About EDGAR Online | Login
 
The following is an excerpt from a 10KSB SEC Filing, filed by ESSENTIAL REALITY INC on 6/29/2004.
Next Section Next Section Previous Section Previous Section
ALLIANCE DISTRIBUTORS HOLDING INC. - 10KSB - 20040629 - NOTES_TO_FINANCIAL_STATEMENT

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2003 AND 2002

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

BUSINESS ACTIVITY:

Essential Reality, LLC ("ER LLC" or the "Company") was formed as Freedom Multimedia, LLC in the State of Delaware on July 9, 1998 and began active operations on June 1, 1999. The Company changed its name to Essential Reality, LLC ("ER LLC") on December 29, 1999. On June 20, 2002, ER LLC completed a business combination (recapitalization) with JPAL, Inc. ("JPAL"), a Nevada Corporation (the "Transaction"), whereby, all of the members of ER LLC contributed their membership interests in ER LLC to the Company in exchange for 16,874,784 shares of the Company's common stock. The shareholders of JPAL canceled 7,564,326 of their shares of JPAL common stock and were left with 1,080,934 shares of common stock representing 6.02% of the Company. Upon the business combination, ER LLC was dissolved and all of its assets and liabilities were transferred into JPAL. Following the Transaction, JPAL changed its name to Essential Reality, Inc.

The Company was formed to develop, manufacture, and market computer peripheral devices, with an initial emphasis on a product called "P5(TM)." However, due to less than expected sales of the P5(TM), the Company has decided to discontinue its operations and focus on merging with an operating entity.

GOING CONCERN:

The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America that contemplate continuation of the Company as a going concern. However, the Company has reported a net loss of $5,853,225 for the year ended December 31, 2003, and has an accumulated deficit of $19,478,947, and at year end the Company`s current liabilities exceeded its current assets by $5,484,351. Without realization of additional capital, it would be unlikely for the Company to continue as a going concern. This factor raises substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of the uncertainty.

Management plans to take the following steps that it believes will be sufficient to provide the Company with the ability to continue in existence.

The Company has limited capital resources and has incurred, significant recurring losses and negative cash flows from operations, and the Company does not believe its cash on hand along with existing sources of cash are sufficient to fund its cash needs over the next twelve months under the current capital structure to continue as a going concern. In order to address this situation, the Company executed a binding term sheet which sets forth the preliminary terms and conditions of a proposed exchange transaction between the Company and AllianceCorner Distributors Inc., which is contingent on a number of factors (see Note 19). There can be no assurance that the Company will be successful in completing the transaction. These circumstances raise substantial doubt about the Company's ability to continue as a going concern.

REVENUE RECOGNITION:

The Company recognizes under Staff Accounting Bulletin 104, gross revenue when the earnings process is complete, as evidenced by an agreement with the customer, transfer of title and the rights and risks of ownership have passed to the customer, the product is delivered, the price is fixed and determinable, and collection of the resulting receivable is reasonably assured. Because the Company allows many of its distributors price protection and/or right of return, recognition of revenue in the accompanying financial statements has been deferred until the distributors sell the merchandise and the cash is collected by the Company. Inventory at distributors is reported as consigned in the balance sheet.

F-9

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

REVENUE RECOGNITION, Continued:

In cases where sales are made to certain distributors and title has transferred, risks of ownership has passed and collection is assured, sales have been recorded and an account receivable has been recorded.

The Company records an allowance for uncollectible accounts on a customer-by-customer basis as appropriate.

The Company may bundle product offerings from third-party vendors along with the P5(TM) product or may sell the P5(TM) independently. The software is incidental to the product as a whole and according to Financial Accounting Standards Board No 86, Accounting for the Costs of Computer Software To Be Sold, Leased or Marketed, all revenue is allocated to the P5(TM). As such, the Company recorded the gross amount of the purchase price of the P5(TM) product as revenue and has reflected the royalty to be paid to the third-party vendor as a component of cost of sales.

USE OF ESTIMATES:

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

CASH AND CASH EQUIVALENTS:

For purposes of the statement of cash flows, cash equivalents include all highly liquid debt instruments with original maturities of three months or less that are not securing any corporate obligations. The Company had no cash equivalents at December 31, 2003.

The Company maintains its cash in bank deposits accounts that, at times, may exceed federally insured limits. At December 31, 2003, the Company did not have any cash in excess of FDIC insured limits. The Company has not experienced any losses in such accounts.

ACCOUNTS RECEIVABLE:

The Company provides an allowance for doubtful accounts equal to the estimated uncollectible amounts. The Company's estimate is based on a review of the current status of trade accounts receivable. It is reasonably possible that the Company's estimate of the allowance for doubtful accounts will change. The Company has not experienced any losses in accounts receivable and has provided no allowance at December 31, 2003.

INVENTORIES:

Inventories are valued at the lower of cost or market, with cost being determined on the first-in first-out basis. The inventory represents high-technology parts that may be subject to rapid technology obsolescence or limited sales cycle and which are sold in a highly competitive industry. If the actual product demand or selling prices are less than cost, the Company establishes an allowance account based on net realizable value. During the years ended December 31, 2003 and 2002, the Company wrote down its inventory to market. The inventory valuation adjustment totaled $78,395 and $1,883,207 at December 31, 2003 and 2002, respectively.

F-10

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

INVENTORIES, Continued:

Inventory sold with the right of price protection and/or right of return is reported as inventory on consignment. There was no consigned inventory at December 31, 2003.

PRODUCT WARRANTY:

Due to effective product testing and the short time between the product shipment and the detection and correction of production failures, the warranty accrual and the related expense were not significant for the year ended December 31, 2003.

EQUIPMENT AND IMPROVEMENTS:

Equipment and improvements are valued at cost. Depreciation and amortization are provided using the straight-line method. Leasehold improvements are amortized on a straight-line basis over the shorter of the lease term or the length of the lease, which is five years.

The estimated service lives of equipment and improvements are as follows:

Office equipment                   5 years
Testing equipment                  3 years
Furniture and fixtures             5 years
Computers                          3 years
Leasehold improvements             5 years

WEBSITE DEVELOPMENT COSTS:

In March 2000 the Emerging Issues Task Force ("EITF") of the Financial Accounting Standards Board ("FASB") reached a consensus on Issue No. 00-2 for Web Site Development Costs. Website development costs for the years ended December 31, 2003 and 2002 were $-0- and $22,320, respectively.

CAPITALIZED DEVELOPMENT COSTS:

Product development costs include costs incurred by the Company to research and develop the P5(TM) product. Product development costs are expensed until such time as the Company determines that a product is technologically feasible. Product development costs are capitalized from such date until such time as product development is substantially complete. Product development costs capitalized will be amortized on the straight-line basis over the estimated useful life of the product, which is estimated to be three years. The Company attained technological feasibility in 2002. No amounts were capitalized after obtaining technological feasibility.

F-11

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2002 AND 2001

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

LONG-LIVED ASSETS:

In October 2001, the FASB issued Statement of Financial Accounting Standards ("SFAS") No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." This statement supersedes SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed of." Although retaining many of the fundamental recognition and measurement provisions of SFAS 121, the new rules significantly change the criteria that would have to be met to classify an asset as held-for-sale. The statement also supersedes certain provisions of Accounting Principles Board Opinion No. 30, "Reporting the Results of Operations-Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactions," and will require expected future operating losses from discontinued operations to be displayed in discontinued operations in the period or periods in which the losses are incurred rather than as of the measurement date, as presently required. We concluded that the effect of adopting this statement had a material impact on our financial position, results of operations, or cash flows. In November 2003, when the Company decided to discontinue its operations, all of the intangible assets and fixed assets that were previously capitalized have been written off as part of the loss from discontinued operations.

ADVERTISING:

The Company expenses advertising costs when incurred. Advertising expense totaled $80,730 and $289,400 for the years ended December 31, 2003 and 2002, respectively.

RESEARCH AND DEVELOPMENT:

Research and development costs are expensed in the year incurred. These costs totaled $527,000, net of loan receivable of $400,000 (see Note 3) and $1,579,100 for the years ended December 31, 2003 and 2002, respectively. The costs incurred during the year ended December 31, 2003 related to follow-up of the product and final testing of products manufactured. These costs are included in discontinued operations on the statement of operations.

INCOME TAXES:

Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets, including tax loss and credit carryforwards, and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred income tax expense represents the change during the period in the deferred tax assets and deferred tax liabilities. The components of the deferred tax assets and liabilities are individually classified as current and non-current based on their characteristics. Realization of the deferred tax asset is dependent on generating sufficient taxable income in future years. 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.

FAIR VALUE OF FINANCIAL INSTRUMENTS:

The carrying amount of the Company's cash and cash equivalents, accounts receivable, inventories, accounts payable, and accrued expenses (non of which are held for trading) approximates their estimated fair values due to the short-term maturities of those financial instruments. Also, the carrying amounts for secured and unsecured convertible debentures approximate fair value, because the terms offered to the Company are at current market rates.

F-12

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

COMPREHENSIVE INCOME:

SFAS No. 130, "Reporting Comprehensive Income," establishes standards for the reporting and display of comprehensive income and its components in the financial statements. As of December 31, 2003 and 2002, the Company has no items that represent other comprehensive income and, therefore, has not included a schedule of comprehensive income in the financial statements.

STOCK BASED COMPENSATION

The Company has elected to follow Financial Accounting Standards Board Statement No. 123 (Accounting for Stock-Based Compensation) and accordingly the Company determined compensation costs based on the fair value at the grant date for its stock options.

A schedule of activity with respect to the Company's stock option plans is as follows:

                                                              Weighted
                                              Number         Average of
                                             of Shares     Exercise Price
                                             ----------    --------------
Outstanding at December 31, 2002              1,357,000      $     1.08
Granted Directors and Employees                  50,000             .35
Exercised                                            --              --
Cancelled                                      (297,334)            .88
Forfeited                                      (128,666)            .85
                                             ----------      ----------
Outstanding a December 31, 2003                 981,000      $     1.13
                                             ==========      ==========

Options exercisable at December 31, 2003        683,764      $     1.09
                                             ==========      ==========

The following tables summarize information about stock options outstanding and exercisable at December 31, 2003:

                                    Weighted          Outstanding
                                    Average           Options                     Options        Exercisable
  Range of         Number of        Remaining         Weighted                    Number         of Weighted
  Exercise         Outstanding      Contractual Life  Average                     Shares         Average
   Prices          Options          in Year           Exercise Price              Exercisable    Exercise Price
---------------------------------------------------------------------------------------------------------------
$0.65 to $1.00     825,600         7.78              $        0.71                 579,957       $        0.70
$1.01 to $4.00     155,400         8.48                       3.36                 103,807                3.32
                 ---------        ---------          --------------               --------
                   981,000         7.89              $        1.13                 683,764       $        1.09
                 =========        =========          ==============               =========      ============

BASIC AND DILUTED LOSS PER SHARE:

In accordance with SFAS No. 128, "Earnings Per Share," the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding. Diluted loss per common share is computed similarly to basic loss per common share, except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. At December 31, 2003 and 2002, the Company did not include the effects of common stock components because their effect would have been anti-dilutive. As of December 31, 2003 and 2002, the Company had approximately 21,357,746 and 3,406,369, respectively of anti-dilutive securities.

F-13

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED:

SEGMENT REPORTING:

Based on the Company's integration and management strategies, the Company operated in a single business segment. For the years ended December 31, 2003 and 2002, all revenues have been derived from domestic operations.

NEW ACCOUNTING PRONOUNCEMENTS:

In December 2003, the Securities and Exchange Commission ("SEC") issued Staff Accounting Bulletin ("SAB") No. 104, "Revenue Recognition." SAB 104 supersedes SAB 101, "Revenue Recognition in Financial Statements." SAB 104's primary purpose is to rescind accounting guidance contained in SAB 101 related to multiple element revenue arrangements, superseded as a result of the issuance of EITF 00-21, "Accounting for Revenue Arrangements with Multiple Deliverables." Additionally, SAB 104 rescinds the SEC's Revenue Recognition in Financial Statements Frequently Asked Questions and Answers ("the FAQ") issued with SAB 101 that had been codified in SEC Topic 13, Revenue Recognition. Selected portions of the FAQ have been incorporated into SAB 104. While the wording of SAB 104 has changed to reflect the issuance of EITF 00-21, the revenue recognition principles of SAB 101 remain largely unchanged by the issuance of SAB 104, which was effective upon issuance. The adoption of SAB 104 did not impact the consolidated financial statements.

(2) BUSINESS COMBINATION:

On June 20, 2002, Essential Reality, LLC, a Delaware Limited Liability Company, completed a business combination with JPAL, Inc., a Nevada corporation and an SEC registrant pursuant to an Amended Contribution Agreement between ER LLC and JPAL, whereby all of the members of ER LLC contributed their membership interests in ER LLC to the Company in exchange for an aggregate of 16,874,784 shares of the Company's common stock. Concurrent with the Transaction, the shareholders of JPAL canceled 7,564,326 of their shares of JPAL common stock and were left with 1,080,934 shares of common stock representing 6.02% of the Company. Following the Transaction, JPAL changed its name to Essential Reality, Inc. and ER LLC, a wholly owned subsidiary of the Company, was merged into the Company. Subsequently, ER LLC was liquidated and the assets became assets of Essential Reality, Inc.

The Transaction was accounted for as a recapitalization of ER LLC. The management of ER LLC remained as the management of the Company. Since the Transaction was accounted for as a recapitalization and not a business combination, no goodwill has been recorded in connection with the Transaction and the costs incurred in connection with the Transaction have been accounted for as a reduction of additional paid-in capital. As a result of the recapitalization: (i) the historical financial statements of the Company for periods prior to the date of the Transaction are no longer the historical financial statements of JPAL, and, therefore, JPAL's historical financial statements are no longer presented; (ii) the historical financial statements of the Company for periods prior to the date of the Transaction are those of ER LLC; (iii) all references to the financial statements of the "Company" apply to the historical financial statements of ER LLC prior to the Transaction and to the financial statements of the Company subsequent to the Transaction; and (iv) any reference to the Company applies solely to ER LLC and Essential Reality, Inc.

(3) DISCONTINUED OPERATIONS

On November 6, 2003, the Board of Directors passed a unanimous resolution to discontinue the operations of the P5(TM) Unit because of the lack of capital and the inability to obtain additional financing. The consolidated financial statements and related notes reflect the financial position, results of operations and cash flows of the Company for these discontinued includes allocations of certain expenses for the P5(TM) Unit.

F-14

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(3) DISCONTINUED OPERATIONS, Continued:

A summary of the income (loss) from discontinued operations for the year ended December 31, 2003 is as follows:

Revenue                                    $  234,600
Cost of revenue                               230,867
                                           ----------
Gross profit                                    3,733

Operating expenses
Impairment of fixed assets and
     Intangible assets                        419,235
Sales and marketing                           524,512
Product development                           527,015
Severance compensation                        204,511
Depreciation and amortization                 233,332
Inventory valuation adjustment                 78,395
                                           ----------
Total operating expenses                    1,987,000
                                           ----------

Loss from discontinued operations         ($1,983,267)
                                           ==========

(4) NOTES RECEIVABLE:

Notes receivable as of December 31, 2003 consisted of the following:

Due from former employee                         $ 50,000
Less : reserve for collectibility                  50,000
                                                 ---------
                                                 $      -
                                                  =======

In July 2001, the Company signed an agreement with a third party for the development of the P5(TM). In connection with the agreement, the Company agreed to provide loan advances up to $2,000,000, later increased to $2,700,000, to cover approved development costs. The loan is non-interest bearing and is reduced by qualified development expenses incurred by the developer, and is further reduced by tax credits from a division of the Canadian Government for research, earned by the developer and passed through to the Company. The Company received a General Security Agreement that created a security interest in the developer's equipment, inventory, accounts receivable, intangibles, etc. The loan is payable within two years after each advance unless on demand after the two years at the discretion of ER.

For the year ended December 31, 2002, the loan balance has been reduced by $1,403,325 of qualified development expenses and $535,092 of research and development credits from the Canadian Government. At December 31, 2002, the remaining receivable was $400,000 and was recorded net of an allowance for reduced tax credits of $52,121.

On September 16, 2003 the Company executed a Settlement Agreement and Mutual Release where the parties agreed to waive all rights and claims against each other for its past and present services under the Agreement including severance obligations assumed by the developer; and the Company applied against the outstanding Tax Credit Receivable equal to the amount to the developer.

F-15

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(4) NOTES RECEIVABLE, CONTINUED:

As of September 16, 2003 the loan balance has been reduced $1,960,012 of Qualified expenses and $418,773 of research and development credits from The Canadian Government. After taking into account the credits, the remaining receivable totalled $477,309. Included in accounts payable on the agreement date was $366,642 of amounts owed for services rendered. As part of the agreement the receivable was offset against thepayable and a contract termination expense in the amount of $110,669 was recorded and included in product development expense in discontinued operations at December 31, 2003.

In July, 2002 the Company loaned the former President and COO $50,000 due in one year with interest accruing at 6%. This loan was an advance for a potential bonus the employee may have received in connection with an employment agreement assuming he met all the terms of the agreement. The Company terminated the employee due to cause and accordingly has reflected the advance as still outstanding. However, the Company is unsure of its collectability and has reserved the loan in full at December 31, 2003.

(5) INVENTORIES:

Inventories as of December 31, 2003 consisted of finished goods totalling $117,594.

Subsequent to December 31, 2003, the Company experienced difficulty in selling its P5(TM) glove at its suggested retail pricing and was not able to sell the majority of its inventory at cost to manufacture. Accordingly, it has taken a permanent write down to reflect the selling price in 2004 to market against the remaining finished goods inventory. Included in cost of sales is an impairment adjustment of $78,395 of finished goods for December 31, 2003 and for December 31, 2002 included in operating expenses is impairment of inventory realization of $1,883,207.

(6) OTHER CURRENT ASSET

Included in other current assets are amounts totaling $205,135 representing funds deposited in an escrow account for the exchange with Alliance (see Note 19 Subsequent Events)

(7) EQUIPMENT AND IMPROVEMENTS:

A summary as of December 31, 2003 is as follows:

Furniture and fixtures                              $  3,257
Leasehold improvements                                 7,569
Computers                                             17,947
Office equipment                                      10,433
Tooling, molds, dies, and equipment                  392,267
                                                    --------
                                                     431,473
Less: accumulated depreciation and amortization      178,028
Less: Impairment charge (See Note 3)                 253,445
                                                    --------
                                                    $     --
                                                    ========

Depreciation and amortization expense amounted to $138,468 and $29,194 for the years ended December 31, 2003 and 2002, respectively. When the Company changed its business strategy at the end of 2003, the Company recorded the unamortized balance of $253,445 as an impairment loss because the asset was not fully recoverable.

F-16

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(8) INTANGIBLE ASSETS:

Intangible assets as of December 31, 2003 are as follows:

Domain name                                         $ 18,000
Leasehold Improvements                                 7,569
Product development                                  260,000
Website                                               22,320
                                                    --------
                                                     307,889
Less: accumulated depreciation and amortization      142,100
Less: Impairment charge (See Note 3)                 165,789
                                                    --------
Intangible, net                                     $     --
                                                    ========

Amortization expense for intangible assets amounted to $94,864 and $39,667 for the years ended December 31, 2003 and 2002, respectively. When the Company changed its business strategy at the end of 2003, the Company recorded the unamortized balance of $165,789 as an impairment loss because the asset was not fully recoverable.

(9) SECURED CONVERTIBLE DEBENTURE:

In November 2002, the Company opened a Subscription Agreement to raise $1,000,000 under an 8% Secured Convertible Debenture (the "Debenture") for a period of 6-months from the date funds are received. As of December 31, 2003, the Company had raised $1,000,000 ($500,000 raised in each year ended December 31, 2003 and 2002). The debenture for $1,000,000 contains a beneficial conversion feature for six months at a conversion price of $1.00. The debenture also contains detachable warrants to acquire 310,500 shares of common stock at an exercise price of $1.00 per share expiring in five years. The Debenture is collateralized by the Company's right, title, and interest in and to all present and future rights to payment of goods and services.

During the year ended December 31,2003 the Company issued an additional 700,000 warrants to one debt holder under the same terms as the original warrants. The estimated value of the warrants totaled $115,198 and was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk-free interest rate of 4.04%; (iii) expected volatility of 83%; and (iv) an expected life of two years. The amount was expensed immediately as the underlying debt has matured.

In connection with the Debenture in accordance with EITF 00-27, the Company first determined the value of the notes and the fair value of the detachable warrants issued in connection with this convertible debenture. The estimated value of the 310,500 warrants (exclusive of the additional 700,000 warrants discussed above) of $196,187 was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk-free interest rate of 4.04%; (iii) expected volatility of 83%; and (iv) an expected life of two years. The face amount of the notes payable of $1,000,000, which had a conversion feature for six months, was proportionately allocated to the note payable and the warrants in the amount of $840,087 and $159,913 ($50,465 for 2003), respectively. The amount allocated to the warrants of $159,913 was recorded as a discount on the note payable. The value of the note payable was then allocated between the note and the beneficial conversion feature, which amounted to $448,331 and $391,756 ($116,756 for 2003), respectively. The combined total discount is $551,670, is being accreted into notes payable as additional interest expense over the remaining life of the note of six months. As of December 31, 2003, the entire $551,670 has been amortized to expense. None of the note balance under this agreement has been converted into common stock as of December 31, 2003.

