................... $ 57 $ 159
--- ---------
--- ---------

5. PROPERTY AND EQUIPMENT

Property and equipment comprised the following:

SEPTEMBER 30,
--------------------

1996 1997
--------- ---------
Computer equipment................................................................................ $ 381 $ 447
Office equipment.................................................................................. 222 461
Furniture and fixtures............................................................................ 38 46
Leasehold improvements............................................................................ -- 23
Other............................................................................................. 30 30
--------- ---------
671 1,007
Accumulated depreciation and amortization......................................................... 429 549
--------- ---------
$ 242 $ 458
--------- ---------
--------- ---------

Included in property and equipment at September 30, 1996 and 1997 are assets
acquired under capital leases in the gross amount of $226 and $297 and
accumulated depreciation of $123 and $166, respectively. Related depreciation
expense aggregated $31, $46 and $43 for the years ended September 30, 1995, 1996
and 1997, respectively.

F-173

WASHINGTON EXPRESS SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

6. LINE OF CREDIT

The Company maintains a $600 revolving line of credit with a financial
institution that expires on February 28, 1998. Pursuant to the terms of the
agreement, interest is payable monthly at the rate of prime plus 1.25% (9.75% at
September 30, 1997). The line of credit is secured by the Company's accounts
receivable and equipment, and is personally guaranteed by the Company's
shareholders. The Company was in violation of certain financial covenants of the
loan agreement pertaining to tangible net worth and leverage ratios for the
years ended September 30, 1996 and 1997. However, the Company has obtained a
waiver from the financial institution.

7. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses comprised the following:

SEPTEMBER 30,
--------------------

1996 1997
--------- ---------
Accounts payable, trade........................................................................... $ 60 $ 74
Accrued payroll................................................................................... 65 71
Accrued courier commissions....................................................................... -- 69
Income taxes payable.............................................................................. 26 --
Other............................................................................................. 25 27
--------- ---------
Total accounts payable and accrued expenses..................................................... $ 176 $ 241
--------- ---------
--------- ---------

8. INCOME TAXES

The provision for income taxes comprises:

YEAR ENDED SEPTEMBER 30,
-----------------------------------

1995 1996 1997
--------- ----- -----
Current tax expense.......................................................................... $ 60 $ 9 $ --
Deferred tax expense......................................................................... (20) 29 12
--- --- ---
Provision for income taxes................................................................... $ 40 $ 38 $ 12
--- --- ---
--- --- ---

Deferred income tax assets and liabilities result from timing differences in
the recognition of revenue and expense for tax and financial reporting purposes.
Principally from the use of the accrual method of accounting for financial
reporting purposes and the cash basis of reporting for tax purposes, the Company
has recorded current net deferred income tax liabilities of $236 at September
30, 1996 and $248 at September 30, 1997, net of the tax effect of approximately
$80 in net operating loss carryforwards available to offset federal taxable
income through 2012.

F-174

WASHINGTON EXPRESS SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

8. INCOME TAXES (CONTINUED)
The temporary differences that gave to a net deferred tax liability are
shown below, net of their tax effect:

SEPTEMBER 30,
--------------------

1996 1997
--------- ---------
Deferred tax liability--deferred income resulting from cash versus accrual method of reporting for
income tax purposes............................................................................. $ 236 $ 280
Deferred tax asset--net operating loss carryforward............................................... -- (32)
--------- ---------
Net deferred tax liability........................................................................ $ 236 $ 248
--------- ---------
--------- ---------

The provision for income taxes differs from income taxes computed by
applying the U.S. statutory federal income tax rate as a result of the
following:

YEAR ENDED SEPTEMBER 30,
-------------------------------

1995 1996 1997
--------- --------- ---------
Taxes computed at federal statutory rate (35%)............................................ $ 33 $ 31 $ 5
State taxes (net of federal benefit)...................................................... 8 2 --
Surcharge exemption....................................................................... (12) (8) --
Non-deductible meals and entertainment.................................................... 7 10 5
Non-deductible officers' life insurance................................................... 3 3 2
Other..................................................................................... 1 -- --
--------- --------- ---------
Provision for income taxes.............................................................. $ 40 $ 38 $ 12
--------- --------- ---------
--------- --------- ---------
Effective tax rate...................................................................... 42% 43% 92%
--------- --------- ---------
--------- --------- ---------

9. EMPLOYEE BENEFIT PLAN

The Company maintains a defined contribution plan covering substantially all
of its employees. The Plan is a qualified savings plan under the provisions of
Section 401(k) of the Internal Revenue Code and allows eligible employees to
defer up to 15% of their compensation subject to the maximum allowable limit.
The Company matches one-third of the employee contribution up to the first 9%.
Plan participants are immediately vested 100% in their contributions and vest at
the rate of 20% per year in employer contributions with full vesting occurring
after five years of service. Employer contributions aggregated $20, $22 and $16
for the years ended September 30, 1995, 1996 and 1997, respectively.

F-175

WASHINGTON EXPRESS SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

10. CAPITAL LEASES

The Company has entered into lease agreements for the use of equipment
expiring at various times through July 2000 that are accounted for as capital
leases. The future minimum lease payments under the capital lease agreements are
as follows:

FOR THE YEAR ENDING SEPTEMBER 30,
- ------------------------------------------------------------------------------------------------

1998............................................................................................ $ 72
1999............................................................................................ 65
2000............................................................................................ 24
---------
Minimum lease payments.......................................................................... 161
Less: amount representing interest.............................................................. 20
---------
Present value of minimum lease payment.......................................................... 141
Less: current portion of capital lease obligations.............................................. 58
---------
Long-term portion of capital lease obligations.................................................. $ 83
---------
---------

11. NOTES PAYABLE

Notes Payable consists of the following at September 30, 1997:

a) Equipment loan at an interest rate of 9.75% payable in 24 equal monthly
installments through September 1999. The Company was in violation of certain
financial covenants of the loan agreement for the years ended September 30, 1996
and 1997. However, the Company has obtained a waiver from the financial
institution...................................................................... $ 117
b) Equipment loan at an interest rate of 12.50% payable in 36 equal monthly
installments through September, 1999............................................. 65
---
182
Less: current portion............................................................ (84)
---
$ 98
---
---

F-176

WASHINGTON EXPRESS SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

12. COMMITMENTS

The Company has entered into agreements for the lease of certain office
equipment and office space which expire at various times through November 2006.
Future minimum rental payments required under leases that have noncancelable
lease terms in excess of one year at September 30, 1997 are as follows:

FOR THE YEAR ENDING SEPTEMBER 30,
- ------------------------------------------------------------------------------------------------

1998............................................................................................ $ 60
1999............................................................................................ 57
2000............................................................................................ 48
2001............................................................................................ 50
2002............................................................................................ 48
Thereafter...................................................................................... 201
---------
$ 464
---------
---------

Rental expense charged to operations was approximately $70, $60 and $74 for
the years ended September 30, 1995, 1996 and 1997, respectively.

13. STOCK OPTION AGREEMENT

During 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation." This statement is effective for fiscal years beginning after
December 15, 1995 and sets forth standards for accounting for stock-based
compensation. SFAS No. 123 allows the use of either a "fair value" based method
of accounting or the "intrinsic value" based method determined in accordance
with Accounting Principles Board ("APB") Opinion No. 25. The Company elected to
account for stock-based compensation in accordance with the intrinsic value
method of APB Opinion No. 25.

In May 1991, the Company granted one of its employees the right to purchase
up to 500 shares of the Company's common stock at an exercise price of $60 per
share. The option initially expired on October 1, 1996, but was shortly
thereafter extended to October 31, 1997 with no other revisions to the terms of
the agreement. During the year ended September 30, 1997, the Company issued 500
shares of its common stock to the employee at a price of $60 per share. In
accordance with APB No. 25, the Company has not recognized compensation expense
related either to the original issuance of this option or to its extension based
on management's estimate of the fair value of the common stock. No other stock
options were granted, exercised, forfeited or expired during the years ended
September 30, 1995, 1996 and 1997.

14. RELATED PARTY TRANSACTIONS

The Company had entered into an agreement with a stockholder whereby the
Company had the right to purchase 3,557 shares of the Company's common stock
from the shareholder at an aggregate purchase price of $190. Such shares
represented approximately 38% of the Company's outstanding common stock at
September 30, 1996. As of September 30, 1996, the Company advanced to the
shareholder amounts aggregating $135 related to the contemplated purchase of the
3,557 shares. Accordingly, such amounts advanced to the stockholder have been
classified as a reduction of stockholders' equity on the accompanying September
30, 1996 balance sheet.

F-177

WASHINGTON EXPRESS SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

14. RELATED PARTY TRANSACTIONS (CONTINUED)
The Company had entered into a second agreement with a stockholder whereby
the Company had the right to purchase 349 shares of the Company's common stock
from the shareholder at an aggregate purchase price of $18. Such shares
represented approximately 4% of the Company's outstanding common stock at
September 30, 1996.

During the year ended September 30, 1997, the Company exercised its rights
pursuant to the above agreements and purchased 3,906 shares of its common stock
in exchange for $208. Such shares have been subsequently retired by the Company.
In accordance with APB Opinion No. 6, the excess of purchase price over par
value was allocated between additional paid-in capital and retained earnings in
the amount of $158 and $50, respectively.

At September 30, 1996, loan receivable-stockholder comprised of a short-term
loan made to the Company's Chief Executive Officer (the "Executive") during the
year ended September 30, 1996. During the year ended September 30, 1997, such
loan was repaid to the Company by the Executive.

Notes payable-stockholders at September 30, 1996 and 1997 aggregated $116
and $143, including accrued interest of $46 and $55, respectively, and represent
unsecured loans made to the Company by two of its shareholders. The shareholder
loans are subordinate to the Company's obligations under its line of credit
agreement. Interest on the loans is accrued at the rate of 7% and 12% per annum.
Related interest expense charged to operations amounted to $8 , $8 and $9 for
the years ended September 30, 1995, 1996 and 1997, respectively.

The Company rents office space in Fairfax, Virginia, from HPHC Associates, a
partnership in which certain shareholders of the Company are partners. The
rental of this space is provided for on a month-to-month basis with no lease
commitment. For the years ending September 30, 1996 and 1997, related expenses
charged to operations aggregated approximately $11 and 21.

15. UNAUDITED SUBSEQUENT EVENTS

The Company and its stockholders have entered into a definitive agreement
with DMS Corporation ("DMS") pursuant to which the Company will merge with DMS.
All outstanding shares of the Company will be exchanged for cash and stock
concurrent with the consummation of the initial public offering of the common
stock of DMS.

F-178

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
A Courier, Inc. and Affiliates

In our opinion, the accompanying combined balance sheets and the related
combined statements of operations, of stockholders' equity and of cash flows
present fairly, in all material respects, the financial position of A Courier,
Inc. and affiliates as listed in Note 1 at December 31, 1996 and September 30,
1997 and the results of their operations and their cash flows for the year ended
December 31, 1996 and the nine-month period ended September 30, 1997 in
conformity with generally accepted accounting principles. 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 of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Atlanta, Georgia
December 19, 1997

F-179

A COURIER, INC. AND AFFILIATES

COMBINED BALANCE SHEETS

(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- -------------

ASSETS
Current assets
Cash.............................................................................. $ 16 $ 88
Accounts receivable, net.......................................................... 845 902
Prepaid insurance................................................................. 49 12
Other current assets.............................................................. 18 15
Due from affiliate................................................................ -- 87
------ ------
Total current assets............................................................ 928 1,104
Property and equipment, net......................................................... 247 222
Goodwill, net....................................................................... 65 62
Deposits............................................................................ -- 1
------ ------
$ 1,240 $ 1,389
------ ------
------ ------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable.................................................................. $ 170 $ 82
Accrued expenses and other liabilities............................................ 72 180
Note payable--related parties..................................................... 152 100
Current maturities long-term debt................................................. 46 48
Current maturities long-term debt--related parties................................ 18 13
------ ------
Total current liabilities....................................................... 458 423
Long-term debt, net of current maturities........................................... 38 13
Long-term debt--related parties, net of current maturities.......................... 13 13
------ ------
Total liabilities............................................................... 509 449
------ ------
Commitments and contingencies
Stockholder's equity
Common stock: A Courier, Inc. $1.00 par value 500 shares authorized; 500 shares
issued and outstanding.......................................................... 1 1
Common stock: Express Management, Inc. $1.00 par value 100,000 shares authorized;
500 shares issued and outstanding............................................... 1 1
Additional paid-in capital........................................................ 2 54
Retained earnings................................................................. 727 884
------ ------
Total stockholders' equity...................................................... 731 940
------ ------
$ 1,240 $ 1,389
------ ------
------ ------

See accompanying notes to combined financial statements.

F-180

A COURIER, INC. AND AFFILIATES

COMBINED STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

(UNAUDITED)
NINE MONTHS NINE MONTHS
YEAR ENDED ENDED ENDED
DECEMBER 31, SEPTEMBER 30, SEPTEMBER 30,
1996 1996 1997
------------- ------------- -------------

Net sales............................................................ $ 6,020 $ 4,380 $ 5,367
Cost of sales........................................................ 3,447 2,481 3,091
------ ------ ------
Gross margin....................................................... 2,573 1,899 2,276
Operating expenses................................................... 1,093 776 1,016
Sales and marketing.................................................. 530 305 531
General and administrative expenses.................................. 430 292 422
Depreciation and amortization........................................ 74 52 48
------ ------ ------
Operating income................................................... 446 474 259
------ ------ ------
Other (income) expense
Interest income.................................................... (1) (1) (1)
Interest expense................................................... 14 9 12
(Gain) loss on disposal of assets.................................. (6) -- 19
Other, net......................................................... (21) (20) (8)
------ ------ ------
Net income........................................................... $ 460 $ 486 $ 237
------ ------ ------
------ ------ ------
Unaudited pro forma information
Pro forma net income before provision for income taxes............. 460 486 237
Provision for income taxes......................................... $ 174 $ 185 $ 90
------ ------ ------
Pro forma net income (see Note 1).................................. $ 286 $ 301 $ 147
------ ------ ------
------ ------ ------

See accompanying notes to combined financial statements.

F-181

A COURIER, INC. AND AFFILIATES

COMBINED STATEMENTS OF STOCKHOLDERS' EQUITY

(DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)

COMMON STOCK
----------------------------------------------------

EXPRESS
MANAGEMENT, INC.
A COURIER, INC. ADDITIONAL
-------------------------- ------------------------ PAID-IN RETAINED
SHARES AMOUNT SHARES AMOUNT CAPITAL EARNINGS
----------- ------------- ----------- ----------- ------------- -----------
Balance at December 31,1995....................... 500 $ 1 500 $ 1 $ -- $ 507
Distribution to stockholders...................... (240)
Contribution from stockholders.................... 2
Net income........................................ 460
--
--- --- --- --- -----
Balance at December 31, 1996...................... 500 1 500 1 2 727
Distribution to stockholders...................... (80)
Debt converted to equity (Note 7)................. 52
Net income........................................ 237
--
--- --- --- --- -----
Balance at September 30, 1997..................... 500 $ 1 500 $ 1 $ 54 $ 884
--
--
--- --- --- --- -----
--- --- --- --- -----

TOTAL
STOCKHOLDERS'
EQUITY
---------------
Balance at December 31,1995....................... $ 509
Distribution to stockholders...................... (240)
Contribution from stockholders.................... 2
Net income........................................ 460

-----
Balance at December 31, 1996...................... 731
Distribution to stockholders...................... (80)
Debt converted to equity (Note 7)................. 52
Net income........................................ 237

-----
Balance at September 30, 1997..................... $ 940

-----
-----

F-182

A COURIER, INC. AND AFFILIATES

COMBINED STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

NINE MONTHS NINE MONTHS
YEAR ENDED ENDED ENDED
DECEMBER 31, SEPTEMBER 30, SEPTEMBER 30,
1996 1996 1997
------------- --------------- ---------------

(UNAUDITED)
Cash flows from operating activities
Net income........................................................... $ 460 $ 486 $ 237
Adjustments to reconcile net income
to net cash provided by operating activities
Depreciation and amortization.................................... 74 52 48
(Gain) loss on disposal of assets................................ (6) 19
Changes in assets and liabilities................................
Accounts receivable............................................ (274) (58) (57)
Prepaid insurance and other current assets..................... (13) 32 40
Due from affiliate............................................. -- -- (87)
Deposits....................................................... (1)
Accounts payable............................................... 142 46 (88)
Accrued expenses and other current liabilities................. (19) 26 108
----- ----- -----
Net cash provided by operating activities.................... 364 584 219

Cash flows from investing activities
Purchases of property and equipment................................ (224) (168) (39)
----- ----- -----
Net cash used for investing activities....................... (224) (168) (39)
----- ----- -----

Cash flows from financing activities
Proceeds from notes payable.................................... 30 42 2
Proceeds from notes payable-related party...................... 145 40
Repayment on debt-related party................................ (57) (64) (5)
Repayment on debt-other........................................ (12) (25)
Contribution from stockholders................................. 2 2
Distribution to stockholders................................... (240) (230) (80)
----- ----- -----
Net cash used for financing activities....................... (132) (210) (108)
----- ----- -----
Net increase in cash................................................. 8 206 72
Cash at beginning of the period...................................... 8 8 16
----- ----- -----
Cash at end of the period............................................ $ 16 $ 214 $ 88
----- ----- -----
----- ----- -----
Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest..................................................... $ 14 $ 9 $ 12
----- ----- -----
----- ----- -----
Supplemental disclosure of non cash financing activity:
As described in Note 7 to the financial statements, the note
payable to related party of $52 was converted to equity
during the nine months ended September 30, 1997.

See accompanying notes to combined financial statements

F-183

A COURIER, INC. AND AFFILIATES

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 1996 AND SEPTEMBER 30, 1997

(DOLLARS IN THOUSANDS)

1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A Courier, Inc. and affiliates include A Courier, Inc. and its subsidiaries
A Courier of the Carolinas LLC and A Courier of Tennessee LLC, and Express
Management, Inc. A Courier, Inc., A Courier of the Carolinas LLC, A Courier of
Tennessee LLC and Express Management, Inc. provide same day, on-demand delivery
and scheduled courier services under the A Courier trade name in the Atlanta,
Georgia, Nashville, Tennessee and Charlotte, North Carolina metropolitan areas.

The financial statements present the combined historical financial position,
results of operations and cash flows of the above entities, including certain
minority interests, as they were centrally managed for all periods presented and
have signed a definitive agreement with Dispatch Management Services Corp., in
which all stockholder interests are to be acquired, subject to the consummation
of the initial public offering of the Common Stock of DMS as discussed in Note
10. These companies are collectively referred to as A Courier, Inc. and
affiliates or the Company throughout the financial statements. A Courier of
Connecticut, Inc., a wholly owned subsidiary of A Courier, Inc., is not being
acquired by DMS, accordingly, its financial position, results of operations and
cash flows are not included in the accompanying financial statements. All
significant intercompanying transactions have been eliminated.

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when services are provided to customers.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method and accelerated methods over the estimated useful lives
of the related assets (5 to 7 years).

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable/payable, notes payable and
accrued expenses approximates fair value because of the short maturity of these
instruments. The estimated fair value of long-term debt approximates its
carrying value. Additionally, interest rates on outstanding debt are at rates
which approximate market rates for debt with similar terms and average
maturities.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
Receivables are not collateralized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

F-184

A COURIER, INC. AND AFFILIATES

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 1996 AND SEPTEMBER 30, 1997

(DOLLARS IN THOUSANDS)

1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)
MAJOR CUSTOMERS

For the year ended December 31,1996, the Company's largest customer
accounted for approximately 16% of sales. For the nine months ended September
30, 1997, the Company's largest customer accounted for approximately 13% of
sales.

UNAUDITED FINANCIAL INFORMATION

INTANGIBLE ASSETS

Intangible assets consist of goodwill and are amortized on a straight-line
basis over fifteen years. Accumulated amortization amounted to $7 and $11 as of
December 31, 1996 and September 30, 1997, respectively.

INCOME TAXES

The Company has elected to have its income taxed under Section 1362 of the
Internal Revenue Code (the Subchapter S Corporation Election) and, accordingly,
any liabilities for income taxes are the direct responsibility of the
stockholders.

There are differences between the financial statements carrying amounts and
the tax bases of existing assets and liabilities. Such differences are primarily
due to the use of the cash basis of accounting for tax purposes. At September
30, 1997, the carrying amounts of the Company's net assets exceeds the tax bases
by approximately $793.

The unaudited pro forma income tax information included in the Combined
Statements of Operations is presented in accordance with Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes," as if the Company
had been subject to federal and state income taxes for the entire period
presented.

2. ALLOWANCE FOR DOUBTFUL ACCOUNTS

Changes in allowance for doubtful accounts are as follows:

BALANCE AT CHARGED BALANCE
BEGINNING TO AT END
OF PERIOD EXPENSES WRITE-OFFS OF PERIOD
------------- ------------- ------------- -------------

Year ended December 31, 1996........................................ $ 43 $ -- $ -- $ 43
Nine Months ended September 30, 1997................................ $ 43 $ 5 $ -- $ 48

F-185

A COURIER, INC. AND AFFILIATES

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 1996 AND SEPTEMBER 30, 1997

(DOLLARS IN THOUSANDS)

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31, 1996 SEPTEMBER 30, 1997
------------------- -------------------

Equipment.............................................. $ 238 $ 234
Furniture and fixtures................................. 19 35
Other.................................................. 107 95
----- -----
364 364
Less accumulated depreciation.......................... (117) (142)
----- -----
$ 247 $ 222
----- -----
----- -----

Depreciation expense for the year ended December 31, 1996 and for the nine
months ended September 30, 1997 was approximately $69 and $45, respectively.

4. ACCRUED EXPENSES

Accrued expenses consist of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- ---------------

Payroll and payroll taxes....................................... $ 55 $ 51
Commissions..................................................... 12 109
Other........................................................... 5 20
--- -----
Less accumulated depreciation................................... $ 72 $ 180
--- -----
--- -----

5. EMPLOYEE BENEFITS

The Company has a profit sharing plan for all employees who meet specified
age and service requirements. Total profit sharing expense amounted to $4 and $2
for the year ended December 31, 1996 and for the nine months ended September 30,
1997, respectively.

F-186

A COURIER, INC. AND AFFILIATES

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 1996 AND SEPTEMBER 30, 1997

(DOLLARS IN THOUSANDS)

6. LONG-TERM DEBT

Long-term debt consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Note payable due in monthly installments of $1, including interest at prime one
percent per annum through September 1998 (The prime rate at December 31, 1996 and
September 30, 1997 was 8.25% and 8.5%, respectively); secured by equipment at the
cost of $35....................................................................... $ 22 $ 13
Note payable due in monthly installments of $2, including interest at 9.25% per
annum through March 1999; secured by equipment at the cost of $60................. $ 47 $ 33
Note payable to related party due in monthly installments of $1, including interest
at 12% per annum through May 1998; secured by equipment and vehicle at the total
cost of $20....................................................................... $ 12 $ 6
Note payable to related party due in monthly installments of $1, including interest
at 12% per annum through September 1998; secured by equipment and vehicle at the
total cost of $12................................................................. $ 16 $ 6
Note payable to related party due in monthly installments of $1, including interest
at 12% per annum through November 1998; secured by equipment and vehicle at the
total cost of $3.................................................................. $ 3 $ 2
Note payable to related party due in monthly installments of $1, including interest
at 12% per annum through January 1999; secured by equipment and vehicle at the
total cost of $7.................................................................. $ -- $ 5
Note payable to related party due in monthly installments of $1, including interest
at 12% per annum through March 1999; secured by equipment and vehicle at the total
cost of $6........................................................................ $ -- $ 5
Note payable to related party due in monthly installments of $1, including interest
at 12% per annum through April 1999; secured by equipment and vehicle at the total
cost of $2........................................................................ $ -- $ 2
Note Payable due in annual installments of $15 plus interest at 6% per annum through
October 1997...................................................................... 15 15
----- ---
Total 115 87
Less current portion (64) (61)
----- ---
$ 51 $ 26
----- ---
----- ---

F-187

A COURIER, INC. AND AFFILIATES

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 1996 AND SEPTEMBER 30, 1997

(DOLLARS IN THOUSANDS)

6. LONG-TERM DEBT (CONTINUED)
The aggregate principal amounts of debt maturing in the next five years and
thereafter are as follows:

SEPTEMBER 30,
---------------

1998........................................................................... $ 61
1999........................................................................... 26
2000........................................................................... --
2001........................................................................... --
2002........................................................................... --
-----
Thereafter..................................................................... $ 87
-----
-----

NEW LOAN AGREEMENT

On October 21, 1997, the Company entered into a new loan agreement with a
financial institution for $300 with consecutive monthly payment of $10 including
interest at prime plus 0.5% through October 2000. The loan agreement
consolidated previously outstanding notes with principal indebtedness of $35 due
in September 1998 and $60 due in March 1999.

7. RELATED PARTY

Due from affiliate represents accounts receivable from an affiliated party
of A Courier, Inc.

Related party notes payable include notes payable to stockholders and a note
payable to a related party. Notes payable to stockholders represents payables to
the stockholders of A Courier, Inc., with an outstanding balance of $100 at
December 31, 1996 and September 30, 1997. The notes bear interest at 9% due
semi-annually, with the principal balance due on demand. The interest expense
for the year ended December 31, 1996 and for the nine months ended September 30,
1997 was $3 and $5, respectively.

Note payable to related party represents note payable to a partner of A
Courier of the Carolinas LLC, with an outstanding balance of $52 at December 31,
1996. This note was converted to equity during the nine months ended September
30, 1997.

8. OPERATING LEASES

The Company leases certain office and warehousing facilities under operating
lease agreement expiring on various dates through 2004.

