<PAGE>


  As filed with the Securities and Exchange Commission on August  , 1999
                                                      Registration No. 333-80141
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                  ----------

                            AMENDMENT NO. 3 TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                                     Under
                           THE SECURITIES ACT OF 1933

                                  ----------
                                 DSL.net, Inc.
             (Exact name of registrant as specified in its charter)

                                  ----------
         Delaware                     4813                   06-1510312
     (State or other      (Primary Standard Industrial    (I.R.S. Employer
       jurisdiction       Classification Code Number)  Identification Number)
   of incorporation or
      organization)

                                  ----------
                                 DSL.net, Inc.
                              545 Long Wharf Drive
                              New Haven, CT 06511
                                 (203) 772-1000
  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)

                                  ----------
              David Struwas, President and Chief Executive Officer
                                 DSL.net, Inc.
                              545 Long Wharf Drive
                              New Haven, CT 06511
                                 (203) 772-1000
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

                                  ----------
                                   Copies to:

  Mark H. Burnett, Esq.      Stephen Zamansky, Esq.   Ellen B. Corenswet, Esq.
     Testa, Hurwitz &            DSL.net, Inc.          Babak Yaghmaie, Esq.
      Thibeault, LLP          545 Long Wharf Drive       Brobeck, Phleger &
     125 High Street      New Haven, Connecticut 06511      Harrison LLP
  Boston, Massachusetts          (203) 772-1000      1633 Broadway, 47th Floor
          02110                                       New York, New York 10019
      (617) 248-7000                                       (212) 581-1600

                                  ----------
   Approximate date of commencement of proposed sale to the public: As soon as
practicable after this registration statement becomes effective.

                                  ----------

   If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [_]

   If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [_]

   If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]

   If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]

   If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. [X]

                                  ----------

   The registrant hereby amends this registration statement on such date or
dates as may be necessary to delay its effective date until the registrant
shall file a further amendment which specifically states that this registration
statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the registration statement shall become
effective on such date as the Securities and Exchange Commission, acting
pursuant to said Section 8(a), may determine.

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>

++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+We will amend and complete the information in this prospectus. Although we    +
+are permitted by U.S. federal securities laws to offer these securities using +
+this prospectus, we may not sell them or accept your offer to buy them until  +
+the documentation filed with the SEC relating to these securities has been    +
+declared effective by the SEC. This prospectus is not an offer to sell these  +
+securities or our solicitation of your offer to buy these securities in any   +
+jurisdiction where that would not be permitted or legal.                      +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++

                  SUBJECT TO COMPLETION -- August  , 1999

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

Prospectus
August  , 1999


                                9,600,000 Shares

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

    DSL.net, Inc.:                     The Offering:


    .  We provide high-                .  We are offering
       speed data                         9,600,000 shares
       communications                     of our common
       services and                       stock.
       Internet access
       using digital                   .  Staples, Inc. has
       subscriber line                    indicated an
       technology to                      interest in
       small and medium                   purchasing the
       sized businesses                   lesser of
       in select second                   $5,000,000 of
       and third tier                     common stock or 5%
       cities.                            of the shares sold
                                          in this offering
    Proposed Symbol &                     directly from us
    Market:                               at the initial
                                          public offering
     .  DSLN                              price in
                                          connection with
     .  Nasdaq National Market            this offering,
                                          although it is not
                                          bound to do so.

                                       .  The underwriters
                                          have an option to
                                          purchase up to an
                                          additional
                                          1,371,818 shares
                                          to cover over-
                                          allotments.

                                       .  This is the
                                          initial public
                                          offering of our
                                          common stock. We
                                          anticipate that
                                          the initial public
                                          offering price
                                          will be between
                                          $10.00 and $12.00
                                          per share.

                                       .  Closing: September  , 1999.

<TABLE>
<CAPTION>
    ----------------------------------------
                             Per Share Total
    ----------------------------------------
     <S>                     <C>       <C>
     Public offering price:    $       $

     Underwriting fees:

     Proceeds to DSL.net:

    ----------------------------------------
</TABLE>

    This investment involves risk. See "Risk
    Factors" beginning on page 9.

--------------------------------------------------------------------------------
Neither the SEC nor any state securities commission has determined whether this
prospectus is truthful or complete. Nor have they made, nor will they make, any
determination as to whether anyone should buy these securities. Any
representation to the contrary is a criminal offense.

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

Donaldson, Lufkin & Jenrette
                    Deutsche Banc Alex. Brown
                                                 Lehman Brothers
                                                                  DLJdirect Inc.
<PAGE>

[Map of United States highlighting the states in which DSL.net is certified
to provide high-speed access and communications services as of August 27, 1999
and where it expects to be certified by December 31, 1999.  In addition, the map
indicates those cities where DSL.net is currently or expects to offer service
by year end 1999 and those cities where DSL.net expects to offer service by
March 31, 2000.]

<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                      Page
<S>                                   <C>
Prospectus Summary..................    4
Risk Factors........................    9
Special Note Regarding Forward-
 looking Statements and Certain
 Other Information..................   20
Use of Proceeds.....................   21
Dividend Policy.....................   21
Capitalization......................   22
Dilution............................   23
Selected Financial and Other Data...   25
Management's Discussion and Analysis
 of Financial Condition and Results
 of Operations......................   27
</TABLE>
<TABLE>
<CAPTION>
                                   Page
<S>                                <C>
Business.........................   36
Management.......................   54
Certain Transactions.............   60
Principal Stockholders...........   64
Description of Capital Stock.....   67
Shares Eligible for Future Sale..   74
Underwriting.....................   76
Legal Matters....................   79
Experts..........................   79
Additional Information...........   79
Index to Financial Statements....  F-1
</TABLE>


                                       3
<PAGE>

                               PROSPECTUS SUMMARY

   This summary highlights certain important information regarding our business
and this offering. You should read this entire prospectus, including the "Risk
Factors" and the financial statements and all related notes, before deciding to
purchase our common stock. All share information reflects all stock splits
effected prior to the date of this prospectus. Except as otherwise indicated,
the information in this prospectus assumes that:

  .  the underwriters will not exercise their over-allotment option; and

  .  all outstanding shares of our preferred stock will be converted into
     35,759,798 shares of our common stock.