As of December 31, 2003, the Company has defaulted on the debt. The debt is no longer convertible as the conversion feature expired on the maturity date of the notes.

F-17

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(10) UNSECURED CONVERTIBLE DEBENTURE:

As of December 31,2003, the Company has $1,717,070 of notes payable that were assumed during the Transaction (as described in Note 1, Nature of Business). These notes bear interest at 8 1/2% per annum. As of December 31, 2003, the Company has accrued $186,735 of interest and it is included in accounts payable and accrued expenses at December 31 2003. The Company has defaulted on these loans.

In May 2003, the Company issued an 8% Unsecured Convertible debenture for $67,500. The debenture which matures in six months contains a conversion feature at a conversion price of $0.40. The debenture also contains detachable warrants to acquire 42,188 shares of common stock at an exercise price of $0.25 per share expiring in five years. In accordance with EITF 00-27, the Company first determined the value of the notes and the fair value of the detachable warrants issued in connection with this convertible debenture. The estimated value of the 42,188 warrants of $3,746 was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk-free interest rate of 4.04%; (iii) expected volatility of 83%; and (iv) an expected life of two years. The proceeds were proportionately allocated to the note payable and the warrants in the amount of $63,951 and $3,549, respectively. The amount allocated to the warrants of $3,549 was recorded as a discount on the note payable. Due to the market price being less than the conversion price no beneficial conversion exists. The discount is being accreted into notes payable as additional interest expense over the remaining life of the note. As of December 31, 2003, all of the $3,549 discount has been amortized to expense. None of the note balance under this agreement has been converted into common stock as of December 31, 2003. The debt and convertibility featured expired without repayment or conversion.

In June 2003, the Company issued an 8% Unsecured Convertible Debenture for $40,000. The debenture, which matures in six months, contains a conversion feature at a conversion price of $0.40. The debenture contains detachable warrants to acquire 33,000 shares of common stock at an exercise price of $0.25 per share expiring in five years. In accordance with EITF 00-27, the Company first determined the value of the notes and the fair value of the detachable warrants issued in connection with this convertible debenture. The estimated value of the 33,000 warrants of $5,631 was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk-free interest rate of 4.04%; (iii) expected volatility of 83%; and (iv) an expected life of two years. The proceeds were proportionately allocated to the note payable and the warrants in the amount of $35,064 and $4,936, respectively. The amount allocated to the warrants of $4,936 was recorded as a discount on the note payable. Due to the market price being less than the conversion price no beneficial conversion exists. The discount is being accreted into notes payable as additional interest expense over the remaining life of the note. As of December 31, 2003, all of the $4,936 discount has been amortized to expense. None of the note balance under this agreement has been converted into common stock as of December 31, 2003.

From July 2003 to December 31,2003 the Company issued an 8% Unsecured Convertible Debenture for $106,000. The debenture, which matures in six months, contains a conversion feature at a conversion price of $0.40. The debenture contains detachable warrants to acquire 136,228 shares of common stock at an exercise price of $1.25 per share expiring in five years. In accordance with EITF 00-27, the Company first determined the value of the notes and the fair value of the detachable warrants issued in connection with this convertible debenture. The estimated value of the 136,228 warrants of $2,615 was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk-free interest rate of 4.04%; (iii) expected volatility of 83%; and (iv) an expected life of five years. The face amount of the notes payable of $106,000 which has a conversion feature of six months, was proportionately allocated to the note payable and the warrants in the amount of $103,422 and $2,574, respectively. The amount allocated to the warrants of $2,574 was recorded as a discount on the note payable. Due to the market price being less than the conversion price no beneficial conversion exits. The discount is being accreted into notes payable as additional interest expense over the remaining life of the note. Of the $2,574 discount, as of December 31, 2003, $1,738 has been amortized to expense. None of the note balance under this agreement has been converted into common stock as of December 31, 2003.

F-18

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(10) UNSECURED CONVERTIBLE DEBENTURE, CONTINUED:

From October 2003 to December 31,2003 the Company issued an 6% Unsecured Convertible Debenture for $310,715. The debenture, which matures in three months, contains a beneficial conversion feature at a conversion price of $0.02. In accordance with EITF 00-27, the Company determined the estimated value of the conversion feature to be $310,715. This estimate was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk-free interest rate of 4.04%; (iii) expected volatility of 83%; and
(iv) an expected life of 1 year. The discount is being accreted into notes payable as additional interest expense over the remaining life of the note. Of the $310,715 discount, as of December 31, 2003, $155,357 has been amortized to expense. None of the note balance under this agreement has been converted into common stock as of December 31, 2003.

(11) EQUITY

In November 2002, the Company issued 50,000 shares in exchange for deferral of payment of legal services valued at $70,000 based on the market price of the Company's stock when the services had been completed. An amount of $70,000 of expense was charged to equity-based compensation. The law firm resigned in the first quarter of 2003 before completing the deferred legal services and the Company paid $25,000 to settle the outstanding amount owned. The Company may pursue the return of the shares because the law firm did not complete the agreed-upon services.

On June 20, 2002, ER LLC completed a private placement (the "Offering") whereby it issued 7,274,784 membership units for gross proceeds of $7,577,900. Included in the gross proceeds was $500,000 of bridge loans that were converted to 480,000 membership units of the Company. $250,000 of the bridge loans converted was owed to JPAL and $250,000 was due to a third-party lender. JPAL exchanged the membership interest in ER LLC for the reduction of $250,000 in notes payable it owed to third-party lenders.

In connection with the Offering, the Company issued to its financial advisors warrants to purchase an aggregate of 331,211 shares of common stock (the "Additional Warrants"). Such warrants shall have an exercise price of $1.30 per membership unit and shall be exercisable for a period of up to five years. As a result of the Transaction, warrants to purchase membership units in ER LLC have become warrants to purchase common shares of the Company. The value of the warrants issued above was priced using the Black-Scholes pricing model. (Refer to footnote 12.)

On March 12, 2003, the Company sold to a private investor 100,000 shares for $1.00 per share totaling $100,000.

On March 10, 2003, the Company entered into an Investment Banking/Advisory Agreement with First Securities USA, Inc. through its SBI USA division ("SBI") engaging SBI as the exclusive financial advisor, for six months in connection with the management of a "PIPE" (private investment in public equity) of equity securities, which may or may not include common stock and warrants to purchase common stock of the Company, on a best efforts basis up to $5,000,000 with a minimum of $3,000,000. The private placement will be structured as a transaction exempt from section 5 of the Securities Act of 1933 and shall comply with section 4(2) of the Securities Act and Regulation D and to permit the initial closing upon the receipt and acceptance by the Company of $3,000,000 for irrevocable subscriptions for the securities up to $5,000,000. The Company paid the Investment Banker a retainer of 25,000 shares of common stock of the Company with a total fair market value, based on the close price of the stock, of $25,250. In addition, the Company will pay a commission in cash equal to 10% of the aggregate gross proceeds of the securities sold, as well as warrants for the purchase of a number of securities equal to 10% of the number of securities sold in the private placement. The warrants will be exercisable for five years at a price equal to 110% of the offering price per security. The agreement was terminated by mutual consent on December 17, 2003. Included in accounts payable is $3,822 for expenses at December 31, 2003.

F-19

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(11) EQUITY, CONTINUED:

On March 14, 2003 the Company retained a consultant for institutional financial public relations for at least two years. As compensation, the Company will issue a five year warrant to purchase up to 250,000 shares of the Company's common stock at a strike price of $1.00 per share; in addition the Company will pay a $10,000 retainer per month for 24 months in the form of the Company's common stock for 240,000 shares in advance and to be registered by the Company at its expense at the earliest time. No services have been performed to date and no warrants or shares have been issued.

The Company will reimburse the consultant for reasonable out-of-pocket expenses not to exceed $250, without the consent of the Company. The Company will prepay $5,000 and will replenish this monthly to maintain the $5,000 level. No payments have been made to date. The balance owed is in included in accounts payable as of December 31, 2003.

On April 1, 2003, the Company issued 240,000 shares of common stock to a consultant for services to be rendered over a two year period. The fair market value of the stock of $144,000 was determined based on the closing price of the stock on the date of issuance. The contract amount will be amortized over the contract period. The amount has been offset against equity due to the stock being issued before the services have been rendered. No services have been rendered to date and no shares have been issued.

(12) INCOME TAXES:

Realization of deferred tax assets is dependent on future earnings, if any, the timing and amount of which is uncertain. Accordingly, a valuation allowance, in an amount equal to the net deferred tax asset as of December 31, 2003, has been established to reflect these uncertainties. As of December 31, 2002, the deferred tax asset before valuation allowances is approximately $2,032,700 for federal purposes.

Utilization of the net operating loss carryforwards may be subject to a substantial annual limitation due to ownership change and continuity of business change limitations provided by the Internal Revenue Code of 1986. The annual limitations may result in the expiration of net operating loss carryforwards before utilization.

Income tax provision amounted to $-0- for the years ended December 31, 2003 and 2002. A reconciliation of the provision (benefit) for income taxes with amounts determined by applying the statutory U.S. federal income tax rate to income before income taxes as of December 31, 2003 and 2002 is as follows:

                                                     2003              2002
                                                  -----------      -----------
Computed tax at federal statutory rate of 34%     $(1,990,000)     $(2,908,200)
Reduction for loss from ER LLC                             --          875,500
Change in valuation allowance                       1,990,000        2,032,700
                                                  -----------      -----------
                                                  $        --      $        --
                                                  ===========      ===========

F-20

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(12) INCOME TAXES, Continued:

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company's deferred tax assets and liabilities as of December 31, 2003 are as follows:

Deferred tax asset -
         Net operating losses carry forwards      $ 1,687,000

Deferred tax liability -
         Deferred compensation                        517,000
                                                  -----------
Net deferred assets before valuation alloance      (1,170,000)
                                                  -----------

Valuation allowance                                 1,170,000
                                                  -----------
Net deferred tax assets                           $        --
                                                  ===========

At December 31, 2003, the Company has available unused net operating losses carry forwards of approximately $7,600,000 for purposes that may be applied against future taxable income and that, if unused, expire through 2023.

(13) RETIREMENT PLAN:

The Company sponsors a 401(k) contributory plan (the "Plan") for the benefits of employees who are at least 21 years of age. The Company's management determines, at its discretion, any annual contributions. The Company elected not to contribute to the Plan for the years ended December 31, 2003 and 2002.

(14) WARRANTS:

A schedule of warrant activity as December 31, 2003 is as follows:

                                                    Weighed
                                       Number       Average
                                     of Shares   Exercise Price
                                     ---------   ---------------
Outstanding at December 31, 2002     1,286,211     $    1.68
Granted                              1,621,916          1.68
Exercised                                   --            --
Cancelled                                   --            --
                                     ---------     ---------
Outstanding and exercisable at
    December 31, 2003                2,908,127     $    1.68
                                     =========     =========

All of the warrants granted in conjunction with secured convertible debentures and notes payable are disclosed in Notes 8 and 9.

In connection with the termination of the CEO in February 2003, the Company issued five year warrants to purchase 250,000 shares of common stock. The fair value of the warrants of $117,410 was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk free interest rate of 4%; (iii) expected volatility of 80%; and (iv) expected life of five years.

F-21

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(14) WARRANTS, CONTINUED:

In connection with the consulting contract for public relation services entered into in March 2003, the Company issued five year warrants to purchase 250,000 shares of common stock. The fair value of the warrants of $88,785 was determined using the Black-Scholes pricing model with the following assumptions: (i) no expected dividends; (ii) a risk free interest rate of 4%; (iii) expected volatility of 80%; and (iv) expected life of five years.

(15) COMMITMENTS AND CONTINGENCIES:

In April 2003, the Company entered into an operating lease for office and warehouse space in Mineola, New York. The operating lease is effective for 5 years with an option to renew for 3 years. The minimum monthly base rental is $4,500 with annual increases of two hundred per month plus 20% of the increase in real estate taxes over the base year.

The lease was terminated on January 31, 2004

The Company defaulted under its previous location in New York, NY and terminated the lease by forfeiting the security deposit in the amount of $58,050 which satisfied the outstanding debt as of June 30, 2003.

Rent expense for the years ended December 31, 2003 and 2002 totaled $98,646 and $114,338, respectively.

The Company is allocated certain equipment lease costs under leases assumed by a company related to a certain member of LCG. The Company is not obligated under the leases but is allocated a portion the minimum payments under the leases. Computer lease expense for the years ended December 31, 2003 and 2002 amounted to $18,137 and $47,667, respectively.

Employment Agreement

The Company has an employment agreement with the vice president of marketing and sales. The agreement provides for an annual base salary of $150,000 per year and four months of severance compensation.

Litigation

On November 21, 2002, a complaint was filed by MC Squared in United States District Court for the Southern District of New York against us, Humbert Powell III, Chairman of the Board of Directors, Steven Francesco, ex-Chief Executive Officer, David Devor, an officer, and Brian Jedwab, a member of the Board of Directors, alleging breach of a development agreement between us (originally Essential Reality, LLC) and MC Squared. Specifically, the complaint alleges a failure by us to provide a design credit to MC Squared on the packaging for the P5(TM). The complaint seeks specific performance and a recall of all P5(TM) products shipped to date without the design credits on the packaging. We have submitted an answer with counterclaims and have made a motion to dismiss this complaint. On October 15, 2003 the case was settled for $53,643 payable as follows: $3,643 in full payment for royalties due as of July 30, 2003 and $50,000 for "Non-Royalty Settlement" payable in consecutively monthly installments of $2,000 commencing November 15, 2003. The Company may prepay the outstanding balance within 4 months and deduct 25% or within 8 months and deduct 20%. Included in accounts payable at December 31, 2003 is $43,643 related to this transaction.

On January 21, 2003 a complaint was filed by RDA International, Inc. in the Supreme Court of the State of New York against us seeking payment of $203,264 for work, labor and services performed in connection with advertising, marketing and multimedia programs for the P5(TM). This amount has been accrued at December 31, 2002.

F-22

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(15) COMMITMENTS AND CONTINGENCIES, Continued:

Litigation, continued

On February 28, 2003, a complaint was filed by Aaron Gavios, a former employee, in The United States District Court for the Southern District of New York against us, Humbert Powell III, Chairman of the Board of Directors, and Brian Jedwab, a member of the Board of Directors, alleging breach of a contract. Specifically, the complaint alleges failure to provide for severance pay, failure to provide stock options and failure to reimburse for automobile lease totaling $120,000, plus interest and legal fees. The Company has accrued $50,000 as of December 31, 2003 for severance to this former employee.

On April 16, 2003, a complaint was filed by Ziff Davis Media, Inc. in the Supreme Court of the State of New York against the Company (originally, ER LLC) seeking payment of $27,443 for print advertising for the P5(TM). On July 3, 2003 the case was settled for $10,000 payable in 4 installments as follows: $4,000 due July 10, 2003, and the balance of $6,000 in 3 equal installments of $2,000 each payable August 10, September 10, and October 10, 2003. The $10,000 was paid in full as of December 31, 2003.

On October 10, 2003 a complaint was filed by the Future Network USA f/k/a/ Imagine Media Inc in the Supreme Court of the State of New York, County of New York against Essential Reality, LLC seeking payment of $33,405 plus interest and legal fees for advertising in one of their magazines. The full amount is included in accounts payable and accrued expenses as of December 31, 2003 as no payments have been made.

On December 4, 2003 a complaint was filed by the CIT Communications Finance Corporation d/b/a/ Avaya Financial Services in the Supreme Court of the State of New York, County of New York against Essential Reality, Inc seeking payment of $38,084 plus interest and legal fees for default in paying the Phone Equipment Lease Agreement dated January 7, 2002. This amount is the total due under the lease agreement. Included in accounts payable and accrued expenses is a total of $537 which is the total of the lease payments owed at December 31, 2003.

On December 4, 2003 a complaint was filed by the Shapland Creative Design, Inc in the Supreme Court of the State of New York, County of Nassau against Essential Reality, LLC seeking payment of $6,300 plus interest and legal fees for services and materials. The full amount is included in accounts payable and accrued expenses as of December 31, 2003 as no payments have been made.

We believe we have valid defenses to these claims and intend to vigorously defend ourselves. However, there can be no assurance that we will be successful. The costs associated with these litigations, including the time required to defend ourselves, as well as the potential cost should there be an adverse judgment against us, may have a material adverse effect on our financial condition and results of operation.

(16) RELATED-PARTY TRANSACTIONS:

The Company had the following related-party transactions for the years ended December 31, 2003 and 2002:

a. The Company accrued compensation expense of $218,737 and $257,103 for certain officers and shareholders for the years ended December 31, 2003 and 2002, respectively. These amounts are included in due to related parties at December 31, 2003.

b. Advances from affiliated companies are from entities that are affiliated with certain shareholders of the Company. The advances are payable on demand and bear interest at the rate of 10% per annum. Certain of these advances were satisfied in September 2002, by granting the Company's interest in "other assets" of $22,500 to these entities. At December 31, 2003, $1,712 remains outstanding.

F-23

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(16) RELATED-PARTY TRANSACTIONS, CONTINUED:

c. Non-interest bearing advances from an affiliate of certain shareholders, LCG Capital Group, LLC, were made in 2001 of which $5,705 was paid in 2002 leaving a balance of $70,912 outstanding at December 31, 2003.

d. Included in product and development expense is $25,000 and $33,700 for the years ended December 31, 2003 and 2002, respectively, to a company owned by certain shareholders of the Company that have consulted with the Company in the areas of product strategy, design, and development. Balance outstanding at December 31, 2003 equalled $19,030.

e. Included in general and administrative expenses are costs incurred of $1,323 and $57,672 for the years ended December 31, 2003 and 2002, respectively, by two entities that are related to certain members of LCG Capital Group. Such costs were determined to be allocable costs to the Company and include consulting fees related to business development, employee salaries, occupancy, telephone, and computer leases. In the case of employee salaries, costs are allocated to the Company based on the time each employee conducts business specific to the Company. In the case of the other expenses, costs are allocated based on a percentage of resources used by the Company. Balance at December 31, 2003 equaled $4,039.

f. Included in general and administrative expenses is $48,116 and $72,000 at December 31, 2003 and 2002, respectively, of marketing expense payable to a company owned by a person related to certain members of the Company who assisted in establishing and executing its marketing programs. Included in accounts payable-related parties is $100,662 of this expense at December 31, 2003.

g. Included in general and administrative expenses is $80,000 and $7,500 at December 31, 2003 and 2002 for director's fees and $1,107 for out of pocket expenses for December 31, 2003. Included in due to related parties is $88,607 at December 31, 2003.

(17) CONTRACTUAL OBLIGATIONS/GAME PUBLISHERS-LICENSING AGREEMENTS:

a. In March 2000, the Company entered into a consulting agreement, which requires the Company to pay the consultant, $0.25 for each of the first 150,000 units of the P5(TM) sold.

b. In July 2000, Essential Reality, LLC entered into a consulting agreement with MC Squared Incorporated to help manage the relationship with product developers. This consulting agreement replaced a previous Development Agreement executed between Essential Reality, LLC and MC Squared in November 1999. In connection with these agreements MC Squared was paid $250,000. Payments are no longer being made to MC Squared. In September 2000 the consulting agreement terminated and the development process was managed by us internally. MC Squared is a company owned by a person related to certain members of our Board of Directors. Pursuant to such agreement, royalty payments of 1.8% on net sales of the P5(TM)and 9% of the license fees collected with respect to P5(TM) are to be paid indefinitely. As of December 31, 2002, $1,098 was due to MC Squared. MC Squared has sued us in connection with these agreements. On October 15, 2003 the case was settled for $53,643 payable as follows: $3,643 in full for royalties due as of July 30, 2003 and $ 50,000 for "Non-Royalty Settlement" payable in consecutively monthly installments of $2,000 commencing November 15, 2003. The Company may prepay the outstanding balance within 4 months and deduct 25% or within 8 months and deduct 20%. The outstanding balance due MC Square as of December 31, 2003 is $ 46,643. The amount owed for royalties was reduced from 1.8% to 1% for the first $2,500,000 in sales and 5% license revenues. After the first $ 2,500,000 of such sales and licenses Revenues, the royalties shall revert to 1.% and 9% respectively. The royalty owed as of December 31, 2003 amounted to $1,047.