F-188

A COURIER, INC. AND AFFILIATES

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 1996 AND SEPTEMBER 30, 1997

(DOLLARS IN THOUSANDS)

8. OPERATING LEASES (CONTINUED)
Future minimum lease payments required under the noncancelable lease terms
at September 30, 1997 are as follows:

SEPTEMBER 30,
-------------

1998........................................................................... $ 152
1999........................................................................... 143
2000........................................................................... 141
2001........................................................................... 140
2002........................................................................... 136
Thereafter..................................................................... 388
------
$ 1,100

Rental expense charged to operations was approximately $80 and $80 for the
year ended December 31, 1996, and for the nine months ended September 30, 1997,
respectively.

9. COMMITMENT AND CONTINGENCIES

In October, 1997, the IRS proposed an assessment of approximately $177
including penalties, as a result of reclassifying the Company's independent
contractors as employees for the year ended December 31, 1995. The Company
believes, based upon its interpretation of the rules, it engages independent
contractors and has filed an appeal with the IRS, and that the ultimate
resolution of the matter will not have a material impact on its financial
position, results of operations or cash flows.

10. UNAUDITED SUBSEQUENT EVENTS

The Company and its stockholders have entered into a definitive agreement
with DMS Corporation ("DMS") pursuant to which the Company will acquire certain
assets and assume certain liabilities of the Company. The acquired assets and
assumed liabilities will be exchanged for cash and shares of DMS common stock
concurrent with the consummation of the initial public offering of the common
stock of DMS.

F-189

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of

MLQ Express, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of stockholder's equity and of cash flows present fairly, in all
material respects, the financial position of MLQ Express, Inc. at February 28,
1996 and 1997 and the results of its operations and its cash flows for each of
the three years in the period ended February 28, 1997 in conformity with
generally accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP

Atlanta, Georgia

August 27, 1997

F-190

MLQ EXPRESS, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS)

FEBRUARY 28, SEPTEMBER 30,
-------------------- -------------
1996 1997 1997
--------- --------- -------------

(UNAUDITED)
ASSETS
Current assets
Cash and cash equivalents...................................................... $ 1 $ 1 $ 36
Accounts receivable, net....................................................... 504 763 817
Prepaid and other current assets............................................... 96 124 69
--------- --------- ------
Total current assets......................................................... 601 888 922
Property and equipment, net...................................................... 138 133 171
Other assets..................................................................... 95 86 99
--------- --------- ------
$ 834 $ 1,107 $ 1,192
--------- --------- ------
--------- --------- ------

LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities
Line of credit................................................................. $ 115 $ -- $ --
Current maturities long-term debt.............................................. 65 -- --
Accounts payable............................................................... 19 97 44
Accrued expenses............................................................... 122 179 202
Note payable--related parties.................................................. -- 394 305
Current maturities long-term debt--related parties............................. 110 -- --
Deferred income taxes.......................................................... 86 118 124
--------- --------- ------
Total current liabilities.................................................... 517 788 675
Long-term debt, net of current maturities........................................ 48 -- --
Long-term debt--related parties, net of current maturities....................... 30 -- --
--------- --------- ------
Total liabilities............................................................ 595 788 675
--------- --------- ------

Commitments and contingent liabilities

Stockholder's Equity.............................................................
Common stock, $1.00 par value; 10,000 shares authorized; 150 shares issued and
outstanding.................................................................. -- -- --
Additional paid-in capital..................................................... 18 18 18
Retained earnings.............................................................. 221 301 499
--------- --------- ------
Total stockholder's equity................................................... 239 319 517
--------- --------- ------
$ 834 $ 1,107 $ 1,192
--------- --------- ------
--------- --------- ------

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

F-191

MLQ EXPRESS, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

SEVEN MONTHS ENDED
YEAR ENDED FEBRUARY 28, SEPTEMBER 30,
------------------------------- --------------------
1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------

(UNAUDITED)
Net sales........................................................ $ 4,102 $ 4,053 $ 5,310 $ 2,933 $ 3,629
Cost of sales.................................................... 2,372 2,430 3,296 1,809 2,153
--------- --------- --------- --------- ---------
Gross margin................................................... 1,730 1,623 2,014 1,124 1,476
Operating expenses............................................... 515 511 579 333 405
Sales and marketing.............................................. 163 188 233 117 146
General and administrative expenses.............................. 1,124 853 991 520 675
Depreciation and amortization.................................... 88 91 94 56 41
--------- --------- --------- --------- ---------
Total expenses................................................. 1,890 1,643 1,897 1,026 1,267
--------- --------- --------- --------- ---------
Operating income (loss)........................................ (160) (20) 117 98 209
Other (income) expense
Interest expense............................................... 17 30 43 24 16
Other, net..................................................... (52) (62) (38) (24) (42)
--------- --------- --------- --------- ---------
Income (loss) before provision for income taxes.................. (125) 12 112 98 235
Provision for income taxes....................................... (6) 13 32 20 37
--------- --------- --------- --------- ---------
Net income (loss)................................................ $ (119) $ (1) $ 80 $ 78 $ 198
--------- --------- --------- --------- ---------
--------- --------- --------- --------- ---------

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

F-192

MLQ EXPRESS, INC.

STATEMENTS OF STOCKHOLDER'S EQUITY

FOR THE YEARS ENDED FEBRUARY 28, 1995, 1996 AND 1997

AND FOR THE SEVEN MONTH PERIOD ENDED SEPTEMBER 30, 1997 (UNAUDITED)

(DOLLARS IN THOUSANDS)

COMMON STOCK ADDITIONAL TOTAL
------------------------ PAID-IN RETAINED STOCKHOLDER'S
SHARES AMOUNT CAPITAL EARNINGS EQUITY
----------- ----------- ------------- ----------- -------------

Balance at February 28, 1994.............................. 150 $ -- $ 18 $ 341 $ 359
Net loss.................................................. -- -- -- (119) (119)
--- --- --- ----- -----
Balance at February 28, 1995.............................. 150 -- 18 222 240
Net loss.................................................. -- -- -- (1) (1)
--- --- --- ----- -----
Balance at February 28, 1996.............................. 150 -- 18 221 239
Net income................................................ -- -- -- 80 80
--- --- --- ----- -----
Balance at February 28, 1997.............................. 150 $ -- $ 18 $ 301 $ 319
Net income (unaudited).................................... -- -- -- 198 198
--- --- --- ----- -----
Balance at September 30, 1997 (unaudited)................. 150 $ -- $ 18 $ 499 $ 517
--- --- --- ----- -----
--- --- --- ----- -----

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

F-193

MLQ EXPRESS, INC.
STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

SEVEN MONTHS ENDED
YEAR ENDED FEBRUARY 28, SEPTEMBER 30,
------------------------------- --------------------
1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)................................................... $ (119) $ (1) $ 80 $ 78 $ 198
Adjustments to reconcile net income to net cash provided by
operating activities
Depreciation and amortization................................... 88 91 94 21 41
Changes in assets and liabilities
Accounts receivable........................................... (37) (17) (259) (367) (54)
Prepaid and other current assets.............................. (9) (54) (28) -- 55
Other assets.................................................. (17) (22) (19) (19) (13)
Accounts payable.............................................. 37 (22) 78 (4) (52)
Accrued expenses.............................................. -- (26) 57 48 22
Deferred income taxes......................................... (6) 13 32 54 6
--------- --------- --------- --------- ---------
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES............ (63) (38) 35 (189) 203
--------- --------- --------- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment................................. (102) (48) (61) (38) (79)
--------- --------- --------- --------- ---------
NET CASH USED FOR INVESTING ACTIVITIES...................... (102) (48) (61) (38) (79)
--------- --------- --------- --------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES
(Increase) decrease in line of credit............................... 85 30 (115) 185 --
Borrowings on notes payable......................................... 183 155 1,451 90 30
Payments on notes payable........................................... (135) (120) (1,310) (15) (119)
--------- --------- --------- --------- ---------
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES............ 133 65 26 260 (89)
--------- --------- --------- --------- ---------
NET (DECREASE) INCREASE IN CASH AND EQUIVALENTS..................... (32) (21) -- 33 35
Cash and cash equivalents at beginning of the period................ 54 22 1 1 1
--------- --------- --------- --------- ---------
Cash and cash equivalents at end of the period...................... $ 22 $ 1 $ 1 $ 34 $ 36
--------- --------- --------- --------- ---------
--------- --------- --------- --------- ---------
Supplemental disclosure of cash flow information
Cash paid during the year for:
Interest........................................................ $ 8 $ 32 $ 45 $ 25 $ --
Income taxes.................................................... 57 44 -- -- --

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

F-194

MLQ EXPRESS, INC.

NOTES TO FINANCIAL STATEMENTS

FEBRUARY 28, 1996 AND 1997

(DOLLARS IN THOUSANDS)

1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BUSINESS ORGANIZATION

The Company, previously Morgan, Lee, Quail and Associates, Inc., was
incorporated October 25, 1982. MLQ Express, Inc. ("MLQ" or the "Company"), a
Georgia Corporation, was re-named on June 6, 1986. The Company is organized into
two divisions. The courier division provides same-day, on-demand delivery and
logistics services in the greater Atlanta metropolitan area. The attorney
services division provides court house research and process services to law
firms, financial institutions, and environmental firms throughout the nation.

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when services are provided to customers.

CASH AND CASH EQUIVALENTS

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method and accelerated methods over the estimated useful lives
of the related assets (5 to 39 years).

FAIR VALUE OF FINANCIAL INSTRUMENTS

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
Receivables are not collaterized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

F-195

MLQ EXPRESS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

FEBRUARY 28, 1996 AND 1997

(DOLLARS IN THOUSANDS)

1. DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)
UNAUDITED FINANCIAL INFORMATION

The interim financial data is unaudited; however, in the opinion of the
Company, the interim data includes all adjustments, consisting only of normal
recurring adjustments, necessary for a fair statement of the results for the
interim periods.

INTANGIBLE ASSETS

Intangible assets represent the purchase price of acquired customer list.
Intangible assets are amortized on a straight-line basis over 60 months. The
customer list was acquired January 31, 1992 for $155. Accumulated amortization
amounted to $128 and $155 as of February 28, 1996 and 1997, respectively.

INCOME TAXES

The Company accounts for income taxes using the liability method under the
provisions of Statement of Financial Accounting Standards (SFAS) No. 109,
"Accounting for Income Taxes" (SFAS 109).

2. ALLOWANCE FOR DOUBTFUL ACCOUNTS

Changes in allowance for doubtful accounts are as follows:

BALANCE AT CHARGED BALANCE
BEGINNING TO AT END
OF PERIOD EXPENSES WRITE-OFFS OF PERIOD
------------- ----------- ------------- -------------

Year ended February 28, 1996..................... $ 8 $ 2 $ (2) $ 8
Year ended February 28, 1997..................... $ 8 $ 7 $ (4) $ 11

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

FEBRUARY 28,
--------------------
1996 1997
--------- ---------

Equipment.................................................................... $ 222 $ 247
Furniture and fixtures....................................................... 134 146
Other........................................................................ 53 51
--------- ---------
409 444
Less accumulated depreciation................................................ (271) (311)
--------- ---------
$ 138 $ 133
--------- ---------
--------- ---------

Depreciation expense for the years ended February 28, 1995, 1996 and 1997
was approximately $57, $60 and $66, respectively.

F-196

MLQ EXPRESS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

FEBRUARY 28, 1996 AND 1997

(DOLLARS IN THOUSANDS)

4. LINE OF CREDIT

The Company has a line of credit with a commercial bank with an available
limit of $150 which is due on demand, bears interest at prime and is guaranteed
by the sole stockholder. The line expires annually in May. As of February 28,
1996, $115 was outstanding. There were no borrowings outstanding as of February
28, 1997.

5. ACCRUED EXPENSES

Accrued expenses consist of the following:

FEBRUARY 28,
--------------------
1996 1997
--------- ---------

Payroll and payroll taxes..................................................... $ 33 $ 56
Commissions................................................................... 28 64
Profit sharing contribution................................................... 52 52
Other......................................................................... 9 7
--------- ---------
$ 122 $ 179
--------- ---------
--------- ---------

6. EMPLOYEE BENEFITS

The Company has a profit sharing plan for all employees who meet specified
age and service requirements. Total profit sharing expense amounted to $49, $52
and $53 for the years ended February 28, 1995, 1996 and 1997, respectively.

7. INCOME TAXES

A net operating loss of $125 was generated in 1995. The net operating loss
was used to offset against taxable income in 1996 and 1997, resulting in no
current income tax expense for those periods.

The provision for income taxes consist of:

YEAR ENDED FEBRUARY 28,
-------------------------------
1995 1996 1997
--------- --------- ---------

Current tax expense (benefit)
Federal............................................................ $ -- $ -- $ --
State and local.................................................... -- -- --
--------- --------- ---------
-- -- --
Deferred tax expense (benefit)....................................... (6) 13 32
--------- --------- ---------
Provision for income taxes........................................... $ (6) $ 13 $ 32
--------- --------- ---------
--------- --------- ---------

Deferred taxes result from temporary differences in recognition of certain
items for federal income tax and financial reporting purposes. Deferred tax
liabilities are attributable to the difference created due to the Company's
accrual method of financial reporting and cash basis method of income tax
filing.

F-197

MLQ EXPRESS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

FEBRUARY 28, 1996 AND 1997

(DOLLARS IN THOUSANDS)

8. LONG-TERM DEBT

Long-term debt consists of the following:

FEBRUARY 28,
--------------------
1996 1997
--------- ---------

Term note payable to related party due August 1998; with interest at prime
due quarterly.............................................................. $ 30 $ --
Term note payable to related party due August 1997; with interest at prime
due maturity............................................................... 60 --
Term note payable to related party due July 1996; with interest at prime due
maturity................................................................... 50 --
Installment note payable due in annual installments through December, 1998;
with interest at prime due quarterly....................................... 113 --
--------- ---------
253 --
Less current portion..................................................... (175) --
--------- ---------
$ 78 $ --
--------- ---------
--------- ---------

9. RELATED PARTY

The Company entered into a one year employment contract with its sole
stockholder, expiring July 31, 1998, that provides for a base salary and
benefits which approximates $200. The agreement includes non-compete covenants.
Additionally, the Company pays the premiums on a life insurance policy for which
the sole stockholder is the beneficiary. Life insurance premiums paid by the
Company approximated $16, $11 and $19 for the years ended February 28, 1995,
1996 and 1997, respectively. The Company has prepaid lease payments for a period
of two years for an automobile used by the sole stockholder. Lease expenses
charged to operations approximates $7, $6 and $7 for the years ended February
28, 1995, 1996 and 1997, respectively.

In 1996, the Company entered into a loan agreement (the "Agreement") with
its sole stockholder. The Agreement provided the funds to reduce all of the
Company's non-related party debt and for periodic borrowings for working capital
purposes. The Agreement bears interest at prime less percent due quarterly, with
the principal balance due on demand. The outstanding balance at February 28,
1997 amounted to $394.

10. COMMITMENTS AND CONTINGENT LIABILITIES

OPERATING LEASES

The Company leases office space under an operating lease agreement and
certain operating equipment on a month to month basis. The office space lease
agreement includes a rental escalation clause

F-198

MLQ EXPRESS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

FEBRUARY 28, 1996 AND 1997

(DOLLARS IN THOUSANDS)

10. COMMITMENTS AND CONTINGENT LIABILITIES (CONTINUED)
which increases annual rental by 3.5% over the previous year's rent. Future
minimum lease payments required under the noncancelable lease terms at February
28, 1997 are as follows:

FISCAL YEAR
- --------------------------------------------------------------------------------------

1998.................................................................................. $ 126
1999.................................................................................. 138
2000.................................................................................. 78
2001.................................................................................. 10
2002.................................................................................. 10
Thereafter............................................................................ 6
---------
$ 368
---------
---------

Rental expense charged to operations was approximately $76, $73 and $99 for
the years ended February 28, 1995, 1996 and 1997, respectively.

EMPLOYMENT AGREEMENTS

The Company has employment agreements with certain officers which expire at
various dates through November 30, 1997. The agreements provide for salary and
payment of other benefits. The aggregate commitment for future salaries at
February 28, 1997 excluding other benefits was $320, (see note 9).

11. CONCENTRATIONS OF CREDIT RISK

The Company markets and sells its products to a broad base of clients. One
of the Company's clients, Turner Properties, Inc., accounted for approximately
19% of net sales for the year ended February 28, 1997. No other clients
constituted 10% or more of net sales.

12. BUSINESS SEGMENT

Summarized data for the Company's courier division and attorney services
division are as follows:

YEAR ENDED FEBRUARY 28,
-------------------------------
1995 1996 1997
--------- --------- ---------

Revenues-unaffiliated customers
Courier division............................................... $ 3,528 $ 3,550 $ 4,823
Attorney service division...................................... $ 574 $ 503 $ 487

Operating income (loss)
Courier division............................................... $ (104) $ 32 $ 112
Attorney service division...................................... (56) (52) 5

13. SUBSEQUENT EVENTS

The Company and its stockholder have entered into an agreement with DMS
Corporation ("DMS") pursuant to which the Company will merge with DMS. All
outstanding shares of the Company will be exchanged for cash concurrent with the
consummation of the initial public offering of the common stock of DMS.

F-199

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Kangaroo Express of Colorado Springs, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of stockholders' equity (deficit) and of cash flows present
fairly, in all material respects, the financial position of Kangaroo Express of
Colorado Springs, Inc. (the "Company") at December 31, 1996 and September 30,
1997, and the results of its operations and its cash flows for years ended
December 31, 1995 and 1996 and the nine months ended September 30, 1997, in
conformity with generally accepted accounting principles. 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 of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audits 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Denver, Colorado
November 14, 1997

F-200

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

BALANCE SHEETS
(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

ASSETS
Current assets
Cash.............................................................................. $ 29 $ 5
Accounts receivable............................................................... 305 381
Prepaid and other current assets.................................................. 23 15
----- -----
Total current assets............................................................ 357 401
Property and equipment, net......................................................... 138 138
Notes receivable, employees......................................................... 11 6
Deposits............................................................................ 5 3
----- -----
$ 511 $ 548
----- -----
----- -----
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities
Accounts payable.................................................................. $ 16 $ 28
Accrued payroll................................................................... 70 62
Accrued vehicle leasing........................................................... 32 20
Line of credit.................................................................... 33
Current maturities long-term debt................................................. 36 23
----- -----
Total current liabilities....................................................... 154 166
Deferred rent....................................................................... 16 16
Other long-term liabilities......................................................... 300 375
Long-term debt...................................................................... 63 73
----- -----
Total liabilities............................................................... 533 630

Commitments and contingencies

Stockholders' Equity (Deficit)
Common stock $.001 par value; 100 shares authorized, issued and outstanding
Additional paid-in capital........................................................ 109 109
Retained earnings (deficit)....................................................... (131) (191)
----- -----
Total stockholders' equity (deficit)............................................ (22) (82)
----- -----
$ 511 $ 548
----- -----
----- -----

See accompanying notes to financial statements.

F-201

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------

1995 1996 1996 1997
--------- --------- ----------- -----------

(UNAUDITED)

Net sales.............................................................. $ 2,032 $ 2,650 $ 2,001 $ 2,140
Cost of sales.......................................................... 1,387 1,878 1,398 1,520
--------- --------- ----------- -----------
Gross margin......................................................... 645 772 603 620
Operating expenses..................................................... 394 405 296 350
Sales and marketing.................................................... 17 27 21 15
General and administrative expenses.................................... 211 265 192 231
Depreciation and amortization.......................................... 42 50 26 39
--------- --------- ----------- -----------
Operating income (loss).............................................. (19) 25 68 (15)
--------- --------- ----------- -----------
Other (income) expense
Interest expense..................................................... 12 10 7 6
Other, net........................................................... (2) (2) (2) (4)
--------- --------- ----------- -----------
Net income (loss)...................................................... $ (29) $ 17 $ 63 $ (17)
--------- --------- ----------- -----------
--------- --------- ----------- -----------
Unaudited pro forma information:
Pro forma net income (loss) before provision for income taxes........ $ (29) $ 17 $ 63 $ (17)
Provision (benefit) for income taxes................................. (11) 6 23 (6)
--------- --------- ----------- -----------
Pro forma net income (loss) (see Note 2)............................... $ (18) $ 11 $ 40 $ (11)
--------- --------- ----------- -----------
--------- --------- ----------- -----------

See accompanying notes to financial statements.

F-202

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

STATEMENTS OF STOCKHOLDERS' EQUITY(DEFICIT)
(DOLLARS IN THOUSANDS)

COMMON STOCK ADDITIONAL RETAINED TOTAL
------------------------ PAID-IN EARNINGS STOCKHOLDERS'
SHARES AMOUNT CAPITAL (DEFICIT) EQUITY (DEFICIT)
----------- ----------- ------------- ----------- -----------------

Balance at December 31, 1994.............................. 100 $ -- $ 109 $ (37) $ 72

Net loss.................................................. (29) (29)
Owner's withdrawal........................................ (25) (25)
--- --- ----- ----- ---

Balance at December 31, 1995.............................. 100 109 (91) 18

Net income................................................ 17 17
Owners' withdrawal........................................ (57) (57)
--- --- ----- ----- ---

Balance at December 31, 1996.............................. 100 109 (131) (22)

Net income................................................ (17) (17)
Owners' withdrawal........................................ (43) (43)
--- --- ----- ----- ---

Balance at September 30, 1997............................. 100 $ -- $ 109 $ (191) $ (82)
--- --- ----- ----- ---
--- --- ----- ----- ---

See accompanying notes to financial statements.

F-203

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------
1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)............................................................ $ (29) $ 17 $ 63 $ (17)
Adjustments to reconcile net income to net cash provided by operating
activities
Depreciation and amortization............................................ 42 50 26 39
Changes in assets and liabilities:
Accounts receivable.................................................... (42) (52) (34) (76)
Prepaid expenses....................................................... 32 (20) (8) 9
Other assets........................................................... (5) 1 3 1
Accounts payable....................................................... 17 (14) (19) 12
Accrued payroll........................................................ 11 22 (2) (8)
Accrued vehicle leasing................................................ 11 4 (7) (12)
Other long-term liabilities............................................ 100 100 75 75
Deferred rent.......................................................... 16 12
--------- --------- ----- ---
NET CASH PROVIDED BY OPERATING ACTIVITIES............................ 137 124 109 23
--------- --------- ----- ---
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment.......................................... (59) (48) (47) (39)
Proceeds from sale of property and equipment................................. 18
Increase in notes receivable, employees...................................... (4) (5) (5)
Proceeds from notes receivable, employees.................................... 3 4 5 5
--------- --------- ----- ---
NET CASH USED FOR INVESTING ACTIVITIES............................... (42) (49) (47) (34)
--------- --------- ----- ---
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from long-term debt................................................. 57 22 22 24
Proceeds from line of credit................................................. 33
Principal payments on long-term debt......................................... (97) (44) (33) (27)
Owners withdrawal............................................................ (25) (57) (46) (43)
--------- --------- ----- ---
NET CASH USED FOR FINANCING ACTIVITIES................................. (65) (79) (57) (13)
--------- --------- ----- ---
NET INCREASE (DECREASE) IN CASH.............................................. 30 (4) 5 (24)
Cash at beginning of the period.............................................. 3 33 33 29
--------- --------- ----- ---
Cash at end of the period.................................................... $ 33 $ 29 $ 38 $ 5
--------- --------- ----- ---
--------- --------- ----- ---
Supplemental disclosures of cash flow information:
Interest paid............................................................ $ 12 $ 10 $ 7 $ 6
Supplemental schedule of noncash investing and financing activities:
The Company sold fixed assets in exchange for notes receivable as follows:
Cost of assets sold...................................................... $ -- $ 25 $ 25 $ --
Accumulated depreciation on assets sold.................................. $ -- $ 25 $ 25 $ --
Related notes receivable................................................. $ -- $ 2 $ 2 $ --

See accompanying notes to financial statements.

F-204

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

Kangaroo Express of Colorado Springs, Inc. (the "Company") provides
same-day, on-demand delivery services in the Colorado Springs and Denver
metropolitan areas.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets
(5 years).

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable, notes receivable/ payable and accrued expenses approximates
fair value because of the short maturity of these instruments. The estimated
fair value of long-term debt and other long-term liabilities approximates its
carrying value. Additionally, interest rates on outstanding debt are at rates
which approximate market rates for debt with similar terms and average
maturities.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentrations of credit risk consist principally of trade accounts receivable.
Receivables are not collateralized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

INCOME TAXES

The Company has elected to be treated as a S-Corporation for federal and
state income taxes and, accordingly, any liability for income taxes are the
direct responsibility of the stockholder.

There are differences between the financial statement carrying amounts and
the tax bases of existing assets and liabilities. At September 30, 1997, the
financial reporting bases of the Company's net assets are less than the tax
reporting bases by approximately $415.

The unaudited pro forma tax information included in the Statement of
Operations is presented in accordance with Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes," as if the Company had been
subject to federal and state income taxes for the entire periods presented.

F-205

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Unaudited interim financial statements The interim financial data for the
nine months ended September 30, 1996 is unaudited; however, in the opinion of
the Company, the interim data includes all adjustments, consisting only of
normal recurring adjustments, necessary for a fair statement of the results for
the interim period.

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- ---------------

Equipment........................................................................... $ 43 $ 43
Furniture and fixture............................................................... 38 52
Vehicles............................................................................ 187 212
Leasehold improvements.............................................................. 16 16
----- -----
284 323
Accumulated depreciation and amortization........................................... (146) (185)
----- -----
$ 138 $ 138
----- -----
----- -----

Depreciation expense for the years ended December 31, 1995 and 1996 and the
nine months ended September 30, 1997 was approximately $42, $50 and $39,
respectively.