                                    DSL.net

   Our Business

   We provide high-speed data communications and Internet access services using
digital subscriber line, or DSL, technology to small and medium sized
businesses. We target select second and third tier cities, generally with
populations of less than 900,000. Our networks enable data transport over
existing copper telephone lines at speeds of up to 1.5 megabits per second. Our
services, marketed under the NETgain brand name, offer customers high-speed
digital connections at prices that are attractive compared to the cost and
performance of alternative data communications services.

   We offer our customers a single point of contact for a complete business
solution that includes all of the necessary equipment and services for high-
speed data communications. We currently provide service or have installed
equipment in 34 cities. We intend to continue our network expansion into a
total of more than 90 cities, the majority of which will be in the eastern half
of the United States, by year end. Our primary services include Internet
access, e-mail and hosting our customers' Web sites and we also support
networks that interconnect our customers' offices or connect our customers with
their suppliers. Key elements of our services include:

  .  high-speed digital connections at prices that are attractive compared to
     the cost and performance of alternative data communications services;

  .  connections that allow for data transmission to and from the customer at
     the same high- speed, known as symmetric connections;

  .  connections that allow customers to access the Internet continuously
     without having to dial into the network for each use;

  .  a network designed to reduce the possibility of unauthorized access and
     to permit the secure transmission of sensitive information and
     applications; and

  .  high quality customer support 24 hours a day, seven days a week, with
     continuous network and customer connections monitoring.

                                       4
<PAGE>


   Our Strategy

   Our objective is to become the leading provider of DSL-based services to
small and medium sized businesses in second and third tier cities throughout
the United States. Several DSL service providers have taken advantage of the
opportunity created by the rapidly growing data communications industry by
providing DSL-based services in large metropolitan areas. However, second and
third tier cities remain a significant underserved market. Key elements of our
strategy are to:

  .  be the first DSL-based service provider in select second and third tier
     cities throughout the United States;

  .  utilize our rapid deployment model and leverage our centralized network
     management to implement our rollout plan quickly and cost effectively;

  .  establish relationships in each local market with select local and
     regional integrators of computer networks and systems and consultants
     who can help market our services and provide us with customer referrals;

  .  develop direct relationships with customers in order to better
     understand and serve their needs; and

  .  leverage our systems and network design to capitalize on the cost
     efficiencies of DSL technology.

   Another key component of our strategy is to develop relationships with
companies that provide complementary products and services or that can assist
us in attracting our target customers. In July 1999, we entered into separate
strategic arrangements with Staples, Inc. and Microsoft Corporation. As part of
our strategic relationships, Microsoft and Staples invested $15 million and
$3.5 million, respectively. Staples has also indicated its interest in
purchasing the lesser of $5 million of common stock or 5% of the shares sold in
this offering directly from us at the initial public offering price in
connection with this offering, although it is not bound to do so. The Staples
marketing agreement designates us as their exclusive supplier of the types of
DSL services we provide in each of our markets. Our services will be co-branded
and made available to Staples customers through their stores, catalogs, direct
sales force and Web site. In our Microsoft arrangement, we will jointly market
a co-branded version of the Microsoft Network (MSN) service to our customers
and Microsoft intends to use its existing channels and sales force to augment
our own marketing efforts.

   Our History

   We were incorporated in Delaware on March 3, 1998. Our principal executive
offices are located at 545 Long Wharf Drive, New Haven, Connecticut 06511, and
our telephone number is (203) 772-1000. We maintain a corporate Web site at
www.dsl.net. The contents of our website are not part of this prospectus.

   We own a federal supplemental registration and claim rights in the name
DSL.NET. This prospectus also refers to trade names and trademarks of other
companies.


                                       5
<PAGE>

                                  The Offering

Common stock offered........  9,600,000 shares

Common stock to be
 outstanding after the
 offering...................  59,639,561 shares

Use of proceeds.............  To continue building our network and for working
                              capital and other general corporate purposes. We
                              may also use a portion of the proceeds to acquire
                              complementary businesses.

Proposed Nasdaq National
 Market symbol..............  DSLN

   The shares of common stock to be outstanding after the offering exclude, as
of July 31, 1999:

  .  12,364,200 shares of common stock reserved for issuance under our stock
     option plan, of which 5,265,350 shares with a weighted average exercise
     price of $0.72 per share were subject to outstanding options;

  .  300,000 shares of common stock reserved for issuance under our employee
     stock purchase plan; and

  .  194,556 shares of common stock issuable upon exercise of outstanding
     warrants with a weighted average exercise price of $0.68 per share.

   Staples has indicated an interest in purchasing the lesser of $5,000,000 of
common stock or 5% of the shares sold in this offering directly from us at the
initial public offering price in connection with this offering, although it is
not bound to do so.

                                       6
<PAGE>

                             Summary Financial Data

   You should read the following summary financial data together with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and our financial statements and the related notes included
elsewhere in this prospectus. We were incorporated on March 3, 1998 and
commenced operations on March 28, 1998.

   As reflected in the pro forma as adjusted information, the Company's
redeemable, convertible preferred stock, included in the Balance Sheet Data
below, will convert into 35,759,798 shares of common stock upon completion of
the offering. Prior to the offering, the redeemable, convertible preferred
stock is only redeemable upon certain acquisitions, mergers or consolidations.


   The pro forma balance sheet information below reflects each of the following
items, all of which occurred after June 30, 1999:

  .  the issuance of 939,086 shares of Series E preferred stock for net
     proceeds of approximately $18,468,000; and

  .  the repayment of a note receivable from one of our officers of
     approximately $1,000,000 on July 16, 1999.

   The pro forma as adjusted information adjusts the pro forma information to
give effect to the conversion of all outstanding preferred stock into common
stock and the sale of 9,600,000 shares of common stock offered by us at an
assumed initial public offering price of $11.00 per share, after deducting
estimated underwriting discounts and commissions and offering expenses. See
"Use of Proceeds."