F-24

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(17) CONTRACTUAL OBLIGATIONS/GAME PUBLISHERS-LICENSING AGREEMENTS, CONTINUED:

c. In January 2001, Essential Reality, LLC entered into a memorandum of understanding with Apjay Technologies for the development of certain components of the P5(TM). Pursuant to the memorandum of understanding, we are required to pay royalties of 1% of P5(TM)'s net sales to Apjay Technologies indefinitely. The Company was required to pay a royalty advance of $50,000, of which $15,000 has previously been paid and $35,000 of which is now due because we have incorporated the component developed pursuant to the memorandum of understanding into the P5(TM). Included in the settlement with VR Yad (see Note 4) was the assumption by them of outstanding amount owed by the Company to Apjay.

d. In July 2001, the Company entered into a development agreement with VR Yad (developer) for the development of certain components of P5(TM). The developer accomplished the objectives set forth in the agreement to complete development of the P5(TM)by June 2002. Consequently, the Company is required to pay base royalties of 1% of net sales generated from P5(TM), indefinitely and additional 0.5% of net sales generated from P5(TM),indefinitely. The royalty expense for the year ended December 31, 2003 and 2002 was $3,538 and $917, respectively. During the period of engagement, and for two years after termination of the relationship, VR Yad was prohibited from developing, manufacturing, marketing or selling any product similar to the products it developed for the Company. The Company expected to utilize the services of VR Yad in the development of additional products, however, alternative sources of development capability have been identified in the event a change of developer is necessary. A settlement and mutual release agreement was entered into the VR Yad during the year ended December 31, 2003 (see Note 4).

e. In May 2002, the Company placed an order for the manufacture of approximately 35,000 P5(TM)s with a third-party manufacturer. Under the terms of the order, the Company paid a deposit of $100,000 upon placing the order and posted letters of credit in the amount of $2,000,000. As of September 30, 2002, there was $2,000,000 in restricted cash, upon which the letters of credit could be drawn. Beginning in October 2002, the Company began accepting receipt of these goods from the manufacturer, and as of December 24, 2002, $1,842,234 has been drawn against the letters of credit, as payment. The balance of $157,766 was paid on January 30, 2003.

f. In May 2002, the Company entered into an agreement with a game developer. Under the agreement the game developer was to disclose to the Company the source code for two specific games so that the P5(TM) software can be integrated with the game and use their best efforts to provide reasonable technical assistance to the Company and its developer during the integration process. In addition, the developer was to release software updates enabling current users of the games to use P5(TM). The Company was to be responsible for integration and payment to the game developer of $100,000. As of December 31, 2003 the Company has paid $66,665 and the balance of $33,335 is included in accounts payable.

g. In August 2002, the Company committed to pay a game publisher a minimum of $35,000. At December 31, 2003, $17,500 was paid with $17,500 included in accounts payable.

h. In August 2002, the Company committed to pay royalties to a game publisher at the rate of $5.00 per unit. A minimum commitment of $125,000 was required. At December 31, 2003, $62,500 was paid with $62,500 included in accounts payable.

i. In September 2002, the Company committed to pay royalties to a game publisher at the rate of $1.50 per unit. A minimum of $37,500 was required. At December 31, 2003, $18,750 was paid with $18,750 included in accounts payable.

j. In September 2002, the Company committed to pay royalties to a game publisher at the rate of $5.00 per unit. A minimum commitment of $187,500 was required. At December 31, 2003, $93,750 is included in accounts payable and the remaining $93,750 agreed to be reversed and not due.

F-25

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(18) SEVERANCE AGREEMENTS:

In January 2003, the Company terminated six personnel consisting of various officers and support staff. The Company is obligated for $291,000 of severance pay contingent upon the Company obtaining installment financing of $1,000,000 minimum, excluding bridge loans. There were no payments as of December 31, 2003.

In addition, in connection with these severance agreements, the Company is obligated to issue to one of its former officers, five-year warrants to purchase 250,000 shares of common stock at an exercise price of $0.75 per share. See Note 14.

(19) SUBSEQUENT EVENTS:

On January 26, 2004 a compliant was filed by Empire Inter - Freight Corp. in the Civil Court of the City of New York, County of New York against Essential Reality, Inc. seeking payment of $12,419 plus interest and legal fees for default in paying for freight services in December 19 , 2002. The case was settled for $4,000 in May 2004.

On February 5, 2004 a complaint was filed by the UBI Soft Entertainment in the Supreme Court of the State of New York, County of Nassau against Essential Reality, LLC seeking payment of $93,750 plus interest and legal fees for services and materials. The full amount is included in accounts payable and accrued expenses as of December 31, 2003 as no payments have been made.

On April 2, 2004 CCH Incorporated filed a Restraining Notice with the Company's bank HSBC for one year. They are seeking payment of $6,639 for services rendered in 2003 and 2002. This amount has been accrued as of December 31, 2003.

On May 21, 2004, GE Capital, pursuant to an equipment lease dated October 4, 2002 for 60 months, filed with a collection agent to collect the full amount of the lease in the amount of $21,340. This was due to the Company being behind in its payments for 7 months starting November 1, 2003. The monthly payments in the amount of $450 have been accrued in accounts payable for the payments that are due. The Company has 30 days to respond before a judgment is filed.

BINDING TERM SHEET AND PRIVATE PLACEMENT

On February 6, 2004 the Company executed a binding term sheet (the "Term Sheet"), which sets forth the preliminary terms and conditions of a proposed exchange transaction between Essential and AllianceCorner Distributors, Inc ("Alliance" or "ACDI"). This Term Sheet supersedes and replaces the Letter of Intent dated November 6, 2003. As proposed, the shareholders of Alliance would exchange their shares of capital stock in Alliance for shares of common stock of Essential.

Upon the closing of the exchange, as currently contemplated, the shareholders of Alliance will own common stock representing approximately 49.36% of the outstanding capital stock of the Company before dilution.

The consummation of the transaction is contingent on a number of factors, including but not limited to, the completion of due diligence and the execution of a definitive agreement. There can be no assurance that the exchange will be consummated or, if consummated, that it will be consummated on the terms set forth in the Term Sheet.

F-26

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(19) SUBSEQUENT EVENTS, CONTINUED

As part of the exchange, the Company is required to raise funds to complete the transaction. The Company, therefore, is offering 1,174,486 shares of Series A 6% Convertible Non Redeemable Preferred Shares (the "Preferred Shares"), through a private placement offering ("PPO"). Each Preferred Share shall entitle the holder the right to receive seven hundred (700) shares of common stock of the Company. The Preferred Shares shall convert automatically upon the effectiveness of a certificate of amendment to the Company's Articles of Incorporation duly filed with the Secretary of State of Nevada authorizing a sufficient number of shares of common stock of the Company to enable the conversion of all Preferred Shares to convert in to common stock of the Company. The Preferred Shares shall pay a 6% payable in kind dividend until such time as the Company has enough common shares to convert all the Preferred Shares being offered into common stock of the Company. The Preferred Shares shall be entitled to vote one vote per share on an as converted basis on all matters on which holders of the Company's common stock are entitled to vote.

If all shares are sold, the approximate net proceeds to the Company would be $2,890,000.

The investors in the stated PPO shall agree to grant to ACDI an irrevocable proxy (the "Voting Proxy") with the power to vote any and all of the Company's common stock held by the Investors received directly in conjunction with the PPO either through conversion of debt or the issuance of new Units. The Voting Proxy shall apply pro rata to the Specific Investors and only to those shares of ESSR common stock held by the Specific Investors necessary to give ACDI control of 50.1% of the voting stock of ESSR outstanding at all relevant times. The Voting Proxy shall remain in effect so long as the Specific Investors hold any shares of ESSR common stock received directly in conjunction with the transactions contemplated herein and for the avoidance of doubt the Voting Proxy shall apply only to such shares.

All securities issued pursuant to the exchange will be "restricted" stock and be subject to all applicable re-sale restrictions specified by federal and state securities laws.

The exchange shall include closing conditions including the following:
(i) consummation of all required definitive instruments and agreements, including, but not limited to, the Exchange Agreement all in a form reasonably satisfactory to the parties thereto; (ii) obtaining all necessary board and third party consents, (iii) satisfactory completion by ESSR and ACDI of all necessary technical and legal due diligence, and (iv) receipt of the Voting Proxy.

There can be no assurance that the exchange will be consummated or, if consummated, that it will be consummated on the terms set forth in the Term Sheet.

The change in business conditions in the fourth quarter and the execution of the letter of intent resulted in the recognition of operations of the Company as related to the P5(TM), as discontinued operations in accordance with SFAS 144 and the sale of the entire inventory that was on hand as of December 31, 2003 at a value of $6.00 per unit in the first quarter of 2004.

On November 20, 2003 $225,000 was deposited in the escrow account with Counsel to Alliance pursuant to the Letter of Intent dated November 6, 2003. Alliance shall be entitled to draw on such funds to pay expenses for accounting, legal and other expenses related to the binding term sheet noted above.

If the transaction is terminated by any party for any reason, Alliance shall direct the escrow agent to release to Essential Reality any remaining balance.

F-27

ESSENTIAL REALITY, INC.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

DECEMBER 31, 2003 AND 2002

(19) SUBSEQUENT EVENTS, CONTINUED:

Alliance shall also refund to Essential Reality any portion of the $225,000 that was released from escrow if both the following conditions have occurred:

1. After December 31, 2003 Alliance has withdrawn from the transaction due to any non-material adverse changes, and

2. Essential Reality has made securely funded arrangements to fund expenses that exceed the $225,000 deposited in escrow. The balance is $158,088 as of March 31, 2004.

Pursuant to the Binding Term Sheet the Company signed an Investment Banking Agreement with Sunrise Securities Corp. a registered broker/dealer with National Association of Securities Dealers. Sunrise will use its "bests efforts" to raise the money provided for in the PPO a minimum of $2,500,000 under the terms and conditions of the PPO. We will pay the Investment Banker a $25,000 nonrefundable retainer fee and financing fees equal to 10% of the gross proceeds of such financing payable to Sunrise in cash and warrants issued to Sunrise to purchase on the same terms 10% of the securities in such financing. Upon closing the Financing, the company shall pay Sunrise a financing fee payable in a form at the sole election of Sunrise of either (i) cash fee equal to 10% of the gross proceeds or (ii) the Company shall issue the number of shares of Common Stock equal to 11% of the aggregate number of fully diluted and/or converted shares of Common Stock and/or Commmon Stock equivalents (including but not limited to Units) purchased by Investors
. In addition , the Company shall issue warrants to purchase Common Stock equal to 10% of the aggregate number of the fully diluted and or converted shares of Common Stock equivalents. The warrants shall be purchased for a nominal sum and shall be exercisable for a period five years from the date of closing with an exercise price per share equal to the effective per share price paid by the Investors for the securities. In the event the agreement is not renewed or terminated, Sunrise will be entitled to a full fee for which discussions were conducted during the term of the agreement by the Company or by Sunrise within twelve months. In addition to the fees, Sunrise will be reimbursed for all reasonable fees and disbursements of Sunrise outside counsel and Sunrise travel and out of pocket expenses associated with the financing up to $25,000 without Company approval. The Company shall also reimburse the reasonable fees and disbursements of small business Investment counsel, if any, incurred in connection with Financing not to exceed 1% of the SBIC's allocation in such financing.

The Company has signed a retainer agreement with Gottlieb & Partners, LLP as its special counsel for drafting and filing all required regulatory documents pursuant to the terms and conditions set forth in the Binding Term Sheet dated January 2004. The company agrees to pay a flat fee for legal services in the amount of $60,000 to be payable at the closing from the escrow of the Private Placement Offering.

The Company has retained Jackson Steinem, Inc. for non-legal services in connection with the Company's proposed reorganization transaction. The Company agrees to deliver after the closing 30,000 shares of the Company's Common Stock as compensation for services rendered.

F-28

EXHIBIT INDEX

NUMBER        DESCRIPTION
---------     -----------
2.1      Amended Contribution Agreement, dated as of April 24, 2002, by and
         among Essential Reality, LLC, the Registrant (f/k/a JPAL, Inc.), Martin
         Abrams, John Gentile, Anthony Gentile and LCG Capital Group, LLC.
         Incorporated herein by reference from Exhibit A to the Registrant's
         Proxy Statement on Schedule 14A filed on May 21, 2002.

2.2      Amendment to Amended Contribution Agreement, dated as of June 14, 2002,
         by and among Essential Reality, LLC, the Registrant (f/k/a JPAL, Inc.),
         Martin Abrams, John Gentile, Anthony Gentile and LCG Capital Group,
         LLC. Incorporated herein by reference from Exhibit 2.2 to the
         Registrant's Current Report on Form 8-K filed on July 3, 2002.

3.1      Amended and Restated Articles of Incorporation of the Registrant.
         Incorporated herein by reference from Exhibit 3.1 to the Registrant's
         Registration Statement on Form SB-2 filed on August 18, 2000 ("2000
         SB-2").

3.2      Amendment to Articles of Incorporation filed June 20, 2002 with the
         State of Nevada. Incorporated herein by reference from Exhibit 3.2 to
         the Registrant's Registration Statement on Form SB-2 filed on July 19,
         2002 ("2002 SB-2").

3.3      Amendment to Articles of Incorporation filed June 21, 2002 with the
         State of Nevada. I incorporated herein by reference from Exhibit 3.3 to
         the 2002 SB-2.

3.4      Bylaws of the Registrant. Incorporated herein by reference from Exhibit
         3.2 to the 2000 SB-2.

10.1     JPAL, Inc. 2001 Stock Incentive Plan. Incorporated herein by reference
         from Exhibit C to the Registrant's Proxy Statement on Schedule 14A
         filed on January 18, 2002.

10.2*    Manufacturing Agreement with V-Tech Communications Ltd entered into as
         of May 15, 2002.

10.3*    Development Agreement with VR Yad dated as of July 1, 2001.

10.4*    Consulting / Advisor Agreement with Abrams Gentile Entertainment, Inc.
         dated as of February 1, 2001.

10.5*    Agreement with BusinessDevelopment.com LLC dated as of December 13,
         2000. Amendment with Business Development.com LLC dated as of December
         1,2001

10.6*    Investment Banking/Advisor Agreement with SBI USA, a division of First
         Securities USA, Inc., dated March 10, 2003.

10.7*    Form of Investment Banking Agreement between Sunrise Security Corp. and
         Essential Reality Inc.

11.      Statement re Computation of Per Share Earnings.**

21.      Subsidiaries of Registrant.* - None

24.1*    Power of Attorney (included on signature page hereto).

31.1*    Certification of Chief Executive Officer Pursuant to Section 906 of the
         Sarbanes-Oxley Act of 2002.

31.2*    Certification of Chief Financial Officer Pursuant to Section 906 of the
         Sarbanes-Oxley Act of 2002.

32.1*    Certification of Chief Financial Officer Pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002.

32.2*    Certification of Chief Financial Officer Pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002.


* Filed herewith. ** Information required to be presented in Exhibit 11 is now provided in note 1 to the 2003 Annual Report to Shareholders in accordance with the provisions of FASB Statement of Financial Accounting Standards (SFAS) No. 128, Earnings per Share.

28

Exhibit 10.2

VTECH LOGO
MANUFACTURING AGREEMENT

Agreement made, entered into and effective as of the last date of signing, by and between Essential Reality, LLC (hereinafter called "Client"), a limited liability company existing under the laws of the state of Delaware, USA, and having an office for the transaction of business in 49 West 27th Street, 7th Floor, New York, NY 10001, USA, and VTech Communications Ltd. (hereinafter called "VTech"), a limited company existing under the laws of Hong Kong and having an office for the transaction of business in Hong Kong, 23rd Floor, Tai Ping Industrial Centre, Block 1, 57 Ting Kok Road, Tai Po, New Territories, Hong Kong.

Witnesses that the parties hereto agree as follows:

ARTICLE 1.0 UNDERTAKING OF MANUFACTURE

1.1 VTech shall manufacture, on a non-exclusive basis, the Products for Client according to the design and specifications provided by Client.

ARTICLE 2.0 DEFINITIONS

2.1 "Product" or "Products" shall mean each of the Products described on the confirmed Purchase Orders from the client, as such products may be changed, developed, improved or modified in accordance with the terms of this Agreement from time to time by or on the behalf of either Client or VTech with Client's prior written approval, provided that the Client agrees to a mutually agreeable price adjustment (increase or decrease) reflecting the cost of the changes, developments, improvements or modifications versus the original cost and accepts any reasonable related delivery schedule changes.

2.2 "Technical Information" shall mean all technical know-how, information, data, drawings, trade secrets, manufacturing and test data, and specifications involving or relating to the manufacture, production, maintenance and operation of the Products as have heretofore been or may hereafter be disclosed by Client to VTech.

2.3 "Delivery" shall mean Delivery of Products to Client, F.O.B. vessel at the port of export as noted in section 6.1 below, or to any other place with the prior written consent from Client, taking into account any increased shipping costs.

2.4 "Engineering Change" shall mean any change(s) to the electrical or mechanical design of the Product(s) and/or manufacturing process therefore proposed by Client and/or VTech and which would affect the cost, performance, reliability, safety, serviceability, appearance, dimensions, tolerances, or composition of materials thereof. All such changes shall include testing for reliability, safety and regulatory compliance.

ARTICLE 3.0 GENERAL AND INTELLECTUAL PROPERTY

3.1 Client shall provide VTech with all Technical Information that is reasonably necessary to enable VTech to manufacture the Products covered by this Agreement. All Technical Information relating to the Product supplied by the Client is original to the Client and owned by the Client and subject to Intellectual Property ownership by the Client. VTech shall not copy, duplicate or manufacture any Technical Information without the written consent of the Client . Vtech represents and warrants that it will not transfer in any manner, either directly or indirectly (other than to Client), any of the Products or Technical Information, information about the Products or Technical Information, or derivatives of the Products or Technical Information, without first obtaining the specific written approval of Client.

3.2 VTech acknowledges that it does not obtain any right, title or interest in or to the Technical nformation or to any change, development, improvement, or modification involving or relating to the Technical Information of Client made or conceived exclusively by Client. Any Technical Information furnished to Vtech under or in contemplation of this Agreement shall remain the Client's property and shall be kept strictly confidential by VTech.

43

3.3 Any changes to the Product(s) requiring rework of the design or manufacturing process will be negotiated between the parties.

3.4 Any improvements used or useful in the development and/or manufacture of the Product made by VTech or made by VTech in cooperation with the Client, or based on the Technical Information, shall belong to the Client and shall be treated as Technical Information under this Agreement. Furthermore, VTech agrees to complete any document and cooperate with the Client in perfecting Client's rights to such improvements.

3.5 VTech will package individual units of the Product according to the Packaging Specification as defined by the appropriate Bill of Materials or an acceptable substitute as may be agreed between Client and VTech.

3.6 Client may make available to VTech certain materials for use in manufacturing the Product, which VTech shall take for such purpose and pay therefore, with price and payment terms to be negotiated between the parties.

3.7 Any tools, models, dies, molds, prototypes or the like, made according to the Technical Information becomes the property of the Client. Such shall be treated as confidential and cannot be used for anyone else but the Client. They shall be delivered to the Client upon demand FOB vessel at the port of export noted in section 6.1.

ARTICLE 4.0 ORDERS, PRICE, AND PAYMENTS

4.1 The manufacture and sale of Products under this Agreement shall be implemented through purchase orders placed by Client and accepted by VTech. Client shall provide VTech with a separate Purchase Order for any tooling charges necessary for the manufacture of the Product(s). Such tooling charges will be clearly delineated and detailed to Client by VTech. Payment for the tooling charges shall be made 50 % in advance and the balance to be paid upon completion and approval of tooling.

4.2 Client shall provide VTech with its estimated non-binding order forecasts six (6) months prior to the desired date of delivery and shall issue a confirmed purchase order to VTech at least three (3) months prior to the shipment date designated therein. When a confirmed purchase order is issued, Client shall advise shipment method (whether by sea or air) for the shipment to be effected within the month of projected delivery by VTech.

4.3 According to Client's confirmed purchase order, VTech shall procure material for and on behalf of Client so as to meet the delivery in the first three (3) months of the forecast as reflected on the confirmed purchase order. Client shall pay in advance to VTech by way of cash transfer or letter of credit payable against copies of VTech's orders (translated into English if necessary) for the material procurement so as to meet the delivery requirement of the purchase order. VTech shall proceed to procure the material upon receipt of the advanced payment from Client. Furthermore, VTech shall render to Client a list of long-lead time material within a week after receiving the rolling forecast from Client. VTech shall seek approval from Client to procure the long lead time material for and on behalf of Client in order to meet the shipment forecast during the forth to sixth month or later. Client shall pay in advance to Vtech (in the same manner as noted above) for the procurement of the long lead-time material. VTech shall proceed with the procurement of the long lead-time material upon receipt of an approval and the advanced payment (in the same manner as noted above) from Client.

The letter of credit should enable VTech to draw the amount of money at any time due to the fact that the Client is unable to consume the ordered quantity within the manufacture completion date in accordance with terms and conditions of the confirmed purchase order.

4.4 For the first purchase order under this Agreement, the F.O.B. price (on board a vessel at the port of Hong Kong or Yantian, China as selected by Client under section 6.1) for Products covered hereby shall be as set forth in Exhibit
A. Unless otherwise stated, all prices in all purchase orders to be issued under this Agreement are inclusive of (1) state and local sales, use and similar taxes imposed by the Peoples Republic of China or any jurisdiction or agency therein including Hong Kong; and (2) freight and insurance charges until the Products are FOB vessel or air craft.