F-206

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. LONG-TERM DEBT

Long-term debt outstanding consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Due March 12, 1997, bearing interest at 7.5%, secured by a 1992 Mitsubishi truck.... $ 1 $ --
Due February 18,1997, bearing interest at 7.59%, secured by a 1993 Ford Escort...... 1
Due June 14, 1998, bearing interest at 1.5% over prime rate (10%), secured by A/R
and equipment..................................................................... 12 6
Due September 25, 1998, bearing interest at 8%, secured by a 1994 Chevy Van......... 7 5
Due September 25, 1998, bearing interest at 8%, secured by a 1994 Chevy Astro Van... 7 4
Due January 1, 2001, bearing interest at 8.45%, secured by a 1995 Chevy Van......... 16 13
Due January 1, 2001, bearing interest at 8.5%, secured by a 1995 GMC Truck.......... 32 27
Due April 1, 2001, bearing interest at 8.5%, secured by a 1994 GMC Van.............. 18 15
Due July 1, 2000, bearing interest at 9.5%, secured by a 1987 Toyota Truck.......... 5 4
Due August 15, 2000, bearing interest at 8.5%, secured by a 1995 Chevy Van.......... 11
Due August 15, 2000, bearing interest at 8.5%, secured by a 1995 Chevy Van.......... 11
--- ---
Total........................................................................... 99 96
Less current portion................................................................ (36) (23)
--- ---
$ 63 $ 73
--- ---
--- ---

The above term loans were due to various banks.

Maturities of long-term debt as of September 30, 1997 are summarized as
follows:

FISCAL YEAR
- --------------------------------------------------------------------------------------------

1998........................................................................................ $23
1999........................................................................................ 48
2000........................................................................................ 22
2001........................................................................................ 3
--
$96
--
--

F-207

KANGAROO EXPRESS OF COLORADO SPRINGS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. LONG-TERM DEBT (CONTINUED)
On July 1, 1995, the Company entered into a credit agreement with a bank for a
$50 revolving line of credit. The line of credit bears interest at the bank's
prime rate plus 1.5%. This line of credit was replaced by a similar $75
revolving line of credit, maturing on July 1, 1997. This line of credit bears
interest at the bank's prime rate plus 1% and was renewed on June 30, 1996. On
August 1, 1997 the Company renewed their line of credit, increasing its
borrowing capacity to $100, bearing interest of 9.5% and a maturity date of
August 1, 1998. As of December 30, 1996 and September 30, 1997, $0 and $33 was
outstanding on this line of credit, respectively. The line is secured by all
accounts receivable, vehicles and computer systems. On November 5, 1997 the
Company renewed their line of credit, increasing its borrowing capacity to $150,
bearing interest of 9.5% and a maturity date of January 31, 1998.

5. OPERATING LEASES

The Company leases certain office equipment under operating leases expiring
on various dates through 2001. Future minimum lease payments required under
leases that have noncancelable lease terms in excess of one year at September
30, 1997 are summarized as follows:

FISCAL YEAR
- ------------------------------------------------------------------------------------------

1998...................................................................................... $78
1999...................................................................................... 55
2000...................................................................................... 55
2001...................................................................................... 21
---------
$209
---------
---------

Rental expense charged to operations for the years ended December 31, 1995
and 1996 and the nine months ended September 30, 1997 was approximately $20, $74
and $69, respectively.

6. RELATED PARTY TRANSACTIONS

In 1995, the Company paid off a note payable due to shareholder in the
amount of $35.

7. UNAUDITED SUBSEQUENT EVENTS

The company and its stockholders have entered into a definitive agreement
with DMS Corporation ("DMS") pursuant to which the Company will merge with DMS.
All outstanding shares of the Company will be exchanged for cash and shares of
DMS common stock concurrent with the consummation of the initial public offering
of the common stock of DMS.

F-208

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Transpeed Courier Services, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of stockholders' equity and of cash flows present fairly, in all
material respects, the financial position of Transpeed Courier Services, Inc.
(the "Company") at December 31, 1996 and September 30, 1997, and the results of
its operations and its cash flows for the years ended December 31, 1995 and 1996
and the nine months ended September 30, 1997, in conformity with generally
accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which require that we plan and perform the audits 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP

Denver, Colorado

November 10, 1997

F-209

TRANSPEED COURIER SERVICES, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

ASSETS
Current assets
Cash and cash equivalents......................................................... $ 47 $ 47
Accounts receivable, net of allowance for doubtful accounts of $1 at December 31,
1996 and $15 at September 30, 1997.............................................. 144 151
Prepaid and other current assets.................................................. 40 6
----- -----
Total current assets.......................................................... 231 204
Property and equipment, net......................................................... 95 74
Other non-current assets............................................................ 19 16
Goodwill and intangibles, net....................................................... 34 25
----- -----
$ 379 $ 319
----- -----
----- -----
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Line of credit.................................................................... $ 120 $ 160
Accounts payable.................................................................. 30 29
Accrued liabilities............................................................... 47 57
Current maturities long-term debt................................................. 67 24
----- -----
Total current liabilities..................................................... 264 270
Long-term debt...................................................................... 26 30
----- -----
Total liabilities............................................................. 290 300

Commitments and contingencies

Stockholders' Equity
Common stock no par value; 40,000 shares authorized; 32,000 issued and outstanding
at December 31, 1996; 34,286 issued and outstanding at September 30, 1997....... 1 125
Retained earnings (deficit)....................................................... 88 (106)
----- -----
Stockholders' equity.............................................................. 89 19
----- -----
$ 379 $ 319
----- -----
----- -----

See accompanying notes to financial statements.

F-210

TRANSPEED COURIER SERVICES, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------
1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)
Net sales............................................................... $ 1,100 $ 1,247 $ 969 $ 904
Cost of sales........................................................... 746 764 567 546
--------- --------- ----- ---------
Gross margin.......................................................... 354 483 402 358

Operating expenses...................................................... 214 298 202 359
Sales and marketing..................................................... 46 58 42 45
General and administrative expenses..................................... 59 58 41 49
Depreciation and amortization........................................... 31 36 28 31
--------- --------- ----- ---------
Operating income (loss)............................................... 4 33 89 (126)
--------- --------- ----- ---------
Other (income) expense
Interest expense...................................................... 15 19 15 16
Other, net............................................................ 8 4 3 (17)
--------- --------- ----- ---------
Net income (loss)....................................................... $ (19) $ 10 $ 71 $ (125)
--------- --------- ----- ---------
--------- --------- ----- ---------
Unaudited pro forma information:
Pro forma net income (loss) before provision for income taxes......... $ (19) $ 10 $ 71 $ (125)
Provision (benefit) for income taxes.................................. (3) 2 14 (7)
--------- --------- ----- ---------
Pro forma net income (loss) (See Note 2)................................ $ (16) $ 8 $ 57 $ (118)
--------- --------- ----- ---------
--------- --------- ----- ---------

See accompanying notes to financial statements

F-211

TRANSPEED COURIER SERVICES, INC.

STATEMENTS OF STOCKHOLDERS' EQUITY
(DOLLARS IN THOUSANDS)

COMMON STOCK RETAINED
---------------------- EARNINGS
SHARES AMOUNT (DEFICIT) TOTAL
--------- ----------- ----------- ---------

Balance at December 31, 1994............................................... 32,000 $ 1 $ 103 $ 104
Net loss................................................................... (19) (19)
Owners withdrawals......................................................... (6) (6)
--------- ----- ----- ---------
Balance at December 31, 1995............................................... 32,000 1 78 79
Net income................................................................. 10 10
--------- ----- ----- ---------
Balance at December 31, 1996............................................... 32,000 1 88 89
Stock dividend on common stock............................................. 2,286 69 (69) --
Shareholder payment on behalf of the Company............................... 55 55
Net loss................................................................... (125) (125)
--------- ----- ----- ---------
Balance at September 30, 1997.............................................. 34,286 $ 125 $ (106) $ 19
--------- ----- ----- ---------
--------- ----- ----- ---------

See accompanying notes to financial statements.

F-212

TRANSPEED COURIER SERVICES, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------
1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)....................................................... $ (19) $ 10 $ 71 $ (125)
Adjustments to reconcile net income to net cash provided by (used for)
operating activities
Depreciation and amortization....................................... 31 36 28 31
Shareholder payment on behalf of the Company........................ 55
Provision for doubtful accounts..................................... 14
Loss on sale of property and equipment.............................. 6
Changes in assets and liabilities net of effects of the purchase of
Maxwell Express Courier
Accounts receivable............................................. (78) 25 (49) (21)
Prepaid expenses and other current assets....................... (14) (9) 24 34
Accounts payable................................................ 25 (3) (14) (1)
Accrued liabilities............................................. 22 11 (6) 10
Other non-current assets........................................ (19) (20) 3
--------- --------- ----- ---------
NET CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES............ (33) 57 34 --
--------- --------- ----- ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment..................................... (57) (41) (3) (5)
Proceeds from sales of assets........................................... 4
Payment for purchase of Maxwell Express Courier, net of cash acquired... (28)
--------- --------- ----- ---------
NET CASH USED FOR INVESTING ACTIVITIES.......................... (85) (41) (3) (1)
--------- --------- ----- ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Increase (decrease) in line of credit................................... 89 20 20 40
Proceeds from long-term debt............................................ 65 67 22
Principal payments on long-term debt.................................... (39) (57) (45) (61)
--------- --------- ----- ---------
NET CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES............ 115 30 (25) 1
--------- --------- ----- ---------
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS............ (3) 46 6 --
Cash and cash equivalents at beginning of the period.................... 4 1 1 47
--------- --------- ----- ---------
Cash and cash equivalents at end of the period.......................... $ 1 $ 47 $ 7 $ 47
--------- --------- ----- ---------
--------- --------- ----- ---------
Supplemental disclosures of cash flow information:
Interest paid....................................................... $ 14 $ 18 $ 15 $ 15

Supplemental schedule of noncash investing and financing activities:

The Company purchased Maxwell Express Courier in 1995 for $28. In
conjunction with the acquisition, liabilities were assumed as follows:

Fair value of assets acquired......................................... $ 48
Cash paid............................................................. 28
---
Notes payable issued.................................................. $ 20
---
---

See accompanying notes to financial statements.

F-213

TRANSPEED COURIER SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

Transpeed Courier Services, Inc., d/b/a 1-800-Courier "Denver", (the
"Company') is a full service courier company providing transportation of time
sensitive shipments between points in Colorado and national same-day air courier
service.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

CASH AND CASH EQUIVALENTS

For purposes of the statement of cash flows, the Company considers all
highly liquid debt instruments purchased with an original maturity of
approximately three months or less at date of purchase to be cash equivalents.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets (
3 to 7 years).

INTANGIBLE ASSETS

Intangible assets consist primarily of goodwill, a non-compete agreement,
trade names and customer lists, which are being amortized on a straight-line
basis over 5 years. The carrying value of the intangible assets are assessed for
the recoverability of management based on an analysis of undiscounted expected
future cash flows. The Company believes that there has been no impairment
thereof as of September 30, 1997.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable and accrued expenses approximates fair value because of the
short maturity of these instruments. The estimated fair value of long-term debt
approximates its carrying value. Additionally, interest rates on outstanding
debt are at rates which approximate market rates for debt with similar terms and
average maturities.

F-214

TRANSPEED COURIER SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentrations of credit risk consist principally of trade accounts receivable.
Receivables are not collateralized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

INCOME TAXES

The Company has elected to be treated as a S-Corporation for federal and
state income taxes and, accordingly, any liability for income taxes are the
direct responsibility of the stockholders.

There are differences between the financial statement carrying amounts and
the tax bases of existing assets and liabilities. At December 31, 1996, the
financial reporting bases of the Company's net assets exceeds the tax reporting
bases by approximately $124.

The unaudited pro forma tax information included in the Statements of
Operations is presented in accordance with Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes," as if the Company had been
subject to federal and state income taxes for the entire periods presented.

UNAUDITED INTERIM FINANCIAL STATEMENTS

3. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Computers and equipment......................................... $ 58 $ 51
Vehicles........................................................ 103 105
----- -----
161 156
Accumulated depreciation and amortization....................... (66) (82)
----- -----
$ 95 $ 74
----- -----
----- -----

Depreciation expense for the years ended December 31, 1995 and 1996, and for
the nine months ended September 30, 1997 was approximately $22, $24, and $22,
respectively.

4. ACQUISITION OF MAXWELL COURIER EXPRESS

On June 12, 1995, the Company acquired substantially all of the assets of
Maxwell Courier Express in exchange for total consideration of $48 consisting of
cash and promissory notes. The acquisition was accounted for using the purchase
method and the excess of cost over fair value of the asset acquired of $20

F-215

TRANSPEED COURIER SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. ACQUISITION OF MAXWELL COURIER EXPRESS (CONTINUED)
was allocated to goodwill, which is being amortized on a straight-line basis
over 5 years. The fair value of the acquired assets and liabilities at the
acquisition date are as follows:

Equipment............................................................. $ 8
Non-compete agreement................................................. 20
Goodwill.............................................................. 20
---
$ 48
---
---

5. INTANGIBLE ASSETS

Intangible assets consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Goodwill........................................................ $ 22 $ 22
Non-compete agreement........................................... 20 20
Customer list................................................... 18 18
Trade names..................................................... 5 5
--- ---
65 65
Accumulated amortization........................................ (31) (40)
--- ---
$ 34 $ 25
--- ---
--- ---

Amortization expense for the years ended December 31, 1995 and 1996, and the
nine months ended September 30, 1997 was approximately $9, $12, and $9,
respectively.

6. ACCRUED LIABILITIES

Accrued liabilities comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Payroll and payroll taxes....................................... $ 33 $ 37
Other........................................................... 14 20
--- ---
$ 47 $ 57
--- ---
--- ---

F-216

TRANSPEED COURIER SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. LONG-TERM DEBT

Long-term debt outstanding consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Notes payable to banks:
Due in monthly installments through February 24, 1997, bearing interest at 9.5%,
secured by radios................................................................. $ 2 $ --
Due in monthly installments through March 24, 1998, bearing interest at 11%, secured
by equipment...................................................................... 9 2
Due in monthly installments though May 2, 1998, bearing interest at 11%, secured by
vehicle........................................................................... 9 4
Due in monthly installments through October 31, 1999, bearing interest at 10%,
secured by vehicles............................................................... 20 16
Due in monthly installments through November 26, 1999, bearing interest at 10%,
secured by vehicle................................................................ 6 5
Due in monthly installments through February 12, 2000, bearing interest at 10%,
secured by vehicle................................................................ 5

Notes payable to corporations and individuals:
Due December 31, 1996, bearing interest at 10%
Due in monthly installments through June 1, 1998, bearing interest at 10%........... 11 6
Due in monthly installments through September 9, 1997 at December 31, 1996 and
August 9, 1996 at December 31, 1995, bearing interest at 9.5%..................... 36
Due June 30, 2000, bearing interest at 10%.......................................... 16
--- ---
Total........................................................................... 93 54
Less current portion................................................................ (67) (24)
--- ---
$ 26 $ 30
--- ---
--- ---

Maturities of long-term debt as of September 30, 1997 are summarized as
follows:

FISCAL YEAR ENDING SEPTEMBER 30,
- ----------------------------------------------------------------------------------------

1998.................................................................................... $ 24
1999.................................................................................... 13
2000.................................................................................... 17
---
$ 54
---
---

In August 1997, the Company entered into a credit agreement with a bank for
a $50 revolving line of credit. The line of credit bears interest at 11% and
matures on April 28, 1998. The line of credit is secured with a deed of trust on
a stockholder's home. As of September 30, 1997 the balance outstanding on the
line of credit was $50.

In November 1996, the Company entered into a credit agreement with a bank
for a $150 revolving line of credit. The line of credit bears interest at the
banks prime rate plus 1% (actual rate of 10% at September 30, 1997) and matures
on March 10, 1998. The line of credit is secured by all accounts

F-217

TRANSPEED COURIER SERVICES, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. LONG-TERM DEBT (CONTINUED)
receivable and equipment. As of December 31, 1996, and September 30, 1997 the
balance outstanding on the line of credit was $120, and $110, respectively.

8. OPERATING LEASES

The Company leases certain office equipment under operating leases expiring
on various dates through 2000. Future minimum lease payments required under
leases that have noncancelable lease terms in excess of one year at September
30, 1997 are as follows:

FISCAL YEAR ENDING SEPTEMBER 30,
- --------------------------------------------------------------------------------------

1998.................................................................................. $ 68
1999.................................................................................. 54
2000.................................................................................. 49
2001.................................................................................. 12
---------
$ 183
---------
---------

Rental expense charged to operations was approximately $26 for the years
ended December 31, 1995 and 1996 and $20 for the nine months ended September 30,
1997.

9. STOCKHOLDER'S EQUITY

On August 1, 1997, the Company declared a stock dividend (2,286 shares). The
stock dividend was recorded as a reduction of retained earnings and an increase
in common stock.

On August 1, 1997, a stockholder of the Company transferred 1,829 shares of
common stock to an employee for past service. The value of the shares
transferred of $55 was recorded as compensation expense in the nine months ended
September 30, 1997.

10. FRANCHISEE AGREEMENT

In December 1996, the Company became a franchisee of 1-800-COURIER. The
franchise agreement requires that the Company pay franchise fees of 8.5% of
revenue collected. Franchise fees for the nine months ended September 30, 1997
were approximately $83.

11. UNAUDITED SUBSEQUENT EVENTS

The company and its stockholders have entered into a definitive agreement
with DMS Corporation ("DMS") pursuant to which the Company will merge with DMS.
All outstanding shares of the Company will be exchanged for cash concurrent with
the consummation of an initial public offering of the common stock of DMS.

F-218

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders
of National Messenger, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of shareholders' equity (deficit) and of cash flows present
fairly, in all material respects, the financial position of National Messenger,
Inc. at September 30, 1997 and November 30, 1996 and 1995, and the results of
its operations and its cash flows for the ten months ended September 30, 1997
and for the years ended November 30, 1996 and 1995, in conformity with generally
accepted accounting principles. 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 of these statements in accordance with generally accepted auditing
standards which 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, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Los Angeles, California
December 5, 1997

F-219

NATIONAL MESSENGER, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS)

NOVEMBER 30, SEPTEMBER 30,
-------------------- ---------------
1995 1996 1997
--------- --------- ---------------

ASSETS
Current assets:
Cash............................................................................. $ 103 $ 90 $ 77
Accounts receivable, net of allowance for doubtful accounts of $8, $22, and
$32............................................................................ 205 309 435
Prepaid and other current assets................................................. 5 4 8
--------- --------- -----
Total current assets........................................................... 313 403 520
Property and equipment, net........................................................ 3 50 70
--------- --------- -----
$ 316 $ 453 $ 590
--------- --------- -----
--------- --------- -----
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Accrued compensation............................................................. $ 49 $ 67 $ 59
Advances from shareholders....................................................... 70 70 70
--------- --------- -----
Total current liabilities...................................................... 119 137 129
--------- --------- -----
Other long-term liabilities........................................................ 200 300 383
--------- --------- -----

Commitments

Shareholders' equity (deficit):
Common stock without par value; 100,000 shares authorized; 1,800 shares issued
and outstanding................................................................ 2 2 2
Retained earnings (deficit)...................................................... (5) 14 76
--------- --------- -----
Total shareholders' equity (deficit)........................................... (3) 16 78
--------- --------- -----
$ 316 $ 453 $ 590
--------- --------- -----
--------- --------- -----

See accompanying notes to financial statements.

F-220

NATIONAL MESSENGER, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEARS ENDED TEN MONTHS ENDED
NOVEMBER 30, SEPTEMBER 30,
-------------------- ----------------------

1995 1996 1996 1997
--------- --------- ----------- ---------

(UNAUDITED)

Net sales.............................................................. $ 1,728 $ 2,413 $ 2,001 $ 2,313
Cost of sales.......................................................... 1,029 1,446 1,240 1,337
--------- --------- ----------- ---------

Gross margin......................................................... 699 967 761 976

Operating expenses..................................................... 123 154 138 137
Selling and marketing expenses......................................... 72 86 75 91
General and administrative expenses.................................... 321 454 365 392
Depreciation and amortization.......................................... 7 13 11 17
--------- --------- ----------- ---------

Income before provision for income taxes............................... 176 260 172 339
Provision for income taxes............................................. 4 5 3 5
--------- --------- ----------- ---------
Net income............................................................. $ 172 $ 255 $ 169 $ 334
--------- --------- ----------- ---------
--------- --------- ----------- ---------

Unaudited pro forma information (Note 2):
Income before provision for income taxes............................. 176 260 172 339
Pro forma provision for income taxes................................. 70 104 69 136
--------- --------- ----------- ---------
Pro forma net income................................................... $ 106 $ 156 $ 103 $ 203
--------- --------- ----------- ---------
--------- --------- ----------- ---------

See accompanying notes to financial statements.

F-221

NATIONAL MESSENGER, INC.

STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)

(DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNT)

COMMON STOCK RETAINED
------------------------ EARNINGS/
SHARES AMOUNT (DEFICIT) TOTAL
----------- ----------- ----------- ---------

Balance at December 1, 1994............................................... 1,800 $ 2 $ 23 $ 25
Net income.............................................................. 172 172
Dividends paid.......................................................... (200) (200)
----- ----------- ----------- ---------
Balance at November 30, 1995.............................................. 1,800 2 (5) (3)
Net income.............................................................. 255 255
Dividends paid.......................................................... (236) (236)
----- ----------- ----------- ---------
Balance at November 30, 1996.............................................. 1,800 2 14 16
Net income.............................................................. 334 334
Dividends paid.......................................................... (272) (272)
----- ----------- ----------- ---------
Balance at September 30, 1997............................................. 1,800 $ 2 $ 76 $ 78
----- ----------- ----------- ---------
----- ----------- ----------- ---------

See accompanying notes to financial statements.

F-222

NATIONAL MESSENGER, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

TEN MONTHS ENDED
YEARS ENDED
NOVEMBER 30, SEPTEMBER 30,
-------------------- --------------------

1995 1996 1996 1997
--------- --------- --------- ---------

(UNAUDITED)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income................................................................. $ 172 $ 255 $ 169 $ 334
Adjustments to reconcile net income to net cash provided by operating
activities:
Depreciation and amortization.......................................... 7 13 11 17
Provision for doubtful accounts........................................ 8 14 11 10
Changes in assets and liabilities:
Accounts receivable.................................................. (44) (118) (52) (136)
Prepaid expenses and other current assets............................ (5) 1 1 (4)
Other long-term liabilities.......................................... 100 100 83 83
Accrued compensation................................................. 15 18 12 (8)
--------- --------- --------- ---------
Net cash provided by operating activities.......................... 253 283 235 296
--------- --------- --------- ---------
CASH FLOWS USED IN INVESTING ACTIVITIES:
Purchases of property and equipment........................................ (3) (60) (60) (37)
--------- --------- --------- ---------
CASH FLOWS USED IN FINANCING ACTIVITIES:
Dividends paid............................................................. (200) (236) (205) (272)
--------- --------- --------- ---------
Net increase (decrease) in cash............................................ 50 (13) (30) (13)
Cash at beginning of the period............................................ 53 103 103 90
--------- --------- --------- ---------
Cash at end of the period.................................................. $ 103 $ 90 $ 73 $ 77
--------- --------- --------- ---------
--------- --------- --------- ---------

See accompanying notes to financial statements.

F-223

NATIONAL MESSENGER, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

National Messenger, Inc. (the "Company") primarily provides same-day pick-up
and delivery services of documents and parcels to customers throughout Southern
California. The Company's operations are conducted from its headquarters located
in Costa Mesa, California and a branch facility located in Ontario, California.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
accelerated methods over the estimated useful lives of the related assets (5
years).

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable and accrued expenses
approximates fair value because of the short maturity of these instruments. The
fair value of advances from shareholders is not determinable due to their
related party nature.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to concentrations
of credit risk consist principally of trade accounts receivable. Receivables are
not collateralized and accordingly, the Company performs ongoing credit
evaluations of its customers to reduce the risk of loss. Such losses have
historically been immaterial and within management expectations.

F-224

NATIONAL MESSENGER, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Changes in allowance for doubtful accounts consist of the following:

Balance at November 30, 1994.......................................... $ --
Charge to costs and expenses.......................................... 8
---
Balance at November 30, 1995.......................................... 8
Charge to costs and expenses.......................................... 14
---
Balance at November 30, 1996.......................................... 22
Charge to costs and expenses.......................................... 10
---
Balance at September 30, 1997......................................... $ 32
---
---

INCOME TAXES

The Company has elected to be treated as a cash basis S-Corporation for
federal and state income tax purposes, and, accordingly, any liabilities for
federal income taxes are the direct responsibility of the shareholders. The
Company is only subject to California state income taxes at a rate of 1.5
percent on taxable income. At September 30, 1997, the net difference between the
tax bases and the reported amounts of the Company's assets and liabilities
approximated $21.

The unaudited pro forma income tax information included in the Statements of
Operations is presented in accordance with Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes," as if the Company had been
subject to federal and state income taxes for all periods presented.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data as of September 30, 1996 and for the ten months
ended September 30, 1996 are unaudited; however, in the opinion of the Company,
the interim data includes all adjustments, consisting of only normal recurring
adjustments, necessary for a fair statement of the results for the interim
periods.

3. PROPERTY AND EQUIPMENT

Property and equipment, net consist of the following:

NOVEMBER 30,
-------------------- SEPTEMBER 30,
1995 1996 1997
--------- --------- ---------------

Furniture and fixtures............................................................ $ 5 $ 5 $ 5
Machinery and equipment........................................................... 37 97 134
Vehicles.......................................................................... 16 16 16
--- --------- -----
58 118 155
Accumulated depreciation.......................................................... (55) (68) (85)
--- --------- -----
$ 3 $ 50 $ 70
--- --------- -----
--- --------- -----

F-225

NATIONAL MESSENGER, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. COMMITMENTS

The Company leases its facilities under operating leases expiring on various
dates through 1998. Future minimum lease payments through August of 1998
required under leases that have noncancelable lease terms total approximately
$36 as of September 30, 1997.

Rental expense charged to operations was approximately $28, $41 and $30 for
the periods ended November 30, 1995 and 1996 and September 30, 1997,
respectively.

5. RELATED PARTY TRANSACTIONS

The Company has non-interest bearing advances, repayable upon demand, from
shareholders totaling $70 at November 30, 1995 and 1996 and September 30, 1997.
These advances were paid in full by the Company in October 1997.