<TABLE>
<CAPTION>
                                                      Period
                                                  from Inception
                           Period from Inception  (March 3, 1998)
                          (March 3, 1998) through     through     Six Months Ended
                             December 31, 1998     June 30, 1998   June 30, 1999
<S>                       <C>                     <C>             <C>
Statement of Operations
 Data:
Total revenue...........        $    31,533           $ 3,489       $    184,173
Operating loss..........         (2,785,026)           (2,509)        (6,704,862)
Net loss................         (2,789,637)           (2,741)        (6,497,247)
Net loss per common
 share..................        $     (0.55)          $ (0.00)      $      (2.02)
Pro forma net loss per
 common share...........              (0.55)            (0.00)             (0.24)
Other Data:
EBITDA..................        $(2,779,282)          $(2,509)      $ (5,603,935)
Capital expenditures....            290,082             4,847          6,133,618
Cash Flow Data:
Used in operating activ-
 ities..................        $  (153,505)          $(1,427)      $ (2,766,896)
Used in investing activ-
 ities..................           (290,082)           (4,847)       (11,661,709)
Provided by financing
 activities.............            483,066            49,133         44,859,829
</TABLE>

<TABLE>
<CAPTION>
                                                   June 30, 1999
                                       ----------------------------------------
                                                                    Pro Forma
                                          Actual      Pro Forma    As Adjusted
<S>                                    <C>           <C>           <C>
Balance Sheet Data:
Cash, cash equivalents and marketable
 securities..........................  $ 35,998,794  $ 55,466,699  $152,974,699
Total assets.........................    43,575,321    63,043,226   160,551,226
Long-term obligations (including cur-
 rent portion).......................     1,725,090     1,725,090     1,725,090
Redeemable convertible preferred
 stock...............................    56,564,972    75,032,966            --
Total stockholders' equity ..........   (17,081,973)  (16,082,062)  156,458,904
</TABLE>

                                       7
<PAGE>


   EBITDA, shown above under "Other Data," consists of net loss excluding net
interest, taxes, depreciation of capital assets and amortization of deferred
compensation expense. Other companies, however, may calculate it differently
from us. We have provided EBITDA because it is a measure of financial
performance commonly used for comparing companies in the telecommunications
industry in terms of operating performance, leverage, and ability to incur and
service debt. EBITDA is not a measure determined under generally accepted
accounting principles. EBITDA should not be considered in isolation from, and
you should not construe it as a substitute for:

  .  operating loss as an indicator of our operating performance,

  .  cash flows from operating activities as a measure of liquidity,

  .  other consolidated statement of operations or cash flows data presented
     in accordance with generally accepted accounting principles,

  .  or as a measure of profitability or liquidity.

                                       8
<PAGE>

                                  RISK FACTORS

   You should consider carefully the following risks, together with all other
information included in this prospectus before you decide to buy our common
stock. Please keep these risks in mind when reading this prospectus, including
any forward-looking statements appearing in this prospectus. If any of the
following risks actually occurs, our business, financial condition or results
of operations would likely suffer materially. As a result, the trading price of
our common stock may decline, and you could lose all or part of the money you
paid to buy our common stock.

Risks relating to our business

 Our extremely limited operating history makes it difficult to evaluate our
business and prospects

   We commenced operations in March 1998 and only recently began to market and
sell our services. We began offering commercial service in Stamford,
Connecticut in May 1998. Accordingly, you have limited information about our
company with which to evaluate our business, strategies and performance and an
investment in our common stock.

 Because the high-speed data communications industry is new and rapidly
evolving, we cannot predict its future growth or ultimate size

   The high-speed data communications industry is in the early stages of
development and is subject to rapid and significant technological change. Since
this industry is new and because the technologies available for high-speed data
communications services are rapidly evolving, we cannot accurately predict the
rate at which the market for our services will grow, if at all, or whether
emerging technologies will render our services less competitive or obsolete. If
the market for our services fails to develop or grows more slowly than
anticipated, our business, prospects, financial condition and results of
operations could be materially adversely affected. Many providers of high-speed
data communication services are testing products from numerous suppliers for
various applications, and these suppliers have not broadly adopted an industry
standard. In addition, certain industry groups are in the process of trying to
establish standards which could limit the types of technologies we could use.
Certain critical issues concerning commercial use of DSL technology for
Internet access, including security, reliability, ease and cost of access and
quality of service, remain unresolved and may impact the growth of these
services.

 We have incurred losses and have experienced negative operating cash flow to
date and expect our losses and negative operating cash flow to continue and to
increase

   We have incurred significant losses and experienced negative operating cash
flow for each month since our formation. We expect to continue to incur
significant losses and negative operating cash flow for the foreseeable future.
If our revenue does not grow as expected or capital and operating expenditures
exceed our plans, our business, prospects, financial condition and results of
operations will be materially adversely affected. As of June 30, 1999, we had
an accumulated deficit of approximately $11,689,000. We cannot be certain if or
when we will be profitable or if or when we will generate positive operating
cash flow. We expect our operating expenses to increase significantly as we
expand our business. In addition, we expect to make significant additional
capital

                                       9
<PAGE>

expenditures during the remainder of 1999 and in subsequent years. We also
expect to substantially increase our operating expenditures, particularly
network and operations and sales and marketing expenditures, as we implement
our business plan. However, our revenue may not increase despite this
increased spending.

 Our business model is unproven, and may not be successful

   We do not know whether our business model and strategy will be successful.
If the assumptions underlying our business model are not valid or we are unable
to implement our business plan, achieve the predicted level of market
penetration or obtain the desired level of pricing of our services for
sustained periods, our business, prospects, financial condition and results of
operations could be materially adversely affected. We have adopted a different
strategy than other DSL providers. We focus on selling directly to small and
medium sized businesses in second and third tier cities. In contrast, other DSL
providers sell services primarily to Internet service providers and others who,
in turn, resell these services to end users through their sales forces. In
addition, many other DSL providers are currently focused primarily on offering
their services in large metropolitan areas. Certain of our target markets are
within the larger metropolitan areas where other DSL providers are focused on
providing service. Our unproven business model makes it difficult to predict
the extent to which our services will achieve market acceptance. To be
successful, we must deploy our network in a significant number of our selected
markets and convince our target customers to utilize our service. We currently
provide service or have installed equipment in only 34 cities. It is possible
that we may never be able to deploy our network as planned, achieve significant
market acceptance, favorable operating results or profitability.

 Our failure to achieve or sustain market acceptance at desired pricing levels
could impair our ability to achieve profitability or positive cash flow

   Prices for digital communication services have fallen historically, a trend
we expect will continue. Accordingly, we cannot predict to what extent we may
need to reduce our prices to remain competitive or whether we will be able to
sustain future pricing levels as our competitors introduce competing services
or similar services at lower prices. Our failure to achieve or sustain market
acceptance at desired pricing levels could impair our ability to achieve
profitability or positive cash flow, which would have a material adverse effect
on our business, prospects, financial condition and results of operations.