44

4.5 Client's payment for Products purchased hereunder shall be settled by an Irrevocable Letter of Credit at sight opened by Client with the bank of their choice, thirty (30) days prior to shipment date, which letter of credit shall be payable in the currency of the United States of America and shall name VTech as Beneficiary and which shall be payable to VTech upon presentation of (a) a commercial invoice in customary form, (b) clean on board ocean bill of lading or clean air waybill, (c) tally sheets showing storage of the Products as cargo signed by an officer of the vessel or air craft transporting the Products, and
(d) the certificate of inspection as specified on Exhibit B.

ARTICLE 5.0 CHANGES TO ORDERS

5.1 No changes as to quantity are allowed within 4 weeks from the scheduled date of shipment ex-factory. 50% changes are allowed between 4 to 8 weeks from the scheduled date of shipment ex-factory. Any changes are allowed beyond 8 weeks from the scheduled date of shipment ex-factory. If there is any excess material created by the Client due to the change, 1/2% carrying cost per month will be paid by the Client. If the excess material is not consumed in six months, Vtech will charge and bill the Client for the cost of the material and the bill(s) should be paid within 30 days. VTech shall offer to ship the excess material FOB vessel to Client at Client's request. Nothing in this section 5.1 shall limit Client's rights under section 12.2 below. Client and VTech will agree upon the change in cost (up or down) and any adjustments in the delivery schedule based upon any changes made under this section. Further, if defects are noted in the Product as produced by VTech changes to cure these defects must be made without additional cost to Client and with the shortest possible delay in delivery.

5.2 Engineering Changes (Engineering Change Order - ECO's and Engineering Change Note -ECN's) for processes or components may be made by the Client or VTech. Such changes must be documented in writing using forms and procedures to be agreed upon between VTech and Client. In the case of a change precipitated by VTech, Client must grant approval before the change is implemented. If an engineering change creates unused material or order cancellations, all excess material shall be the responsibility of Client. Client and VTech will agree upon the change in cost (up or down) and any adjustments in the delivery schedule based upon any changes made under this section.

5.3 Client will provide evidence of regulatory compliance certification in certain countries and VTech agrees that no changes of any type will be made that will result in failure to comply with all applicable regulations in the countries identified by Client.

ARTICLE 6.0 SHIPMENTS

6.1 The VTech factory is in China and the port of export is in Hong Kong or Yantian, China at Client's option.

6.2 Client may at its option and expense elect to have the Product(s) shipped by air freight, in which event VTech shall take all actions required to facilitate such shipment by air and shipment shall be FOB aircraft. In the event that Vtech is late in shipping, based upon the dates in the confirmed Purchase Order accepted by VTech, and Client requires the late Products to be sent via air freight then VTech shall pay the extra expense of air freight in excess of ocean freight.

6.3 The title to and risk of the Products shall transfer to Client when the Products are placed on board a vessel or aircraft at the port of export, as noted in section 6.1, against clean on board bills of lading. Shipment of Products does not constitute acceptance (despite any inspections by Client's agent) and Client reserves its rights under sections 7.2 and 7.3 below.

ARTICLE 7.0 TESTS, QUALITY CONTROL AND INSPECTION

7.1 VTech will build the product according to ANSI 001B and/or Test Specifications as provided by Client and accepted by VTech.

7.2 Client reserves its rights to inspect the Products upon arrival at its facilities in the United States or elsewhere in the world.

7.3 Client or its agent (as noted on Exhibit B or as may be substituted for the agent named) will inspect each shipment from VTech before it leaves the Vtech manufacturing facility according to MIL-STD-105E, Single Sampling Plan, Level II with an Acceptable Quality Level (AQL) of 2.5% for minor (that is, non-functional and minor appearance related) defects and 0.25% for major and critical (that is, serious appearance, functional, safety or regulatory) defects during the first three moths of full production and, thereafter, the 0.25% limit shall be increased to 0.40%. Client shall have the right to further inspect each shipment and confirm non-acceptance of the shipment within 30 days after receipt of the shipment at its own facility. In case a shipment fails to meet the quality criteria as agreed by both VTech and the Client as noted above, the Client shall notify VTech in writing (or by email) of the nature of the defect and VTech will correct the problem as quickly as commercially reasonable and will confer with Client, within five days, to reach agreement upon a recovery plan. The cost of the recovery plan will be paid solely by VTech.

45

7.4 In the event that it is determined that the Products in question are not in compliance with the quality criteria as agreed above, VTech shall bear all costs of re-inspection.

ARTICLE 8.0 WARRANTY

8.1 VTech warrants to Client that all Products manufactured for Client under this Agreement will strictly comply with the specifications and designs supplied to VTech by Client and will be free from all defects in workmanship and materials for a period of one year from the date of delivery. However, this warranty will not cover defects caused by any additional manufacturing processes performed by the Client or any third party, or by any improper actions of the Product's end users. VTech shall within ten days after notice by Client either (at its option) repair or provide new replacement Products for the defective Products qualified for this warranty or provide a cash credit to Client at FOB value including freight and insurance costs. VTech shall have the right to promptly inspect the claimed defective Products in Client's warehouse in the USA. Client may accumulate a reasonable quantity of such defective Products, which, after notice to VTech, will be returned to VTech at VTech's expense. The replacement Products will be returned to Client with freight and insurance prepaid by VTech to Client's warehouse in the United States of America. If after replacement it is determined that the Products were not defective and did comply with this Agreement then Client will pay for the replacement Products as new purchases.

8.2 There are no other warranties than those stated in this Agreement. Vtech disclaims all other warranties to Client or third parties by virtue of this Agreement or otherwise, either expressed or implied, including but not limited to implied warranties of merchantability, of fitness for a particular purpose, and arising from usage of trade or course of dealing or performance, with respect to the Products and accompanying written materials. This limited warranty gives you specific legal rights, you may have others that vary from state to state or country to country.

8.3 Except as stated herein, in no event shall EITHER PARTY be liable to THE OTHER, ITS SUPPLIERS, CUSTOMERS or ANY OTHER third parties by virtue of this Agreement or otherwise, for any damages whatsoever including any consequential, incidental, indirect or special damages, whether based on contract, tort, warranty or other legal or equitable grounds, including, without limitation, damages for loss of business profits, business interruption, loss of business information, or other pecuniary loss, arising out of the use of or inability to use the Products, even if advised of the possibility of such damages. Because some states or countries do not allow the exclusion or limitation of liability for consequential or incidental damages, the above limitation may not apply.

8.4 In no event will VTech's aggregate liability to Client or third parties whether for negligence, breach of contract, misrepresentation or otherwise exceed the cost of the defective, damaged or undelivered Products as determined by the net price invoiced to Client in respect of any single occurrence or series of occurrences. Client understands that VTech's charges depend in part on this exclusion of representations, terms and liabilities but Client does not warrant or assure VTech in any manner that claimed limitations on the rights of third parties are enforceable or valid.

8.5 VTech warrants to Client that there are no legal, administrative or regulatory restrictions imposed by the Peoples Republic of China or any other government, governmental or similar agency or authority, national, provincial or local, on the export of the Products as contemplated by this Agreement.

ARTICLE 9.0 CONFIDENTIALITY/NON-COMPETITION

9.1 VTech agrees that all confidential information, including without limitation, the Technical Information, furnished to it by or belonging to Client, will be received and held in confidence by VTech and will be used by VTech for the sole purpose of manufacturing the Products as set forth herein. VTech shall take at least as stringent measures to safeguard such confidential information or Technical Information as it uses for its own confidential information, but no less than a reasonable degree of care. All such information or Technical Information shall be the sole and exclusive property of Client. VTech has or will require all of its employees, consultants, agents, or others who have access to any of such confidential information or Technical Information owned by Client to execute agreements with it similar in content to this section 9.1 and will exercise due diligence to obtain compliance therewith.

46

9.2 VTech agrees that it will not publish or otherwise use for its own benefit confidential information or Technical Information received from Client without the prior written consent of Client. The provisions of this Article 9 shall survive any expiration or termination of this Agreement, but shall not apply to confidential information of Client which (i) was known to VTech, as evidenced by its written records, prior to the receipt of such confidential information from Client, or (ii) was publicly available at the time of disclosure or subsequently becomes publicly available through no act or failure to act of VTech, or (iii) is subsequently disclosed to VTech by a third party who is under no obligation of confidentiality to Client, or (iv) is developed by VTech independent and without the use of the received or referenced material from the Client. Vtech shall, upon request from Client, provide reasonably satisfactory written evidence to Client to support its claim of exclusion of information from the definition of confidential information as described above in this section.

9.3 During the period during which the parties are doing business and for the two years following, VTech will not manufacture or sell, or assist others to manufacture and sell, similar or competitive Products other than to or for the Client.

ARTICLE 10.0 INDEMNIFICATION AND LIMITATION OF LIABILITY

10.1 VTech shall indemnify and hold the Client harmless from and against all losses, costs, claims and damages, relating to or arising out of any allegation that VTech's manufacturing processes furnished under this Agreement infringe or violate any patent, copyright, trade secret or any other proprietary right, provided that this indemnity shall not apply to any infringement which is due wholly to VTech's compliance with the design or instruction furnished or given by the Client.

10.2 Client shall indemnify and hold VTech harmless from and against all losses, costs, claims and damages, resulting from VTech's compliance with the design or instructions furnished or given by the Client, other than those resulting from the gross negligence or willful misconduct of VTech or its representatives.

ARTICLE 11.0 TERM OF AGREEMENT

11.1 This non-exclusive Agreement, which shall become effective upon the effective date as noted above, shall continue for a period of twelve (12) months after the date of first delivery to Client at the port of export, unless this Agreement is otherwise terminated pursuant to Article 12 hereof, and shall be renewed every six (6) months thereafter unless either party gives the other written notice of termination at least ninety (90) days prior to the expiration of the original term or any extension thereof

ARTICLE 12.0 TERMINATION OF AGREEMENT

12.1 Client and VTech shall be entitled to terminate this Agreement and cancel all outstanding purchase orders immediately upon written notice to the other party on the occurrence of any of the following events:

12.1.1  Client or VTech breaches any provision of this Agreement or
        fails to perform any of its obligations hereunder (Client's
        pending merger with JPAL, Inc. and related sale of shares of
        stock of the merged company, whose name will be changed to
        Essential Reality, Inc. shall not be deemed a breach of this
        Agreement), which breach or failure shall not have been
        remedied by the breaching party within thirty (30) days after
        written notice thereof; or

12.1.2  under the law of any applicable jurisdiction, Client or Vtech
        becomes insolvent, suspends business or goes into liquidation,
        bankruptcy or receivership or becomes a party to any procedure
        for the settlement of its debts or to a dissolution proceeding,
        or the equivalent of any of the foregoing in their own country;
        or

47

12.1.3  upon one hundred twenty (120) days written notice to the other
        party following sale, assignment, lease or other disposition
        of/or voluntary parting with the control (whether in one
        transaction or series of transactions) of a material portion of
        the assets of Client or VTech to any person or entity except
        for sales or other dispositions of assets in the ordinary
        course of business Anything contained in this Agreement to the
        contrary notwithstanding, Client shall not be in default or
        breach under this Agreement by virtue of its merger with or
        into any other company or by virtue of the sale at any time of
        any membership interests or shares of stock in Client or the
        merged company.

12.2    Notwithstanding anything contained in section 5.1, Client may
        cancel confirmed purchase orders under this Agreement for any
        reason by notifying Vtech in writing. Cancellation shall become
        effective after twenty-four (24) hours following the sending by
        Client of an email or a telex or cable to Vtech promptly
        followed by VTech's receipt from Client of a written
        cancellation notice in the form of a registered air mail letter
        or facsimile from Client, or thereafter upon the date specified
        in such email, telex, cable, facsimile, or letter. VTech shall
        cease operation on all existing purchase order(s) in accordance
        with the cancellation notice. Client shall have no liability
        for cancelled purchase orders other than as set forth in this
        section. In the event of a cancellation under this section,
        Client will pay VTech for the materials and labor costs
        incurred prior to the effective date of the cancellation for
        Products which are in process or completed under the
        outstanding Client purchase orders, and VTech will deliver to
        Client all completed products, assemblies in process, manuals,
        spare parts, and all components processed or purchased on
        account of outstanding purchase orders.

12.3    Upon termination of this Agreement, VTech shall promptly return
        to Client all Technical Information or other confidential
        information and related data that is in written, graphic or
        other tangible form and is then in the possession of VTech or
        in its custody or control, including, but not limited to, all
        documentation concerning the Product provided by Client or by
        VTech at any time during the term of this Agreement, and VTech
        shall warrant to Client in writing, within ten (10) days of
        returning all confidential information, that it has permanently
        destroyed all computer records or files containing any such
        information and inform and confirm to Client in writing that it
        no longer possesses any of the Technical Information or
        confidential information in any form.

ARTICLE 13.0 FORCE MAJEURE

13.1 Any failure of Client or VTech to comply with the terms of this Agreement if such failure is caused by circumstances not directly under the control of the party concerned, including but not limited to failures resulting from force majeure, acts of God, natural disasters, fire, storm, flood, earthquake, explosion, accident, acts of the public enemy, war, rebellion, insurrection, sabotage, epidemic, quarantine restrictions, riots, labor disputes, transportation embargoes, boycotts, failures or delays in transportation or the mails, inability to secure necessary materials (including but not limited to fuel) after reasonable efforts to find alternative sources, acts of any government, whether national, state, local or otherwise, or any agency thereof, or judicial action, shall be excused, provided that the nonperforming party uses its best efforts to anticipate and mitigate the effect of the intervening condition, and promptly performs when said condition ceases to exist.

ARTICLE 14.0 NOTICES

14.1 Any notice required or permitted to be given hereunder shall be in writing and shall be deemed to be properly given when sent by registered air mail, return receipt requested, and simultaneously sent via email and fax addressed as follows:

If to Client:
Essential Reality, LLC
49 West 27th Street, Seventh Floor New York, NY 10001, USA
Attn: President
Tel: 212-244-3200
Fax: 212-244-9550
Email - rlevine@essentialreality.com

48

If to VTech:
Andy Leung
General Manager
VTech Communications Ltd. (Contract Manufacturing) 23/F, Tai Ping Industrial Centre Block 1, 57 Ting Kok Road
Tai Po, N.T. Hong Kong
Tel: 852-26655266
Fax: 852-26677175
Email - andy_leung@vtech.com

or to such other address as either party may give the other party notice of pursuant to this section 14.1. Any notice given by mail shall be deemed to have been given on the tenth day after the mailing thereof; provided, however, that if the contents of any such notice are sent simultaneously by both fax and email, such notice shall be deemed to have been received on the business day following the date of such fax and email.

ARTICLE 15.0 GOVERNING LAW/JURISDICTION

15.1     It is expressly agreed that the laws of the State of New York, USA,
         with regard to contracts to be performed entirely within the State of
         New York, shall govern the validity, performance and construction of
         this Agreement. Further, the parties agree that the exclusive forum for
         resolution of any disputes that they cannot settle by discussion shall
         be the London Court of International Arbitration sitting in London,
         England and proceeding in accordance with its rules with a panel of
         three arbitrators whose decision shall be final and binding on both
         parties, not be subject to appeal and be enforceable in any applicable
         jurisdiction..

ARTICLE 16.0 WAIVERS; AMENDMENTS

16.1     No waiver of any right hereunder by either party shall operate as a
         waiver of any other rights, or of the same right with respect to any
         subsequent occasion for its exercise, or of any right to damages. No
         waiver by either party of any breach of this Agreement shall be held to
         constitute a waiver of any other breach or a continuation of the same
         breach. All remedies provided by this Agreement are in addition to all
         other remedies provided by law. This agreement may not be amended
         except by writing signed by each of the parties hereto.

ARTICLE 17.0 ASSIGNMENT

17.1     VTech shall, with the prior written consent of Client, be entitled to
         subcontract or assign some or all of its rights and obligations
         hereunder, provided, however, that any such transfer shall not relieve
         VTech of its responsibilities or obligations hereunder. Further, VTech
         shall obtain from such subcontractor its written agreement, comparable
         in duration and scope to this Agreement, acknowledging the ownership of
         Client of the Technical Information and confidential information,
         requiring the subcontractor to maintain the confidentiality of all such
         information and to not assist a competitor of Client. VTech shall
         furnish to Client promptly after signing a complete copy of the
         subcontractor's agreement in its original language and, if not in
         English, an accurate translation of such agreement into English.

17.2     Any assignment by Client of any of its rights or obligations hereunder
         without VTech's prior written consent shall be void. The Client may
         assign its rights and obligations to any successor entity and complete
         its pending merger into JPAL, Inc. and such actions shall not be a
         breach or violation of this Agreement.

ARTICLE 18.0 SEVERABILITY

18.1     Every provision hereof is intended to be severable. The
         unenforceability, invalidity, or illegality of any provision for any
         reason whatsoever, shall not render the other provisions unenforceable,
         invalid or illegal. If any provision of this Agreement is or becomes or
         is deemed invalid, illegal or unenforceable under the applicable laws
         or regulations of any jurisdiction, either such provision will be
         deemed amended to conform to applicable laws or regulations or, if it
         cannot be so amended without materially altering the intention of the
         parties, it shall be stricken and the remainder of this Agreement shall
         remain full force and effect.

49

ARTICLE 19.0 ENTIRETY

19.1     The foregoing Agreement and purchase orders issued hereunder
         constitutes the entire agreement of the parties and supersedes and
         cancels all prior communications, negotiations and agreements, oral and
         written, with respect to the subject matter hereof.

IN WITNESS WHEREOF, Client and VTech have caused this Agreement to be executed by their respective officers duly authorized as of the date written below.

VTECH COMMUNICATIONS LIMITED                 ESSENTIAL REALITY, LLC

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

Title:     CEO                               Title:       PRESIDENT
   ---------------------------------            --------------------------------

Date:     15th May 2002                      Date:         05-08-02
   ---------------------------------            --------------------------------

50

Exhibit A

Client to insert all relevant terms here.

EXHIBIT B - this would be the client's inspection agent's certificate that they have inspected the Products and found them to be in compliance with the specifications and purchase order.

51

Exhibit 10.3

[GRAPHIC OMITTED]

As of July 1, 2001

VR Yad Development Group, Ltd.
504-200 Robert Speck Parkway
Mississauga, ON L4Z 1S3
Att: Mr. Avanindra Utukuri, CEO

Re: Development Agreement ("Agreement") by and between Essential Reality, LLC
("Essential") and VR Yad Development Group, Ltd. ("VR Yad" and,
together with Essential, THE "PARTIES") REGARDING THE P5(TM)
-----------------------------------------------------------------------------

Dear Sir:

This letter shall confirm our agreement with respect to the development work you are performing for Essential in connection with the Product (as defined in Exhibit "A", A/K/A the P5(TM)), the scope of which is more fully outlined on Exhibit "B", as may be amended from time to time by the Parties.

Accordingly, the Parties agree as follows:

1. As full compensation for the services to be provided hereunder, Essential shall pay VR Yad: (i) a development fee of $30,000 USD per month beginning on July 1, 2001 and continuing on a monthly basis for two consecutive months thereafter ("Development Fee"); and (ii) royalties equal to one percent (1%) of Net Sales (as defined below) of the Product ("Royalties"). At the expiration of the 2-month period during which VR Yad receives the Development Fee, the terms of any subsequent agreement, including compensation, shall be negotiated by VR Yad and Essential. Absent an agreement, in writing, as to any changes, this letter agreement shall remain in force and effect unless terminated pursuant to paragraph 12.

Moreover, VR Yad shall also receive an additional one half of one percent (.5%) of Net Sales as an additional royalty ("Additional Royalty"), provided that such Additional Royalty shall be forfeited by VR Yad if, as a result of a determination by Essential, in its sole and absolute discretion, that VR Yad has failed to timely complete any portion of the development work outlined in Exhibit "B" Essential engages a third party to timely complete such work.

For the purposes of this Agreement "Net Sales" is defined as the gross invoice and/or sales price of shipments of production units of the Product to unrelated third parties ("Gross Sales"), less returns actually accepted and credited, cash and/or similar trade discounts and allowances actually granted, customs duties and sales, excise, value added and similar taxes, insurance and freight billed through to customers allocable to that portion of the invoiced price that is attributable to the Product. If products subject to Gross Sales include the Product and other products sold or licensed with the Product in a package for a single price, the amount of the price attributable to the Product shall be determined by prorating the receipts from the package according to the suggested retail prices or, if there is no suggested retail price, then the values established by Essential for the several components contained in the package.

Notwithstanding the fact that VR Yad' Royalties are earned when Essential's related revenues are earned, such Royalties are not payable to VR Yad unless and until such revenues are collected by Essential and such Royalties, if any, shall be paid to VR Yad within thirty (30) calendar days after the close of each calendar quarter in which such revenue is received by Essential.

Essential shall reimburse VR Yad for expenses and disbursements reasonably incurred by VR Yad in respect of its performance of its obligations arising from this Agreement, PROVIDED, HOWEVER, that any such expenses and disbursements shall be approved by Essential, in writing, prior to VR Yad's expenditure or disbursement.