6. UNAUDITED SUBSEQUENT EVENTS

The Company and its shareholders have entered into a definitive agreement
with Dispatch Management Services Corp. ("DMS") pursuant to which DMS will
acquire certain assets and assume certain liabilities of the Company. The
acquired assets and assumed liabilities will be exchanged for cash and shares of
DMS common stock concurrent with the consummation of the initial public offering
of the common stock of DMS.

F-226

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders
of Profall, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of shareholders' deficit and of cash flows present fairly, in all
material respects, the financial position of Profall, Inc. at September 30, 1997
and December 31, 1996 and 1995, and the results of its operations and its cash
flows for the nine months ended September 30, 1997 and for the years ended
December 31, 1996 and 1995, in conformity with generally accepted accounting
principles. 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 of these statements in
accordance with generally accepted auditing standards which 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, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Los Angeles, California
December 5, 1997

F-227

PROFALL, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
-------------------- ---------------
1995 1996 1997
--------- --------- ---------------

ASSETS
Current assets:
Cash........................................................................... $ 1 $ -- $ 42
Accounts receivable............................................................ 85 142 176
Prepaid and other current assets............................................... 5 3 2
--------- --------- -----
Total current assets......................................................... 91 145 220

Property and equipment, net...................................................... 72 89 70
--------- --------- -----
$ 163 $ 234 $ 290
--------- --------- -----
--------- --------- -----
LIABILITIES AND SHAREHOLDERS' DEFICIT

Current liabilities:
Accounts payable............................................................... $ 38 $ 53 $ 24
Accrued compensation........................................................... 33 46 70
Payables to affiliate.......................................................... 26 54 99
Notes payable.................................................................. 132 120 159
Advances from shareholders..................................................... 293 303 303
Advances from affiliate........................................................ 28 48 --
--------- --------- -----
Total current liabilities.................................................... 550 624 655
--------- --------- -----
Commitments (Note 5)

Shareholders' deficit:
Common stock, without par value; 1,000,000 shares authorized; 2,000 shares
issued and outstanding....................................................... 10 10 10
Additional paid-in capital..................................................... 21 46 65
Accumulated deficit............................................................ (418) (446) (440)
--------- --------- -----
Total shareholders' deficit.................................................. (387) (390) (365)
--------- --------- -----
$ 163 $ 234 $ 290
--------- --------- -----
--------- --------- -----

See accompanying notes to financial statements.

F-228

PROFALL, INC.

STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------

1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)

Net sales............................................................... $ 993 $ 1,212 $ 850 $ 1,235
Cost of sales........................................................... 588 687 489 606
--------- --------- ----- ---------
Gross margin.......................................................... 405 525 361 629
Operating expenses...................................................... 215 271 166 208
General and administrative expenses..................................... 361 298 232 416
Depreciation and amortization........................................... 14 23 16 20
--------- --------- ----- ---------
Operating loss.......................................................... (185) (67) (53) (15)
--------- --------- ----- ---------
Other (income) expense
Interest expense...................................................... 21 25 19 19
Other, net............................................................ (42) (64) (51) (40)
--------- --------- ----- ---------
(Loss) income before provision for income taxes......................... (164) (28) (21) 6
Provision for income taxes.............................................. -- -- -- --
--------- --------- ----- ---------
Net (loss) income $ (164) $ (28) $ (21) $ 6
--------- --------- ----- ---------
--------- --------- ----- ---------
Unaudited pro forma information (Note 2):
(Loss) income before provision for income taxes....................... (164) (28) (21) 6
Pro forma provision for income taxes.................................. -- -- -- --
--------- --------- ----- ---------
Pro forma net (loss) income $ (164) $ (28) $ (21) $ 6
--------- --------- ----- ---------
--------- --------- ----- ---------

See accompanying notes to financial statements.

F-229

PROFALL, INC.

STATEMENTS OF SHAREHOLDERS' DEFICIT
(DOLLARS IN THOUSANDS)

COMMON
STOCK ADDITIONAL
------------------------ PAID-IN ACCUMULATED
SHARES AMOUNT CAPITAL DEFICIT TOTAL
----------- ----------- ------------- ------------- ---------

Balances at January 1, 1995................................. 2,000 $ 10 $ -- $ (254) $ (244)
Net loss.................................................. (164) (164)
Imputed interest on advances from shareholders............ 21 21
----- --- --- ----- ---------
Balances at December 31, 1995............................... 2,000 10 21 (418) (387)
Net loss.................................................. (28) (28)
Imputed interest on advances from shareholders............ 25 25
----- --- --- ----- ---------
Balances at December 31, 1996............................... 2,000 10 46 (446) (390)
Net income................................................ 6 6
Imputed interest on advances from shareholders............ 19 19
----- --- --- ----- ---------
Balances at September 30, 1997.............................. 2,000 $ 10 $ 65 $ (440) $ (365)
----- --- --- ----- ---------
----- --- --- ----- ---------

See accompanying notes to financial statements.

F-230

PROFALL, INC.

STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------

1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income.......................................................... $ (164) $ (28) $ (21) $ 6
Adjustments to reconcile net (loss) income to net cash provided by (used
in) operating activities:
Depreciation and amortization............................................ 14 23 16 20
Imputed interest on advances from shareholders........................... 21 25 19 19
Changes in assets and liabilities:
Accounts receivable.................................................... (13) (57) (44) (34)
Prepaid and other current assets....................................... (5) 2 1 1
Accounts payable....................................................... 15 15 22 (29)
Accrued compensation................................................... 16 13 5 24
Payables to affiliate.................................................. 22 28 21 45
--------- --- --- ---------
Net cash provided by (used in) operating activities.................. (94) 21 19 52
--------- --- --- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment........................................ (25) (40) (40) (1)
--------- --- --- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Advances from shareholders................................................. 85 10 10 --
Advances from affiliate.................................................... 28 20 20 --
Proceeds from notes payable................................................ -- -- -- 150
Repayments to affiliate.................................................... -- -- -- (48)
Repayments of notes payable................................................ -- (12) (10) (111)
--------- --- --- ---------
Net cash provided by (used in) financing activities.................. 113 18 20 (9)
--------- --- --- ---------
Net increase (decrease) in cash............................................ (6) (1) (1) 42
Cash at beginning of the period............................................ 7 1 1 --
--------- --- --- ---------
Cash at end of the period.................................................. $ 1 $ -- $ -- $ 42
--------- --- --- ---------
--------- --- --- ---------

See accompanying notes to financial statements.

F-231

PROFALL, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

Profall, Inc. (dba 1-800 Courier) (the "Company") primarily provides
same-day pick-up and delivery services of documents and parcels to customers
throughout Southern California. The Company's operations are conducted from its
headquarters located in Santa Fe Springs, California.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets
(5 years).

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable and payable, accrued
expenses and debt approximates fair value because of the short maturity of these
instruments. The fair value of advances from shareholders and affiliate is not
determinable due to their related party nature.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentrations of credit risk consist principally of trade accounts receivable.
For the nine months ended September 30, 1997, two customers accounted for $354
and $129 of net sales, respectively. Accounts receivable for these customers
were $50 and $9 at September 30, 1997, respectively. In 1996, one customer
accounted for $154 of net sales. Accounts receivable related to this customer
totaled $24 at December 31, 1996. Receivables are not collaterized and
accordingly, the Company performs ongoing credit evaluations of its customers to
reduce the risk of loss. Such losses have historically been immaterial and
within management expectations.

INCOME TAXES

The unaudited pro forma income tax information included in the Statements of
Operations is presented in accordance with Statement of Financial Accounting
Standards No. 109, "Accounting for

F-232

PROFALL, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Income Taxes," as if the Company had been subject to federal and state income
taxes for all periods presented.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data as of and for the six months ended September 30,
1996 are unaudited; however, in the opinion of the Company, the interim data
includes all adjustments, consisting of only normal recurring adjustments,
necessary for a fair statement of the results for the interim period.

3. PROPERTY AND EQUIPMENT

Property and equipment, net consist of the following:

DECEMBER 31, SEPTEMBER 30,
---------------------- ---------------
1995 1996 1997
----- --------- ---------------

Vehicles........................................................ $ 93 $ 133 $ 134
Accumulated depreciation........................................ (21) (44) (64)
--- --------- -----
$ 72 $ 89 $ 70
--- --------- -----
--- --------- -----

4. NOTES PAYABLE

Notes payable consist of the following:

DECEMBER 31, SEPTEMBER 30,
-------------------- ---------------
1995 1996 1997
--------- --------- ---------------

Note payable secured by a vehicle; payments, including interest
at 9% per annum, are due monthly through November, 1998...... $ 23 $ 16 $ 10
Non-interest bearing note payable to franchisor................ 109 104 6
Bank line of credit, maximum aggregate borrowings of $150, due
on or before May, 1998; interest at 2.0% above banks base
rate, as defined (totaling 10.5% per annum at September 30,
1997), payable monthly, guaranteed by the shareholders of the
Company...................................................... -- -- --
Note payable, guaranteed by the shareholders of the Company,
payments, including interest at 2.5% above the bank's base
rate, as defined (totaling 11% per annum at September 30,
1997), are due monthly through May, 2002..................... -- -- 143
--------- --------- -----
$ 132 $ 120 $ 159
--------- --------- -----
--------- --------- -----

5. COMMITMENTS AND CONTINGENCIES

The Company operates under a franchise agreement with Express-It Courier
Systems, Inc. The agreement is effective for an initial term of five years
expiring in September 1999 during which the Company can only terminate the
agreement with the consent of the franchisor. The Company has the right to renew
the franchise agreement for two successive five-year periods.

F-233

PROFALL, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

5. COMMITMENTS AND CONTINGENCIES (CONTINUED)
Pursuant to the terms of the agreement, the franchisor provides continuing
services including billings and collections, customer service and training. The
Company was required to remit fees for such services ranging from 14% to 19% and
10% to 14% of gross receipts, as defined, in 1995 and 1996, respectively.
Subsequent to December 31, 1996, the fees for such services range from 8% to 10%
of gross receipts, as defined. Under this agreement the Company paid $183, $143
and $103 in 1995, 1996 and the nine months ended September 30, 1997,
respectively. These amounts are included in general and administrative expenses
in the accompanying financial statements.

The Company leases certain equipment under noncancelable lease obligations.
Total rental expense under such operating leases was approximately $0, $40 and
$47 in 1995, 1996 and the nine months ended September 30, 1997, respectively.
Minimum rental payments at September 30, 1997 under noncancelable operating
leases that have initial or remaining lease terms in excess of one year are as
follows:

1997................................................................. $ 15
1998................................................................. 63
1999................................................................. 63
2000................................................................. 20
---------
$ 161
---------
---------

6. RELATED PARTY TRANSACTIONS

The Company has non-interest bearing advances from shareholders and an
affiliate at December 31, 1995 and 1996 and September 30, 1997 totaling $321,
$351 and $303, respectively. Interest has been imputed at prevailing market
rates aggregating $21, $25 and $19 for the years ended December 31, 1995 and
1996 and the nine months ended September 30, 1997, respectively.

The Company's operations are conducted from within a facility leased and
occupied by an affiliate. No formal sublease agreement exists. Charges for rent
expense are based on occupied space and aggregated $21, $23 and $18 for the
years ended December 31, 1995 and 1996 and the nine months ended September 30,
1997, respectively. These charges have been provided for in general and
administrative expenses and included in payables to affiliate in the
accompanying financial statements.

Sales to an affiliate totaled $21, $53 and $65 in 1995, 1996 and the nine
months ended September 30, 1997, respectively. Accounts receivable from such
affiliate aggregated $3, $6 and $0 at December 31, 1995 and 1996 and September
30, 1997, respectively.

7. UNAUDITED SUBSEQUENT EVENTS

F-234

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of

Expressit Couriers, Inc.

In our opinion, the accompanying balance sheets and the related statements of
operations, of shareholder's equity, and of cash flows present fairly, in all
material respects, the financial position of Expressit Couriers, Inc. (the
Company) at December 31, 1996 and September 30, 1997, and the results of its
operations and its cash flows for the years ended December 31, 1995 and 1996 and
the nine months ended September 30, 1997, in conformity with generally accepted
accounting principles. 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 of these
statements in accordance with generally accepted auditing standards which
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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for the opinion expressed above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP

Detroit, Michigan

November 11, 1997

F-235

EXPRESSIT COURIERS, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

ASSETS
Current assets
Cash.............................................................................. $ 1 $ 3
Accounts receivable, net.......................................................... 94 104
Prepaid and other current assets.................................................. 15 12
----- -----
Total current assets............................................................ 110 119
Property and equipment, net......................................................... 111 74
Shareholder receivable.............................................................. 61 73
Initial franchise fee............................................................... 5
----- -----
$ 282 $ 271
----- -----
----- -----
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Line of credit.................................................................... $ 61 $ 57
Accounts payable.................................................................. 118 85
Accrued expenses.................................................................. 30 23
Current maturities long-term debt................................................. 45 16
----- -----
Total current liabilities....................................................... 254 181
Long-term debt...................................................................... 11
----- -----
Total liabilities............................................................... 265 181

Commitments and contingencies (Note 9)

STOCKHOLDER'S EQUITY
Common stock; no par value; 15,000 shares authorized; 1,000 issued and
outstanding....................................................................... 1 1
Retained earnings................................................................... 16 89
----- -----
Stockholder's Equity................................................................ 17 90
----- -----
$ 282 $ 271
----- -----
----- -----

See accompanying notes to financial statements.

F-236

EXPRESSIT COURIERS, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

NINE MONTHS ENDED
YEAR ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- --------------------

1995 1996 1996 1997
--------- --------- --------- ---------

(UNAUDITED)

Net sales.................................................................. $ 1,703 $ 1,343 $ 1,023 $ 1,071
Cost of sales.............................................................. 1,135 897 678 666
--------- --------- --------- ---------
Gross margin............................................................. 568 446 345 405
Operating expenses......................................................... 210 231 202 178
Sales and marketing expenses............................................... 61 27 6 27
General and administrative expenses........................................ 223 177 101 81
Depreciation and amortization.............................................. 41 44 36 35
--------- --------- --------- ---------
Operating income (loss).................................................... 33 (33) 0 84
--------- --------- --------- ---------
Other income (expense)
Interest expense......................................................... (12) (16) (13) (7)
Other, net............................................................... 15 (14) (9) (4)
--------- --------- --------- ---------
Net income (loss).......................................................... $ 36 $ (63) $ (22) $ 73
--------- --------- --------- ---------
--------- --------- --------- ---------
Unaudited pro forma information
Pro forma net income (loss) before provision for income taxes............ $ 36 $ (63) $ (22) $ 73
Benefit (provision) for income taxes..................................... (16) 24 8 (32)
--------- --------- --------- ---------
Pro forma net income (loss) (see Note 2)................................... $ 20 $ (39) $ (14) $ 41
--------- --------- --------- ---------
--------- --------- --------- ---------

See accompanying notes to financial statements.

F-237

EXPRESSIT COURIERS, INC.

STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY

(DOLLARS IN THOUSANDS, EXCEPT SHARE AMOUNTS)

COMMON STOCK TOTAL
-------------------------- RETAINED STOCKHOLDER'S
SHARES AMOUNT EARNINGS EQUITY
----------- ------------- ----------- ---------------

Balance at December 31, 1994........................................... 1,000 1 43 44
Net income............................................................. 36 36
--
----- --- ---
Balance at December 31, 1995........................................... 1,000 1 79 80
Net (loss)............................................................. (63) (63)
--
----- --- ---
Balance at December 31, 1996........................................... 1,000 1 16 17
Net income............................................................. 73 73
--
----- --- ---
Balance at September 30, 1997.......................................... 1,000 $ 1 $ 89 $ 90
--
--
----- --- ---
----- --- ---

F-238

EXPRESSIT COURIERS, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

YEAR ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------
1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)..................................................... $ 36 $ (63) $ (22) $ 73
Adjustments to reconcile net income (loss) to net cash provided by
(used for) operating activities
Depreciation and amortization..................................... 41 44 36 35
(Gain)/loss on sale of property and equipment..................... (15) 14 9 4
Changes in assets and liabilities
Accounts receivable............................................. 10 76 63 (10)
Prepaid and other assets........................................ 9 3 (8) 3
Shareholder receivable.......................................... (26) (23) (25) (12)
Accounts payable................................................ 49 6 15 (33)
Accrued expenses................................................ (39) 8 16 (7)
--- --- --- ---
NET CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES.......... 65 65 84 53
--- --- --- ---
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment................................... (84) (4) (3)
Purchase of franchise................................................. (20)
Proceeds from sale of property........................................ 27 5 5 16
--- --- --- ---
NET CASH USED FOR INVESTING ACTIVITIES........................ (57) 1 5 (7)
--- --- --- ---
CASH FLOWS FROM FINANCING ACTIVITIES
Increase (decrease) in line of credit................................. (1) (6) (5) (4)
Payments on long-term debt............................................ (54) (63) (54) (40)
Proceeds from borrowings.............................................. 43 2
--- --- --- ---
NET CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES.......... (12) (67) (59) (44)
--- --- --- ---
NET INCREASE (DECREASE) IN CASH....................................... (4) (1) 30 2
Cash at beginning of the period....................................... 6 2 2 1
--- --- --- ---
Cash at end of the period............................................. $ 2 $ 1 $ 32 $ 3
--- --- --- ---
--- --- --- ---
Cash paid for interest................................................ $ 12 $ 16 $ 13 $ 7
--- --- --- ---
--- --- --- ---

See accompanying notes to financial statements.

F-239

EXPRESSIT COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

Expressit Couriers, Inc. (the Company) provides same-day, on-demand delivery
services in the Boston, Massachusetts metropolitan area. In September 1996, the
Company entered into a franchise agreement with 800-Courier, Inc. using the name
and business system of 800-Courier, Inc. Under the franchise agreement, the
Company pays a fee of 8 and 1/4% of the Company's gross receipts to 800-Courier,
Inc. In 1997, the Company paid an initial franchise fee of $20. Franchise fees
for the year ended December 31, 1996 and the nine months ended September 30,
1997 approximated $28 and $71, respectively.

On September 9, 1997, the Company has entered into an agreement with
800-Courier, Inc., whereby effective December 24, 1997 the franchise agreement
between the Company and 800-Courier, Inc. will be terminated.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets.

INITIAL FRANCHISE FEE

Amortized using the straight-line method over one year.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable and accrued expenses approximates fair value because of the
short maturity of these instruments. The estimated fair value of long-term debt
approximates its carrying value as interest rates on outstanding debt are at
rates which approximate market rates for debt with similar terms and average
maturities.

CONCENTRATION OF CREDIT RISK

F-240

EXPRESSIT COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Sales from the Company's top three customers represented 16%, 10% and 10% of
net sales for the nine months ended September 30, 1997, respectively.
Approximately 54% of accounts receivable at September 30, 1997 were from these
customers.

INCOME TAXES

There are differences between the financial statement carrying amounts and
the tax bases of existing assets and liabilities. At September 31, 1997, the
carrying amounts of the Company's net assets exceeds the tax bases by
approximately $32.

UNAUDITED INTERIM FINANCIAL DATA

The interim financial data as of September 30, 1996 and for the nine months
ended September 30, 1996 is unaudited; however, in the opinion of the Company,
the interim data includes all adjustments, consisting only of normal recurring
items, necessary for a fair statement of the results for the interim periods.

3. ACCOUNTS RECEIVABLE

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Accounts receivable, trade.......................................................... $ 102 $ 104
Allowance for doubtful accounts..................................................... (8)
----- -----
$ 94 $ 104
----- -----
----- -----

Allowance for doubtful accounts comprised the following:

BALANCE AT CHARGED TO BALANCE AT
BEGINNING COSTS AND END OF
OF PERIOD EXPENSES WRITE-OFFS PERIOD
--------------- --------------- ------------- -------------

Year ended December 31, 1996...................................... $ 8 $ 8 $ (8) $ 8
Nine months ended September 30, 1997.............................. $ 8 $ -- $ (8) $ --

F-241

EXPRESSIT COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. PREPAID AND OTHER CURRENT ASSETS

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Prepaid insurance................................................................... $ 8 $ 5
Security deposits................................................................... 5 5
Other............................................................................... 2 2
--- ---
$ 15 $ 12
--- ---
--- ---

5. PROPERTY AND EQUIPMENT

ESTIMATED
USEFUL DECEMBER 31, SEPTEMBER 30,
LIFE 1996 1997
--------- --------------- ---------------

Radio equipment......................................................... 5 years $ 66 $ 66
Office equipment........................................................ 7 years 35 38
Vehicles................................................................ 5 years 121 79
Other................................................................... 39 years 6 6
--------- --- ---
228 189
Accumulated depreciation and amortization............................... (117) (115)
--------- --- ---
$ 111 $ 74
--------- --- ---
--------- --- ---

Vehicles with an aggregate cost and accumulated depreciation of $57 and $29,
respectively, at December 31, 1996 and at September 30, 1997, were recorded
under capital leases.

6. ACCRUED EXPENSES

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Payroll and payroll taxes........................................................... $ 23 $ 21
Other............................................................................... 7 2
--- ---
Total accrued expenses.......................................................... $ 30 $ 23
--- ---
--- ---

7. DEBT

The Bank line of credit is payable on demand and provides for maximum
borrowings of $75. Interest accrues at the bank's prime rate plus 1.75% (9.50%
at September 30, 1997).

F-242

EXPRESSIT COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. DEBT (CONTINUED)
Long-term debt comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Bank term loan...................................................................... $ 11 $ --
Notes payable....................................................................... 28 16
Capital lease obligations........................................................... 17
--- ---
Total........................................................................... 56 16
Less--current portion............................................................... 45 16
--- ---
Long-term debt.................................................................. $ 11 $ --
--- ---
--- ---

The Bank term loan is secured by all the assets of the Company and
guaranteed by the shareholder of the Company. The loan was payable through
August 1997 in monthly principle payments of $1 plus interest at the bank's
prime rate plus 2% (10.25% at December 31, 1996).

Notes payable are secured by certain vehicles. The notes are payable in
monthly aggregate principle amounts of $1 plus interest at 8.5% through August
1998.

The Company leases certain equipment under arrangements which have been
classified as capital leases. The leases have minimum monthly payments of $2 and
are secured by certain equipment utilized in the business. The leases are
further guaranteed by the shareholder of the Company.

Aggregate annual payments on long-term debt are: 1997--$45; 1998--$11. At
the end of the lease terms, the Company has the option to purchase the vehicles
under capital lease arrangements for minor amounts.

8. OPERATING LEASES

The Company leases certain premium seating at a Boston sports arena under a
license agreement expiring on September 30, 2004. Future minimum license and
ticket fee payments required under the agreement are as follows:

1998................................................................................. $ 23
1999................................................................................. 23
2000................................................................................. 23
2001 through 2004.................................................................... 73
---------
$ 142
---------
---------

Rental expense was approximately $27 for the nine months ended September 30,
1997 and $22 for the year ended December 31, 1996.

F-243

EXPRESSIT COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

9. RELATED PARTY TRANSACTIONS

The Company leases office space from a realty trust where the shareholder of
the Company is the beneficiary. The lease expires on July 31, 1998 with an
option to renew for one year. Rent expenses related to this lease agreement
approximated $13 in 1996 and $10 in the nine months ended September 30, 1997.

Shareholder receivable represents a receivable from the shareholder of the
Company. There are no formal repayment terms.

10. COMMITMENTS AND CONTINGENCIES

The Company was self-insured for workers' compensation insurance for the
periods September 22, 1995 to December 27, 1995 and June 29, 1996 through
December 2, 1996. In the opinion of the Company, the liability, if any, arising
from workers' compensation claims relating to these periods will not have a
material effect on the Company's financial position or the results of its
operations.

11. UNAUDITED SUBSEQUENT EVENTS

F-244

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Shareholders of Fleetfoot Max, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of shareholders' equity (deficit) and of cash flows present
fairly, in all material respects, the financial position of Fleetfoot Max, Inc.
at August 31, 1996 and 1997, and the results of its operations and its cash
flows for each of the three years in the period ended August 31, 1997, in
conformity with generally accepted accounting principles. 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 of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Seattle, Washington
October 7, 1997

F-245

FLEETFOOT MAX, INC.

BALANCE SHEETS

(IN THOUSANDS)

AUGUST 31, SEPTEMBER 30,
-------------------- ---------------
1996 1997 1997
--------- --------- ---------------

(UNAUDITED)
ASSETS
Current assets:
Cash and cash equivalents.................................................. $ 26 $ 40 $ 59
Accounts receivable, net................................................... 249 295 307
Prepaid assets............................................................. 19 3 3
--------- --------- -----
Total current assets..................................................... 294 338 369
Property and equipment, net.................................................. 107 103 104
Deferred tax asset........................................................... 61 14 9
Investments.................................................................. 20 20
Deposits..................................................................... 27 27 25
--------- --------- -----
Total assets............................................................. $ 489 $ 502 $ 527
--------- --------- -----
--------- --------- -----
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Accounts payable........................................................... $ 7 $ 12 $ 16
Accrued expenses........................................................... 106 127 140
Notes payable.............................................................. 4
Current maturities long-term debt.......................................... 192 176 177
Current portion of capital lease obligation................................ 13 6 6
--------- --------- -----
Total current liabilities................................................ 322 321 339
Long-term debt, net of current maturities.................................... 236 149 34
Capital lease obligation, net of current portion............................. 22 21
--------- --------- -----
Total liabilities........................................................ 558 492 394

Commitments and contingencies (Notes 6 and 10)

Shareholders' equity (deficit):
Common stock, par value $0.05 per share; 500,000,000 shares authorized;
1,000,000 shares issued and 212,857 shares outstanding................... 50 50 50
Additional paid-in capital................................................. 33 33 136
Retained earnings (accumulated deficit).................................... (26) 53 66
--------- --------- -----
57 136 252
Less: common stock in treasury at cost (787,143 shares)...................... (126) (126) (119)
--------- --------- -----
Total shareholders' equity (deficit)..................................... (69) 10 133
--------- --------- -----
Total liabilities and shareholders' equity (deficit)..................... $ 489 $ 502 $ 527
--------- --------- -----
--------- --------- -----

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

F-246

FLEETFOOT MAX, INC.