 If we fail to recruit qualified personnel in a timely manner and retain our
employees, we will not be able to execute our business plan

   To meet our business plan, we need to hire a substantial number of qualified
personnel, particularly sales and marketing personnel. If we are unable to
recruit qualified personnel in a timely manner or to retain our employees, we
will not be able to execute our business plan. Our industry is characterized by
intense competition for, and aggressive recruiting of, skilled personnel, as
well as a high level of employee mobility. Many of our future employees must be
recruited to work locally in the new markets where we intend to establish a
presence. The combination of our local sales and marketing strategy and the
competitive nature of our industry may make it difficult to hire qualified
personnel on a timely basis and to retain our employees.

                                       10
<PAGE>

 Our management team has little experience working together, and the loss of
key personnel could adversely affect our business

   We depend on a small number of executive officers and other members of
senior management to work effectively as a team, to execute our business
strategy and business plan, and to manage employees who will be located
throughout the United States. The loss of key managers or their failure to work
effectively as a team could have a material adverse effect on our business and
prospects. We do not have employment agreements with any of our executive
officers, so any of these individuals may terminate his employment at any time.

 Our failure to establish the necessary infrastructure to support our business
and to manage our growth could strain our resources and adversely affect our
business and financial performance

   Our business plan anticipates that we will service in a significant number
of new cities and add a significant number of new employees in geographically-
dispersed areas. This rapid growth will continue to place a significant strain
on our management, financial controls, operations, personnel and other
resources. Our failure to manage our rapid growth could have a material adverse
effect on our ability to integrate expanding operations, the quality of our
services and our ability to recruit, manage and retain key personnel. If we do
not institute adequate financial and reporting systems, managerial controls,
and procedures to manage and operate from multiple geographically-dispersed
locations, our operations will be materially and adversely affected. We are
currently implementing operations support systems to help manage customer
service, bill customers, process customer orders and coordinate with vendors
and contractors. Implementation of each of these systems, which we expect to be
substantially completed by the end of 1999, and subsequent enhancements and
integration of these systems, could be delayed or, when implemented, could
cause disruptions in service or billing. In addition, we have recently
implemented a new financial and reporting system which will interact with our
operations support systems. To manage our growth effectively, we must
successfully implement these systems on a timely basis, and continually expand
and upgrade these systems as our operations expand.

 Disappointing quarterly revenue or operating results could cause the price of
our common stock to fall

   Our quarterly revenue and operating results are difficult to predict and may
fluctuate significantly from quarter to quarter. If our quarterly revenue or
operating results fall below the expectations of investors or security
analysts, the price of our common stock could fall substantially. Our quarterly
revenue and operating results may fluctuate as a result of a variety of
factors, many of which are outside our control, including:

  .  amount and timing of expenditures relating to the rollout of our
     infrastructure and services;

  .  ability to obtain and the timing of necessary regulatory approvals;

  .  rate at which we are able to attract customers within our target markets
     and our ability to retain these customers at sufficient aggregate
     revenue levels;

  .  ability to deploy our network on a timely basis;

  .  availability of financing to continue our expansion;

                                       11
<PAGE>

  .  technical difficulties or network downtime;

  .  availability of space in traditional telephone companies' central
     offices and timing of the installation of our equipment in those spaces;
     and

  .  introduction of new services or technologies by our competitors and
     resulting pressures on the pricing of our service.

 The failure of our customers to pay their bills on a timely basis could
adversely affect our cash flow

   Our target customers consist of small and medium sized businesses. We
anticipate having to bill and collect numerous relatively small customer
accounts. We may experience difficulty in collecting amounts due on a timely
basis. Our failure to collect accounts receivable owed to us by our customers
on a timely basis could have a material adverse effect on our business,
financial condition and cash flow.

 Our failure to develop and maintain good relationships with marketing partners
in a local service market could adversely affect our ability to obtain and
retain customers in that market

   In addition to marketing through our direct sales force, we rely on
relationships with local marketing partners, such as integrators of computer
systems and networks and consultants. These partners recommend our services to
their clients, provide us with referrals and help us build a local presence in
each market. We may not be able to identify, and maintain good relationships
with, quality marketing partners or assure you that they will recommend our
services rather than our competitors' services to their customers. Our failure
to identify, and maintain good relationships with, quality marketing partners
could have a material adverse effect on our ability to obtain and retain
customers in a market and, as a result, our business would suffer.

 Our success depends on negotiating and entering into interconnection
agreements with traditional telephone companies

   We must enter into and renew interconnection agreements with traditional
telephone companies in each of our target markets in order to provide service
in that market. These agreements govern, among other things, the price and
other terms regarding our location of equipment in the telephone companies'
central offices and our lease of copper telephone lines that connect those
central offices to our customers. To date, we have entered into agreements with
Ameritech, Bell Atlantic, BellSouth, GTE, SBC Communications and US West, which
govern our relationships in 43 states and the District of Columbia. Delays in
obtaining interconnection agreements would delay our entrance into target
markets and could have a material adverse effect on our business and prospects.
Our interconnection agreements have limited terms of one to two years and we
cannot assure you that new agreements will be negotiated or that existing
agreements will be extended on terms favorable to us. Interconnection
agreements must be approved by state regulators and are also subject to
oversight by the FCC and the courts. These governmental authorities may modify
the terms or prices of our interconnection agreements in ways that could
adversely affect our ability to deliver service and our business and results of
operations.

                                       12
<PAGE>


 Failure to negotiate interconnection agreements with the traditional local
telephone companies could lead to costly and lengthy arbitration which may not
be resolved in our favor

   Under federal law, traditional telephone companies have an obligation to
negotiate with us in good faith to enter into interconnection agreements. If no
agreement can be reached, either side may petition the applicable state
telecommunications regulators to arbitrate remaining disagreements. Arbitration
is a costly and lengthy process that could delay our entry into markets and
could harm our ability to compete. Interconnection agreements resulting from
arbitration must be approved by state regulators We cannot assure you that a
state regulatory authority would resolve disputes in our favor. Currently, FCC
rules governing pricing standards for access to the networks of the traditional
telephone companies are currently being challenged in federal court.