52

2. All information and materials relating to the Product given to you are original, unique and proprietary to Essential and are owned and subject to Intellectual Property ownership by Essential. Any copying, duplication or manufacture or use of such Intellectual Property without the prior written consent of Essential is strictly prohibited hereby and constitutes infringement under the United States Laws and shall be enforced by Essential to the fullest extent permitted by law.

3. Any specifications, drawings, sketches, models, technical or business information or data, written, oral or otherwise, relating, in any way, to the Product (hereinafter "Information") furnished to you under or in contemplation of this Agreement shall remain Essential's property and shall not be disclosed to any third party. All copies of such Information in written, graphic or other tangible form shall be returned promptly to Essential at Essential's request.

4. All non-public information regarding the Product that is furnished or disclosed to VR Yad during the term of this Agreement, as well as the terms of this Agreement and any Information provided hereunder, shall be considered "Proprietary Information." Proprietary Information does not include information that has been or is disclosed to the public other than as a result of a breach of a confidentiality obligation owed to Essential or is otherwise independently developed or furnished by a third party not subject to a contractual restriction. Unless otherwise agreed to in writing by Essential or required by law, VR Yad will: (a) keep Proprietary Information confidential and not disclose or reveal any Proprietary Information to any persons or entities other than those employed by VR Yad or on VR Yad' s behalf who are actively and directly engaged in Essential's activities under this Agreement (which persons or entities will be caused by Essential to observe the terms and conditions set forth herein as though each such person or entity was bound hereby); and (b) not use the Proprietary Information for any purpose other than in connection with the services provided to Essential by VR Yad.

Moreover, Essential shall be able to issue press releases and other marketing or other written materials and to publicize the relationship outlined herein by both public written communication and verbal reference, including, without limitation, references on Essential's web-site and in its business plans and collateral materials. VR Yad shall not, except with the prior written approval of Essential, issue press releases and/or other marketing or other written materials, or communicate with any third party in any way, with respect to the relationship outlined herein. VR Yad shall send Essential a final copy of any such approved communication promptly following the release of such information.

5. It is understood and agreed that all work performed by VR Yad for or on behalf of Essential shall be considered "Work for Hire" as defined in the United States Copyright Law, and VR Yad hereby assigns to Essential all right, title and interest, including without limitation, the copyright (and all renewals thereof), in any and all countries in the world, in and to all works resulting from such services ("Work Product"). VR Yad agrees to cooperate with Essential or its designees and to execute such documents of assignment, oaths, declarations or other documents, prepared by or for Essential, to enable Essential to perfect or enforce its proprietary rights in and to the Work Product and such cooperation and execution shall be at no additional compensation to VR Yad; PROVIDED, HOWEVER, that Essential agrees to reimburse VR Yad for reasonable out-of-pocket expenses incurred by VR Yad at Essential's specific request.

6. Any improvements used and/or useful in the development and/or manufacture of the Product or any applications thereto, made, developed and/or conceived by you, or based on the Information, shall belong solely to Essential; shall be treated as Information under this Agreement and you shall have no rights, title, interest in or to such improvements. Furthermore, you agree to complete any document and cooperate with Essential in perfecting our rights to such improvements.

7. During the period that Essential and you have a relationship, and for two (2) years after termination of such relationship, you will not develop, manufacture, market or sell applications for any similar Product, or for any other product that you develop for or on behalf of Essential, other than for or to Essential.

8. Notwithstanding any other clause herein, all source code owned by the Parties prior to entering into this Agreement, which such Party can demonstrate in writing was developed by or on behalf of such party prior to the date hereof ("Preexisting Properties"), and all intellectual property rights associated therewith shall remain the property of the respective party. Any modifications, derivations, improvements or patches created by either party in respect of the Product or Essential's pre-existing code shall be the property of Essential. Any modifications, derivations, improvements or patches created by either party in respect of VR Yad's pre-existing code shall be the property of VR Yad. To the extent that VR Yad's Preexisting Properties are incorporated in the Product or required, in Essential's sole discretion, to be used in the manufacture, improvement, maintenance, sales, marketing, support or use of the Product, Essential and its distributors, contractors, customers, licensees and end users shall have the exclusive, world-wide, royalty free license with respect to the same, including the right to sublicense VR Yad's Preexisting Properties.

53

9. You agree that your obligations, which by their nature should survive the termination or expiration of this or any other agreement with Essential, e.g. obligations respecting use and disclosure of Information and/or Indemnification, shall survive such termination or expiration.

10. You further appreciate that any violation of this Agreement will cause Essential irreparable harm for which money damages alone cannot provide an adequate remedy. Therefore, you hereby consent in the event of a violation or breach of this Agreement, to the issuance of a restraining order or injunction without bond against such violations or breaches.

11. You agree to execute and provide such further documentation as shall be necessary and consistent with the terms set as set forth herein. Additionally, you agree to use your best efforts to cause your employees, consultants, agents and/or subcontractors to execute such agreements or other documents with respect to all matters, including, without limitation, the matters referred to in Sections 2, 3, 4, 5, 6, 7 and 8 hereof as Essential may request.

12. Either party shall have the right, exercisable in its sole discretion, to cancel this Agreement on thirty (30) days prior written notice to the other party whereupon the Parties shall have no further liability or obligation to each other with respect to this Agreement, PROVIDED, HOWEVER, that if, at the time of such termination, the Product meets all of the specifications itemized in Schedule "B", then Essential's obligation to pay the Development Fee, the Royalties and the Additional Royalty shall survive such termination and the Development Fee, Royalties and Additional Royalty shall be paid to VR Yad as provided for under this agreement. Upon termination of this Agreement VR Yad shall forthwith turn over all applications, demos, software, enhancements, modifications, hardware, prototypes, tools, models, dies, molds, test results, or the like, made or generated during the course of its work on the Product, together with all assignment documents as required hereunder, as directed by Essential.

13. Within thirty (30) calendar days after the close of each calendar quarter beginning with the first calendar quarter in which any Royalties are due hereunder, Essential shall provide VR Yad with a written statement showing the gross sales for such calendar quarter, an itemization of all amounts deducted therefrom in arriving at Net Sales, a calculation of the Royalties payable to VR Yad in respect of such period, an itemized statement of any amounts deducted, withheld or offset from such Royalties and an itemized statement of any amounts deemed to have become non-collectible or collection of which has been foregone by Essential. Each such statement shall be accompanied by payment of the amount of Royalties due and shall be sent to VR Yad at the address set forth above.

14. VR Yad hereby indemnifies Essential and its affiliates, its and their respective successors and assigns, and its and their respective officers, directors, members, employees, and agents, and agrees to defend them and hold them harmless, from and against (i) any and all loss arising out of, based upon or resulting from any claim or injury proximately caused by infringement by VR Yad of third party intellectual property rights in the design of the Product or claims based upon inherent design defects in the Product created by VR Yad, except for such claim or injury related to infringement of third-party Intellectual Property rights as could not reasonably have been avoided through the exercise of due diligence (but not excluding claim or injury resulting from the intentional, reckless or negligent acts of VR Yad's employees and contractors, whether or not VR Yad's own due diligence could have discovered such claim or injury); and (ii) claims for compensation by any of VR Yad's employees, consultants and/or subcontractors for services performed by such subcontractors at VR Yad's direction or request with respect to the development of the Product.

15. Except as provided in Paragraph 14, neither party shall be liable to the other for special, incidental, consequential or punitive damages of any nature, for any reason, including, without limitation, the breach of this Agreement or any termination of this Agreement (unless such breach was willfully improper), whether such liability is asserted on the basis of contract, tort (including negligence or strict liability) or otherwise, even if the other party has been warned of the possibility of such damages. All remedies, including, without limitation, the termination of this Agreement and all of the remedies provided by law (and not excluded pursuant to the foregoing sentence), shall be deemed cumulative and not exclusive.

16. The Parties acknowledge that they are independent contractors and that no employer/employee or joint venture relationship is created by this Agreement an and that neither party has any right to act on behalf of the other party or to represent that it has such right or authority, unless expressly provided by prior written agreement signed by such party.

54

17. VR Yad may not assign its rights or obligations under this Agreement without the prior written consent of Essential. The rights and obligations of Essential hereunder may, in whole or in part, be sold, transferred or assigned by Essential to any parent, subsidiary, affiliated or successor entity.

18. The Parties hereto consent to the exclusive personal and subject matter jurisdiction and venue of the Supreme Court of the State of New York, County of New York, and of the United States District Court for the Southern District of New York, and further consent that any process or notice of motion or other application to the Court or a Judge thereof may be served outside the State of New York by registered or certified mail or by personal service, provided a reasonable time for appearance is allowed and waive any objection to jurisdiction on grounds of venue or forum non conveniens, or any similar grounds. Any notice or service of process may be made to the address of the Parties listed above. This Agreement shall be governed, interpreted and construed in accordance with the laws of the State of New York without giving effect to its laws governing the conflicts of laws.

19. This Agreement, sets forth the entire understanding of the parties with respect to the subject matter hereof, and supersedes all existing agreements between them concerning such subject matter. No amendment to or modification of this Agreement shall be valid or binding unless made in writing and signed by the party against whom enforcement thereof is sought. Each party has taken all corporate action necessary for the authorization, execution and delivery of this Agreement and this Agreement constitutes the legal, valid and binding obligation of both Parties, enforceable against each other in accordance with its terms except as enforcement may be limited by any applicable bankruptcy, insolvency, reorganization or similar laws affecting creditors' rights generally and except as enforcement may be limited by general principles of equity.

Please acknowledge your agreement to the foregoing by executing a copy of this Agreement and returning a copy to us.

Very truly yours,

ESSENTIAL REALITY, LLC

By:

Name:


Title:

Read and Agreed to as of the
1st day of July, 2001

VR YAD DEVELOPMENT GROUP, LTD.

By:
Name:
Title:

55

EXHIBIT "A"

A computer PC and/or microprocessor I/O device that measures the finger bend and/or orientation of the user's hand for use in the manufacturing, sale, adaptation, improvement, maintenance, support or use of a glove device which may also include sensors that receive and/or transmit additional information, as it may be revised or enhanced from time to time hereafter.

56

EXHIBIT "B"

SEE ATTACHED

57

Exhibit 10.4

EXECUTION COPY

ESSENTIAL REALITY, LLC

CONSULTING/ADVISOR AGREEMENT

This Consulting Agreement ("Agreement") is made as of February 1, 2001 ("Effective Date"), by and between Abrams Gentile Entertainment, Inc. ("Consultant") a __________ corporation, and Essential Reality, LLC ("ER"), a Delaware limited liability company ("Consultant" and "ER" being the "Parties").

In consideration of the mutual covenants and promises contained herein, the Parties, intending to be legally bound, hereby agree as follows:

ARTICLE I.

CHARACTER AND EXTENT OF SERVICES / PERIOD OF AGREEMENT / TERMINATION / FEES

SECTION 1.1. REFERRAL SERVICES. ER hereby authorizes Consultant, on a non-exclusive basis, to locate business entities and/or individuals with whom ER may develop a business relationship ("Relationship"). Consultant will clear all introductions to any potential Relationship, in advance, with ER and will provide ER (or its representative) with notice of the time and place of all schedule meetings with a potential Relationship.

SECTION 1.2. CONSULTING SERVICES. ER hereby retains Consultant, and Consultant hereby agrees to provide consulting services to ER for the Term (as defined in SECTION 1.5 below), upon the terms and subject to the conditions hereinafter set forth.

Consultant is hereby engaged as general consultant and advisor to ER and will provide such consultation and advice as ER may reasonably request. Without limiting the generality of the foregoing, Consultant hereby agrees (and shall cause its directors, officers, employees and agents to agree) to (a) use its (or their) reasonable efforts to promote the interests of ER (b) use its (or their) best efforts to procure "Relationships" for ER in the manner provided in
SECTION 1.1 above; (c) if practical, attend meetings with entities to pursue a potential "Relationship"; and (d) review and comment on new marketing strategies, products and services for ER. Consultant (and its directors, officers, employees and agents) shall have no authority or power to (i) bind or commit ER to agreements of any kind; (ii) incur any debt, obligation or liability or enter into any contract or commitment on behalf of ER; or (iii) alter, amend, terminate or otherwise change any sales order, contract or other document issued by ER.

Consultant shall (and shall cause its directors, officers, employees and agents to) faithfully and diligently perform its duties and responsibilities hereunder in a good and businesslike manner including, without limitation (a) providing supplier contact names; (b) providing the names and details of contacts met at trade shows and other events; (c) promptly responding to phone messages and emails; and (d) keeping ER informed of the status of its discussions with potential Relationships and other activities.

As and when requested by ER, Consultant shall provide a written report detailing its efforts with respect to the services provided to ER pursuant to this Agreement.

Consultant agrees to comply with, and be bound by, the operational policies, procedures and practices of ER in effect from time to time. Consultant shall not be entitled to any additional benefits or monetary or non-monetary compensation for services rendered to ER except as expressly provided herein. Any agents engaged or alleged to be engaged by Consultant are at its own risk, expense and supervision and shall have no claim against ER for salaries, commissions or other expenses.

SECTION 1.3. INSURANCE. Consultant agrees to obtain all the insurance necessary for its own protection in connection with its work under this Agreement. Such insurance shall include but not be limited to workers' compensation insurance, unemployment insurance, and disability insurance.

58

SECTION 1.4. NATURE OF RELATIONSHIP. Consultant is an independent contractor for federal and state income tax purposes together with any other withholding tax purposes and, for the avoidance of doubt, is not an employee, agent or partner ER for any purposes including but not limited to compensation, benefits, workers' compensation insurance, unemployment insurance or disability insurance, with the exception that Consultant (and its directors, officers, employees and agents) shall be deemed employees for hire of ER under the work for hire provisions hereof. Consultant shall not have any authority to bind ER or make any representation or promise or enter into any agreement on behalf of ER without prior written authorization of ER.

SECTION 1.5. TERM. This Agreement commences on the Effective Date and runs until the date which is six months after the Effective Date, unless renewed or extended, in writing, by mutual agreement of the Parties.

SECTION 1.6. TERMINATION. Either party may terminate this Agreement at anytime by giving the other party 15 days' prior written notice.

SECTION 1.7. CONSULTANT FEES. Consultant shall receive a monthly consulting fee having a total value of $8,333 USD ("Fee"), payable within fifteen (15) days after the end of each month, PROVIDED, HOWEVER, that until ER sells common stock or other securities convertible into or exchangeable for common stock that results in the receipt by ER of at least $1,000,000 in aggregate gross proceeds (a "Financing"), only $5,000 USD of the Fee shall be due and owing to Consultant each month and Consultant shall accrue the unpaid portion of the Fee. Should ER consummate a Financing, ER shall then pay to Consultant the accrued unpaid balance, if any, of the Consulting Fee due to Consultant at the time of the Financing.

SECTION 1.8. EXPENSES. Unless otherwise expressly agreed in writing by ER, Consultant shall be responsible for and shall pay all of its own expenses incurred in connection with its performance of services under this Agreement.

SECTION 1.9. NO OTHER PAYMENT OR RIGHTS. Consultant acknowledges and agrees that, except for the compensation set forth in SECTION 1.7, it will not have any rights to receive compensation from ER for any transactions or arrangements with a "relationship", and will not seek or accept compensation from a potential or existing relationships in consideration of any existing or prospective business arrangement between such a relationship and ER. Except for payment of amounts to Consultant under SECTION 1.7, ER shall not be under any obligation to provide Consultant with any further information, notices or updates regarding its ongoing negotiations, discussions, relationship or future dealings or arrangements with a "Relationship".

ARTICLE II.

INDEMNIFICATION

SECTION 2.1. INDEMNITY. To the fullest extent permitted by law, Consultant shall indemnify and hold harmless ER and its members, officers, directors, agents and employees from and against all claims, damages, losses and expenses of any kind including but not limited to attorneys' fees, which arise out of or result from, or allegedly arise out of or result from, Consultant's performance or obligations under this Agreement or resulting from any partnership, alliance or other venture with a "relationship" caused or alleged to be caused in whole or in part by any act or omission of Consultant or of its employees or agents, and/or by a breach or alleged breach by Consultant of any representation, warranty or covenant made in this Agreement and/or any statement made by Consultant to a "relationship" or other party not in furtherance of Consultant's performance under this Agreement. Such obligation shall not be construed to negate, abridge, or otherwise reduce any other right or obligation of indemnity which would otherwise exist as to any party or person described in this SECTION 2.1.

ARTICLE III.

CONFIDENTIAL INFORMATION

SECTION 3.1. CONFIDENTIALITY. Consultant agrees that it will not at any time, whether during or after the termination or cessation of its engagement, except as expressly authorized by ER in writing and for its benefit, use, divulge, or disclose (or enable anyone else to use, divulge, or disclose) to any person or entity any Proprietary Information (as defined below) which it presently possesses or which it may obtain during the course of its engagement. Consultant shall keep strictly confidential all Proprietary Information entrusted to it and shall not use or attempt to use any such Proprietary Information in any manner which may injure or cause loss or may be calculated to injure or cause loss, whether directly or indirectly, to ER, any Affiliate or any Relationship. Consultant further agrees that upon the termination of its engagement (irrespective of the time, manner, or cause of termination) it will surrender and deliver to ER all Relationships or other lists, computer discs and records, plans, sketches, documents, books, records, files, notes, memoranda and data, or other materials of every kind relating to any matter, and all copies thereof, within the scope of ER's or any Affiliate's business or related in any way to any of ER's or any Affiliate's business, Customer or other entities with which ER does business. Consultant recognizes that the disclosure of Proprietary Information by it may give rise to irreparable injury to ER, which may not be adequately compensated by damages. Accordingly, in the event of a breach or threatened breach by Consultant of this

59

SECTION 3.1, ER shall be entitled to an injunction restraining Consultant from disclosing, in whole or in part, the Proprietary Information defined in this Section, or from rendering any services to any person, firm, corporation, association or other entity to which such Proprietary Information, in whole or in part, has been disclosed or is threatened to be disclosed. Nothing herein shall be construed as prohibiting ER from pursuing any other remedies available to it for such breach or threatened breach, including the recovery of damages from Consultant. Notwithstanding anything in this Agreement to the contrary, the Parties agree that Consultant may properly divulge Proprietary Information if it is compelled to do so by a court of law, administrative agency, or other binding legal process or procedure; provided, that, Consultant has given ER reasonable advance written notice of such impending disclosure so that ER may obtain an appropriate protective order or any other protective action. Further, notwithstanding anything in this Agreement to the contrary, the Parties agree that Consultant shall continue to own the list of contacts which it brings to the consulting relationship, and shall have no obligation to include this contact list in the materials which it is obligated to return to ER upon termination of its engagement. These undertakings shall survive the termination of Consultant's engagement.

SECTION 3.2. DEFINITION OF PROPRIETARY INFORMATION. The term "Proprietary Information" means any and all information, oral or written, that ER or any Affiliate of ER regards as confidential or proprietary in nature, including without limitation ER's or its Affiliates': business plans, operations, procedures, routines and records, including current or potential investments, investors, partners and/or clients; actual or potential marketing, product and service development plans, strategies, ideas, contacts or forecasts; budgets, financial information and pricing methods and information; lists of past, existing or potential clients, customers, members, partners, advisors and investors; proprietary programs, processes and software, including computer programs in source or object code and all related documentation and training materials; Work Product, as defined by SECTION 4.1 herein; and trade secrets, patents inventions, research, designs, methods, discoveries, works of authorship, Work Product, improvements or ideas developed or otherwise produced, acquired or used by ER or its Affiliates. Notwithstanding anything in this Agreement to the contrary, Proprietary Information shall not include any information that (i) is or was known by Consultant prior to Consultant's engagement hereof by ER and was not utilized by Consultant during the period of its engagement by ER; or (ii) is or becomes publicly known through no fault of Consultant.

SECTION 3.3. DEFINITION OF AFFILIATE. For purposes of this Agreement, "Affiliates" shall include any person or entity which controls ER, any entity controlled by ER and any entity under common control with ER, and any person who is or was an employee, officer, member, contractor, consultant, agent, client, Customer, partner, investor, alliance group or resource partner of ER or any of the ER members, subsidiaries, clients, investors, partners, alliance groups or resource partners, and each of their respective successors and assigns. As used above, the terms client, partner, investor, alliance group or resource partner shall include any and all potential clients, partners, investors, alliance groups or resource partners with which the ER has, or any of the ER subsidiaries, clients, partners, investors, alliance groups or resource partners have, in an ongoing business relationship.

60

ARTICLE IV.

OWNERSHIP

SECTION 4.1. WORK PRODUCT Consultant agrees that all work performed under this Agreement, and all materials made, conceived, expressed, developed, or actually or constructively reduced to practice by Consultant solely or jointly with others in connection with any services under this Agreement or any Exhibit hereto (the "Work Product") are Proprietary Information and the property of ER. "Work Product" shall include, but shall not be limited to, all expression, notes, records, inventions, improvements, developments, discoveries, business development strategies, marketing plans, computer software, and trade secrets, whether or not subject to patent or copyright protection. All Work Product shall be deemed to be a work made for hire and made in the course of the services rendered hereunder, and all right, title and interest therein shall vest in ER without the necessity of any further consideration. To the extent that title to any Work Product may not, by operation of law, vest in ER or such Work Product may not be considered works made for hire, all right, title and interest therein are hereby irrevocably assigned to ER. ER shall have the exclusive right to use the Work Product, whether original or derivative, for all purposes. Consultant agrees to assist ER, its designee(s), or its affiliates, at the expense of ER, to obtain and from time to time, enforce, perfect, and defend the rights of ER in the Work Product and any copyrights, patents, or other intellectual property rights relating thereto in any and all countries, and to execute all documents reasonably necessary for ER to do so. Consultant further waives any "moral" rights or other rights with respect to attribution of authorship or integrity of such Work Product as Consultant may have under any applicable law.