STATEMENTS OF OPERATIONS

(IN THOUSANDS)

ONE MONTH ENDED
YEARS ENDED AUGUST 31, SEPTEMBER 30,
------------------------------- --------------------

1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------
(UNAUDITED)
Net sales............................................................ $ 1,702 $ 2,042 $ 2,427 $ 187 $ 226
Cost of sales........................................................ 1,015 1,220 1,557 123 142
--------- --------- --------- --------- ---------
Gross margin..................................................... 687 822 870 64 84
Operating expenses................................................... 306 351 380 30 35
Sales and marketing.................................................. 21 20 23 2 5
General and administrative........................................... 259 257 279 17 23
Depreciation and amortization........................................ 64 53 52 4 5
--------- --------- --------- --------- ---------
Operating income................................................. 37 141 136 11 16
Other (income) expense
Interest expense................................................... 72 59 54 4 2
Other, net......................................................... (11) (18) (44) (3) (4)
--------- --------- --------- --------- ---------
Income (loss) before provision for income taxes.................. (24) 100 126 10 18
Provision for (benefit attributable to) income taxes................. (61) 47 5 5
--------- --------- --------- --------- ---------
Net income (loss).................................................... $ (24) $ 161 $ 79 $ 5 $ 13
--------- --------- --------- --------- ---------
--------- --------- --------- --------- ---------

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

F-247

FLEETFOOT MAX, INC.
STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
YEARS ENDED AUGUST 31, 1995, 1996 AND 1997

RETAINED
COMMON STOCK CAPITAL EARNINGS TREASURY TOTAL
------------------------ IN EXCESS (ACCUMULATED COMMON EQUITY
SHARES PAR VALUE OF PAR DEFICIT) STOCK (DEFICIT)
--------- ------------- ----------- --------------- ----------- -----------

Balances at August 31, 1994................... 1,000 $ 50 $ 33 $ (163) $ (126) $ (206)
Net loss...................................... (24) (24)
--------- --- ----- ----- ----- -----
Balances at August 31, 1995................... 1,000 50 33 (187) (126) (230)
Net income.................................... 161 161
--------- --- ----- ----- ----- -----
Balances at August 31, 1996................... 1,000 50 33 (26) (126) (69)
Net income.................................... 79 79
--------- --- ----- ----- ----- -----
Balances at August 31, 1997................... 1,000 50 33 53 (126) 10
Net income (unaudited)........................ 13 13
Conversion of debentures (unaudited).......... 103 7 110
Balances at September 30, 1997 (unaudited)....
--------- --- ----- ----- ----- -----
$ 1,000 $ 50 $ 136 $ 66 $ (119) $ 133
--------- --- ----- ----- ----- -----
--------- --- ----- ----- ----- -----

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

F-248

FLEETFOOT MAX, INC.

STATEMENTS OF CASH FLOWS

(IN THOUSANDS)

ONE MONTH ENDED
YEARS ENDED AUGUST 31, SEPTEMBER 30,
------------------------------- --------------------

1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------
(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss).......................................................... $ (24) $ 161 $ 79 $ 5 $ 13
Adjustments to reconcile net income (loss) to net cash provided by (used
for) operating activities:
Depreciation and amortization............................................ 64 53 52 3 2
(Gain) loss on sale of property and equipment............................ (10) (1) 4
Changes in assets and liabilities:
Accounts receivable.................................................... (61) (27) (46) (10) (11)
Prepaid assets......................................................... (3) 16 5 1
Deposits............................................................... (2) (6)
Accounts payable....................................................... (6) 5 2 4
Accrued expenses....................................................... 13 5 21 17 13
Deferred tax asset..................................................... (61) 47 5 5
--------- --------- --- --------- ---------
Net cash provided by (used for) operating activities................. (20) 115 178 27 27
--------- --------- --- --------- ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment........................................ (6) (21) (24) (2) (2)
Investments................................................................ (20)
Proceeds from sale of assets............................................... 12 2 2
--------- --------- --- --------- ---------
Net cash provided by (used for) investing activities................. 6 (19) (42) (2) (2)
--------- --------- --- --------- ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of notes payable................................................. (7) (4) (1)
Repayment of long-term liabilities......................................... (47) (53) (103) (5) (5)
Repayment of capital lease obligations..................................... (2) (15) (15) (1)
--------- --------- --- --------- ---------
Net cash used for financing activities............................... (49) (75) (122) (6) (6)
--------- --------- --- --------- ---------
Net increase (decrease) in cash and equivalents............................ (63) 21 14 19 19
Cash and equivalents at beginning of the period............................ 68 5 26 33 40
--------- --------- --- --------- ---------
Cash and equivalents at end of the period.................................. $ 5 $ 26 $ 40 $ 52 $ 59
--------- --------- --- --------- ---------
--------- --------- --- --------- ---------

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES
Property and equipment acquired under capital lease........................ $ 30 $ -- $ 30 $ -- $ --
--------- --------- --- --------- ---------
--------- --------- --- --------- ---------
Interest paid.............................................................. $ 72 $ 58 $ 51 $ 4 $ 2
--------- --------- --- --------- ---------
--------- --------- --- --------- ---------

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

F-249

FLEETFOOT MAX, INC.

NOTES TO FINANCIAL STATEMENTS

(IN THOUSANDS)

1. BUSINESS ORGANIZATION

Fleetfoot Max, Inc. (the "Company") was incorporated in 1980 under the laws
of the state of Washington. The Company provides same day, on demand delivery
services in the Seattle Commercial Zone which extends from Everett to Tacoma and
all of the eastern communities of King County.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

CASH AND CASH EQUIVALENTS

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
the straight-line method over the estimated useful lives of the related assets
(5 to 7 years). Capital leases are stated at the present value of the future
minimum lease payments and amortized over the life of the lease. Capital lease
amortization is included in depreciation expense.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable, notes receivable/ payable and accrued expenses approximates
fair value because of the short maturity of these instruments. The estimated
fair value of long-term debt and other long-term liabilities approximates its
carrying value. Additionally, interest rates on outstanding debt are at rates
which approximate market rates for debt with similar terms and average
maturities.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
Receivables are not collateralized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

F-250

FLEETFOOT MAX, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INCOME TAXES

The Company is a C-Corporation for federal income tax purposes. The Company
accounts for income taxes using the liability method under the provisions of
Statement of Financial Accounting Standards (SFAS) No. 109, "Accounting for
Income Taxes".

Deferred tax assets and liabilities arise primarily as a result of net
operating loss carry-forwards and differences in the method of accounting for
depreciation.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data as of September 30, 1997 and for the one month
ending September 30, 1997 and 1996 is unaudited; however, in the opinion of the
Company, the interim financial data includes all adjustments, consisting only of
normal recurring adjustments, necessary for a fair statement of the results for
the interim periods.

EARNINGS PER SHARE

Information regarding earnings per share has not been provided because the
capital structure is not indicative of the capital structure subsequent to the
agreement with DMS Corporation ("DMS") as further discussed in Note 11.

3. ALLOWANCE FOR DOUBTFUL ACCOUNTS

BALANCE AT BALANCE
BEGINNING AT END
OF PERIOD WRITE-OFFS OF PERIOD
------------- ------------- -------------

Year ended August 31, 1995...................................................... $ 9 $ 11 $ 12
Year ended August 31, 1996...................................................... $ 12 $ 12 $ 13
Year ended August 31, 1997...................................................... $ 13 $ 2 $ 15

4. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

AUGUST 31,
--------------------

1996 1997
--------- ---------
Equipment..................................................................... $ 162 $ 183
Furniture and fixtures........................................................ 12 5
Vehicles...................................................................... 123 64
Leasehold improvements........................................................ 54 63
--------- ---------
351 315
Accumulated depreciation and amortization..................................... (244) (212)
--------- ---------
$ 107 $ 103
--------- ---------
--------- ---------

F-251

FLEETFOOT MAX, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS)

4. PROPERTY AND EQUIPMENT (CONTINUED)
Depreciation expense for the years ended August 31, 1995, 1996, and 1997 was
approximately $64, $53 and $52, respectively.

Equipment includes the cost of equipment of $30 held by the Company under
capital lease agreements described in Note 6 for both years ending August 31,
1996 and 1997. The accumulated amortization relating to these assets aggregated
$18 and $0, respectively, at August 31, 1996 and 1997.

5. ACCRUED EXPENSES

Accrued expenses comprised the following:

AUGUST 31,
--------------------

1996 1997
--------- ---------
Payroll and payroll taxes..................................................... $ 66 $ 85
Deferred salaries............................................................. 22 22
Other......................................................................... 18 20
--------- ---------
Total accrued expenses...................................................... $ 106 $ 127
--------- ---------
--------- ---------

6. LEASES

The Company leases certain office space under operating lease agreements and
certain office equipment under capital and operating leases expiring on various
dates through 1999. Future minimum lease payments required under leases that
have noncancelable lease terms in excess of one year at August 31, 1997 are as
follows:

CAPITAL OPERATING
FISCAL YEAR LEASES LEASES
- ------------------------------------------------------------------------- ----------- -----------

1998..................................................................... $ 10 $ 108
1999..................................................................... 10 87
2000..................................................................... 10 25
2001..................................................................... 6
--- -----
Total minimum lease payments............................................. 36 $ 220
-----
-----
Amount representing interest............................................. 8
---
Present value of net minimum payments.................................... 28
Current portion.......................................................... 6
---
$ 22
---
---

Rental expense attributed to office space was approximately $45, $42 and $43
for the years ended August 31, 1995, 1996 and 1997, respectively.

F-252

FLEETFOOT MAX, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS)

7. LONG-TERM DEBT

Debt is summarized as follows:

AUGUST 31,
--------------------

1996 1997
--------- ---------
Government agency note....................................................... $ 178 $ 143
Convertible debentures with majority shareholder and other related parties... 150 115
Unsecured promissory note with majority shareholder.......................... 70 58
Other subordinated notes..................................................... 30 9
--------- ---------
428 325
Less: current portion........................................................ (192) (176)
--------- ---------
$ 236 $ 149
--------- ---------
--------- ---------

On January 14, 1994, the Company received a U.S. Small Business
Administration Note of $250. The note accrues interest at the prime rate plus
2.75% per annum which was 11.0% and 11.25% at August 31, 1996, and 1997,
respectively. Interest is accrued, due and payable monthly, in installments,
including principal, until December 14, 2000. The note is collateralized by all
properties acquired with the proceeds of this loan and certain vehicles and
equipment.

Convertible debentures were issued to the majority shareholder of the
Company and other related parties between July 31, 1990 and March 10, 1993. The
holder of the note has the option at any time to convert the principal amount
outstanding into common shares of the Company at a conversion price of $2.50 for
one common share. The debenture notes accrue interest at 15% per annum and
interest is accrued, due and payable monthly. The Company is obligated to repay
the principal five years from the date of agreements. Principle may be prepaid,
in whole or in part, at any time, without penalty. As of August 31, 1997, $115
of the debentures were past due and continued accruing interest per the existing
terms of the note. In September 1997, Fleetfoot Max's President converted $110
of convertible debentures into 44,000 shares of Fleetfoot Max, Inc. common
stock.

On March 5, 1991, the Company entered into a $115 promissory note agreement
with the majority shareholder of the Company. The note accrues interest at a
rate of 12% per annum. Principal and interest are payable in monthly
installments of $2 until March 2001.

Other subordinated notes consist of a leasehold improvement loan and
miscellaneous vehicle loans. The loans accrue interest at rates between 7.25%
and 10% and mature on multiple dates between fiscal 1995 and fiscal 1998.

F-253

FLEETFOOT MAX, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS)

7. LONG-TERM DEBT (CONTINUED)
Fixed and determinable maturities of long-term debt at August 31, 1997 are
as follows:

YEAR ENDING AUGUST 31,
- --------------------------------------------------------------------------------------

1998.................................................................................. $ 176
1999.................................................................................. 58
2000.................................................................................. 65
2001.................................................................................. 26
---------
$ 325
---------
---------

8. INCOME TAXES

The provision for income taxes comprised the following:

YEAR ENDED AUGUST 31,
---------------------------------

1995 1996 1997
--------- --------- -----
Current tax expense (benefit)........................................... $ (9) $ 38 $ 45
Deferred tax expense (benefit).......................................... (1) (7) 2
Change in valuation allowance........................................... 10 (92)
--- --- ---
Provision for (benefit attributable to) income taxes.................... $ -- $ (61) $ 47
--- --- ---
--- --- ---

Temporary differences giving rise to the Company's deferred tax assets and
liabilities comprised the following:

AUGUST 31,
-------------

1996 1997
----- -----
Net operating loss.............................................................. $ 50 $ 5
Depreciation and amortization................................................... 4 1
A/R reserve and accrued liabilities............................................. 7 8
--- ---
Net deferred tax asset.......................................................... $ 61 $ 14
--- ---
--- ---

A reconciliation between the income tax benefit (provision) at the U.S.
statutory rate and the recorded provisions is as follows:

YEAR ENDED AUGUST 31,
----------------------
1996 1997
--------- -----

Income tax provision at the statutory rate...................................... $ 34 $ 43
Permanent differences between book and tax income............................... 1 1
Reduction of valuation allowance................................................ (92)
Other........................................................................... (4) 3
--- ---
$ (61) $ 47
--- ---
--- ---

F-254

FLEETFOOT MAX, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(IN THOUSANDS)

8. INCOME TAXES (CONTINUED)
The change in the effective income tax rate varies from the Federal
statutory rate due to management's assessment of future profitability and the
related effect on the valuation allowance on deferred assets.

At August 31, 1997, the Company had a net operating loss carry-forward of
approximately $13 which will expire in the year 2014, if not previously
utilized. Should certain changes in the Company's ownership occur, there could
be a limitation on the utilization of its net operating loss.

SFAS 109 requires that deferred tax assets be reduced by a valuation
allowance, if based on the weight of the available evidence, it is more likely
than not that some portion or all of the deferred tax asset will not be
realized.

Based on the evidence available at August 31, 1995, and the loss position of
the Company in 1995 and the previous two years, management determined the need
for a full valuation allowance against the net deferred tax asset at August 31,
1995.

During both 1996 and 1997 the Company reduced the full valuation allowance
to reflect the deferred tax assets utilized in those years to reduce current
income taxes and to recognize the deferred tax assets. The recognized deferred
tax asset is based upon expected utilization of net operating loss
carry-forwards and reversal of certain temporary differences.

9. RELATED PARTY TRANSACTIONS

In 1991, the Company entered into a royalty agreement with ABC Messengers,
an unrelated party. On November 29, 1993, Fleetfoot Max's President and General
Manager purchased the royalty contract from ABC Messengers. Pursuant to the
agreement the President and General Manager of Fleetfoot Max, Inc. received a
monthly royalty of 10-16% of sales related to ABC Messengers' customer base for
the remaining period of the outstanding contract. Amounts paid under the royalty
agreement to the related parties were $54, $54 and $5 for the years ending
August 31, 1995, 1996 and 1997, respectively. The agreement expired in September
1996.

10. LITIGATION

Certain pending litigation relating to matters that are in the ordinary
course of the Company's business activities are not expected to have a material
adverse effect on the Company's financial position, results of operations or
cash flows.

11. UNAUDITED SUBSEQUENT EVENTS

The Company and its shareholder have entered into a definitive agreement
with DMS Corporation pursuant to which the Company will merge with DMS. All
outstanding shares of the Company will be exchanged for cash and shares of DMS
common stock concurrent with the consummation of the initial public offering of
the common stock of DMS.

F-255

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholder of
A&W Couriers, Inc.

In our opinion, the accompanying balance sheets and the related statements
of operations, of stockholder's equity and of cash flows present fairly, in all
material respects, the financial position of A&W Couriers, Inc. at December 31,
1996 and September 30, 1997 and the results of its operations and its cash flows
for the years ended December 31, 1995 and 1996 and the nine months ended
September 30, 1997, in conformity with generally accepted accounting principles.
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 of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP

Austin, Texas

December 22, 1997

F-256

A&W COURIERS, INC.

BALANCE SHEETS

(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

ASSETS
Current assets
Cash and cash equivalents......................................................... $ 131 $ 133
Investments....................................................................... 21 19
Accounts receivable, less allowances for doubtful accounts of $30................. 148 217
Prepaid and other current assets.................................................. 29 27
----- -----
Total current assets............................................................ 329 396

Property and equipment, net....................................................... 21 59
Other assets...................................................................... 10 2
----- -----
$ 360 $ 457
----- -----
----- -----

LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities
Accounts payable and accrued expenses............................................. $ 36 $ 86
Accrued commissions--related parties.............................................. 211 228
----- -----
Total current liabilities....................................................... 247 314

Commitments and contingencies

Stockholder's equity:
Common stock $1.00 par value; 40,000 shares authorized; 2,632 shares issued and
outstanding..................................................................... 3 3
Additional paid-in capital........................................................ 58 58
Retained earnings................................................................. 52 82
----- -----
Total Stockholder's equity...................................................... 113 143
----- -----
$ 360 $ 457
----- -----
----- -----

See accompanying notes to financial statements.

F-257

A&W COURIERS, INC.

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

YEARS ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ----------------------
1995 1996 1996 1997
--------- --------- ----------- ---------

(UNAUDITED)
Net sales............................................................. $ 1,461 $ 1,560 $ 1,171 $ 1,270
Cost of sales......................................................... 893 940 683 770
--------- --------- ----------- ---------
Gross margin........................................................ 568 620 488 500
Selling, general and administrative expenses
Operating expenses.................................................. 198 228 172 184
Sales and marketing................................................. 127 102 76 72
General expenses.................................................... 323 289 222 198
Depreciation........................................................ 11 10 8 11
--------- --------- ----------- ---------
659 629 478 465
--------- --------- ----------- ---------
Operating income (loss)............................................. (91) (9) 10 35

Interest income..................................................... 4 4 3 3
Other income (expense).............................................. 15 (2) -- --
--------- --------- ----------- ---------
Income (loss) before provision for income taxes....................... (72) (7) 13 38
Income tax expense.................................................... 3 4 2 8
--------- --------- ----------- ---------
Net income (loss) $ (75) $ (11) $ 11 $ 30
--------- --------- ----------- ---------
--------- --------- ----------- ---------

See accompanying notes to financial statements.

F-258

A&W COURIERS, INC.

STATEMENTS OF STOCKHOLDER'S EQUITY

(DOLLARS IN THOUSANDS)

COMMON STOCK ADDITIONAL
--------------- PAID-IN RETAINED
SHARES AMOUNT CAPITAL EARNINGS TOTAL
------ ------ ---------- -------- -----

Balance at December 31, 1994............................................ 3 $3 $58 $138 $ 199
Net loss.............................................................. -- -- -- (75) (75)
-- --
--- -------- -----

Balance at December 31, 1995............................................ 3 3 58 63 124
Net loss.............................................................. -- -- -- (11) (11)
-- --
--- -------- -----

Balance at December 31, 1996............................................ 3 3 58 52 113
Net income............................................................ -- -- -- 30 30
-- --
--- -------- -----

Balance at September 30, 1997........................................... 3 $3 $58 $ 82 $ 143
-- --
-- --
--- -------- -----
--- -------- -----

See accompanying notes to financial statements.

F-259

A&W COURIERS, INC.

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

YEAR ENDED NINE MONTHS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- ------------------------
1995 1996 1996 1997
--------- --------- ------------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)............................................................ $ (75) $ (11) $ 11 $ 30
Adjustments to reconcile net income (loss) to net cash provided by (used for)
operating activities:
Depreciation............................................................. 11 10 8 11
Loss on disposal of equipment............................................ -- 2 2 --
Unrealized (gain) loss on short-term investments......................... (2) -- (3) 2
Changes in assets and liabilities:
Accounts receivable.................................................... (24) (7) 17 (69)
Prepaid and other current assets....................................... -- -- (15) 2
Other assets........................................................... (4) (3) (4) 8
Accounts payable....................................................... (5) 2 (1) 3
Accrued expenses....................................................... 52 41 38 64
--------- --------- ----- ---------
NET CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES................. (47) 34 53 51
--------- --------- ----- ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment.......................................... (13) -- -- (49)
--------- --------- ----- ---------
NET CASH USED FOR INVESTING ACTIVITIES............................... (13) -- -- (49)
--------- --------- ----- ---------
NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS.............................. (60) 34 53 2
Cash and equivalents at beginning of period.................................. 157 97 97 131
--------- --------- ----- ---------
Cash and equivalents at end of period........................................ $ 97 $ 131 $ 150 $ 133
--------- --------- ----- ---------
--------- --------- ----- ---------
Supplemental disclosures of cash paid for income taxes....................... $ -- $ 3 $ 3 $ 4
--------- --------- ----- ---------
--------- --------- ----- ---------

See accompanying notes to financial statements.

F-260

A&W COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

A&W Couriers, Inc. (the "Company") provides same-day, on-demand delivery
services in the Houston, Texas metropolitan area.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

CASH AND CASH EQUIVALENTS

INVESTMENTS

Investments consist of equity securities and corporate bonds. Under the
Provisions of Statement of Financial Accounting Standards No. 115, "Accounting
for Certain Investments in Debt and Equity Securities", the Company classifies
its investments as trading securities with unrealized gains and losses included
in earnings. Unrealized gains of $2 and $- for the years ended December 31, 1995
and 1996, respectively, and $2 for the nine months ended September 30, 1997 are
included in the statement of operations.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost. Depreciation is provided using
accelerated methods over the estimated useful lives of the related assets,
generally five years.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents, accounts
receivable/payable and accrued expenses approximates fair value because of the
short maturity of these instruments.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentration of credit risk consist principally of trade accounts receivable.
Receivables are not collateralized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss.

F-261

A&W COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INCOME TAXES

The Company is a C-Corporation for federal and state income tax purposes.
The Company accounts for income taxes using the an asset and liability method
under the provisions of Statement of Financial Accounting Standards No. 109,
"ACCOUNTING FOR INCOME TAXES" (FAS 109). Under FAS 109, deferred income taxes
are recognized for the tax consequences of "temporary differences" by applying
enacted statutory rates applicable to future years to differences between the
financial statement carrying amounts and the tax bases of existing assets and
liabilities. Additionally, the effect on deferred taxes of a change in tax rates
is recognized in earnings in the period that includes the enactment date.

UNAUDITED INTERIM FINANCIAL STATEMENTS

3. PREPAID AND OTHER CURRENT ASSETS

Prepaid and other current assets comprised the following:

DECEMBER 1, SEPTEMBER 30,
1996 1997
--------------- -----------------

Prepaid expenses................................................. $ 28 $ 16
Other............................................................ 1 11
--- ---
$ 29 $ 27
--- ---
--- ---

4. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- ---------------

Equipment....................................................... $ 43 $ 92
Furniture and fixtures.......................................... 12 12
Vehicles........................................................ 23 23
--- -----
78 127
Accumulated depreciation........................................ 57 68
--- -----
$ 21 $ 59
--- -----
--- -----

F-262

A&W COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

5. ACCRUED EXPENSES

Accrued expenses comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Payroll and payroll taxes....................................... $ 16 $ 19
Accrued commissions--other...................................... 11 49
Other........................................................... 9 18
--- ---
Total accrued expenses........................................ $ 36 $ 86
--- ---
--- ---

6. INCOME TAXES

The provision for income taxes is comprised of current Federal income tax
expense of $3 and $4 for the years ended December 31, 1995 and 1996,
respectively, and $8 for the nine months ended September 30, 1997.

The provision for income taxes differs from income taxes computed by
applying the U.S. statutory federal income tax rate as a result of the
following:

YEAR ENDED NINE MONTHS
DECEMBER 31, ENDED
---------------------- SEPTEMBER 30,
1995 1996 1997
--------- ----- -----------------

Taxes computed at federal statutory rate (15%)................. $ (11) $ (1) $ 6
Change in valuation allowance.................................. 13 3 3
Other.......................................................... 1 2 (1)
--- --- ---
Provision for income taxes..................................... $ 3 $ 4 $ 8
--- --- ---
--- --- ---
Effective rate................................................. 4% 57% 21%
--- --- ---
--- --- ---

Temporary differences giving rise to the Company's deferred tax assets
comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

Deferred tax assets
Accounts receivable allowances................................ $ 5 $ 5
Accrued liabilities........................................... 36 38
Other......................................................... 3 2
--- ---
44 45
Deferred tax liabilities--prepaid expenses...................... (4) (2)
--- ---
40 43
Less valuation allowance........................................ (40) (43)
--- ---
$ -- $ --
--- ---
--- ---

F-263

A&W COURIERS, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

6. INCOME TAXES (CONTINUED)
A valuation allowance has been provided based on management's assessment of
the ultimate realization of the deferred tax assets.

7. RELATED PARTY TRANSACTIONS

At December 31, 1996 and September 30, 1997, the Company had $1 note
receivable from shareholder. At December 31, 1996 and September 30, 1997, the
Company had commissions payable to current and former shareholders of the
Company of $211 and $228, respectively. Commissions are generally calculated as
4% of revenue and are payable on demand.

8. COMMITMENTS AND CONTINGENCIES

OPERATING LEASES. The Company leases certain office equipment under
operating leases expiring on various dates through December 2001. Future minimum
lease payments required under leases that have noncancelable lease terms in
excess of one year at September 30, 1997 are as follows:

Three Months Ending December 31, 1997................................ $ 7
Fiscal year 1998..................................................... 28
Fiscal year 1999..................................................... 28
Fiscal year 2000..................................................... 30
Fiscal year 2001..................................................... 10
---------
$ 103
---------
---------

Rental expense charged to operations was approximately $24 and $26 for the
years ended December 31, 1995 and 1996 and $23 for the nine months ended
September 30, 1997.

LITIGATION. The Company is, from time to time, a party to litigation
arising in the normal course of business, most of which involve claims for
personal injury and property damage incurred in connection with its operations.
Management believes that none of these actions will have a material adverse
impact on the financial position, results of operations or cash flows of the
Company.