 Failure to obtain space for our DSL equipment in the local telephone
companies' central offices in our target markets could adversely affect our
business

   Our strategy requires us to obtain space for our DSL equipment in those
central offices of the traditional telephone companies that already serve a
large number of our target customers. Failure to obtain required space to
locate our equipment on a timely basis could have a material adverse effect on
our business. In addition to negotiating and entering into interconnection
agreements with traditional telephone companies, we must negotiate and enter
into collocation agreements for each central office in which we locate
equipment. We may not be able to secure collocation space in the central
offices of our choice on a timely basis. We expect that central office space
will become increasingly scarce as demand increases. In addition, the terms of
our collocation agreements are one to two years and are subject to certain
renegotiation, renewal and termination provisions.

 Our success depends on traditional telephone companies providing acceptable
transmission facilities and copper telephone lines

   We interconnect with and use the networks of traditional telephone companies
to provide our services to our customers. We cannot assure you that these
networks will be able to meet the telecommunications needs of our customers or
maintain our service standards. We also depend on the traditional telephone
companies to provide and maintain their transmission facilities and the copper
telephone lines between our network and our customers' premises. Our dependence
on traditional telephone companies could cause delays in establishing our
network and providing our services. Any such delays could have a material
adverse effect on our business. We lease copper telephone lines running from
the central office of the traditional telephone companies to each customer's
location. In many cases, the copper telephone lines must be specially
conditioned by the telephone company to carry digital signals. We may not be
able to lease a sufficient number of acceptable telephone lines on acceptable
terms, if at all. Traditional telephone companies often rely on unionized labor
and labor-related issues have in the past, and may in the future, adversely
affect the incumbent carriers' provision of services.

 We compete with the traditional local telephone companies on whom we depend

   Many of the traditional local telephone companies, including those created
by AT&T's divestiture of its local telephone service business, are conducting
technical or market trials or have begun deploying DSL-based services. In
addition, these companies also currently offer high-speed

                                       13
<PAGE>


data communications services that use other technologies. Consequently, these
companies have certain incentives to delay:

  .  our entry into, and renewals of, interconnection agreements with them,

  .  our access to their central offices to install our equipment and provide
     our services,

  .  providing acceptable transmission facilities and copper telephone lines,
     and

  .  our introduction and expansion of our services.

Any such delays would negatively impact our ability to implement our business
plan and harm our competitive position, business and prospects.

 We depend on long distance carriers to connect our network

   Data is transmitted across our network via transmission facilities that we
lease from a long distance carrier. Failure of the carrier to provide service
or to provide quality service may interrupt the use of our services by our
customers. Currently, we have an agreement with MCI WorldCom to provide this
service. Recently, the service provided by MCI WorldCom was interrupted for
several days by a failure of their communications network. We cannot be sure
that the MCI service will not be interrupted in the future. Prior to this
failure, we had initiated a process to evaluate additional long distance
carriers to provide this service but there can be no assurance that we will be
able to negotiate an agreement on acceptable terms with any other long distance
carriers or that the service provided by these carriers will not be
interrupted.

 Our success depends on contractors who install the equipment and wiring
necessary to utilize our service in the central offices of traditional
telephone companies and at our customers' premises

   We primarily utilize contractors to install necessary equipment and wiring
in the central offices of traditional telephone companies and at our customers'
premises. These installations must be completed on a timely basis and in a
cost-efficient manner. Failure to retain experienced contractors to install the
equipment and wiring or failure to complete these installations on a timely,
cost-efficient basis could materially delay our growth or damage our
reputation, our business and prospects and results of operations. If we are
unable to retain contractors to provide these services, we will have to
complete these installations ourselves, probably at a greater cost and with
delay. We may be required to utilize numerous contractors as we expand our
operations, which may divert management attention and result in delays in
installations, increased costs and lower quality.

 Intense competition in the high-speed data communication services market may
negatively affect the number of our customers and the pricing of our services

   The high-speed data communication services market is intensely competitive.
If we are unable to compete effectively, our business, prospects, financial
condition and results of operations would be adversely affected. We expect the
level of competition to intensify in the future, due, in part, to increasing
consolidation in our industry. Our competitors use various high speed
communications technologies for local access connections such as integrated
services digital network, or ISDN, frame relay, T1, DSL services and wireless,
satellite-based and cable networks. We expect significant competition from:

  .  Other providers of DSL-based services like us, including Covad, Network
     Access Solutions, NorthPoint and Rhythms NetConnections;

                                       14
<PAGE>

  .  Internet service providers, such as America Online, Concentric Network
     and Flashcom, which have begun to develop high-speed access capabilities
     to leverage their existing products and services.

  .  Traditional local telephone companies, including the traditional
     telephone companies created by AT&T's divestiture of its local telephone
     service business, some of which have begun deploying DSL-based services
     and which provide other high-speed data communications services;

  .  National long distance carriers, such as AT&T and MCI WorldCom, which
     are beginning to offer competitive DSL-based services;

  .  Cable modem service providers, such as At Home, which are offering high-
     speed Internet access over cable networks and have positioned themselves
     to do the same for businesses;

  .  Providers utilizing alternative technologies, such as wireless and
     satellite-based data service providers.

   Many of our current and potential competitors have longer operating
histories, greater brand name recognition, larger customer bases and
substantially greater financial, technical, marketing, management, service
support and other resources than we do. Therefore, they may be able to respond
more quickly than we can to new or changing opportunities, technologies,
standards or customer requirements. See "Business --Competition."

 We may not be able to continue to grow our business if we do not obtain
significant additional funds on acceptable terms by 2001

   The actual amount and timing of our future capital requirements will depend
on the demand for our services and regulatory, technological and competitive
developments which could differ materially from our estimates. We may not be
able to raise sufficient debt or equity capital on terms that we consider
acceptable, if at all. If we are unable to obtain adequate funds on acceptable
terms, our ability to deploy and operate our network, fund our expansion or
respond to competitive pressures would be significantly impaired.

 We may incur significant amounts of debt in the future to implement our
business plan and, if incurred, this indebtedness will create greater financial
and operating risk and limit our flexibility

   We intend to seek additional debt financing in the future. We are not
generating sufficient revenue or operating cash flow to fund our operations or
to repay existing or expected debt. We may not be able to repay our current
debt or any future debt. In addition, the terms of any future debt would likely
contain additional restrictive covenants that would limit our ability to incur
additional indebtedness and place other operating restrictions on our business.
If we incur additional debt, we will be required to devote increased amounts of
our cash flow to service indebtedness. This could require us to modify, delay
or abandon the capital expenditures and other investments necessary to
implement our business plan.