Upon the expiration or termination of this Agreement, or upon the earlier request of ER, Consultant will deliver to ER all property of ER relating to, and all tangible embodiments of, Work Product in Consultant's possession or control. Consultant agrees that if in the course of performing services, Consultant incorporates into any Work Product developed hereunder any invention, improvement, development, concept, discovery, or other proprietary information owned by him or in which he has an interest ("Item"), Company is hereby granted and shall have a nonexclusive, royalty-free, perpetual, irrevocable, worldwide license to make, have made, modify, reproduce, display, transmit, perform, use, and sell such Item as part of or in connection with such Work Product.

Consultant shall, from time to time, upon ER request, execute, acknowledge, and deliver such instruments as may be necessary and proper to evidence, maintain, effectuate, or defend any and all of the rights of ER under any provision of this Agreement, as well as perfect, protect, evidence and renew ER's rights in the Work Product and/or to effectuate any other of the purposes and intents of this Agreement. ER shall have, and is hereby granted, the right and power for and on behalf of Consultant, as Consultant's attorney-in-fact, to execute, acknowledge and deliver any such instruments which Consultant shall fail to execute, acknowledge or deliver within five business days after ER's request therefor. ER's foregoing authority as attorney-in-fact is a right and power coupled with an interest and is forever irrevocable.

ARTICLE V.

OTHER

SECTION 5.1. REPRESENTATIONS. Consultant represents, warrants and covenants that: (a) its activities and services performed in connection with this Agreement will not violate or conflict with any other agreement or obligation by which Consultant is bound; (b) this Agreement has been duly authorized by appropriate action and when executed and delivered will be binding upon it in accordance with the terms hereof; and (c) except for interests that Consultant has previously disclosed to ER, there exists no direct or indirect private interest of Consultant (including corporate stockholdings or other business agreements and obligations), which is, or may appear to be incompatible with the provision of services called for under this Agreement. Consultant shall not undertake any action or voluntarily suffer any state of affairs that may result or appear to result in a conflict of interest, with Consultant's obligations under this Agreement.

SECTION 5.2. BROKERAGE FEES. Consultant represents, warrants and covenants that except as set forth expressly in this Agreement, no person, company nor any entity has been retained or is owed any commission, brokerage or contingent fee in connection with the Agreement and the establishment of consulting relationship between ER and Consultant provided for herein. Any such asserted claim not expressly set forth herein as being the responsibility of ER shall be the sole obligation of Consultant.

61

SECTION 5.3. NOTICES. All notices concerning this Agreement shall be in writing and shall be deemed to have been given: at the time when received if sent by hand or by facsimile transmission; on the day after deposit with an overnight express mail service; or five days after being when mailed at any general or branch United States Post Office enclosed in a registered or certified postpaid envelope addressed to the addresses of the respective Parties stated below or to such changed address as such Parties may have fixed by notice:

TO ER:

Essential Reality, LLC
253 West 28th Street
New York, NY 10001

Attn: David Devor, COO Fax: (212) 244-9550

TO CONSULTANT:

Abrams Gentile Entertainment, Inc.
244 West 54th Street, 9th Floor Attn:
Fax: (212) 765-1987

; PROVIDED, HOWEVER, that any notice of change of address shall be deemed given upon receipt.

SECTION 5.4. ENTIRE AGREEMENT. This Agreement contains the entire agreement and understanding of the Parties with respect to the subject matter hereof, supersedes any prior agreements and understandings with respect thereto and cannot be modified, amended or waived, in whole or in part, except in writing signed by each of the Parties. Any such purported modification, amendment, or waiver shall be null and void. A discharge of the terms of this Agreement shall not be deemed valid unless by full performance of the Parties hereto or by writing signed by the Parties hereto. A waiver by ER of any breach by Consultant of any provision or condition of this Agreement to be performed by Consultant shall not be deemed a waiver of similar or dissimilar provisions or conditions at the same or any prior or subsequent time. Neither party has been induced to enter into this Agreement by any representation or promise not expressly set forth herein.

SECTION 5.5. BINDING EFFECT AND TRANSFERABILITY. This Agreement shall be freely transferable by ER and shall inure to the benefit of and be binding upon the successors and assigns of ER (whether resulting from any reorganization, consolidation or merger of ER, or of any business to which all or substantially all of the assets of ER are sold, or otherwise). Neither this Agreement nor any interest hereunder shall be transferable in any manner by Consultant.

SECTION 5.6. GOVERNING LAW. This Agreement shall be governed in all respects by the law of the State of New York (without regard to the choice of laws principles thereof) and applicable Federal law, as to all matters, including but not limited to matters of validity, construction, effect, performance and remedies.

SECTION 5.7. ARBITRATION OF ALL DISPUTES. Any controversy or claim arising out of or relating to this Agreement shall be submitted exclusively for resolution to arbitration in the City of New York, State of New York, by a single impartial arbitrator in accordance with the Commercial Rules of the American Arbitration Association. The cost of any arbitration proceeding hereunder shall be borne equally by Consultant and ER; provided, however, that Consultant and ER shall be responsible for the attorneys' fees and expenses of their respective counsel. In the absence of fraud, the award of the arbitrator shall be binding upon the Parties and judgment thereon may be entered in any court having jurisdiction thereof.

SECTION 5.8. EQUITABLE RELIEF. Consultant agrees that it would be impossible or inadequate to measure and calculate ER's damages from any breach of the covenants set forth in SECTIONS 1, 3, OR 4 of this Agreement. Accordingly, Consultant agrees that if he or she breaches the obligations under SECTIONS 1, 3, OR 4, ER has, in addition to any other right or remedy available, the right to obtain from any court of competent jurisdiction an injunction (temporary, preliminary or permanent), or other interim, ancillary or conservatory remedy or relief, restraining such breach or threatened breach and granting specific performance of any such provision.

62

SECTION 5.9. COUNTERPARTS. This Agreement may be executed in two or more counterparts, and by each party on separate counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument.

SECTION 5.10. SEVERABILITY. If any section, term or provision of this Agreement shall be held or determined to be unenforceable, the balance of this Agreement shall nevertheless continue in full force and effect unaffected by such holding or determination. The Parties agree that it is their intention and agreement that any such section, term or provision which is held or determined to be unenforceable as written shall nonetheless be enforced and binding to the fullest extent permitted by law as though such section, term or provision had been written in such a manner and to such an extent as to be enforceable under the circumstances.

SECTION 5.11. NONSOLICITATION. During the period commencing on the date hereof and ending one year after the later of the termination or natural expiration date of this Agreement, Consultant shall not directly or indirectly solicit for employment or hire any person who was employed by ER or worked for ER as a consultant at any time during such period. Additionally, Consultant shall not directly or indirectly induce any of ER's customers and/or their affiliates to terminate or fail to renew, in whole or in part, their business relationship with ER, in favor of a different entity introduced or referred by Consultant.

IN WITNESS WHEREOF the Parties have caused this Agreement to be executed as of the date first above written.

Abrams Gentile Entertainment, Inc.       Essential Reality, LLC

By:                                      By:
   ----------------------------------       ------------------------------------
Name:                                       Name: David Devor
Title:                                      Title:  COO

63

Exhibit 10.5

CLIENT AGREEMENT

BusinessDevelopment.com, LLC
253 West 28th Street, 2nd Floor
New York, New York 10001

As of December 13, 2000

David Devor, Chief Operating Officer
Essential Reality, LLC
253 West 28th Street, Second Floor
New York, NY 10001

Dear Mr. Devor:

This letter agreement (the "Letter Agreement") affirms our mutual understanding regarding the business relationship between Essential Reality, LLC ("Client") and BusinessDevelopment.com, LLC ("bd.com").

The parties agree that the parameters of bd.com's services and obligations to Client are described more fully below and that the general terms governing this Letter Agreement are described more fully on Attachment A hereto.

bd.com shall use commercially reasonable efforts to introduce Client to certain business relationships of bd.com as shall be mutually determined by Client and bd.com ("Prospect(s)"), for the purpose of facilitating, joint ventures, strategic alliances, partnerships and/or any revenue generating business opportunity or relationships, including licensing arrangements and/or other transactions ("Transaction(s)") with Client.

The parties further agree that bd.com's compensation for its efforts on behalf of Client shall be (i) a non-refundable monthly retainer of $6,000 USD ("Retainer") paid to bd.com upon the execution of this Letter Agreement and continuing until either party shall notify the other, by at least thirty (30) days notice, in advance, in writing, of its intention to terminate this Agreement; and (ii) for any Transaction(s) consummated with any of the Companies bd.com shall receive such other compensation as shall determined by mutual agreement; PROVIDED, HOWEVER, that the parties hereto agree that the services to be provided by bd.com hereunder are valuable and integral to the growth and development of the Client and that bd.com's provision of the services called for hereunder constitute services substantially different in form and substance than traditional consulting services and as such bd.com shall not be compensated in form or amount as would a traditional consultant providing services appearing to be similar to the services to be performed by bd.com hereunder. Furthermore, the parties hereby agree that the form of compensation to bd.com for the provision of the services contemplated hereunder shall be in the form of cash, equity in the Client or a combination of both, to be determined by mutual agreement by the parties and Client and bd.com hereby agree that Client shall not enter into any Transaction unless and until Client and bd.com negotiate in good faith the terms of a written agreement which sets forth bd.com's compensation resulting from such Transaction. If the parties cannot agree on the terms of bd.com's compensation, the compensation shall be determined by arbitration pursuant to the provisions of Section 8 of Attachment A, with the arbitrators determining bd.com's compensation based upon the fair market value of the services provided and the benefit received by Client; PROVIDED, HOWEVER, that bd.com shall also be entitled to reimbursement of all fees in such arbitration and a 20% premium on its compensation if the Client elects to proceed with such Transaction before a written agreement is reached with bd.com on its compensation.

Client shall keep bd.com informed and provide bd.com with any and all information, notices and updates regarding its ongoing negotiations, discussions, meetings, relationships and current and future dealings and/or arrangements relating to or arising from the services provided by bd.com hereunder, including without limitation, the consummation of any contract, agreement, deal, transaction, partnership, alliance or other contractual relationship resulting from or relating to such services.

64

The parties further agree, that this Letter Agreement contains the entire agreement and understanding of the parties with respect to the subject matter hereof, and shall only apply to the introductions and/or related services enumerated herein ("bd.com Services"). Any other introductions or related services, whether in addition to or in replacement of any of the bd.com Services, shall be negotiated and agreed to by the parties prior to any such introduction or related service, and the terms of such introductions or related services, including, without limitation, the compensation arrangement, shall be set forth on an Annex 1 ("Annex 1") which shall be attached to and become part of this Letter Agreement. Furthermore, any transaction, whether with an entity specified herein or with any other entity that bd.com introduces to or identifies to the Client, which is other than a Transaction(s) as contemplated herein, including any and all business combinations (such transactions, an "Other Transaction"), shall be negotiated in good faith or agreed to by the parties prior to the consummation of any such Other Transaction and the terms of such Other Transaction and the services associated therewith, including, without limitation, bd.com's compensation therefore, shall be set forth on such Annex 1 which shall be attached to and become part of this Letter Agreement. The terms and provisions of this Letter Agreement, including, without limitation, the arbitration provisions of Section 8 of Attachment A, shall govern any such new introductions or related services, as well as the compensation arrangements, agreed to and listed on Annex 1 in the event the parties can not agree on bd.com's compensation; PROVIDED, HOWEVER, that bd.com shall also be entitled to reimbursement of all fees in such arbitration and a 20% premium on its compensation if the Client elects to proceed with such Transaction before a written agreement is reached with bd.com on its compensation.

Either party shall have the right to cancel this Letter Agreement at any time upon 30 days' written notice to the other party. The parties agree, however, that termination of this Letter Agreement shall not affect any rights of bd.com or obligations by Client that accrue prior to termination or those which survive termination of this Letter Agreement, including but not limited to those rights and obligations included in any and all attachments to this Letter Agreement. The compensation to be earned by bd.com for any services performed prior to the termination of this Letter Agreement shall survive termination of this Letter Agreement, even if the relationship between the Client and a party to whom bd.com has introduced Client prior to termination of this Letter Agreement is formalized or otherwise develops within two (2) years subsequent to the termination of this Letter Agreement.

Your signature below indicates your agreement with the terms and conditions contained herein. We look forward to working with you.

Very truly yours,

BusinessDevelopment.com, LLC

By:

Michael Alpert President & CEO

Agreed to and Accepted:

Essential Reality, LLC

By:
Name:
Title:

65

ATTACHMENT "A"

GENERAL PROVISIONS

1. INDEPENDENT CONTRACTOR. bd.com and Client acknowledge that they are independent contractors and that no employer/employee or joint venture relationship is created by the Letter Agreement. Other than bd.com acting as Client's representative in respect of the services described on this Attachment A to the Letter Agreement, bd.com does not have any right to act on behalf of Client or to represent that it has such right or authority, unless expressly provided by prior written agreement signed by Client and bd.com. All services performed by bd.com shall be at such times and in such manner as bd.com shall determine.

2. REPRESENTATIONS AND WARRANTIES. (a) Each party has taken all corporate action necessary for the authorization, execution and delivery of this Letter Agreement and this Letter Agreement constitutes the legal, valid and binding obligation of both parties, enforceable against each other in accordance with its terms except as enforcement may be limited by any applicable bankruptcy, insolvency, reorganization or similar laws affecting creditors' rights generally and except as enforcement may be limited by general principles of equity.

(b) Client shall provide bd.com with such information about Client as bd.com shall reasonably request. No document, exhibit, schedule, statement, certificate or other writing furnished to bd.com by or on behalf of Client, pursuant to this Letter Agreement or otherwise, will contain, any untrue statement of a material fact or will omit to state a material fact necessary to make the statements contained herein and therein not misleading.

3. INDEMNITY. Client shall indemnify, defend and hold bd.com (and its members, directors, officers, employees, agents, affiliates, controlling parties and representatives on Client's Board of Directors) harmless from and against all claims, liability, loss or damage, together with all reasonable costs and expenses related thereto (including legal and accounting fees and expenses), arising from the performance of its obligations under this Letter Agreement other than those resulting from the gross negligence or willful misconduct of bd.com or its representatives.

4. ASSIGNMENT OF RIGHTS. Neither party shall be entitled to assign its rights or obligations under this Letter Agreement without the express written consent of the other party; PROVIDED, however, that the rights and obligations of bd.com hereunder may, in whole or in part, be sold, transferred or assigned by bd.com to any parent, subsidiary, affiliated or successor entity.

5. NONSOLICITATION. Client agrees not to solicit or hire any of bd.com's employees or former employees, without bd.com's prior written consent, during the course of this Letter Agreement and for a period of one (1) year thereafter.

6. NON-EXCLUSIVE RELATIONSHIP. (a) The parties acknowledge that this Letter Agreement does not create an exclusive relationship between them and that bd.com is not precluded from providing similar services to a competitor or potential competitor of Client and Client is not precluded from retaining a competitor or potential competitor of bd.com to provide Client with similar services.

(b) Client further acknowledges that introductions, strategic relationships and/or joint ventures facilitated on behalf of Client pursuant to the services provided under the Letter Agreement may be provided to and on behalf of another client of bd.com and that bd.com may be receiving compensation from such other client as well for the introduction and facilitation of any such relationships. Client further acknowledges and agrees that in any such event of the provision of services hereunder involving the Client and another client of bd.com, that bd.com shall be deemed to have used its good faith best efforts in facilitating the subject relationship between both such clients of bd.com in a fair manner and Client shall have no claim against bd.com asserting otherwise.

7. PRESS RELEASES; PUBLIC DISCLOSURE. (a) During the term of this agreement, bd.com shall be able to issue press releases and other marketing or other written materials in respect of bd.com's services provided to Client, after obtaining prior approval from Client. bd.com shall send Client a copy of each communication promptly following release of such information.

(b) bd.com may post on their Web site the Client's name (including any logos, trademarks or other intellectual property) and a description of their business purpose.

INITIAL:

66

(c) Notwithstanding anything contained herein to the contrary, nothing contained herein shall be construed as limiting bd.com's ability to make use of any information provided to bd.com by Client in connection with carrying out its services hereunder.

(d) Client agrees that under no circumstances shall it issue any press releases, make any posting on their Web site(s) or make any communication or otherwise disseminate any information in any manner whatsoever, that relates, whether directly or indirectly, to, bd.com, any relationship between bd.com and Client, any of the services, introductions or transactions discussed herein or resulting herefrom, or in any way relating to or arising from the subject matter of this Letter Agreement, without bd.com's prior written consent.

8. ARBITRATION OF ALL DISPUTES. Any controversy or claim arising out of or relating to this Letter Agreement shall be settled by arbitration in the City of New York, State of New York, by a panel of three arbitrators, one of whom shall be appointed by Client, one by bd.com and the third of whom shall be appointed by the first two arbitrators. If the first two arbitrators cannot agree on the appointment of a third arbitrator, then the third arbitrator shall be appointed by the American Arbitration Association. The arbitration shall be conducted in accordance with the American Arbitration Association, except with respect to the selection of arbitrators which shall be as provided in this Section. The cost of any arbitration proceeding hereunder shall be borne equally by Client and bd.com; PROVIDED, HOWEVER, that Client and bd.com shall be responsible for the attorneys' fees and expenses of their respective counsel. In the absence of fraud, the award of the arbitrators shall be binding upon the parties and judgment thereon may be entered in any court having jurisdiction thereof.

9. ENTIRE LETTER AGREEMENT; AMENDMENT. This Letter Agreement, sets forth the entire understanding of the parties with respect to the subject matter hereof, and supersedes all existing agreements between them concerning such subject matter. No amendment to or modification of this Letter Agreement shall be valid or binding unless made in writing and signed by the party against whom enforcement thereof is sought.

10. EXPENSES. Except as otherwise specifically provided in this Letter Agreement, Client and bd.com will bear their own expenses in relation to this Letter Agreement and the matters contemplated hereby.

11. NOTICE. All notices or other communications required or permitted by this Letter Agreement shall be in writing and effective when received, and delivery shall be made personally or by (a) registered or certified mail, return receipt requested, postage prepaid, or (b) a nationally recognized courier or (c) confirmed facsimile transmission, addressed to the other party at the address set forth in this Letter Agreement.

12. WAIVERS. No course of dealing nor any delay on the part of any party hereto in exercising any rights hereunder shall operate as a waiver of any such rights. No waiver of any default or breach of this Letter Agreement shall be deemed a continuing waiver or a waiver of any other breach or default.

13. GOVERNING LAW. This Letter Agreement shall be governed, interpretedand construed in accordance with the laws of the State of New York without giving effect to its laws governing the conflicts of laws.

14. INVALIDITY. If any clause, paragraph, section or part of this Letter Agreement shall be held or declared to be void, invalid or illegal, for any reason, by any court of competent jurisdiction, such provision shall be ineffective but shall not in any way invalidate or affect any other clause, paragraph, section or part of this Letter Agreement.

15. COUNTERPARTS. This Letter Agreement may be executed simultaneously in two or more counterparts, which may be by facsimile, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument.

16. SURVIVAL. The provisions of Sections 3, 5, 7 and 8 and shall survive the termination of this Letter Agreement.

INITIAL:



67

AMENDMENT TO THAT CERTAIN LETTER AGREEMENT EXECUTED BY AND BETWEEN BUSINESSDEVELOPMENT.COM, LLC AND ESSENTIAL REALITY, LLC

THIS FIRST AMENDMENT TO CLIENT AGREEMENT (this "Amendment") is made and entered into as of the 1st day of September, 2001, by and between ESSENTIAL REALITY, LLC ("Client"), and BUSINESSDEVELOPMENT.COM, LLC ("bd.com").

BACKGROUND STATEMENT

A. Client and bd.com entered into that certain Client Agreement dated as of December 13, 2000 ("Client Agreement").

B. Client and bd.com have now agreed to modify the Client Agreement and amend it as set forth in this Amendment.

STATEMENT OF AGREEMENT

NOW, THEREFORE, for and in consideration of the mutual covenants contained herein, and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, Client and bd.com hereby covenant and agree as follows:

1. DEFINED TERMS. Except as otherwise expressly defined in this Amendment, all capitalized terms herein will have the same meaning herein as ascribed to such terms in the Client Agreement.

2. RETAINER. The Retainer shall be equal to a monthly retainer having a current total value of $15,000 USD, payable, in full, in cash, beginning September 1, 2001 and, thereafter, within fifteen (15) days after the end of each month.