9. UNAUDITED SUBSEQUENT EVENT

The Company and its stockholder have entered into a definitive agreement
with Dispatch Management Services Corp. ("DMS") pursuant to which DMS will
acquire the outstanding shares of the Company. The acquired shares will be
exchanged for cash and shares of DMS common stock concurrent with the
consummation of the initial public offering of the common stock of DMS.

F-264

REPORT OF INDEPENDENT ACCOUNTANTS

To the Stockholders of

Express Enterprise, Inc.--Ground Operations

In our opinion, the accompanying balance sheets and the related statements
of operations, of changes in stockholders' equity, and of cash flows present
fairly, in all material respects, the financial position of the Ground
Operations of Express Enterprise, Inc. (the Company), at December 31, 1996 and
September 30, 1997, and the results of its operations and its cash flows for the
years ended December 31, 1995 and 1996, and for the nine-month period ended
September 30, 1997, in conformity with generally accepted accounting principles.
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 of these statements in accordance with
generally accepted auditing standards which 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,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

/s/ PRICE WATERHOUSE LLP

Price Waterhouse LLP
Detroit, Michigan

November 21, 1997

F-265

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

BALANCE SHEETS
(DOLLARS IN THOUSANDS)

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- ---------------

ASSETS

Current assets
Cash.............................................................................. $ 13 $ --
Accounts receivable, net.......................................................... 90 165
Other current assets.............................................................. 12
----- -----
Total current assets............................................................ 103 177
Property and equipment, net......................................................... 61 54
Deposits............................................................................ 14 12
Amount receivable from an affiliate................................................. 131 87
----- -----
$ 309 $ 330
----- -----
----- -----

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
Book overdraft.................................................................... $ -- $ 39
Accounts payable.................................................................. 44 44
Accrued expenses.................................................................. 80 59
Current maturities of long-term debt and capital lease obligations................ 46 39
----- -----
Total current liabilities....................................................... 170 181
Long-term debt, net of current portion.............................................. 60 33
Capital lease obligation, net of current portion.................................... 24 9
----- -----
Total liabilities............................................................... 254 223
----- -----

Commitments and contingencies

Stockholders' equity
Common stock; $1.0 par value; 50,000 shares authorized; 1,000 shares issued and
outstanding..................................................................... 1 1
Retained earnings--Ground Operations.............................................. 54 106
----- -----
55 107
----- -----
$ 309 $ 330
----- -----
----- -----

See accompanying notes to financial statements.

F-266

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

STATEMENTS OF OPERATIONS

(DOLLARS IN THOUSANDS)

NINE-MONTHS ENDED
YEARS ENDED
DECEMBER 31, SEPTEMBER 30,
-------------------- --------------------

1995 1996 1996 1997
--------- --------- --------- ---------

(UNAUDITED)

Net sales.................................................................. $ 1,344 $ 1,612 $ 1,222 $ 1,447
Cost of sales.............................................................. 812 986 729 867
--------- --------- --------- ---------
Gross margin............................................................. 532 626 493 580
--------- --------- --------- ---------
Operating expenses......................................................... 202 246 182 217
Sales and marketing........................................................ 30 16 17 4
General and administrative expenses........................................ 238 277 216 276
Depreciation............................................................... 53 47 35 19
--------- --------- --------- ---------
523 586 450 516
--------- --------- --------- ---------
Operating income........................................................... 9 40 43 64
Other (income) expense
Interest expense......................................................... 16 16 12 12
Other.................................................................... (3)
--------- --------- --------- ---------
Net (loss) income.......................................................... $ (4) $ 24 $ 31 $ 52
--------- --------- --------- ---------
--------- --------- --------- ---------
Unaudited pro forma information
Pro forma net income before provision for income tax....................... $ (4) $ 24 $ 31 $ 52
Provision for income taxes................................................. 8 10 12
--------- --------- --------- ---------
Pro forma net (loss) income................................................ $ (4) $ 16 $ 21 $ 40
--------- --------- --------- ---------
--------- --------- --------- ---------

See accompanying notes to financial statements.

F-267

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

STATEMENT OF STOCKHOLDERS' EQUITY

(DOLLARS IN THOUSANDS)

RETAINED
COMMON STOCK EARNINGS--
-------------------------- GROUND
SHARES AMOUNT OPERATIONS TOTAL
----------- ------------- ------------- ---------

Balance at December 31, 1994............................................... 1,000 $ 1 $ 34 $ 35
Net loss................................................................... (4) (4)
--
----- ----- ---------

Balance at December 31, 1995............................................... 1,000 1 30 31
Net income................................................................. 24 24
--
----- ----- ---------

Balance at December 31, 1996............................................... 1,000 1 54 55
Net income................................................................. 52 52
--
----- ----- ---------

Balance at September 30, 1997.............................................. 1,000 $ 1 $ 106 $ 107
--
--
----- ----- ---------
----- ----- ---------

See accompanying notes to financial statements.

F-268

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

STATEMENTS OF CASH FLOWS

(DOLLARS IN THOUSANDS)

NINE-MONTHS ENDED
YEARS ENDED
DECEMBER 31, SEPTEMBER 30,
------------------
--------------------
1995 1996 1996 1997
--------- --------- --------- ---------

(UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net (loss) income....................................................... $ (4) $ 24 $ 31 $ 52
Adjustments to reconcile net income (loss) to net cash provided by (used
for) operating activities
Depreciation.......................................................... 53 47 35 19
Changes in assets and liabilities:
Accounts receivable................................................. (14) (16) (35) (75)
Other assets........................................................ (12) 10 2 (10)
Accounts payable and overdraft...................................... 37 (11) 69 39
Accrued expenses.................................................... 63 17 (43) (21)
Amount receivable from affiliate.................................... (61) (30) (42) 44
--- --- --- ---
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES............... 62 41 17 48
--- --- --- ---
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of equipment.................................................. (32) (7) (15)
Proceeds from sale of equipment......................................... (3) 3
--- --- --- ---
NET CASH USED FOR INVESTING ACTIVITIES............................ (35) (7) (12)
--- --- --- ---
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from long-term loans........................................... 32 50
Repayment of long-term loans............................................ (56) (60) (13) (35)
Repayment of capital lease obligation................................... (4) (11) (4) (14)
--- --- --- ---
NET CASH PROVIDED BY (USED FOR) FINANCING ACTIVITIES.............. (28) (21) (17) (49)
--- --- --- ---
NET (DECREASE) INCREASE IN CASH......................................... (1) 13 (13)
Cash at beginning of the period......................................... 1 13
--- --- --- ---
Cash at the end of the period........................................... $ -- $ 13 $ -- $ --
--- --- --- ---
--- --- --- ---
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the year for interest.................................. $ 16 $ 16 $ 12 $ 12
--- --- --- ---
--- --- --- ---

See accompanying notes to financial statements

F-269

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(DOLLARS IN THOUSANDS)

1. BUSINESS ORGANIZATION

Express Enterprise, Inc., operates business as Express Messenger Services,
Inc., (the Company) and provides same-day, on-demand delivery and logistics
services in the Detroit, Michigan metropolitan area.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

Effective January 1, 1997, the Company transferred its air operations to
another affiliate, Express Core, Inc. As a result of this transfer, all the
related assets and liabilities of the air operations were transferred at net
book value. These financial statements have been prepared on a carve-out basis
and exclude the air operations for all periods presented.

Transactions between the ground operations and the air operations are herein
referred to as "related party" transactions.

USE OF ESTIMATES

REVENUE RECOGNITION

Revenues are recognized when packages are delivered to the customer.

PROPERTY AND EQUIPMENT

Vehicles, equipment under capital lease, leasehold improvements and
equipment are carried at cost. Depreciation is provided using the accelerated
method over the estimated useful lives of the related assets (generally five
years). Assets subject to capital leases are amortized using the accelerated
method over the estimated useful lives, or over the terms of the leases, if
shorter.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, accounts receivable/payable, and accrued
expenses approximates fair value because of the short maturity of these
instruments. The estimated fair value of long-term debt and capital lease
obligations approximates its carrying value. Additionally, interest rates on
outstanding debt are at rates which approximate market rates for debt with
similar terms and average maturities.

CONCENTRATION OF CREDIT RISK

Financial instruments which potentially expose the Company to a
concentrations of credit risk consist principally of trade accounts receivable.
Receivables are not collateralized and accordingly, the Company performs ongoing
credit evaluations of its customers to reduce the risk of loss. In 1996 and
1997, the Company's two largest customers accounted for approximately 25% of
sales.

F-270

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INCOME TAXES

The Company files consolidated federal and state income returns for both
ground and air operations. As discussed in Note 2, the unaudited pro forma
income tax information included in the Statement of Operations is presented in
accordance with Statement of Financial Accounting Standards No. 109, "Accounting
for Income taxes", as if the Company's ground operations had been individually
subject to Federal and State income taxes for the entire periods presented.

There are differences between the financial statement carrying amounts and
the tax bases of existing asset and liabilities. At December 31, 1996 and
September 30, 1997, the tax basis of the Company's net assets and liabilities
exceed the financial reporting bases by approximately $12 and $12, respectively.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The interim financial data for the nine months ended September 30, 1996, is
unaudited; however, in the opinion of the Company, the interim data includes all
adjustments, consisting only or normal recurring adjustments, necessary for a
fair statement of the results for the interim periods.

3. ALLOWANCE FOR DOUBTFUL ACCOUNTS

BALANCE AT CHARGED TO BALANCE
BEGINNING COSTS AND AT END
OF PERIOD EXPENSES WRITE-OFFS OF PERIOD
------------- --------------- ------------- -------------

Year ended December 31, 1996....................................... $ -- $ 10 $ -- $ 10
Nine months ended September 30, 1997............................... $ 10 $ -- $ -- $ 10

4. PROPERTY AND EQUIPMENT

Property and equipment consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
------------- ---------------

Current assets
Leasehold Improvement......................................... $ 3 $ 9
Furniture and equipment....................................... 65 73
Vehicles...................................................... 69 36
Equipment under capital lease................................. 58 59
----- -----
195 177
Accumulated depreciation and amortization..................... (134) (123)
----- -----
$ 61 $ 54
----- -----
----- -----

Depreciation expense for the years ended December 31, 1995 and 1996 was
approximately $53 and $47, respectively, and for the period ended September 30,
1997 was $19.As of December 31, 1996 and September 30, 1997, vehicles amounting
to approximately $80 and equipment under capital leases of

F-271

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

4. PROPERTY AND EQUIPMENT (CONTINUED)
approximately $58 are secured as a collateral for long-term debt and capital
lease obligations of the Company.

5. ACCRUED EXPENSES

Accrued expenses comprised the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Payroll and payroll taxes....................................... $ 75 $ 45
Accrued Vacation................................................ 2 14
Other........................................................... 3
--- ---
Total accrued expenses.......................................... $ 80 $ 59
--- ---
--- ---

6. OPERATING LEASES

The Company leases all of its employees, including the officers of the
Company, from a staffing corporation based in Chicago, Illinois. The expenses
related to the employees, including fringe benefits and payroll taxes, for the
years ended December 31, 1995 and 1996 were approximately $389 and $528,
respectively, and for the nine-month period ending September 30, 1997 were $340.

The Company leases various vehicles and equipment under operating lease
agreements. Rent expense related to these leases for the years ended December
31, 1995 and 1996 was $38 and $84, respectively, and for the nine-month period
ending September 30, 1997 was $59.

The Company leases its facility in Romulus, Michigan, under a noncancellable
operating lease. The agreement provides for minimum lease payments and
additional rentals based upon common area expenses. The lease contains renewal
as well as purchase operations. Rent expense related to the lease for the years
ended December 31, 1995 and 1996 was $67 and $67, respectively, and for the
nine-month period ending September 30, 1997 was $19.

The Company entered into a lease agreement during March 1997 to rent office
space in downtown Detroit, Michigan, under a noncancellable operating lease.
Rent expense related to the office space was $2 for the nine-month period ending
September 30, 1997.

Minimum lease payments for the fiscal years ending December 31:

1998.................................................................. $ 61
1999.................................................................. 18
2000.................................................................. 6
---
$ 85
---
---

F-272

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

7. LONG-TERM DEBT

The Company's long-term debt consists of the following:

DECEMBER 31, SEPTEMBER 30,
1996 1997
--------------- -----------------

Installment note due in monthly installments of $814, which includes interest at
10%, expiring February 2001....................................................... $ 38 $ 35
Installment note due in monthly installments of $308, which includes interest at
16%, expiring February 1997....................................................... 1
Installment note due in monthly installments of $451, which includes interest at
7.5%, expiring June 1998.......................................................... 8 4
Installment note due in monthly installments of $411, which includes interest at
9.5%, expiring April 1998......................................................... 7 4
Installment note due in monthly installments of $194, which includes interest at
7.75%, expiring April 1999........................................................ 5
Installment note due in monthly installments of $511, which includes interest at
7.75%, expiring October 1999...................................................... 16
Installment note due in monthly installments of $394, which includes interest at
10.7%, expiring November 1999..................................................... 121 10
Installment note due in monthly installments of $309, which includes interest at
7.4%, expiring April 1997......................................................... 1
----- ---
Total long-term debt............................................................ 88 53
Less--current portion of long-term debt............................................. 28 20
----- ---
$ 60 $ 33
----- ---
----- ---

The following is a summary of principal maturities of long-term debt as of
September 30, 1997:

1998.................................................................. $ 20
1999.................................................................. 11
2000.................................................................. 9
2001.................................................................. 9
2002.................................................................. 4
---
$ 53
---
---

Interest expense on the long-term debt for the period ended December 31,
1996 and 1995 was $16 and $16, respectively, and for the nine-month period
ending September 30, 1997 was $12.

F-273

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

8. CAPITAL LEASE OBLIGATIONS

The Company has acquired various equipment under the provisions of capital
lease agreements. These lease obligations consist of:

DECEMBER 31, SEPTEMBER 30,
1996 1997
----------------- -----------------

Capital lease obligation due in monthly installments of $143, payable through June
1997.............................................................................. $ 1 $ --
Capital lease obligation, due in monthly installments of $194, payable through
December 1997..................................................................... 2 1
Capital lease obligation, due in monthly installments of $313, payable through May
1999.............................................................................. 10 6
Capital lease obligation due in monthly installments of $697, payable through
September 1998.................................................................... 15 9
Capital lease obligation due in monthly installments of $837, payable through April
1999.............................................................................. 24 17
--- ---
Total minimum lease payments........................................................ 52 33
Amount representing interest........................................................ 10 5
--- ---
Present value of net minimum lease payment.......................................... 42 28
Less current maturities............................................................. 18 19
--- ---
$ 24 $ 9
--- ---
--- ---

The following is a summary of future minimum lease payments due under
capital lease arrangements as of September 30, 1997:

1998.................................................................. $ 19
1999.................................................................. 9
---
$ 28
---
---

9. RELATED PARTY TRANSACTIONS

The Company incurs common overhead costs for ground and air divisions. These
costs have been allocated to respective divisions based upon revenue generated
by each division and estimate of time spent by the employees on each division.
Management of the Company believes the current allocation method of allocating
common overhead is reasonable. Overhead costs allocated to air divisions for the
period ended December 31, 1995 and 1996 were approximately $27 and $104
respectively and for the period ended September 30, 1997 was $36. At December
31, 1995 and 1996 and September 30, 1997, the Company had a receivable from the
air division of the Company of $101, $131 and $72, respectively. This receivable
is receivable on-demand and does not accrue interest.

Additionally, the Company incurs direct expenses for an affiliated company,
Logistics, whose operations are similar to those of the ground operations.
Through a contractual arrangement, Logistics records 20% of revenue billed to
its customers and the Company records 80% of revenue which is applied against

F-274

EXPRESS ENTERPRISE, INC.--
GROUND OPERATIONS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

(DOLLARS IN THOUSANDS)

9. RELATED PARTY TRANSACTIONS (CONTINUED)
such direct expenses. For the nine-month period ending September 30, 1997, sales
to Logistics customers were approximately $39 for the Company. Direct expenses
for Logistics for the nine-month period ended September 30, 1997 was
approximately $23. The Company also incurs common overhead costs on behalf of
Logistics. At September 30, 1997, the Company had a receivable from Logistics of
$15. This receivable is a receivable on demand and does not accrue interest.

10. COMMITMENTS AND CONTINGENCIES

LITIGATION

The Company is, from time to time, a party to litigation arising in the
normal course of business, most of which involve claims for personal injury and
property damage incurred in connection with its obligation. Management believes
that none of these actions will have a material impact on the Company's
financial position, results of operations, or cash flows.

11. UNAUDITED SUBSEQUENT EVENTS

The Company and its stockholders have entered into a definitive agreement
with DMS Corporation (DMS) pursuant to which DMS Corp. will acquire certain
assets and assume certain liabilities of the Company. The acquired assets and
assumed liabilities will be exchanged for cash and shares of DMS Corp. common
stock concurrent with the consummation of the initial public offering of the
common stock of DMS Corp.

F-275

REPORT OF INDEPENDENT AUDITORS

The Stockholder
RJK Enterprises Inc. (D.B.A. Deadline Express)

We have audited the accompanying balance sheets of RJK Enterprises Inc. (the
"Company") as of December 31, 1996 and September 30, 1997, and the related
statements of operations and accumulated deficit and cash flows for the period
from March 6, 1996 to December 31, 1996 and the nine months ended September 30,
1997. 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 audit.

In our opinion, the financial statements referred to above present fairly,
in all material respects the financial position of RJK Enterprises Inc. at
December 31, 1996 and September 30, 1997 and the results of its operations and
its cash flows for the period from March 6, 1996 to December 31, 1996 and for
the nine months ended September 30, 1997 in conformity with generally accepted
accounting principles.

/s/ ERNST & YOUNG LLP
ERNST & YOUNG LLP

New York, New York
December 5, 1997

F-276

RJK ENTERPRISES INC.
(D.B.A. DEADLINE EXPRESS)

BALANCE SHEETS

DECEMBER SEPTEMBER
31, 1996 30, 1997
---------- ----------

ASSETS
Current assets:
Accounts receivable..................................................................... 127,270 145,564
Prepaid expenses and other current assets............................................... 2,502 8,601
Due from officer........................................................................ 10,000 10,000
---------- ----------
Total current assets...................................................................... 139,772 164,165

Furniture and fixtures, at cost........................................................... 11,000 11,000
Accumulated depreciation.................................................................. (1,572) (2,751)
---------- ----------
Net furniture and fixtures................................................................ 9,428 8,249
Other assets.............................................................................. 4,000 4,000
---------- ----------
$ 153,200 $ 176,414
---------- ----------
---------- ----------
LIABILITIES AND STOCKHOLDER'S DEFICIENCY
Current liabilities:
Accounts payable and accrued expenses................................................... $ 61,155 $ 70,838
Management services (NOTE 3)............................................................ 25,434 43,169
Loans payable to stockholder (NOTE 2)................................................... 67,000 67,000
---------- ----------
Total current liabilities................................................................. 153,589 181,007

Common stock, no par value, 1000 shares authorized, issued and outstanding................ 1,000 1,000
Accumulated deficit....................................................................... (1,389) (5,593)
---------- ----------
Net stockholder's deficiency.............................................................. (389) (4,593)
---------- ----------
$ 153,200 $ 176,414
---------- ----------
---------- ----------

See accompanying notes.

F-277

RJK ENTERPRISES INC.

(D.B.A. DEADLINE EXPRESS)

STATEMENTS OF OPERATIONS AND ACCUMULATED DEFICIT

PERIOD FROM PERIOD FROM
MARCH 6, MARCH 6, NINE MONTHS
1996 TO 1996 TO ENDED
DECEMBER 31, SEPTEMBER 30, SEPTEMBER 30,
1996 1996 1997
------------ ------------- -------------

(UNAUDITED)
Revenue from courier services............................................ $1,177,265 $ 824,108 $ 962,090
Management services (NOTE 3)............................................. 753,446 535,815 663,219
Selling, general and administrative expenses............................. 429,617 308,973 374,715
------------ ------------- -------------
1,183,063 844,788 1,037,934
Operating loss........................................................... (5,798) (20,680) (75,844)
Other income (NOTE 4).................................................... 4,409 3,109 71,640
------------ ------------- -------------
Net loss................................................................. (1,389) (17,571) (4,204)
Accumulated deficit at beginning of period............................... -- -- (1,389)
------------ ------------- -------------
Accumulated deficit at end of period..................................... $ (1,389) $ (17,571) $ (5,593)
------------ ------------- -------------
------------ ------------- -------------

See accompanying notes.

F-278

RJK ENTERPRISES INC.
(D.B.A. DEADLINE EXPRESS)

STATEMENTS OF CASH FLOWS

PERIOD FROM
PERIOD FROM MARCH 6,
MARCH 6, 1996 TO NINE MONTHS
1996 TO SEPTEMBER ENDED
DECEMBER 30, SEPTEMBER
31, 1996 1996 30, 1997
----------- ----------- ------------

(UNAUDITED)
OPERATING ACTIVITIES
Net loss................................................................. $ (1,389) $ (17,571) $ (4,204)
Adjustments to reconcile net loss to net cash used in operating
activities:
Depreciation........................................................... 1,572 1,100 1,179
Changes in operating assets and liabilities net of effect of
acquisition of JRED Enterprises, Inc. in 1996 (NOTE 1):
Accounts receivable.................................................. (5,050) (9,378) (18,294)
Prepaid expenses and other current assets............................ (2,502) (13,035) (6,099)
Due from officer..................................................... (10,000) (400) --
Accounts payable and accrued expenses................................ (84,302) (43,260) 9,683
Management services.................................................. 25,434 23,993 17,735
----------- ----------- ------------
Net cash used in operating activities.................................... (76,237) (58,551) --

INVESTING ACTIVITIES
Cash acquired (NOTE 1)................................................... 8,237 8,237 --
----------- ----------- ------------
Net cash provided by investing activities................................ 8,237 8,237 --

FINANCING ACTIVITIES
Issuance of common stock................................................. 1,000 1,000 --
Net increase in loans payable to stockholder............................. 67,000 57,000 --
----------- ----------- ------------
Net cash provided by financing activities................................ 68,000 58,000 --
----------- ----------- ------------
Net increase in cash and cash equivalents................................ -- 7,686 --
Cash and cash equivalents at beginning of period......................... -- -- --
----------- ----------- ------------
Cash and cash equivalents at end of period............................... $ -- $ 7,686 $ --
----------- ----------- ------------
----------- ----------- ------------

See accompanying notes.

F-279

RJK ENTERPRISES INC.
(D.B.A. DEADLINE EXPRESS)

NOTES TO FINANCIAL STATEMENTS

PERIODS FROM MARCH 6, 1996 TO DECEMBER 31, 1996 AND FROM
MARCH 6, 1996 TO SEPTEMBER 30, 1996 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30,
1997
(INFORMATION FOR THE PERIOD FROM MARCH 6, 1996 TO SEPTEMBER 30, 1996 IS
UNAUDITED)

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

RJK Enterprises Inc. "d.b.a. Deadline Express" (the "Company") was
incorporated on March 6, 1996 in the State of Illinois. The Company operates as
a courier service covering the Chicago area. Effective March 8, 1996, the
Company acquired certain assets and liabilities of JRED Enterprises, Inc.
"d.b.a. Deadline Express" pursuant to an assignment for the benefit of the
creditors of JRED Enterprises, Inc. "d.b.a. Deadline Express". The assets
acquired and liabilities assumed were as follows:

Assets:
Cash............................................................................ $ 8,237
Accounts receivable............................................................. 122,220
Furniture and fixtures.......................................................... 11,000
Deposit and other assets........................................................ 4,000
---------
$ 145,457
---------
---------
Liabilities:
Accounts payable and accrued expenses........................................... $ 145,457
---------
---------

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DEPRECIATION

Depreciation of furniture and fixtures is provided for on an accelerated
method over the estimated useful lives (five years) of the assets.

REVENUE RECOGNITION

Courier services revenues are recognized in the period in which they are
earned.

CASH EQUIVALENTS

The Company considers all highly liquid instruments with a maturity of three
months or less when purchased to be cash equivalents.

INCOME TAXES

The Company operates under the provisions of Subchapter S of the Internal
Revenue Code and, consequently, in not subject to federal income tax; rather the
stockholder is liable for individual income taxes on his share of taxable
income.

F-280

RJK ENTERPRISES INC.
(D.B.A. DEADLINE EXPRESS)

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
USE OF ESTIMATES

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.

UNAUDITED INFORMATION

The unaudited financial statements, for the period from March 6, 1996 to
September 30, 1996 reflect adjustments, all of which are of a normal recurring
nature, which are, in the opinion of management, necessary to a fair
presentation. The results for the interim periods presented are not necessarily
indicative of full year results.

2. LOANS PAYABLE TO STOCKHOLDER

Loans payable to stockholder consist of amounts due to the Company's
stockholder. Such loans are interest-free and were paid on October 28, 1997.

3. MANAGEMENT SERVICES

The Company has an agreement with Union Services of Chicago Inc. ("USC") (a
company owned by an officer of the Company). Under the terms of this agreement,
USC provides various services including the administration and payment of wages,
payroll taxes and workers' compensation. USC is compensated for such services
based on a formula, as defined. The agreement has no defined term and will
continue until terminated with 30 days notice by either party.

4. COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

Office space is leased under an operating lease expiring on August 31, 1998.
The lease provides for minimum monthly rent of $2,700, plus expense escalations
($2,525 through August 31, 1997).

Rent expense amounted to approximately $2,600 per month. Other income
primarily represents rental income from the sub-leasing of a portion of the
office space on a month-to-month basis.

F-281

REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of
Brookside Systems and Programming Limited

We have audited the accompanying balance sheets of Brookside Systems and
Programming Limited as of March 31, 1997 and 1996, and the related profit and
loss accounts and statements of change in cash flows for each of the three years
in the period ended March 31, 1997, all expressed in pounds sterling and
prepared on the basis set forth in Note 1 to the financial statements. 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.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Company at March 31,
1997 and 1996, and the results of the Company's operations and its cash flows
for each of the three years in the period ended March 31, 1997 in conformity
with generally accepted accounting principles in the United Kingdom.