 We may be subject to risks associated with future acquisitions

   We may acquire complementary businesses, although we have no definitive
agreements to do so at this time. An acquisition may not produce the revenue,
earnings or business synergies that we

                                       15
<PAGE>

anticipate, and an acquired business might not perform as we expect. If we
pursue any acquisition, our management could spend a significant amount of time
and effort in identifying and completing the acquisition and may be distracted
from the operation of our business. If we complete an acquisition, we would
probably have to devote a significant amount of management resources to
integrating the acquired business with our existing operations, and that
integration may not be successful.

 Our services are subject to federal, state and local regulation and changes in
laws or regulations could adversely affect the way we operate our business

   The facilities we use and the services we offer are subject to varying
degrees of regulation at the federal, state and/or local levels. Changes in
applicable laws or regulations could, among other things, increase our costs,
restrict our access to the central offices of the traditional telephone
companies, or restrict our ability to provide our services. For example, the
1996 Telecommunications Act, which, among other things, requires traditional
telephone companies to unbundle network elements and to allow competitors to
locate their equipment in the telephone companies' central offices, is the
subject of ongoing administrative proceedings at the federal and state levels,
litigation in federal and state courts, and legislation in federal and state
legislatures. We cannot predict the outcome of the various proceedings,
litigation and legislation or whether or to what extent these proceedings,
litigation and legislation may adversely affect our business and operations. In
addition, decisions by the FCC and state telecommunications regulators will
determine some of the terms of our relationships with traditional
telecommunications carriers, including the terms and prices of interconnection
agreements, and access fees and surcharges on gross revenue from interstate and
intrastate services. State telecommunications regulators determine whether and
on what terms we will be authorized to operate as a competitive local exchange
carrier in their state. In addition, local municipalities may require us to
obtain various permits which could increase the cost of services or delay
development of our network. Future federal, state and local regulations and
legislation may be less favorable to us than current regulations and
legislation and may adversely affect our businesses and operations. See
"Business -- Governmental Regulations."

 A recent U.S. Supreme Court decision has raised questions about our ability to
obtain interconnection facilities from the traditional telephone companies
which could hurt our business

   A January 1999 decision by the U.S. Supreme Court could adversely affect our
business because it has raised questions about whether we will be able to
obtain certain interconnection facilities from the traditional telephone
companies that we need in order to provide our services. In that decision, the
Supreme Court invalidated an FCC rule which defines the particular parts of a
traditional telephone company's network that must be provided to competitors
like us, and it sent the matter back to the FCC with instructions to consider
further the question of which parts of a traditional telephone company's
network must be provided to competitors. The FCC recently initiated a
proceeding to develop a new standard for determining which portions of the
telephone companies' network elements must be made available to competitors
like us. The FCC has stated that it plans to issue a new decision on this
matter later this year. This new standard may change the parts of the telephone
companies' networks to which companies like us have access. If this occurs, our
ability to implement our business plan will be adversely affected.


                                       16
<PAGE>


 An FCC proposal to permit the traditional local telephone companies to offer
DSL services through a less-regulated subsidiary could, if adopted, adversely
affect our business plan by altering our relationship with the local telephone
companies upon whose equipment we depend for access to customers

   In August 1998, the FCC proposed that incumbent carriers should be permitted
to create separate affiliates for the provision of DSL services that would
operate under the relaxed regulatory treatment available to competitive DSL
carriers. Under the separate affiliate proposal, traditional local telephone
companies would be required to provide wholesale service to competitor DSL
carriers at the same rates, terms and conditions that it provided to its
separate affiliate. The outcome of this proceeding remains uncertain. Any final
decision in this proceeding that alters our relationship with the traditional
local telephone companies could adversely affect our ability to provide DSL
services at a competitive price.

 Uncertain tax and other surcharges on our services may increase our payment
obligations to federal and state governments

   Telecommunications providers are subject to a variety of federal and state
surcharges and fees on their gross revenues from interstate and intrastate
services. These surcharges and fees may be increased and other surcharges and
fees not currently applicable to our services could be imposed on us. In either
case, the cost of our services would increase and that could have a material
adverse effect on our business, prospects, financial condition and results of
operations.

 A breach of our network security could result in liability to us and deter
customers from using our services

   Our network may be vulnerable to unauthorized access, computer viruses and
other disruptive problems. Any of the foregoing problems could result in
liability to us and deter customers from using our service. Unauthorized access
could jeopardize the security of confidential information stored in the
computer systems of our customers. Eliminating computer viruses and alleviating
other security problems may require interruptions, delays or cessation of
service to our customers, cause us to incur significant costs to remedy the
problem, and divert management attention. We can provide no assurance that the
security measures we have implemented will not be circumvented or that any
failure of these measures will not have a material adverse effect on our
ability to obtain and retain customers. Any of these factors could have a
material adverse effect on our business and prospects.

 Our failure to adequately protect our proprietary rights may adversely affect
our business

   We rely on unpatented trade secrets and know-how to maintain our competitive
position. Our inability to protect these secrets and know-how could have a
material adverse effect on our business and prospects. We protect our
proprietary information by entering into confidentiality agreements with
employees and consultants and potential business partners. These agreements may
be breached or terminated. In addition, third parties, including our
competitors, may assert infringement claims against us. Any such claims, could
result in costly litigation, divert management's attention and resources,
require us to pay damages and/or to enter into license or similar agreements
under which we would be required to pay license fees or royalties.


                                       17
<PAGE>

 Our failure and the failure of third parties to be Year 2000 compliant could
negatively impact our business

   Many currently installed computer systems and software products are coded to
accept only two-digit entries in the date code field. The use of software and
computer systems that are not Year 2000 compliant could result in system
failures or miscalculations and may result in disruptions of operations
including, among other things, a temporary inability to process transactions,
send invoices or engage in normal business activities. We are subject to
potential Year 2000 problems affecting our services and our business systems,
the systems of the traditional local telephone companies and other vendors, and
our customers' systems. Any of these Year 2000 problems could have a material
adverse effect on our business, financial condition and results of operations.
Year 2000 errors or defects may be discovered in our internal software or other
systems and, if such errors or defects are discovered, the costs of making
those systems Year 2000 compliant may be material. Year 2000 errors or defects
in the internal systems maintained by the traditional local telphone companies
and other vendors, could require us to incur significant unanticipated expenses
to remedy any problems or, if possible, replace affected vendors. Furthermore,
Year 2000 problems of our target customers could negatively impact their
decision to buy our services. See "Management's Discussion and Analysis and
Results of Operations--Impact of Year 2000."