3. REVENUE SHARE. With respect to any Transaction directly or indirectly with a Prospect resulting from an introduction by BD during the term of the Client Agreement (whether or not the Client Agreement has been terminated prior to the time such Transaction is consummated or entered into), Client shall pay to BD a fee equal to a percentage of the revenues that Client receives, or has the right to receive from or as a result of the Transaction ("Gross Proceeds"), payable in the form of cash and/or warrants, for 3 years from the date Client receives it's first payment of such Gross Proceeds (such fee, the "Revenue Share"). The Revenue Share shall be mutually agreed to by BD and Client prior to the consummation of any Transaction but in no event shall the percentage of such Revenue Share exceed 4%.

4. EXPENSES. Client hereby agrees that irrespective of any other compensation agreements reached with bd.com, Client shall reimburse bd.com for all expenses incurred by bd.com in connection with the performance of its services pursuant to the Client Agreement which have been previously approved by Client.

Except as amended hereby, the Client Agreement, including the compensation arrangements set forth therein not otherwise modified hereby, shall remain in full force and effect.

IN WITNESS WHEREOF, Client and bd.com have executed and delivered this Amendment as of the day and year first above written.

BUSINESSDEVELOPMENT.COM, LLC             ESSENTIAL REALITY, LLC

By:                                      By:
   -------------------------------          ------------------------------------
   President & CEO                          Name:
   Date:                                    Title:
                                            Date:

68

Exhibit 10.6

[GRAPHIC OMITTED]

March 10, 2003

Essential Reality, Inc.
49 West 27th Street, Suite 7 East
New York, New York 10001

Attention: Humbert B. Powell, III
Chairman

Re: Investment Banking/Advisory Agreement ("AGREEMENT")

Gentlemen:

We are pleased to set forth the terms of the retention of First Securities USA, Inc., member NASD/SiPC through its SBI USA division ("INVESTMENT BANKER") by ESSENTIAL REALITY, INC. (collectively with its affiliates,subsidiaries, successors, and assigns, the "COMPANY").

1. The Company hereby engages the Investment Banker, and the Investment Banker hereby accepts such engagement, as the Company's exclusive financial advisor, for six (6) months from the date of this Agreement, in connection with the management of a "PIPE" (private investment in public equity) private placement (the "PRIVATE PLACEMENT") of equity securities, which may or may not include common stock and warrants to purchase common stock (the "SECURITIES"), of the Company, on a best efforts basis. Subject to the terms hereof, the Company and the Investment Banker anticipate that the gross dollar amount of Securities to be offered in the Private Placement shall be up to $5,000,000. The minimum dollar amount for the Private Placement shall be $3,000,000. In connection with its role as financial advisor, the Investment Banker would expect its services to include assistance with the preparation of the Memorandum (as hereinafter defined), as well as such other investment banking services as may be mutually agreed upon by Investment Banker and the Company.

2. In connection with the Investment Banker's activities on the Company's behalf, (a) the Investment Banker will familiarize itself with the business, operations, properties, financial condition, and prospects of the Company, and
(b) the Company will cooperate with the Investment Banker and will furnish the Investment Banker with all information and data concerning the Company (the "INFORMATION") which the Investment Banker deems appropriate and will provide the Investment Banker with access to the Company's officers, directors, employees, independent accountants, and legal counsel. The Company represents and warrants that, to the Company's knowledge, all Information made available to the Investment Banker by, or on behalf of, the Company will, at all times during the period of engagement of the Investment Banker hereunder, be complete and correct in all material respects and will not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein not misleading in the light of the circumstances under which such statements are made. The Company further represents and warrants that any projections provided by, or on behalf of, it to the Investment Banker will have been prepared in good faith and will be based upon assumptions which, in light of the circumstances under which they are made, are reasonable. The Company acknowledges and agrees that, in rendering its services hereunder, the Investment Banker will be using and relying on the Information without independent verification thereof by the Investment Banker or independent appraisal by the Investment Banker of any of the Company's assets. The Investment Banker does not assume responsibility regarding the Company or any other party. Any advice rendered by the Investment Banker pursuant to this Agreement may not be disclosed publicly without our prior written consent.

FIRST SECURITIES USA, INC., MEMBER NASD/SIPC

69

March 10, 2003

Page 2

3. (a) The Private Placement shall be structured as a transaction exempt from Section 5 of the Securities Act of 1933, as amended (the "SECURITIES ACT"), and shall comply with Section 4(2) of the Securities Act and Regulation D thereunder and state securities law.

(b) The Private Placement shall be structured to permit the initial closing (the "INITIAL CLOSING") thereof upon the receipt and acceptance by the Company of $3,000,000 of irrevocable subscriptions for the Securities, together with payment therefor, and additional closings (each an "ADDITIONAL CLOSING") from time to time thereafter until the receipt and acceptance by the Company of irrevocable subscriptions for a maximum of $5,000,000, unless the Company and the Investment Banker shall otherwise agree. The feasibility of the Private Placement will depend upon the results of the Investment Banker's investigation of the Company, information, including the Information about the Company that the Investment Banker may receive including, but not limited to, due diligence reports concerning the Company's operations, management, and business plan, and the continuation of the operation of the Company without material adverse change.

(c) The Investment Banker shall be entitled to invite to participate in the Private Placement such other member firms of the National Association of Securities Dealers, Inc. and certain qualifying foreign entities, as it shall determine. The aggregate compensation payable to the Investment Banker pursuant to Paragraph 4 hereof shall be allocated by agreement between the Investment Banker and such other firms (the Investment Banker and such other firms participating in the Private Placement, collectively, the "PLACEMENT AGENTS"), and may be contained, in the discretion of the Investment Banker, in the Sales Agreement (as hereinafter defined). The Investment Banker may, in its sole discretion, agree with the other Placement Agents to act as the representative thereof.

(d) The Company will use best efforts to promptly prepare a Confidential Offering Memorandum (the "MEMORANDUM") relating to the Private Placement. The Company will also endeavor in good faith, in cooperation with the Placement Agents and counsel to the Placement Agents, whenever requested by the Investment Banker, to qualify the Securities and the securities issuable upon the conversion, exchange, or exercise thereof, as applicable, the Agent's Warrants (as hereinafter defined), and the securities issuable upon the exercise of the Agent's Warrants, and all underlying securities, if any, for offer and sale under the applicable securities laws of such jurisdictions as the Investment Banker may reasonably designate, provided, however, that the Company shall not be required thereby to qualify to do business in any jurisdiction in which it is not otherwise engaged in business and shall not be required to subject itself to general service of process in connection therewith.

(e) The Company and the Investment Banker shall enter into a Sales Agency Agreement (the "SALES AGREEMENT") which shall contain the definitive terms of the Private Placement.

(f) The Private Placement will be qualified for sale by the Investment Banker's counsel with the Securities and Exchange Commission ("SEC") and in every state of residence of every investor as required by law. The legal fees, not to exceed $500 per state, and the state filing fees as set by each state's statutes, for qualifying the offering in all states required shall be borne by the Company.

4. The Investment Banker shall be compensated for its services as follows:

(a) The Company shall pay to the Investment Banker upon execution of this Agreement, a retainer of $25,000 (the "Retainer"). The Retainer shall be paid 100% in common stock of the Company. The calculation of the stock payment shall be performed based on the average of the closing prices for the five business days prior to the execution of the Agreement. The Investment Banker shall remit to the Company a designee list for issuance of the shares. Payment shall be due upon execution of this Agreement.

(b) The Company shall pay to the Investment Banker at the Initial Closing and at each Additional Closing (each a "Closing"), commissions in cash equal to 10% of the aggregate gross proceeds of the Securities sold in the Private Placement.

(c) (i) The Company will authorize, and the Investment Banker or its designees shall be entitled to receive at the Closing, purchase warrants (the "AGENT'S WARRANTS") for the purchase of a number of Securities equal to 10% of the number of Securities sold in the Private Placement. The Agent's Warrants will be exercisable for five years at a price per Security equal to 110% of the offering price per Security. Such warrants will contain standard net issuance (i.e., cashless exercise) and anti-dilution provisions.

70

March 10, 2003

Page 3

(ii) The Company agrees, at its expense, to grant the Agent's Warrants, piggyback registration rights to register the Securities (the "UNDERLYING SECURITIES") issuable, directly or indirectly, upon the exercise of the Agent's Warrants for resale at any time during the term of the Agent's Warrants. The Company will bear all the costs of such piggyback registration, except for customary underwriting discounts and commissions. The Company shall not enter into any agreement or take any other step that would impair the registration rights of any of such holders granted hereby.

5. The Company agrees to promptly reimburse the Investment Banker, upon request from time to time, for all out-of-pocket expenses incurred by Investment Banker (including fees and disbursements of counsel, and of other consultants and advisors retained by Investment Banker) in connection with the matters contemplated by this Agreement. Any expense incurred in connection with the Private Placement in an amount in excess of $750.00 (other than those items specifically listed below) shall require the prior approval of the Company. The Investment Banker shall invoice the Company from time to time for out-of-pocket expenses incurred with payment due upon receipt of the invoice. In addition, the Company shall pay all of its costs and expenses incident to the purchase, sale, and delivery of the Securities and the securities issuable upon the conversion, exchange, or exercise thereof; all blue sky fees and expenses as set forth in section 3(f); all fees of the counsel to the Investment Banker not to exceed $5,000; fees of counsel and accountants for the Company; printing costs, including costs of printing the Memorandum and any amendments, supplements, or exhibits thereto, including a reasonable quantity of Memoranda as determined by the Investment Banker; and costs of background checks at $450 each if additional research is not required.

6. Indemnification.

(a) Company Indemnity Obligations. The Company hereby agrees to indemnify and hold harmless each Placement Agent and their respective affiliates, their respective directors, officers, agents, and employees and affiliates, and each other person, if any, controlling any such Placement Agent or any of their respective affiliates from and against all claims, liabilities, losses, damages, actions and expenses incurred, including fees and disbursements of counsel related to or arising out of any untrue statement or alleged untrue statement of a material fact contained in any private placement memorandum or in any information (whether oral or written) or other documents furnished or made available to Investment Banker by the Company or the omission or alleged omission by the Company to state in any such documents or information a material fact required to be stated therein or necessary to make the statements therein not misleading.

(b) Investment Banker Indemnity Obligations. Investment Banker agrees to indemnify and hold the Company (including its agents, directors, officers, employees and controlling persons within the meaning of Section 15 of the Securities Act of 1933 or Section 20 of the Securities Exchange Act of 1934) harmless from and against all claims, liabilities, losses, damages and expenses incurred, including fees and disbursements of counsel related to any warranty, representation or guarantee made by Investment Banker regarding the Company beyond the information and materials furnished to Investment Banker by the Company.

(c) Indemnity Limitations. Notwithstanding the foregoing, neither party shall be obligated to indemnify the other party or any of its agents, directors, officers, employees or controlling persons under this agreement, with respect to any claim, liability, loss, damage or expense that is finally judicially determined to have resulted primarily from such party's gross negligence or misfeasance.

(d) Rights and Procedures. The indemnity rights and obligations shall be in addition to any rights that any Indemnified Persons person or entity entitled to indemnification hereunder (each an "Indemnified Person") may have at common law or otherwise, including not limited to any right of contribution. If any litigation or proceeding is brought against any Indemnified Person in respect of which indemnity may be sought against a party pursuant hereto (the "Indemnifying Party"), such Indemnified Person shall promptly notify the Indemnifying Party in writing of the commencement of such litigation or proceeding, but the omission to so notify the Indemnifying Party shall not relieve the Indemnifying Party its obligation or liability which the Indemnifying Party may have to any Indemnified Person under this agreement. If any action, proceeding, or investigation is commenced as to which an Indemnified Person demands indemnification, the Indemnified Person shall have the right to retain counsel of its own choice to represent it, the Indemnifying Party shall pay the reasonable fees and expenses of such counsel, and such counsel shall to the extent consistent with its professional responsibilities cooperate with the Indemnifying Party and any counsel designated by the Indemnifying Party; provided that the Indemnifying Party shall not be responsible for the fees and expenses of more than one counsel. In case any such litigation or proceeding shall be brought against any Indemnified Person, the Indemnifying Party shall be entitled to participate in such litigation or proceeding with counsel of the Indemnifying Party's choice at the Indemnifying Party's expense.

71

March 10, 2003

Page 4

7. The Company represents, warrants, and covenants that:

(a) There will be included in the Memorandum audited financial statements of the Company for the two fiscal years preceding the date of the Memorandum (reported on by a national accounting firm or an accounting firm reasonably acceptable to the Investment Banker) and, if requested by the Investment Banker, current unaudited comparative interim financial statements. The financial statements will present fairly the financial condition of the Company and the results of its operations and cash flows at the time and for the periods covered by such financial statements, and such statements will be substantially as heretofore represented to the Investment Banker.

(b) The Company has prepared and delivered to the Investment Banker its most recent financial statements and projections constituting its best estimate of revenues, earnings and cash flow and shall update such estimates on a monthly basis during the registration period.

(c) The Company shall secure director and officer liability insurance (provided that such insurance can be obtained at a reasonable cost as determined by the Company and the Investment Banker) in an amount and from an insurer reasonably satisfactory to the Investment Banker, provided that the amount of coverage shall not exceed that which is customary for companies of comparable size and in the same industry as the Company.

(d) The Investment Banker has advised the Company, and the Company has advised the Investment Banker, that neither has dealt with or engaged any finder in connection with the proposed Private Placement.

(e) For a three-year period from date of the Initial Closing, the Investment Banker shall have the right to appoint a designee observer to the Board of Directors of the Company, in the sole discretion of the Investment Banker. Such observer will have the right to attend all meetings of the Board of Directors, however, such observer shall have no voting rights. Such observer shall be entitled to receive reimbursement for all reasonable out-of-pocket expenses incurred in attending such meetings, including, but not limited to food, lodging, and transportation. The Investment Banker shall be given notice of such meetings at the same time and in the same manner as directors of the Company are informed. The Investment Banker and observer shall be indemnified to the same extent as the other directors.

(f) Until the date of the last Additional Closing, the Company will notify the Investment Banker promptly of the occurrence of any event which might materially affect the Private Placement or the status of the Company.

(g) If the Company and the Investment Banker determine to utilize the services of a financial printer in connection with the Private Placement, the Company agrees to use a printer which is reasonably acceptable to the Investment Banker and a stock transfer company as their transfer agent which is reasonably acceptable to the Investment Banker.

8. The Company shall not use the name of the Investment Banker or of any of the Investment Banker's divisions or affiliates in any promotional material, press release or other written or oral communication without the express written consent of the Investment Banker. Not withstanding the forgoing, the Investment Banker's approval shall not be unreasonably withheld.

9. The Investment Banker's intention as expressed in this Letter of Intent is subject to the following general conditions:

(a) The Investment Banker shall be satisfied with the Company's progress as well as its outlook for the future.

(b) The Company will provide for appropriate "comfort letters" from its independent certified public accountants with respect to the audited financial statements and other financial information and other data contained in the Memorandum as specified in the Sales Agreement and with regard to the period from the date of the audited financial statements to a date a few days prior to both the offering date and the closing date.

(c) All relevant terms, conditions, and circumstances relating to the proposed Private Placement will be satisfactory to the Investment Banker and counsel to the Placement Agents.

(d) The Sales Agreement will contain appropriate representations and covenants of the Company, including reciprocal covenants of indemnity, and will provide for satisfactory opinions of counsel to the Company.

72

March 10, 2003

Page 5

(e) There will have been no materially adverse change in the business or financial condition of the Company, no materially adverse change in the overall capital markets in the United States, no declaration of a banking moratorium by the Federal government or New York State, no outbreak of major hostilities or other national or international calamity, and no action by any government in respect of its monetary affairs which has a material adverse effect on the United States securities markets, or other event which, in the sole discretion of the Investment Banker, would materially adversely affect its ability to complete the Private Placement.

10. It is understood that the Investment Banker's undertaking to conduct the proposed Private Placement is subject to the Memorandum, all amendments, supplements, and exhibits thereto or other documentation related thereto, being reasonably satisfactory to the Investment Banker and counsel to the Placement Agents.

The Investment Banker intends to proceed with the Private Placement immediately after availability of the required final documentation and the terms of this Letter of Intent and the Sales Agreement have been satisfied; provided, however, that the Investment Banker reserves the right not to proceed with the Private Placement if, in its sole judgment, market conditions are unsuitable for such offering, or information comes to its attention relating to the Company, its management, or its industry, which could, in the Investment Banker's sole judgment, preclude a successful offering of the Securities.

Except for the provisions set forth in Paragraphs 4, 5, 6, and 10 of this Agreement, it is not intended to be, and shall not be construed as a binding contract for the Private Placement. A legal obligation between the Company and the Investment Banker for the Private Placement shall be only as set forth in a duly negotiated and mutually executed written Sales Agreement which shall be in form and content satisfactory to each of the Investment Banker and the Company.

11. As described in Paragraph 9, the Company and the Investment Banker agree that the following provisions shall be legally binding on the Company:

(a) If the Company or the Investment Banker decides not to proceed with the Private Placement for any reason whatsoever, all expenses incurred by the Investment Banker in connection with the Private Placement pursuant to Paragraph 5 will be repaid promptly by the Company in accordance with all provisions described herein.

(b) If, after executing this Agreement and prior to the execution of the Sales Agreement, the Company elects not to expeditiously proceed with the Private Placement even though the Investment Banker is ready, willing, and able to conduct the Private Placement, then the Company agrees that (1) it will not sell any of its capital stock through another placement agent for a period of at least six months, or (2) if it does so, then the Company shall pay to the Investment Banker $50,000 in addition to the amounts paid to it pursuant to subparagraph (a) hereof, which the Company and the Investment Banker agree will be fair compensation to the Investment Banker for services performed with respect to the proposed Private Placement.

(c) If prior to the final Additional Closing of the Private Placement and within a period of 12 months from the date hereof, the Company is acquired, merges, sells all or substantially all of its assets, or otherwise effects a corporate reorganization with any other entity and, as a result, the Private Placement contemplated hereby is abandoned by the Company (a "TRANSACTION"), then, in addition to any amounts paid to it pursuant to subparagraph (a) hereof, the Company shall pay the Investment Banker a cash fee of $50,000 in addition to the amounts paid to it pursuant to subparagraph (a) hereof, which the Company and the Investment Banker agree will be fair compensation to the Investment Banker for services performed with respect to the proposed Private Placement.

(d) Commencing on the date hereof and terminating on the earlier of:
(i) date of the Final Additional Closing; or (ii) the termination of either party of this Agreement, the Company shall refrain from negotiating with any other placement agent or investment banker or other person regarding a possible public or private offering of any of the Company's securities.

(e) The Investment Banker and the Company agree that any controversy arising out of or relating to this letter of intent or proposed offering contemplated hereby, shall be settled by arbitration in Orange County, California in accordance with the rules then in effect on the National Association of Securities Dealers, Inc.

73

March 10, 2003

Page 7

12. The validity and interpretation of this Agreement shall be governed by the law of the State of California applicable to agreements made and to be fully performed therein.

13. The benefits of this Agreement shall inure to the respective successors and assigns of the parties hereto and of the indemnified parties hereunder and their successors and assigns and representatives, and the obligations and liabilities assumed in this Agreement by the parties hereto shall be binding upon their respective successors and assigns.

14. For the convenience of the parties hereto, any number of counterparts of this Agreement may be executed by the parties hereto. Each such counterpart shall be, and shall be deemed to be, an original instrument, but all such counterparts taken together shall constitute one and the same Agreement. This Agreement may not be modified or amended except in writing signed by the parties hereto.

If the foregoing correctly sets forth the understanding we have heretofore reached regarding the proposed Private Placement, please sign and return the enclosed copy of this letter by March 10, 2003. If this Letter of Intent is not signed by such date, and an extension has not been mutually agreed upon in writing by the Company and the Investment Banker, this Letter of Intent will be considered void. By accepting this letter, the Company agrees to keep this letter and all terms confidential and not to "shop" it with any other placement agents or underwriters.

Very truly yours,

SBI USA, A DIVISION OF:                   FIRST SECURITIES USA, INC.


BY:                                       BY:
    -------------------------------         -------------------------------
    SHELLY SINGHAL                          STANLEY C. BROOKS
    MANAGING DIRECTOR                       PRESIDENT

ACCEPTED AND AGREED TO

THIS _____ DAY OF _____________________, ________

ESSENTIAL REALITY, INC.

BY:

HUMBERT B. POWELL, III
CHAIRMAN

74

Exhibit 10.7

[SUNRISE SECURITIES CORP. LOGO]

MEMBER NASD/SIPC

DR. AMNON MANDELBAUM
MANAGING DIRECTOR
INVESTMENT BANKING
TELEPHONE (212) 421-1616 FACSIMILE (212) 750-7277

Mr. Humbert B. Powell, Chairman Essential Reality, Inc. 263 Horton Highway

Mineola, NY 11501

INVESTMENT BANKING AGREEMENT

Dear Humbert:

This agreement ("Agreement") is made and entered into this December ___, 2003, between SUNRISE SECURITIES CORP. ("Sunrise") and ESSENTIAL REALITY, INC. (together with all subsidiaries, affiliates, successors and other controlled units, either existing or formed subsequent to the execution of this engagement, the "Company").