Accounting principles generally accepted in the United Kingdom differ in
certain significant respects from accounting principles accepted in the United
States. The application of the latter would have affected the determination of
the profit/loss expressed in pounds sterling for each of the three years in the
period ended March 31, 1997 and the determination of shareholders equity and
financial position also expressed in pounds sterling at March 31, 1997 and 1996.
Note 22 to the financial statements summarizes this effect for each of the years
ended March 31, 1997 and 1996, and as at March 31, 1997 and 1996.

/s/ PRICE WATERHOUSE

Price Waterhouse
London, England

October 15, 1997

F-282

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

BALANCE SHEETS

(POUNDS STERLING IN THOUSANDS)

MARCH 31, SEPTEMBER 30,
-------------------- ---------------
1996 1997 1997
--------- --------- ---------------

(UNAUDITED)
FIXED ASSETS
Intangible assets................................................................... L169 L251 L285
Tangible assets..................................................................... 34 38 41
--------- --------- -----
203 289 326
CURRENT ASSETS
Debtors due within one year......................................................... 117 88 136
Creditors: amounts falling due within one year...................................... (327) (457) (306)
--------- --------- -----
NET CURRENT LIABILITIES............................................................... (210) (369) (170)
--------- --------- -----
TOTAL ASSETS LESS CURRENT LIABILITIES................................................. (7) (80) 156
--------- --------- -----
Creditors: amounts falling due after more than one year............................. (25) (17) (14)
--------- --------- -----
CAPITAL AND RESERVES.................................................................. (32) (97) 142
--------- --------- -----
--------- --------- -----
SHARE CAPITAL--EQUITY................................................................. -- -- 200
Profit and loss account............................................................. (32) (97) (58)
--------- --------- -----
SHAREHOLDERS' FUNDS................................................................. L(32) L(97) L142
--------- --------- -----
--------- --------- -----

See accompanying notes to the financial statements.

F-283

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

STATEMENTS OF OPERATIONS

(POUNDS STERLING IN THOUSANDS)

SIX MONTHS
ENDED
YEAR END MARCH 31, SEPTEMBER 30,
--------------------- -------------
1995 1996 1997 1996 1997
----- ----- ----- ----- -----

(UNAUDITED)
TURNOVER.................................................................................. L 502 L 643 L 655 L 284 L 403
Cost of sales............................................................................. (346) (348) (349) (159) (186)
----- ----- ----- ----- -----
GROSS PROFIT.............................................................................. 156 295 306 125 217
Administrative expenses................................................................... (268) (286) (357) (181) (175)
----- ----- ----- ----- -----
OPERATING PROFIT/(LOSS)................................................................... (112) 9 (51) (56) 42
Interest payable and similar charges...................................................... (3) (6) (14) (4) (3)
----- ----- ----- ----- -----
PROFIT/(LOSS) ON ORDINARY ACTIVITIES BEFORE TAXATION...................................... (115) 3 (65) (60) 39
Taxation on profits from ordinary activities.............................................. 12 -- -- -- --
PROFIT/(LOSS) ON ORDINARY ACTIVITIES AFTER TAXATION....................................... (103) 3 (65) (60) 39
----- ----- ----- ----- -----
Dividends................................................................................. -- -- -- -- --
RETAINED PROFIT FOR THE FINANCIAL YEAR.................................................... L(103) L 3 L (65) L (60) L 39
----- ----- ----- ----- -----
----- ----- ----- ----- -----

All amounts relate to continuing activities.

All recognised gains and losses are included in the profit and loss account.

See accompanying notes to the financial statements.

F-284

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

STATEMENTS OF CASH FLOWS

(POUNDS STERLING IN THOUSANDS)

SIX MONTHS ENDED
YEAR ENDED MARCH 31, SEPTEMBER 30,
------------------------------- --------------------
1995 1996 1997 1996 1997
--------- --------- --------- --------- ---------

(UNAUDITED)
NET CASH INFLOW FROM OPERATING ACTIVITIES............................ L 52 L 53 L 155 L 59 L 26
Returns on investments and servicing of finance...................... (3) (6) (14) (4) (4)
Capital expenditure.................................................. (62) (111) (146) (72) (66)
--------- --------- --------- --------- ---------
Cash inflow before use of liquid resources and financing............. (13) (64) (5) (17) (44)
Net financing cashflows.............................................. -- 32 (7) (8) 165
--------- --------- --------- --------- ---------
INCREASE/(DECREASE) IN CASH IN THE YEAR.............................. L (13) L (32) L (12) L (25) L 121
--------- --------- --------- --------- ---------
--------- --------- --------- --------- ---------

See accompanying notes to the financial statements.

F-285

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS

(POUNDS STERLING IN THOUSANDS)

1. ACCOUNTING POLICIES

BASIS OF ACCOUNTING

The financial statements have been prepared under the historical cost
convention and are in accordance with applicable accounting standards. The
following accounting policies have been applied.

The interim financial data as of September 30, 1997 and for the six months
ended September 30, 1997 and September 30, 1996 is unaudited; however in the
opinion of the Company, the interim data includes all adjustments, consisting
only of normal recurring adjustments, necessary for a fair statement of the
results for the interim period.

TURNOVER

Turnover represents amounts invoiced, excluding value added tax, in respect
of the sale of services to customers.

RESEARCH AND DEVELOPMENT

Research expenditure is written off to the profit and loss account in the
year in which it is incurred. Development expenditure is written off in the same
way unless the directors are satisfied as to the technical, commercial and
financial viability of individual projects. In this situation, the expenditure
is deferred and amortised over the period during which the company is expected
to benefit.

DEPRECIATION

Deprecation is provided to write off cost, less estimated residual values of
all tangible fixed assets over their expected useful lives. It is calculated at
the following rates:

Fixtures, fittings and equipment 15-33 1/3% reducing balance

ASSETS HELD UNDER LEASE AGREEMENTS

Payments under operating leases are charged to the profit and loss account
on a straight line basis over the term of the lease.

PENSIONS

The pension costs charged in the financial statement represent the
contributions payable by the company during the year in accordance with SSAP 24.

DEFERRED TAXATION

Provision is made for deferred taxation using the liability method in
respect of all timing differences to the extent that it is probable a liability
will crystallise in the foreseeable future.

F-286

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

2. OPERATING PROFIT/(LOSS)

YEAR ENDED MARCH 31,
-------------------------------
1995 1996 1997
--------- --------- ---------

Operating profit/(loss) for the year was arrived at after charging:
Depreciation of tangible fixed assets.............................. L 8 L 12 L 15
Research and development:
Amortisation of development expenditure.......................... 33 39 46
Operating lease rentals of:
Plant and machinery.............................................. 21 18 22
Land and buildings............................................... 27 15 29
Hire of plant and machinery........................................ 6 5 4
Auditors' remuneration............................................. 2 2 2
Directors' remuneration............................................ 19 9 19
--------- --------- ---------
L116 L100 L137
--------- --------- ---------
--------- --------- ---------

3. EMPLOYEES

YEAR ENDED MARCH 31,
-------------------------------
1995 1996 1997
--------- --------- ---------

Staff costs amounted to:
Wages and salaries.................................................... L188 L195 L250
Social security costs................................................. 16 18 22
Pension costs......................................................... 10 10 11
--------- --------- ---------
L214 L223 L283
--------- --------- ---------
--------- --------- ---------

4. INTEREST PAYABLE AND SIMILAR CHARGES

YEAR ENDED MARCH 31,
-------------------------------------
1995 1996 1997
----- ----- -----

Bank loans and overdrafts............................................. L3 L6 L14
-- --
-- --
---
---

All loans and overdrafts are wholly repayable within five years.

5. TAXATION ON PROFITS FROM ORDINARY ACTIVITIES

YEAR ENDED MARCH 31,
---------------------------------
1995 1996 1997
----- --------- ---------

UK corporation tax..................................................... L12 L-- L--
--- --------- ---------
--- --------- ---------

F-287

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

6. INTANGIBLE ASSETS

DEVELOPMENT COSTS
-------------------

COSTS
At March 31, 1995.......................................................... L217
Additions.................................................................. 85
-----
At March 31, 1996.......................................................... 302
Additions.................................................................. 128
-----
At March 31, 1997.......................................................... L430
-----
-----
PROVISIONS FOR DIMINUTION IN VALUE
At March 31, 1995.......................................................... L 94
Charge for year............................................................ 39
-----
At March 31, 1996.......................................................... 133
Charge for year............................................................ 46
-----
At March 31, 1997.......................................................... L179
-----
-----
NET BOOK VALUE
At March 31, 1996.......................................................... L169
-----
-----
At March 31, 1997.......................................................... L251
-----
-----

7. TANGIBLE ASSETS

FIXTURES, FITTINGS
AND EQUIPMENT
-------------------

COSTS
At March 31, 1995............................................................ L44
Additions.................................................................... 26
---
At March 31, 1996............................................................ 70
Additions.................................................................... 19
---
At March 31, 1997............................................................ L89
---
---
DEPRECIATION
At March 31, 1995............................................................ L24
Charge for year.............................................................. 12
---
At March 31, 1996............................................................ 36
Charge for year.............................................................. 15
---
At March 31, 1997............................................................ L51
---
---
NET BOOK VALUE
At March 31, 1996............................................................ L34
---
---
At March 31, 1997............................................................ L38
---
---

F-288

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

8. DEBTORS

Amounts due within one year:

AS AT MARCH 31,
----------------------
1996 1997
--------- -----

Trade debtors............................................................... L101 L76
Other debtors............................................................... 16 12
--------- ---
L117 L88
--------- ---
--------- ---

9. CREDITORS:

Amounts falling due within one year:

AS AT MARCH 31,
--------------------
1996 1997
--------- ---------

Bank loans and overdrafts.................................................... L 67 L 80
Trade creditors.............................................................. 94 86
Other taxation and social security........................................... 36 104
Other creditors.............................................................. 130 187
--------- ---------
L327 L457
--------- ---------
--------- ---------

The company meets its day to day working capital requirements through an
overdraft facility which is repayable on demand. The facility was last reviewed
by the company's bankers on 16 June 1997 with review dates every six months.

In August 1997 the Company received L200 from Despatch Management Services
in anticipation of its acquisition of the Company. This cash is to be retained
by the Company whether or not the acquisition proceeds.

The overdraft existing as at 30 September 1997 has now therefore been paid
off and the personal guarantee of L80 given by the directors as security for the
loan and overdraft (see note 20) has been removed. In addition to this the
directors have a loan account which it is the directors' intention should be
paid off prior to the acquisition.

The loan of L35 taken out in June 1996 (see note 10), continues to be paid
off over five years at eight hundred pounds per month.

10. CREDITORS:

Amounts falling due after more than one year:

AS AT MARCH 31,
------------------------
1996 1997
----- -----

Loans
Wholly repayable within five years....................................... L32 L24
included in current liabilities.......................................... (7) (7)
--- ---
L25 L17
--- ---
--- ---

F-289

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

11. PENSION COSTS

The company operates a defined contribution scheme for the benefit of
certain employees. The fund is administered by trustees and is separate from the
company. Contributions charged to the profit and loss account in the year amount
to L11 (1996 : L10).

12. SHARE CAPITAL

AS AT MARCH 31,
--------------------
1996 1997
--------- ---------

AUTHORIZED
100 Ordinary shares of L1 each............................................. L100 L100
--------- ---------
--------- ---------
ALLOTTED, CALLED UP AND FULLY PAID
2 Ordinary shares of L1 each............................................... L 2 L 2
--------- ---------
--------- ---------

13. PROFIT AND LOSS ACCOUNT

AS AT MARCH 31,
--------------------
1996 1997
--------- ---------

Accumulated losses at 1 April............................................... L(35) L(32)
Retained profit/(loss) for the year......................................... 3 (65)
--- ---
Accumulated losses at 31 March.............................................. L(32) L(97)
--- ---
--- ---

14. RECONCILIATION OF SHAREHOLDERS FUNDS

YEAR ENDED MARCH 31,
--------------------
1996 1997
--------- ---------

Profit/(loss) for the financial year........................................... L 3 L(65)
Shareholders' funds at the beginning of the year............................... (35) (32)
--- ---
Shareholders' funds at the end of the year..................................... L(32) L(97)
--- ---
--- ---

15. RECONCILIATION OF OPERATING PROFIT TO NET CASH INFLOW FROM OPERATING
ACTIVITIES

YEAR ENDED MARCH 31,
-------------------------------
1995 1996 1997
--------- --------- ---------

Operating profit/(loss)............................................... L(112) L 9 L (51)
Depreciation charges.................................................. 8 12 15
Amortization charges.................................................. 33 39 46
(Increase)/decrease in debtors........................................ 61 (62) 29
Increase in creditors................................................. 62 55 117
--------- --- ---------
Net cash inflow from operating activities............................. L 52 L 53 L156
--------- --- ---------
--------- --- ---------

F-290

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

16. ANALYSIS OF CASH FLOWS FOR HEADINGS NETTED IN THE CASH FLOW STATEMENT

YEAR ENDED MARCH 31,
-------------------------------
1995 1996 1997
--------- --------- ---------

Returns on investments and servicing of finance
Interest paid........................................................ L (3) L (6) L (14)
--- --------- ---------
Net cash outflow from returns on investments and servicing of
finance............................................................ (3) (6) (14)
--- --------- ---------
--- --------- ---------
Capital expenditure and financial investment
Purchase of tangible fixed assets.................................... (13) (26) (19)
Sale of fixed assets................................................. 1 -- --
Development costs.................................................... (50) (85) (128)
--- --------- ---------
Net cash outflow for capital expenditure and financial investment.... (62) (111) (147)
--- --------- ---------
--- --------- ---------
Financing
Debt due beyond a year:
New secured loan payable within five years........................... -- 32 --
Repayment of amounts borrowed........................................ -- -- (7)
--- --------- ---------
Net cash inflow from financing....................................... -- 32 (7)
--- --------- ---------
--- --------- ---------
Net cash inflow from operating activities............................ L 52 L 53 L 156
--- --------- ---------
--- --------- ---------

17. ANALYSIS OF CHANGES IN NET DEBT

AT APRIL 1,
1995 CASHFLOW AT MARCH 31, 1996 CASHFLOW
--------------- ------------- ----------------- -------------

Overdrafts......................................... 28 32 60 13
Debt due after 1 year.............................. -- 25 25 (8)
Debt due within 1 year............................. -- 7 7 --
-- -- -- --
28 64 92 5
-- -- -- --
-- -- -- --

AT MARCH 31, 1997
-----------------

Overdrafts......................................... 73
Debt due after 1 year.............................. 17
Debt due within 1 year............................. 7
--
97
--
--

18. RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT

YEAR ENDED MARCH 31,
-------------------------------
1995 1996 1997
--------- --------- ---------

Decrease in cash in the year........................................... L(13) L(32) L(12)
Cash inflow from (increase)/decrease in debt in the year............... -- (32) 7
--- --- ---
Increase in net debt from cashflows.................................... (13) (64) (5)
Net debt at beginning of year.......................................... (15) (28) (92)
--- --- ---
Net debt at the end of year............................................ L(28) L(92) L(97)
--- --- ---
--- --- ---

F-291

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

19. ANNUAL COMMITMENTS UNDER OPERATING LEASES

The Company had annual commitments under non cancellable operating leases as
follows:

AS AT MARCH 31,
-------------
1996 1997
----- -----

Plant and machinery:
Within one year................................................................. L 9 L10
Between two and five years...................................................... 17 17
--- ---
26 27
--- ---
--- ---
Land and buildings:
Within one year................................................................. -- --
Between two and five years...................................................... 29 29
--- ---
L29 L29
--- ---
--- ---

20. RELATED PARTY TRANSACTION

The following related parties have undertaken transactions with the Company
during the year:

The directors Rebecca and Roy Clark;

Fleetway Systems Services Limited--a company owned and controlled by
both the directors;

Fleetway Systems--a partnership in which the two directors are joint
partners.

The directors have a joint loan account with the Company which provided the
Company with interest free working capital during the year.

1996 1997
----- -----

Directors loan.................................................................. L53 L60

The directors have provided a personal guarantee of L80 to the bank as
security for the loan and overdraft.

The company Fleetway Systems Services Limited (FSSL) sells computer hardware
which is often sold in conjunction with the programming and software services of
Brookside Systems and Programming Limited. The following represents a summary of
the transactions between the two companies during the year.

1996 1997
----- -----

Wages costs rebilled to FSSL.................................................... L37 L42
Hardware and car leasing costs rebilled to FSSL................................. 25 73
Expenses rebilled from FSSL to Brookside........................................ 7 19
--- ---
Amount payable to FSSL at year end.............................................. L-- L11
--- ---
--- ---

F-292

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

20. RELATED PARTY TRANSACTION (CONTINUED)
During the year transactions representing recharges of expenses incurred on
behalf of Fleetway Systems were made by the Company. All recharges were made at
arms-length and at a commercial rate.

1996 1997
--------- ---------

Commissions paid to Fleetway Systems.......................................... L108 L118
Costs recharged to Fleetway Systems........................................... 4 10
--------- ---------
Amounts payable to Fleetway Systems at the year end........................... L 10 L --
--------- ---------
--------- ---------

21. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP)

The financial statements included in this report have been prepared in
accordance with UK GAAP which differ in certain significant respects from US
GAAP. The main differences between UK GAAP and US GAAP which affect the
Company's net profit and net assets are set out below.

(i) Income Taxes

The UK deferred tax asset can be reconciled as follows to the US GAAP net
deferred tax asset:

1996 1997
--------- ---------

Deferred tax asset under UK GAAP............................................. LNil LNil
Tax effects on timing differences:
Tax losses................................................................. 15 22
Capital allowances......................................................... -- --
--------- ---------
Gross deferred tax assets in accordance with US GAAP......................... 15 22
Deferred tax valuation allowance............................................. (15) (22)
--------- ---------
Net deferred tax assets in accordance with US GAAP........................... LNil LNil
--------- ---------
--------- ---------

(ii) Effects of Conforming to US GAAP--Impact on Net Profit

The adjustments to reported net loss required to conform with US GAAP are as
follows:

YEAR ENDED MARCH 31,
----------------------
1996 1997
----- ---------

NET PROFIT/(LOSS)
Net profit of the Group under UK GAAP........................................... L3 L(65)
--
--
---
---
Net profit under US GAAP........................................................ L3 L(65)
--
--
---
---

F-293

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

21. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP) (CONTINUED)
(iii) Effects of Conforming to US GAAP--Impact on Net Equity

The adjustments to reported net equity required to conform to US GAAP are as
follows:

YEAR ENDED MARCH 31,
--------------------

1996 1997
--------- ---------
SHAREHOLDERS FUNDS
Capital and reserves of the Company under UK GAAP.............................. L(32) L(12)
Adjustments:
Deferred tax................................................................... -- --
--- ---
Total US GAAP adjustments...................................................... -- --
--- ---
Approximate shareholders deficit under US GAAP................................. L(32) L(12)
--- ---
--- ---

(iv) Cash Flow Information--

The Company's financial statements include Statements of Cash Flows in
accordance with UK Accounting Standard FRS 1, "Cash Flow Statements". The
statement prepared under FRS 1 (revised 1996) presents substantially the same
information as that required under US Statement of Financial Accounting Standard
No 95 (FAS 95).

Cash under FRS 1 (revised 1996) include cash in hand and deposits repayable
on demand less overdrafts repayable on demand. Under FAS 95 all short term
borrowings and bank overdrafts are included in financing activities.

F-294

BROOKSIDE SYSTEMS AND PROGRAMMING LIMITED

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

(POUNDS STERLING IN THOUSANDS)

21. SUMMARY OF DIFFERENCES BETWEEN UK AND US GENERALLY ACCEPTED ACCOUNTING
PRACTICES (GAAP) (CONTINUED)
The following statements summarise the statement of cash flows for the
Company as if they had been presented in accordance with US GAAP and include the
adjustments which reconcile cash and cash equivalents under US GAAP to cash and
cash equivalents reported under UK GAAP.

YEAR ENDED MARCH 31,
-------------------------------
1995 1996 1997
--------- --------- ---------

Net cash inflow from operating activities.............................. L 49 L 47 L142
Net cash used in investing activities.................................. (62) (111) (147)
Net cash provided by financing activities.............................. 13 64 5
--- --- ---------
Net increase/(decrease) in cash and cash equivalents................... -- -- --
--- --- ---------
Cash under US GAAP at beginning of year................................ -- -- --
Cash under US GAAP at end of year...................................... -- -- --
Bank overdrafts and other under UK GAAP at end of year................. (28) (92) (97)
--- --- ---------
Cash/(overdraft) under UK GAAP at end of year.......................... L(28) L(92) L (97)
--- --- ---------
--- --- ---------

F-295

Photographs of a bicycle messenger, DMS logo, various dispatch computer screens,
dispatchers and trucks.

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

NO DEALER, SALESPERSON OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THE
PROSPECTUS IN CONNECTION WITH THE OFFER MADE IN THE PROSPECTUS AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY OR BY ANY OF THE UNDERWRITERS. THIS PROSPECTUS DOES
NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF ANY OFFER TO BUY ANY
SECURITY OTHER THAN THE SHARES OF COMMON STOCK OFFERED BY THIS PROSPECTUS, NOR
DOES IT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF ANY OFFER TO BUY THE
SHARES OF COMMON STOCK BY ANYONE IN ANY JURISDICTION IN WHICH SUCH AN OFFER OR
SOLICITATION IS NOT AUTHORIZED, OR IN WHICH THE PERSON MAKING SUCH OFFER OR
SOLICITATION IS NOT QUALIFIED TO DO SO, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL
TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR
ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION
THAT THE INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO
THE DATE HEREOF.

UNTIL , 1998, ALL DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED
SECURITIES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO
DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

TABLE OF CONTENTS

PAGE
---------

Prospectus Summary............................. 3
Risk Factors................................... 13
The Company.................................... 22
Use of Proceeds................................ 26
Dividend Policy................................ 26
Capitalization................................. 27
Dilution....................................... 28
Selected Pro Forma Combined Founding Companies'
Financial Data............................... 29
Management's Discussion and Analysis of
Financial Condition and Results of
Operations................................... 31
Business....................................... 38
Management..................................... 46
Certain Transactions........................... 50
Principal Stockholders......................... 52
Description of Capital Stock................... 53
Shares Eligible for Future Sale................ 55
Underwriting................................... 57
Legal Matters.................................. 58
Experts........................................ 58
Additional Information......................... 61
Index to Financial Statements.................. F-1

6,000,000 Shares

[LOGO]

DISPATCH MANAGEMENT

SERVICES CORP.

Common Stock

-------------------
P R O S P E C T U S
-------------------

PRUDENTIAL SECURITIES INCORPORATED

CIBC OPPENHEIMER

February , 1998

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

PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION (1)

SEC Registration Fee............................................ $ 31,290
NASD Filing Fee................................................. 10,886
Nasdaq National Market Listing Fee.............................. 30,781
Accounting Fees and Expenses.................................... 3,500,000
Legal Fees and Expenses......................................... 1,500,000
Printing Expenses............................................... 400,000
Transfer Agent's Fees........................................... 3,500
Miscellaneous................................................... 123,543
---------
Total....................................................... $5,600,000
---------
---------

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

(1) The amounts set forth above, except for the SEC and NASD fees, are in each
case estimated.

ITEM. 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS

Subsection (a) of Section 145 of the General Corporation Law of the State of
Delaware (the "DGCL") empowers a corporation to indemnify any person who was or
is a party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation) by
reason of the fact that he is or was a director, officer, employee or agent of
the corporation, or is or was serving at the request of the corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise, against expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by him in connection with such action, suit or proceeding if he acted
in good faith and in a manner he reasonably believed to be in or not opposed to
the best interests of the corporation, and, with respect to any criminal action
or proceeding, had no reasonable cause to believe his conduct was unlawful.

Subsection (b) of Section 145 empowers a corporation to indemnify any person
who was or is a party or is threatened to be made a party to any threatened,
pending or completed action, or suit by or in the right of the corporation to
procure a judgment in its favor by reason of the fact that such person acted in
any of the capacities set forth above, against expenses (including attorneys'
fees) actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, except that no indemnification may be made in respect of any claim,
issue or matter as to which such person shall have been made to be liable to the
corporation unless and only to the extent that the Court of Chancery or the
court in which such action or suit was brought shall determine upon application
that, despite the adjudication of liability but in view of all the circumstances
of the case, such person is fairly and reasonably entitled to indemnity for such
expenses which the Court of Chancery or such other court shall deem proper.

Section 145 further provides that to the extent a director or officer of a
corporation has been successful on the merits or otherwise in the defense of any
action, suit or proceeding referred to in subsections (a) and (b) of Section 145
in the defense of any claim, issue or matter therein, he shall be indemnified
against expenses (including attorneys' fees) actually and reasonably incurred by
him in connection therewith; that indemnification provided for by Section 145
shall not be deemed exclusive of

II-1

any other rights to which the indemnified party may be entitled; that
indemnification provided for by Section 145 shall, unless otherwise provided
when authorized or ratified, continue as to a person who has ceased to be a
director, officer, employee or agent and shall inure to the benefit of such
person's heirs, executors and administrators; and empowers the corporation to
purchase and maintain insurance on behalf of a director or officer of the
corporation against any liability asserted against him and incurred by him in
any such capacity, or arising out of his status as such whether or not the
corporation would have the power to indemnify him against such liabilities under
Section 145.

Section 102(b)(7) of the DGCL provides that a certificate of incorporation
may contain a provision eliminating or limiting the personal liability of a
director to the corporation or its stockholders for monetary damages for breach
of fiduciary duty as a director provided that such provision shall not eliminate
or limit the liability of a director: (i) for any breach of the director's duty
of loyalty to the corporation or its stockholders; (ii) for acts or omissions
not in good faith or which involve intentional misconduct or a knowing violation
of law; (iii) under Section 174 of the DGCL; or (iv) for any transaction from
which the director derived an improper personal benefit.