Risks relating to ownership of our common stock

 The price of our common stock after this offering may be lower than the price
you pay

   Prior to this offering, there has been no public market for our common
stock. After this offering, an active trading market in our stock might not
develop or continue. If you purchase shares of our common stock in this
offering, you will pay a price that was not established in a competitive
market. Rather, you will pay a price that we negotiated with the
representatives of the underwriters. The price of our common stock that will
prevail in the market after this offering may be higher or lower than the price
you pay.

 Our executive officers, directors and principal stockholders own a significant
percentage of our company and will be able to exercise significant influence
over our company, which could have a material and adverse effect on the market
price of our common stock

   After this offering, our executive officers, directors and principal
stockholders and their affiliates will together control approximately 61.3% of
our outstanding common stock. As a result, these stockholders, if they act
together, will be able to control all matters requiring stockholder approval,
including the election of directors and approval of significant corporate
transactions, and will continue to have significant influence over our affairs.
This concentration of ownership may have the effect of delaying, preventing or
deterring a change in control, could deprive our stockholders of an opportunity
to receive a premium for their common stock as part of a sale and might affect
the market price of our common stock.

 Certain provisions of our charter, by-laws and Delaware law make a takeover
difficult

   Our corporate documents and Delaware law contain provisions that might
enable our management to resist a takeover. These provisions include a
staggered board of directors, limitations

                                       18
<PAGE>

on persons authorized to call a special meeting of stockholders and advance
notice procedures required for stockholders to make nominations of candidates
for election as directors or to bring matters before an annual meeting of
stockholders. These provisions might discourage, delay or prevent a change of
control or a change in our management. These provisions could also discourage
proxy contests and make it more difficult for you and other stockholders to
elect directors and take other corporate actions. The existence of these
provisions could limit the price that investors might be willing to pay in the
future for shares of common stock and could deprive you of an opportunity to
receive a premium for your common stock as part of a sale.

 The market price of our common stock may drop significantly when the
restrictions on resale by our existing securityholders lapse

   Following this offering, we will have approximately 59,600,000 shares of
common stock outstanding. Approximately 50,000,000 shares, or 83.90%, of our
outstanding common stock will be subject to restrictions on resale under U.S.
securities laws. In addition, holders of a majority of these shares have agreed
not to sell these shares for at least 180 days following the date of this
prospectus. As these restrictions on resale end beginning in March 2000, the
market price of our common stock could drop significantly if holders of these
shares sell them or are perceived by the market as intending to sell them.
These sales also may make it difficult for us to sell equity securities in the
future at a time and price that we deem appropriate. See "Shares Eligible for
Future Sale."

 We will have discretion as to the use of the proceeds of this offering, which
we may not use effectively

   We have not committed the net proceeds of this offering to any particular
purpose. As a result, our management will have significant flexibility in
applying the net proceeds of this offering and could apply them in ways with
which stockholders may disagree. If we do not apply the funds we receive
effectively, our accumulated deficit will increase and we may lose significant
business opportunities. See "Use of Proceeds."

 Investors will experience immediate and substantial dilution in the book value
of their investment

   If you purchase shares of our common stock in this offering, you will
experience immediate and substantial dilution because the price you pay will be
substantially greater than the net tangible book value per share of the shares
you acquire. This dilution is due, in large part, to the fact that our current
investors paid substantially less than the public offering price when they
purchased their shares of common stock. You will experience additional dilution
upon the exercise of outstanding stock options and warrants to purchase common
stock.

                                       19
<PAGE>

               SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
                         AND CERTAIN OTHER INFORMATION

   Some of the statements under "Prospectus Summary," "Risk Factors,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," "Business" and elsewhere in this prospectus constitute forward-
looking statements. These statements relate to future events or our future
financial performance, and are identified by terminology such as "may,"
"might," "will," "should," "expect," "scheduled," "plan," "intend,"
"anticipate," "believe," "estimate," "potential," or "continue" or the negative
of such terms or other comparable terminology. These statements speak only as
of the date of this prospectus and are only predictions. Actual events or
results may differ materially. In evaluating these statements, you should
specifically consider various factors, including the risks outlined under "Risk
Factors." These factors, among others, may cause our actual results to differ
materially from any forward-looking statement. Although we believe that the
expectations reflected in the forward-looking statements are reasonable, we
cannot guarantee future results, levels of activity, performance or
achievements.

   We use market data and industry forecasts throughout this prospectus, which
we have obtained from internal surveys, market research, publicly available
information and industry publications. We believe that the surveys and market
research we or others have performed is reliable, but we have not independently
verified this information. Such information may not be accurate.

                                       20
<PAGE>

                                USE OF PROCEEDS

   We estimate that the net proceeds from the sale of common stock in this
offering will be approximately $97,508,000, based upon an assumed offering
price per share of $11.00 and after deducting estimated underwriting discounts
and commissions and estimated offering expenses. If the underwriters' over-
allotment option is exercised in full, we estimate that such net proceeds will
be approximately $111,542,000. See "Underwriting."

   We intend to use the net proceeds from this offering to continue building
our network and for working capital and other general corporate purposes. We
may also use a portion of the net proceeds to acquire complementary businesses,
although we have no definitive agreements to do so at this time. The amounts
actually expended for these purposes will vary significantly depending on a
number of factors, including revenue growth, if any, and the extent and timing
of our entry into target markets and capital expenditures. In addition to the
intended uses of the net proceeds, the principal purposes of the offering are
to create a public market for our common stock, enhance our ability to use our
common stock as a means of attracting, motivating and retaining key employees,
and facilitate our future access to public equity markets.

   Prior to the application of the net proceeds from the offering as described
above, these proceeds will be invested in marketable, investment-grade
securities.

                                DIVIDEND POLICY

   We have never declared or paid cash dividends. We do not anticipate
declaring or paying cash dividends for the foreseeable future. Instead, for the
foreseeable future, we will retain our earnings, if any, for the future
operation and expansion of our business. In addition, our credit agreement with
our bank prohibits the payment of cash dividends.

                                       21
<PAGE>

                                 CAPITALIZATION

   The following table shows our capitalization at June 30, 1999 on an actual
basis, a pro forma basis and a pro forma as adjusted basis.