In consideration of the mutual promises made herein and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

1. The Company hereby engages Sunrise upon the terms and conditions as set forth herein as its exclusive placement agent and investment banker with respect to Financings (as defined below) upon the terms and conditions set forth herein. Sunrise understands that the Company seeks Financing in the amount of approximately $1,500,000 to $3,500,000 from the sale of securities of the Company in the form of units ("Units") comprised of securities of the Company that will be convertible and/or exercisable into shares of common stock ("Common Stock") of the Company. It is acknowledged and agreed that any Financing is on a best efforts basis only. This Agreement should not be construed as a firm commitment or guarantee of any Financing. Sunrise and the Company agree and acknowledge that the decision to consummate a Financing shall be in the Company's sole and absolute discretion.

2. Except as otherwise specified in Paragraph 6 hereof, this Agreement shall be effective for a period of nine (9) months, commencing upon the execution hereof and shall continue thereafter unless and until terminated on thirty days written notice by either party to the other party.

3. During the term of this Agreement, Sunrise shall provide the Company with such regular and customary consulting advice as is reasonably requested by the Company, provided that Sunrise shall not be required to undertake duties not reasonably within the scope of the financial advisory or investment banking services contemplated by this Agreement. It is understood and acknowledged by the parties that the value of Sunrise's advice is not readily quantifiable, and that Sunrise shall be obligated to render advice upon the request of the Company, in good faith, but shall not be obligated to spend any specific amount of time in so doing.

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


4. Sunrise shall render such other financial advisory and investment and/or investment banking services as may from time to time be agreed upon in writing by Sunrise and the Company.

5. In consideration for the services rendered by Sunrise to the Company pursuant to this Agreement, the Company shall compensate Sunrise as follows:

A. Upon the execution hereof, the Company shall pay to Sunrise a nonrefundable cash retainer fee of twenty five thousand dollars ($25,000) (the "Retainer Fee").

B. Upon the closing of each Financing, the Company shall pay to Sunrise a financing fee (the "Financing Fee") that shall be payable in a form determined at the sole election of Sunrise of either (i) the Company shall pay to Sunrise a cash fee equal to ten percent (10%) of the gross proceeds in such Financing or (ii) the Company shall issue to Sunrise and/or its designees such number of shares of Common Stock equal to eleven percent (11%) of the aggregate number of fully diluted and/or converted shares of Common Stock and/or Common Stock equivalents (including, but not limited to Units) as are purchased by Investors (as defined below). Convertible securities shall be treated as equity for purposes of calculating the Financing Fee. Securities acquired or otherwise received by financing sources ("Investors") are referred to as "Securities". In addition, the Company shall issue to Sunrise and/or its designees warrants (the "Warrants") to purchase such number of shares of the Common Stock equal to 10% of the aggregate number of the fully diluted and/or converted shares of Common Stock and/or Common Stock equivalents (including, but not limited to Units) purchased by the Investors (after giving effect to any increase in shares under a ratchet or similar provision pursuant to which the number of shares initially acquired is subsequently increased) on the same terms and conditions. The Warrants shall be purchased for a nominal sum and shall be exercisable for a period of five years from the date of Closing with an exercise price per share equal to the effective per share price paid by the Investors for the Securities. The terms of the Warrants shall be set forth in one or more agreements (the "Warrant Agreements") in form and substance reasonably satisfactory to Sunrise and the Company. The Warrant Agreements shall contain customary terms, including without limitation, provisions for cashless exercise, change of control, price based antidilution, and customary demand and piggyback registration rights. With respect to funds in escrow, Sunrise's Financing Fee shall be calculated and paid in full at the Company's first closing upon such funds. For the purposes of this Agreement, the term "Financing" shall mean any debt financing or equity investment in the Company, or any combination thereof (i.e., where the funds are received by the Company, as distinct from funds received by selling shareholders). Without limiting the foregoing, Financing shall include lease financing, vendor financing, government sponsored financing or any similar transaction or combination thereof. Sunrise's fee shall be based upon the percentages set forth in this Paragraph 5B above of the gross total credit facility before any deductions, including but not limited to fees, deposits, transaction expenses, reserves, insurance or other amounts withheld or paid by the lender/Investor/facility provider. Financing shall be deemed to include total value of Securities sold directly or indirectly, in connection with the Financing, including proceeds received by the Company upon exercise of options, warrants and/or similar securities, and any amounts paid into escrow and any amounts payable in the future whether or not subject to any contingency.

6. In the event that this Agreement shall not be renewed or if terminated for any reason, notwithstanding any such non-renewal or termination, Sunrise shall be entitled to a full fee as provided under Paragraph 5 hereof, for any Financing for which the discussions were conducted during the term of this Agreement by the Company or by Sunrise on behalf of the Company which is consummated within a period of twelve (12) months after non-renewal or termination of this Agreement. Upon termination of this Agreement, Sunrise shall provide the Company with a written list of parties with whom it had discussions in connection with any Financing, which list shall govern the operation of this Paragraph.

2

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


7. In addition to the fees payable hereunder, and regardless whether any Financing set forth in Paragraph 5 hereof is proposed or consummated, the Company shall reimburse Sunrise for all reasonable fees and disbursements of Sunrise's outside counsel and Sunrise's reasonable travel and out-of-pocket expenses incurred in connection with the services performed by Sunrise pursuant to this Agreement, including without limitation, filing fees, printing and duplicating costs, postage, hotel, food and associated expenses including long-distance telephone calls; provided that to the extent such reimbursements referenced in this Paragraph 7 exceed $25,000 in the aggregate, they, thereafter, shall be subject to the Company's prior approval. In addition to the fees payable hereunder, and regardless whether any Financing set forth in Paragraph 5 hereof is proposed or consummated, the Company shall also reimburse the reasonable fees and disbursements of a small business investment company's ("SBIC") counsel, if any, incurred in connection with Financing, provided that such aggregate amount shall not exceed 1% of the SBIC's allocation in such Financing.

8. The Company acknowledges that all opinions and advice (written or oral) given by Sunrise to the Company in connection with Sunrise's engagement are intended solely for the benefit and use of the Company in considering the transaction or financing to which they relate, and the Company agrees that no person or entity other than the Company shall be entitled to make use of or rely upon the advice of Sunrise to be given hereunder, and no such opinion or advice shall be used for any other purpose or reproduced, disseminated, quoted or referred to at any time, in any manner or for any purpose, nor may the Company make any public references to Sunrise, or use Sunrise's name in any annual reports or any other reports or releases of the Company without Sunrise's prior written consent, which shall not be unreasonably withheld.

9. The Company acknowledges that Sunrise and its affiliates are in the business of providing financial services and consulting advice to others. Nothing herein contained shall be construed to limit or restrict Sunrise in conducting such business with respect to others, or in rendering such advice to others, except as such advice may relate to matters relating to the Company's business and properties.

10.The Company recognizes and confirms that, in advising the Company and in fulfilling its engagement hereunder, Sunrise will use and rely on data, material and other information furnished to Sunrise by the Company. The Company acknowledges and agrees that in performing its services under this engagement, Sunrise may rely upon the data, material and other information supplied by the Company without independently verifying its accuracy, completeness or veracity, except to the extent Sunrise has actual knowledge to the contrary. The Company represents and warrants to Sunrise that all such information concerning the Company provided by the Company in response to requests made by Sunrise or otherwise, will be true and accurate in all material respects and will not contain any untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein not misleading in light of the circumstances under which such statements are made. Sunrise shall be under no obligations to make an independent appraisal of assets or an investigation or inquiry as to any information regarding, or any representations of, any other participant in a Financing, and shall have no liability with regard thereto. The Company acknowledges and agrees that Sunrise will be using and relying upon such information supplied by the Company and its officers, agents and others and any other publicly available information concerning the Company without any independent investigation or verification thereof or independent appraisal by Sunrise of the Company or its business or assets. If, in Sunrise's opinion after completion of its due diligence process, the condition of the Company, financial or otherwise, and its prospects are not substantially as represented or do not fulfill Sunrise's expectations, Sunrise shall have the sole discretion to review and determine its continued interest in proposed Financings. The Company further represents and agrees that (i) the Company is not obligated to pay any finder in connection with any proposed Financing pursuant to this Agreement and in any and all events that any parties other than Sunrise ("Other Parties") seek compensation relating to the closing of

3

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


any proposed Financing, Sunrise shall be entitled to receive its full compensation from the Company as set forth in this Agreement and that Sunrise shall have no obligation whatsoever to pay any Other Parties, (ii) the Company shall deliver at the closing of each Financing conducted hereunder
(a) a certificate of each of the Company's President and Treasurer to the effect that the Company's information provided to the Investors does not contain any untrue statement of material fact or fail to state any material fact required to be stated therein or necessary to make the statements therein not misleading, and all necessary corporate approvals have been obtained to enable the Company to deliver the Securities in accordance with the terms of the Financing, and (b) a 10b-5 opinion of counsel for the Company satisfactory to Sunrise to the effect that the Company's information provided to the Investors does not (except with respect to the financial statements or forecasts as to which no opinion need be expressed) contain any untrue statement of material fact or fail to state any material fact required to be stated therein or necessary to make the statements therein not misleading, in light of the circumstances in which they were made, and such other opinions as Sunrise and/or Sunrise's counsel shall reasonably require,
(iii) as of the date hereof, there is no litigation pending or involving the business or property of the Company, (iv) the Company owns or possesses free of all encumbrances its assets, trademarks, patents, and copyrights necessary to conduct its business, (v) all taxes which are due and payable by the Company have been paid in full and the Company has no tax deficiency or claims outstanding or proposed against it, (vi) the financial statements of the Company present the financial position as of the date hereof and such financial statements have been prepared in accordance with generally accepted accounting principals, (vii) any Financing shall only be conducted and closed, at the sole expense of the Company, through an escrow account and escrow agent that are both pre-approved by Sunrise, and (viii) all "blue sky" legal work shall be performed by the Company's counsel at the Company's sole expense.

11.Since Sunrise will be acting on behalf of the Company in connection with its engagement hereunder, the Company and Sunrise have entered into a separate indemnification agreement substantially in the form attached hereto as Schedule A and dated the date hereof, providing for the indemnification of Sunrise by the Company. Sunrise has entered into this Agreement in reliance on the indemnities set forth in such indemnification agreement.

12.Sunrise shall perform its services hereunder as an independent contractor and not as an employee of the Company or an affiliate thereof. It is expressly understood and agreed to by the parties hereto that Sunrise shall have no authority to act for, represent or bind the Company or any affiliate thereof in any manner, except as may be agreed to expressly by the Company in writing from time to time.

13.A. This Agreement and the Schedule A attached hereto constitute the entire agreement and understanding of the parties hereto, and supersede any and all previous agreements and understandings, whether oral or written, between the parties with respect to the matters set forth herein.

B. Any notice or communication permitted or required hereunder shall be in writing and shall be deemed sufficiently given if hand-delivered or sent (i) postage prepaid by registered mail, return receipt requested, or (ii) by facsimile to the respective parties as set forth below, or to such other address as either party may notify the other of in writing:

if to the Company, to:         ESSENTIAL REALITY, INC.
                               263 Horton Highway
                               Mineola, NY 11501
                               Attn: Mr. Humbert B. Powell, Chairman

4

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


if to Sunrise, to:            SUNRISE SECURITIES CORP.
                              641 Lexington Ave., 25th Floor

                              New York, New York  10022
                              Attn: Dr. Amnon Mandelbaum, Managing Director

C. This Agreement shall be binding upon and inure to the benefit of each of the parties hereto and their respective successors, legal representatives and assigns.

D. This Agreement may be executed in any number of counterparts, each of which together shall constitute one and the same original document. This Agreement may be executed and delivered by exchange of facsimile copies showing the parties' signatures, and those signatures need not be affixed to the same copy. The facsimile copies showing the signatures of the parties will constitute originally signed copies of the same Agreement requiring no further execution.

E. No provision of this Agreement may be amended, modified or waived, except in a writing signed by all of the parties hereto.

F. This Agreement shall be construed in accordance with and governed by the laws of the State of New York, without giving effect to its conflict of law principles. The parties hereby agree that any dispute which may arise between them arising out of or in connection with this Agreement shall be adjudicated before a court located in New York City, and they hereby submit to the exclusive jurisdiction of the courts of the State of New York located in New York, New York and of the federal courts in the Southern District of New York with respect to any action or legal proceeding commenced by any party, and irrevocably waive any objection they now or hereafter may have respecting the venue of any such action or proceeding brought in such a court or respecting the fact that such court is an inconvenient forum, relating to or arising out of this Agreement, and consent to the service of process in any such action or legal proceeding by means of registered or certified mail, return receipt requested, in care of the address set forth in Paragraph 13B hereof.

The parties hereby waive trial by jury in any action or proceeding involving, directly or indirectly, any matter in any way arising out of or in connection with this Agreement.

[REST OF PAGE INTENTIONALLY LEFT BLANK.]

5

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


If the foregoing correctly sets forth the understanding between Sunrise and the Company with respect to the foregoing, please so indicate your agreement by signing in the place provided below, at which time this letter shall become a binding contract.

SUNRISE SECURITIES CORP.
By Its Authorized Signatory:

By:
Amnon Mandelbaum
Managing Director

Accepted and Agreed:
ESSENTIAL REALITY, INC.
By Its Authorized Signatory:

By:
Name:
Title:

6

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


[SUNRISE SECURITIES CORP. LOGO]

MEMBER NASD/SIPC

SCHEDULE A
INDEMNIFICATION PROVISIONS

In connection with the engagement of SUNRISE SECURITIES CORP. (`Sunrise") by ESSENTIAL REALITY, INC. (the "Company") pursuant to a letter agreement dated December __, 2003 between the Company and Sunrise as it may be amended from time to time (the "Letter Agreement"), the Company, hereby agrees as follows:

1. In connection with or arising out of or relating to the engagement of Sunrise under the Letter Agreement, or any actions taken or omitted, services performed or matters contemplated by or in connection with the Letter Agreement, the Company agrees to reimburse Sunrise, its affiliates and their respective directors, officers, employees, agents and controlling persons (each an "Indemnified Party") promptly upon demand for actual, out-of-pocket expenses (including reasonable fees and expenses for legal counsel) as they are incurred in connection with the investigation of, preparation for or defense of any pending or threatened claim, or any litigation, proceeding or other action in respect thereof (collectively, a "Claim"). The Company also agrees (in connection with the foregoing) to indemnify and hold harmless each Indemnified Party from and against any and all out-of-pocket losses, claims, damages and liabilities, joint or several, to which any Indemnified Party may become subject, including any amount paid in settlement of any litigation or other action (commenced or threatened) to which the Company shall have consented in writing (such consent not to be unreasonably withheld), whether or not any Indemnified Party is a party and whether or not liability resulted; provided, however, that the Company shall not be liable pursuant to this sentence in respect of any loss, claim, damage or liability to the extent that a court or other agency having competent jurisdiction shall have determined by final judgement (not subject to further appeal) that such loss, claim, damage or liability was incurred solely as a direct result of the willful misconduct or gross negligence of such Indemnified Party.

2. An Indemnified Party shall have the right to retain separate legal counsel of its own choice to conduct the defense and all related matters in connection with any Claim. The Company shall pay the reasonable fees and expenses of such legal counsel, and such counsel shall to the fullest extent, consistent with its professional responsibilities, cooperate with the Company and any legal counsel designated by the Company.

3. The Company will not, without the prior written consent of each Indemnified Party settle, compromise or consent to the entry of any judgement in any pending or threatened Claim in respect of which indemnification may be reasonably sought hereunder (whether or not any Indemnified Person is an actual or potential party to such Claim), unless such settlement, compromise or consent includes an unconditional, irrevocable release of each Indemnified Person against whom such Claim may be brought hereunder from any and all liability arising out of such Claim.

4. In the event the indemnity provided for in paragraphs 1 and 2 hereof is unavailable or insufficient to hold any Indemnified Party harmless, then the Company shall contribute to amounts paid or payable by an Indemnified Party in respect of such Indemnified Party's losses, claims, damages and liabilities as to which the indemnity provided for in paragraphs 1 and 2 hereof is unavailable or insufficient (i) in such portion as appropriately reflects the relative benefits received by the Company, on the one hand, and the Indemnified Party, on the other hand, in connection with the matters as to which losses, claims, damages or liabilities relate, or (ii) if the allocation provided by (i) above is not permitted by applicable law, in such proportion as appropriately reflects not only the relative benefits referred to in clause (i) but also the relative fault of the Company, on the one hand, and the Indemnified Parties, on the other hand, as well as any other equitable considerations. The amounts paid or payable by a party in respect of losses, claims, damages and liabilities referred to above shall be deemed to include any reasonable legal or other out-of-pocket fees and expenses incurred in defending any litigation, proceeding or other action or claim. Notwithstanding the provisions hereof, Sunrise's share of the liability

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


hereunder shall not be in excess of the amount of fees actually received by Sunrise under the Letter Agreement (excluding any amounts received as reimbursement of expenses by Sunrise).

5. It is understood and agreed that, in connection with Sunrise's engagement by the Company under the Letter Agreement, Sunrise may also be engaged to act for the Company in one or more additional capacities, and that the terms of any such additional engagement may be embodied in one or more separate written agreements. These Indemnification Provisions shall apply to the engagement under the Letter Agreement and to any such additional engagement and any modification of such additional engagement; provided, however, that in the event that the Company engages Sunrise to act as a dealer manager in an exchange or tender offer or as an underwriter in connection with the issuance of securities by the Company or to furnish an opinion letter, such further engagement may be subject to separate indemnification and contribution provisions as may be mutually agreed upon.

6. These Indemnification Provisions shall remain in full force and effect in connection with the transaction contemplated by the Letter Agreement whether or not consummated, and shall survive the expiration of the period of the Letter Agreement, and shall be in addition to any liability that the Company might otherwise have to any Indemnified Party under the Letter Agreement or otherwise.

7. Each party hereto consents to personal jurisdiction and service of process and venue in any court in the State of New York in which any claim for indemnity is brought by any Indemnified Person.

8. These Indemnification Provisions may be executed in any number of counterparts, each of which shall be deemed an original but all of which when taken together shall constitute one and the same instrument. These Indemnification Provisions may be delivered by facsimile, and facsimile signatures shall be treated as original signatures for all applicable purposes.

SUNRISE SECURITIES CORP.
By Its Authorized Signatory:

By:
Amnon Mandelbaum
Managing Director

ESSENTIAL REALITY, INC.
By Its Authorized Signatory:

By:
Name:
Title:

2

Sunrise Securities Corp.
641 Lexington Ave., 25th Floor, New York, NY 10022


EXHIBIT 31.1

CERTIFICATIONS

I, John Gentile, certify that:

1. I have reviewed this annual report on Form 10-KSB of Essential Reality, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the small business issuer as of, and for, the periods presented in this report;

4. The small business issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)) and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the small business issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Evaluated the effectiveness of the small business issuer's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the small business issuer's internal control over financial reporting that occurred during the small business issuer's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the small business issuer's internal control over financial reporting; and

5. The small business issuer's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the small business issuer's auditors and the audit committee of the small business issuer's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the small business issuer's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer's internal control over financial reporting.

Date: June 29, 2004

                                        /s/ John Gentile
                                        --------------------------------
                                        John Gentile
                                        Principal Executive Officer


EXHIBIT 31.2

CERTIFICATIONS

I, George A. Mellides, certify that:

1. I have reviewed this annual report on Form 10-KSB of Essential Reality, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the small business issuer as of, and for, the periods presented in this report;

4. The small business issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)) and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the small business issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Evaluated the effectiveness of the small business issuer's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the small business issuer's internal control over financial reporting that occurred during the small business issuer's most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the small business issuer's internal control over financial reporting; and

5. The small business issuer's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the small business issuer's auditors and the audit committee of the small business issuer's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the small business issuer's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer's internal control over financial reporting.

Date: June 29, 2004

                                        /s/ George A. Mellides
                                        --------------------------------
                                        George A. Mellides
                                        Principal Financial Officer


EXHIBIT 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. SS.1350)

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C.ss.1350), the undersigned, John Gentile, Interim President, Chief Operating Officer and principal executive officer of Essential Reality, Inc. a Nevada corporation (the "Company"), does hereby certify, to his knowledge, that: The Annual Report on Form 10-KSB for the year ended December 31, 2003 of the Company (the "Report") fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

                              /s/ John Gentile
                              --------------------------------------
                              John Gentile,  Interim  President,
                              Chief Operating  Officer and Director
                              (principal executive officer)

June 29, 2004


EXHIBIT 32.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 (18 U.S.C. SS.1350)

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. ss.1350), the undersigned, George Mellides, Acting Chief Financial Officer of Essential Reality, Inc. a Nevada corporation (the "Company"), does hereby certify, to his knowledge, that: The Annual Report on Form 10-KSB for the year ended December 31, 2003 of the Company (the "Report") fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

                                                /s/ George Mellides
                                                ------------------------------
                                                George Mellides
                                                Acting Chief Financial Officer

June 29, 2004