Article Eighth of the Company's Certificate of Incorporation, as amended,
states that:

"No director of the corporation shall be liable to the corporation or its
stockholders for monetary damages for breach of fiduciary duty as a director,
except for liability (i) for any breach of the director's duty of loyalty to the
corporation or its stockholders, (ii) for acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of law, (iii) under
Section 174 of the DGCL, or (iv) for any transaction from which the director
derived an improper personal benefit."

In addition, Article VIII of the Company's Bylaws further provides that the
Company shall indemnify its officers and directors against any expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement in
connection with any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative brought by any party,
the Company or on behalf of the Company by reason of the fact that they are an
officer or director of the Company, or servicing at request of the Company as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise. Such expenses may be advanced by the Company
upon receipt of an undertaking by the officer or director to repay such amount
if it is determined that they are not entitled to indemnification. The Company
will continue to provide such indemnification to any person who has ceased to be
an officer or director of the Company.

The Company intends to enter into indemnification agreements with each of
its executive officers and directors which indemnifies such person to the
fullest extent permitted by its Certificate of Incorporation, its Bylaws and the
DGCL. The Company also intends to obtain directors and officers liability
insurance.

Pursuant to the Underwriting Agreement filed as Exhibit 1.1 to this
Registration Statement, the Underwriters have agreed to indemnify, under certain
conditions, the Company against certain liabilities.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

Set forth below is certain information concerning all sales of securities by
the Company during the past three years that were not registered under the
Securities Act.

(i) The Company was incorporated in September 1997. The Company is the
successor in interest by merger (the "Merger") to Dispatch Management
Services, LLC ("DMS LLC"), a Nevada limited liability company that was
formed in November 1996 to pursue a consolidation of the courier industry.
Prior to the Merger, DMS LLC issued membership interests to certain
employees and third-party investors of DMS LLC in the transactions set forth
below. The Company is also the successor in interest by merger of Kiwi
Express Software, L.L.C., a Delaware limited liability company.

II-2

(ii) As of December 1, 1996, DMS LLC issued Class A membership interests
to five individuals who were executive officers and directors of DMS LLC and
to Kiwi Partners Inc., a corporation owned by persons unaffiliated with the
Company. The offer and sale of these membership interests and shares of DMS
were exempt from registration under the Securities Act of 1933 in reliance
on Section 4(2) thereof because the offers and sales were made to executive
officers or directors of DMS LLC or to sophisticated investors who had
access to information about DMS LLC and were able to bear the risk of loss
of their investment. After the Merger these Class A membership were
converted into shares of Common Stock of the Company.

(iii) In July 1997, DMS Equity Investors Limited Partnership made the
Bridge Loan to DMS LLC and received Class B membership interests in DMS LLC
that after the Merger were converted into shares of Series A Preferred Stock
of the Company that upon the completion of the Offering converts into shares
of Common Stock representing a 1.4% interest in the Company. The offer and
sale of these securities were exempt from registration under the Securities
Act of 1933 in reliance on Section 4(2) thereof because the offers and sales
were made to sophisticated investors who had access to information about the
Company and were able to bear the risk of loss of their investment.

(iv) Between May and September, 1997, DMS LLC issued Class B membership
interests in DMS LLC to thirty-three individuals who purchased such
interests for cash. The offer and sale of these membership interests of DMS
LLC were exempt from registration under the Securities Act of 1933 in
reliance on Section 4(2) thereof because the offers and sales were made to
sophisticated investors who had access to information about the Company and
were able to bear the risk of loss of their investment or who were executive
officers and directors of DMS LLC. After the Merger these Class B membership
interests were converted into shares of Series A Preferred Stock of the
Company that upon completion of the Offering converts into shares of Common
Stock.

(v) In September to November, 1997, the Company entered into acquisition
agreements with the Founding Companies as described in "The Company." The
offer and sale of these shares of the Company were exempt from registration
under the Securities Act of 1933 in reliance on Section 4(2) thereof because
the offers and sales were made to sophisticated investors who had access to
information about the Company and were able to bear the risk of loss of
their investment.

(vi) In December 1997 and January 1998, the Company issued notes to
certain individuals in connection with the December Bridge Loan. The offer
and sale of these securities were exempt from registration under the
Securities Act of 1933 in reliance on Section 4(2) thereof because the
offers and sales were made to sophisticated investors who had access to
information about the Company and were able to bear the risk of loss of
their investment.

Although the issuances of Common Stock to senior executives and to former
stockholders of the Founding Companies may be integrated among themselves, in
reliance on the safe harbor provided by Rule 152 under the Securities Act of
1933 for transactions not involving any public offering even if the issuer
subsequently files a registration statement, such Common Stock should not be
integrated with the issuance of Common Stock in the registered public offering.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a) Exhibits

EXHIBIT
- ----------

*1.1 -- Form of Underwriting Agreement.

II-3

EXHIBIT
- ----------

***2.1 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Early Bird Courier Service, LLC and Total Management, LLC and Michael Fiorito.
***2.2 -- Agreement, dated as of September 15, 1997, by and among Dispatch Management Services Corp., Aero
Special Delivery Service, Inc. and Jeanne Sparks.
***2.3 -- Agreement, dated as of September 30, 1997, by and among Dispatch Management Services Corp.,
Bullit Courier Services, Inc. and Theo Nicholoudis.
***2.4 -- Agreement, dated as of September 16, 1997, by and among Dispatch Management Services Corp.,
Security Business Services, Ltd., James Brett Greenbury, Kelly Donovan, Scawton Limited,
Lyon-Burwell Limited, Arazan Limited and Foreign & Colonial Enterprise Trust plc.
***2.5 -- Agreement, dated as of September 11, 1997, by and among Dispatch Management Services Corp.,
American Eagle Endeavors, Inc., Barry Anderson, Cheryl O'Toole and Lawrence O'Toole.
**2.6 -- Agreement, dated as of October 31, 1997, by and among Dispatch Management Services Corp.,
Atlantic Freight Systems, Inc., Thomas A. Bartley and Perry Barbaruolo.
***2.7 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Express It Couriers, Inc. and James M. Shaughnessy.
***2.8 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Washington Express Services, Inc., Gilbert D. Carpel, Michael D. Holder, Michael K. Miller and
Peter Butler.
***2.9 -- Agreement, dated as of September 26, 1997, by and among Dispatch Management Services Corp., MLQ
Express, Inc. and John W. Wilcox, Jr.
***2.10 -- Agreement, dated as of September 19, 1997, by and among Dispatch Management Services Corp., Time
Couriers, LLC, Tom Cromwell, William Krupman, Michael Stone, Peter Begley, Thomas Hagerty,
Kimberly Cilley, Christopher Hart, and DMS Subsidiary Number .
***2.11 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Eveready Express Corp., Marlene R. Spirt and Mary B. Spirt.
***2.12 -- Agreement, dated as of September 14, 1997, by and among Dispatch Management Services Corp.,
Kangaroo Express of Colorado Springs, Inc. and Doris Orner.
***2.13 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
National Messenger, Inc., Robert D. Swineford and Steven B. Swineford.
***2.14 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Fleetfoot Max, Inc., Gary Brose, The King Company, KPM, Helen King, Robert Lewis, Jim Brose,
Barbara Lawrence, Robert L. King, John Sangster, Patsy Sangster, PB Securities for the benefit
of Robert L. King, PB Securities for the benefit of Helen King, Gordon Lawrence, Pat Lawrence,
Melissa Lawrence, K. Lawrence and Creative Consulting Corp.

II-4

EXHIBIT
- ----------

***2.15 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Profall, Inc., Thomas Westfall, Alyson Westfall, David Prosser, Adrienne Prosser and DMS
Subsidiary Number .
***2.16 -- Agreement, dated as of September 11, 1997, by and among Dispatch Management Services Corp.,
Express Enterprises, Inc., Paul J. Alberts and Donald E. Stoelt.
***2.17 -- Agreement, dated as of October 23, 1997, by and among Dispatch Management Services Corp., A & W
Couriers, Inc. and Joan Levy.
***2.18 -- Agreement, dated as of October 10, 1997, by and among Dispatch Management Services Corp.,
Express It, Inc., and Dave Clancy.
***2.19 -- Agreement, dated as of September 18, 1997, by and among Dispatch Management Services Corp.,
Deadline Acquisition Corp., Edward V. Blanchard, Jr., Melba Anne Hill and Scott T. Milakovich.
***2.20 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Kiwicorp Limited, Lynette Williams, Tom Finlay and DMS Subsidiary Number .
***2.21 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Transpeed Courier Services, Inc., Richard A. Folkman, Stacey J. Folkman, Trey Lewis and Evelyn
R. Folkman.
***2.22 -- Agreement, dated as of September 15, 1997, by and among Dispatch Management Services Corp.,
Clover Supply, Inc., and John J. Walker.
***2.23 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp., S
Car Go Courier, Inc. and Michael Cowles.
***2.24 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Christian Delivery & Chair Service, Inc., Leo J. Gould and DMS Subsidiary Number .
***2.25 -- Agreement, dated as of October 9, 1997, by and among Dispatch Management Services Corp.,
Striders Courier, Inc., Tammy K. Patterson and Merlene Y. Flores.
***2.26 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp. and
Gregory Austin, trading as Battery Point Messengers.
***2.27 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Christopher Grealish, Inc. and Christopher Grealish.
***2.28 -- Agreement, dated as of September 17, 1997, by and among Dispatch Management Services Corp.,
United Messengers, Inc. and Marla Kennedy.
***2.29 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Christopher Neal and DMS Subsidiary Number .
***2.30 -- Agreement, dated as of October 4, 1997, by and among Dispatch Management Services Corp.,
TimeCycle Couriers, Inc., Eric D. Nordberg and Jeffrey Appeltans.
***2.31 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Rocket Courier Services, Inc., Sean Leonce, Grace Leonce and Samer Hassan.

II-5

EXHIBIT
- ----------

***2.32 -- Agreement, dated as of September 14, 1997, by and among Dispatch Management Services Corp. and
Michael Studebaker.
***2.33 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Delivery Incorporated and Gary Brose.
***2.34 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp., AFS
Courier Systems, Inc. and Frank L. Mullins.
***2.35 -- Share Purchase Agreement, dated as of August 20, 1997, by and among Dispatch Management Services
LLC, Alice Rebecca Clark, Roy Clark, Trustees of the Roy Clark (Life Interest) Settlement
1997, Trustees of the Alice Rebecca Clark (Discretionary) Settlement 1997, Matthew Clark,
Simon Clark and Brookside Systems and Programming Limited.
***2.36 -- Agreement, dated as of October 6, 1997, by and among Dispatch Management Services Corp., Bridge
Wharf Investments Limited and Riverbank Limited.
***2.37 -- Brand Manager Agreement, dated as of September 14, 1997, between Dispatch Management Services
Corp. and Barry Anderson (Minneapolis).
***2.38 -- Brand Manager Agreement, dated as of September 12, 1997, between Dispatch Management Services
Corp. and Frank L. Mullins.
***2.39 -- Brand Manager Agreement, dated as of September 25, 1997, between Dispatch Management Services
Corp. and Leo J. Gould and Jodi Gould.
***2.40 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and John J. Walker.
***2.41 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and Dave Clancy.
***2.42 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and Allen Orner.
***2.43 -- Brand Manager Agreement, dated as of September 12, 1997, between Dispatch Management Services
Corp. and Kiwicorp Limited.
***2.44 -- Brand Manager Agreement, dated as of October 9, 1997, between Dispatch Management Services Corp.
and Tammy K. Patterson and Merlene Y. Flores.

***2.45 -- Brand Manager Agreement, dated as of October 8, 1997, between Dispatch Management Services Corp.
and Tom Cromwell and Peter Begley.

***2.46 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and Jeff Appeltans
and Eric D. Nordberg.

***2.47 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and Marla Kennedy.

***2.48 -- Brand Manager Agreement, dated as of September 10, 1997, between Dispatch Management Services
Corp. and James Michael Shaughnessy.

***2.49 -- Brand Manager Agreement, dated as of September , 1997, between Dispatch Management
Services Corp. and Barry Anderson (Phoenix).

***2.50 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and Joan Levy.

II-6

EXHIBIT
- ----------

***2.51 -- Brand Manager Agreement, dated as of September 21, 1997, between Dispatch Management Services
Corp. and Christopher Neal.

***2.52 -- Brand Manager Agreement, dated as of September 12, 1997, between Dispatch Management Services
Corp., Leon Spirt and Jack Spirt.

***2.53 -- Brand Manager Agreement, dated as of September 12, 1997, between Dispatch Management Services
Corp. and Dispatch Management Services Corp. of the National Capital Area, Inc

***2.54 -- Brand Manager Agreement, dated as of September 15, 1997, between Dispatch Management Services
Corp. and The Delivery Company Limited.
**2.55 -- Brand Manager Agreement, dated as of October 1, 1997, between Dispatch Management Services Corp.
and Creative Consulting Corp.
**2.56 -- Brand Manager Agreement, dated as of October 1, 1997, between Dispatch Management Services Corp.
and Creative Consulting Corp.
*2.57 -- Brand Manager Agreement, dated November 1, 1997, between Dispatch Management Services Corp. and
Atlantic Transportation Consultants, Inc.
**2.58 -- Agreement, dated as of October 31, 1997, among Dispatch Management Services Corp., Pacific
Freight Systems, Inc., Thomas A. Bartley and Perry Barbaruolo.
**2.59 -- Agreement, dated December 2, 1997, among Dispatch Management Services Corp., Munther Hamoudi and
DMS Subsidiary Number .
**2.60 -- Agreement, dated November 21, 1997, among Dispatch Management Services Corp., Zoom Messenger
Service, Inc. and Frank Nizzare.

*2.61 -- Agreement, dated as of November 26, 1997, among Dispatch Management Services Corp., A Courier of
the Carolinas, LLC, A Courier, Inc., Tesgerat Limited Partnership and DMS Subsidiary Number
.

*2.62 -- Agreement, dated as of November 20, 1997, among Dispatch Management Services Corp., Express Air
Management, Inc., Robert G. Driskell, Arthur J. Morris, Randolph H. Schneider and DMS
Subsidiary Number .

*2.63 -- Agreement, dated as of December 19, 1997, among Dispatch Management Services Corp., A Courier of
Tennessee, LLC, A Courier, Inc., Scott Evatt, Timothy E. French and DMS Subsidiary Number .

*2.64 -- Agreement, dated as of November 20, 1997, among Dispatch Management Services Corp., A Courier,
Inc., Robert G. Driskell, Arthur J. Morris, Randy H. Schneider and DMS Subsidiary Number .

*2.65 -- Brand Manager Agreement, dated November 12, 1997, between Dispatch Management Services Corp. and
Detroit Dispatch Management Services, Inc.

*2.66 -- Brand Manager Agreement, dated September , 1997, between Dispatch Management Services Corp.
and Michael R. Cowles.

*2.67 -- Brand Manager Agreement, dated September 19, 1997, between Dispatch Management Services Corp.
and Michael Studebaker.

*2.68 -- Brand Manager Agreement, dated September 15, 1997, between Dispatch Management Services Corp.
and Scott T. Milakovich.

II-7

EXHIBIT
- ----------

*2.69 -- Brand Manager Agreement, dated November 13, 1997, between Dispatch Management Services Corp. and
Frank Nizzare.

*2.70 -- Brand Manager Agreement, dated November 26, 1997, between Dispatch Management Services Corp. and
Columbine Management Services, LLC.

*2.71 -- Brand Manager Agreement, dated November 20, 1997, between Dispatch Management Services Corp. and
Muiran, Inc.

*2.72 -- Brand Manager Agreement, dated September 30, 1997, between Dispatch Management Services Corp.
and Gregory W. Austin.

*2.73 -- Brand Manager Agreement, dated September 21, 1997, between Dispatch Management Services Corp.
and Christopher Neal.

***3.1 -- Form of Certificate of Incorporation.

***3.2 -- Amended and Restated Bylaws.

+5.1 -- Opinion of Akin, Gump, Strauss, Hauer & Feld, L.L.P. as to the legality of the securities being
registered.

**10.1 -- Form of Officer and Director Indemnification Agreement.

*10.2 -- Form of Employment Agreement.

+10.3 -- Non-Competition Agreement, dated February 2, 1998, by and between Dispatch Management Services
Corp. and Gregory Kidd.
**10.4 -- Form of 1997 Stock Incentive Plan.

+10.5 -- Form of Financing and Security Agreement by and among Dispatch Management Services Corp.,
Dispatch Management Services San Francisco Corp., Dispatch Management Services New York Corp.,
Dispatch Management Services Acquisition Corp., Road Management Services Corporation,
Balmerino Holdings Limited, Statetip Limited and Nationsbank, N.A.

+21 -- Subsidiaries of Dispatch Management Services Corp.

+23.1 -- Consent of Akin, Gump, Strauss, Hauer & Feld, L.L.P. (included in Exhibit 5.1).

23.2 -- Consents of Price Waterhouse LLP.

23.3 -- Consents of Ernst & Young LLP.

*23.4 -- Consents to Become Directors.

**24.1 -- Powers of Attorney (included in signature page).

27 -- Financial Data Schedule.

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

+ Previously filed February 3, 1998.

* Previously filed January 13, 1998.

** Previously filed December 24, 1997.
*** Previously filed on November 10, 1997.

II-8

ITEM 17. UNDERTAKINGS

Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Commission such indemnification is
against public policy as expressed in the Securities Act, and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the registrant of expenses incurred or
paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.

The undersigned registrant hereby undertakes:

(1) That for purposes of determining any liability under the Securities Act,
the information omitted from the form of prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this Registration
Statement as of the time it was declared effective.

(2) That for the purposes of determining any liability under the Securities
Act, each post-effective amendment that contains a form of prospectus shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

(3) To provide to the Underwriters at the closing specified in the
Underwriting Agreement certificates in such denominations and registered in such
names as required by the Underwriters to permit prompt delivery to each
purchaser.

II-9

SIGNATURES

Pursuant to the requirements of the Securities Act, the registrant has duly
caused this amendment to the registration statement to be signed on its behalf
by the undersigned, thereunto duly authorized, in the City of New York, State of
New York, on the 4th day of February, 1998.

DISPATCH MANAGEMENT SERVICES CORP.

By: /s/ LINDA M. JENKINSON
-----------------------------------------
Linda M. Jenkinson
CHIEF EXECUTIVE OFFICER

Pursuant to the requirements of the Securities Act, this amendment to the
registration statement has been signed by the following persons in the
capacities and on the dates indicated.

DISPATCH MANAGEMENT SERVICES CORP.

SIGNATURE TITLE DATE
- ------------------------------ -------------------------- -------------------
/s/ LINDA M. JENKINSON Chief Executive Officer
- ------------------------------ (Principal Executive February 4, 1998
Linda M. Jenkinson Officer; Director)

/s/ R. GREGORY KIDD
- ------------------------------ Chairman February 4, 1998
R. Gregory Kidd

Chief Financial Officer
/s/ MARKO BOGOIEVSKI (Principal Accounting
- ------------------------------ Officer; Principal February 4, 1998
Marko Bogoievski Financial Officer)

II-10

EXHIBIT INDEX

EXHIBIT
- ----------

*1.1 -- Form of Underwriting Agreement.

***2.1 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Early Bird Courier Service, LLC and Total Management, LLC and Michael Fiorito.

***2.2 -- Agreement, dated as of September 15, 1997, by and among Dispatch Management Services Corp., Aero
Special Delivery Service, Inc. and Jeanne Sparks.

***2.3 -- Agreement, dated as of September 30, 1997, by and among Dispatch Management Services Corp.,
Bullit Courier Services, Inc. and Theo Nicholoudis.

***2.4 -- Agreement, dated as of September 16, 1997, by and among Dispatch Management Services Corp.,
Security Business Services, Ltd., James Brett Greenbury, Kelly Donovan, Scawton Limited,
Lyon-Burwell Limited, Arazan Limited and Foreign & Colonial Enterprise Trust plc.

***2.5 -- Agreement, dated as of September 11, 1997, by and among Dispatch Management Services Corp.,
American Eagle Endeavors, Inc., Barry Anderson, Cheryl O'Toole and Lawrence O'Toole.

**2.6 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Atlantic Freight Systems, Inc., Thomas A. Bartley and Perry Barbaruolo.

***2.7 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Express It Couriers, Inc. and James M. Shaughnessy.

***2.8 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Washington Express Services, Inc., Gilbert D. Carpel, Michael D. Holder, Michael K. Miller and
Peter Butler.

***2.9 -- Agreement, dated as of September 26, 1997, by and among Dispatch Management Services Corp., MLQ
Express, Inc. and John W. Wilcox, Jr.

***2.10 -- Agreement, dated as of September 19, 1997, by and among Dispatch Management Services Corp., Time
Couriers, LLC, Tom Cromwell, William Krupman, Michael Stone, Peter Begley, Thomas Hagerty,
Kimberly Cilley, Christopher Hart, and DMS Subsidiary Number .

***2.11 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Eveready Express Corp., Marlene R. Spirt and Mary B. Spirt.

***2.12 -- Agreement, dated as of September 14, 1997, by and among Dispatch Management Services Corp.,
Kangaroo Express of Colorado Springs, Inc. and Doris Orner.

***2.13 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
National Messenger, Inc., Robert D. Swineford and Steven B. Swineford.

***2.14 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Fleetfoot Max, Inc., Gary Brose, The King Company, KPM, Helen King, Robert Lewis, Jim Brose,
Barbara Lawrence, Robert L. King, John Sangster, Patsy Sangster, PB Securities for the benefit
of Robert L. King, PB Securities for the benefit of Helen King, Gordon Lawrence, Pat Lawrence,
Melissa Lawrence, K. Lawrence and Creative Consulting Corp.

***2.15 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Profall, Inc., homas Westfall, Alyson Westfall, David Prosser, Adrienne Prosser and DMS
Subsidiary Number .

***2.16 -- Agreement, dated as of September 11, 1997, by and among Dispatch Management Services Corp.,
Express Enterprises, Inc., Paul J. Alberts and Donald E. Stoelt.

EXHIBIT
- ----------

***2.17 -- Agreement, dated as of October 23, 1997, by and among Dispatch Management Services Corp., A & W
Couriers, Inc. and Joan Levy.

***2.18 -- Agreement, dated as of October 10, 1997, by and among Dispatch Management Services Corp.,
Express It, Inc., and Dave Clancy.

***2.19 -- Agreement, dated ]as of September 18, 1997, by and among Dispatch Management Services Corp.,
Deadline Acquisition Corp., Edward V. Blanchard, Jr., Melba Anne Hill and Scott T. Milakovich.

***2.20 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Kiwicorp Limited, Lynette Williams, Tom Finlay and DMS Subsidiary Number .

***2.21 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Transpeed Courier Services, Inc., Richard A. Folkman, Stacey J. Folkman, Trey Lewis and Evelyn
R. Folkman.

***2.22 -- Agreement, dated as of September 15, 997, by and among Dispatch Management Services Corp.,
Clover Supply, Inc., and John J. Walker.

***2.23 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp., S
Car Go Courier, Inc. and Michael Cowles.

***2.24 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Christian Delivery & Chair Service, Inc., Leo J. Gould and DMS Subsidiary Number .

***2.25 -- Agreement, dated as of October 9, 1997, by and among Dispatch Management Services Corp.,
Striders Courier, Inc., Tammy K. Patterson and Merlene Y. Flores.

***2.26 -- Agreement, date as of September 12, 1997, by and among Dispatch Management Service Corp. and
Gregory Austin, trading as Battery Point Messengers.

***2.27 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Christopher Grealish, Inc. and Christopher Grealish.

***2.28 -- Agreement, dated as of September 17, 1997, by and among Dispatch Management Services Corp.,
United Messengers, Inc. and Marla Kennedy.

***2.29 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp.,
Christopher Neal and DMS Subsidiary Number .

***2.30 -- Agreement, dated as of October 4, 1997, by and among Dispatch Management Services Corp.,
TimeCycle Couriers, Inc., Eric D. Nordberg and Jeffrey Appeltans.

***2.31 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Rocket Courier Services, Inc., Sean Leonce, Grace Leonce and Samer Hassan.

***2.32 -- Agreement, dated as of September 14, 997, by and among Dispatch Management Services Corp. and
Michael Studebaker.

***2.33 -- Agreement, dated as of September 10, 1997, by and among Dispatch Management Services Corp.,
Delivery Incorporated and Gary Brose.

***2.34 -- Agreement, dated as of September 12, 1997, by and among Dispatch Management Services Corp., AFS
Courier Systems, Inc. and Frank L. Mullins.

***2.35 -- Share Purchase Agreement, dated as of August 20, 1997, by and among Dispatch Management Services
LLC, Alice Rebecca Clark, Roy Clark, Trustees of the Roy Clark (Life Interest) Settlement 1997,
Trustees of the Alice Rebecca Clark (Discretionary) Settlement 1997, Matthew Clark, Simon Clark
and Brookside Systems and Programming Limited.

EXHIBIT
- ----------

***2.36 -- Agreement, dated as of October 6, 1997, by and among Dispatch Management Services Corp., Bridge
Wharf Investments Limitedv and Riverbank Limited.

***2.37 -- Brand Manager Agreement, dated as of September 14, 1997, between Dispatch Management Services
Corp. and Barry Anderson (Minneapolis).

***2.38 -- Brand Manager Agreement, dated as of September 12, 1997, between Dispatch Management Services
Corp. and Frank L. Mullins.

***2.39 -- Brand Manager Agreement, dated as of September 25, 1997, between Dispatch Management Services
Corp. and Leo J. Gould and Jodi Gould.

***2.40 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and John J. Walker.

***2.41 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and Dave Clancy.

***2.42 -- Brand Manager Agreement, undated, between Dispatch Management Services Corp. and Allen Orner.

***2.43 -- Brand Manager Agreement, dated as of September 12, 1997, between Dispatch Management Services
Corp. and Kiwicorp Limited.

***2.44 -- Brand Manager Agreement, dated as of October 9, 1997, between Dispatch Management Services Corp.
and Tammy K. Patterson and Merlene Y. Flores.