   As reflected in the pro forma as adjusted information, the Company's
redeemable, convertible preferred stock will convert into 35,759,798 shares of
common stock upon completion of the offering. Prior to the offering, the
redeemable, convertible preferred stock is only redeemable upon certain
acquisitions, mergers or consolidations.

   The pro forma balance sheet information below reflects each of the following
items, all of which occurred after June 30, 1999:

  .  the issuance of 939,086 shares of Series E preferred stock; and

  .  the repayment of a note receivable from one of our officers on July 16,
     1999.

   The pro forma as adjusted information adjusts the pro forma information to
give effect to the conversion of each outstanding share of preferred stock into
2.666 shares of common stock and the sale of 9,600,000 shares of common stock
offered by us at an assumed initial public offering price of $11.00 per share,
after deducting estimated underwriting discounts and commissions and offering
expenses. See "Use of Proceeds."

<TABLE>
<CAPTION>
                                                  June 30, 1999
                                     -----------------------------------------
                                                                   Pro Forma
                                        Actual       Pro Forma    As Adjusted
<S>                                  <C>           <C>            <C>
Cash, cash equivalents and market-
 able securities.................... $ 35,998,794  $  55,466,699  $152,974,699
                                     ============  =============  ============
Long-term debt, including current
 portion............................    1,725,090      1,725,090     1,725,090
                                     ------------  -------------  ------------
Redeemable convertible preferred
 stock:
  Convertible preferred stock, $.001
   par value; 18,962,500 shares au-
   thorized; 18,962,500 shares au-
   thorized pro forma; 20,000,000
   shares authorized pro forma as
    adjusted;
   Series A -- 225,000 issued and
    outstanding;
    225,000 issued and outstanding
    pro forma and none issued and
    outstanding pro forma as
    adjusted........................      225,000        225,000           --
   Series B -- 6,500,000 issued and
    outstanding; 6,500,000 issued
    and outstanding pro forma; none
    issued and outstanding pro forma
    as adjusted.....................   15,424,999     15,424,999           --
   Series C -- 2,785,516 issued and
    outstanding; 2,785,516 issued
    and outstanding pro forma; none
    issued and outstanding pro forma
    as adjusted.....................    9,941,104      9,941,104           --
   Series D -- 2,963,672 issued and
    outstanding; 2,963,672 issued
    and outstanding pro forma; none
    issued and outstanding pro forma
    as adjusted.....................   30,973,869     30,973,869           --
   Series E -- none issued and
    oustanding; 939,086 issued and
    outstanding pro forma; none
    issued and outstanding pro forma
    as adjusted.....................          --      18,467,994           --
                                     ------------  -------------  ------------
    Total redeemable convertible
     preferred stock................   56,564,972     75,032,966           --
                                     ------------  -------------  ------------
Stockholders' equity:
  Common stock, $.0005 par value;
   55,925,000 shares authorized;
   55,925,000 shares authorized pro
   forma; 200,000,000 shares
   authorized pro forma as adjusted;
   14,129,800 shares issued and
   outstanding; 14,129,800 issued
   and outstanding pro forma;
   59,489,589 shares issued and
   outstanding pro forma
   as adjusted......................        7,065          7,065        29,745
  Additional paid-in capital........    8,039,317      8,039,317   180,557,603
  Note receivable from officer......     (999,911)           --            --
  Deferred compensation.............  (12,439,562)   (12,439,562)  (12,439,562)
  Accumulated deficit...............  (11,688,882)   (11,688,882)  (11,688,882)
                                     ------------  -------------  ------------
    Total stockholders' equity...... $(17,081,973) $ (16,082,062) $156,458,904
                                     ------------  -------------  ------------
    Total capitalization............ $ 41,208,089  $  60,675,994  $158,183,994
                                     ============  =============  ============
</TABLE>

                                       22
<PAGE>

                                    DILUTION

   As of June 30, 1999, our pro forma net tangible book value was $58,767,860,
or $1.17 per share of common stock. Pro forma net tangible book value is the
amount of total tangible assets less total liabilities. Pro forma net tangible
book value per common share is pro forma net tangible book value divided by the
number of shares of common stock outstanding, assuming the issuance of our
Series E preferred stock and the payment of a note receivable from one of our
officers which occurred after June 30, 1999 and the conversion of all shares of
preferred stock into common stock.

   After giving effect to the sale of the common stock offered by us at an
assumed initial public offering price of $11.00 per share, after deducting
estimated underwriting discounts and commissions and offering expenses payable
by us, and the receipt of the net proceeds of approximately $97,508,000
therefrom, our pro forma net tangible book value at June 30, 1999 would have
been $156,276,000, or $2.62 per share of common stock. This represents an
immediate increase in pro forma net tangible book value of $1.45 per share of
common stock to existing stockholders, and an immediate dilution in pro forma
net tangible book value of $8.38 per share of common stock to new investors
purchasing our common stock in this offering. The following table illustrates
this per share dilution.

<TABLE>
   <S>                                                            <C>   <C>
   Assumed initial public offering price per common share........       $11.00
                                                                        ------
     Pro forma net tangible book value per share at June 30,
      1999....................................................... $1.17
     Increase in pro forma net tangible book value per share
      attributable to new investors..............................  1.45
                                                                  -----
   Pro forma net tangible book value per share after this
    offering.....................................................         2.62
                                                                        ------
   Dilution per share to new investors...........................       $ 8.38
                                                                        ======
</TABLE>

   The following table summarizes on a pro forma basis as of June 30, 1999:

  .  the number of shares of our common stock purchased by existing
     stockholders, the total consideration and the average price per share
     paid to us for these shares;

  .  the number of shares of our common stock purchased by new investors, the
     total consideration and the price per share paid for these shares,
     valuing them at an assumed initial public offering price of $11.00 per
     share; and

  .  the percentage of shares of our common stock purchased by the existing
     stockholders and new investors and the percentage of consideration paid
     to us for these shares.


<TABLE>
<CAPTION>
                                                     Total
                            Shares Purchased     Consideration
                           ------------------ -------------------- Average Price
                             Number   Percent    Amount    Percent   Per Share
<S>                        <C>        <C>     <C>          <C>     <C>
Existing stockholders..... 50,039,561   83.9% $ 63,406,899   37.5%    $ 1.27
New investors.............  9,600,000   16.1   105,600,000   62.5      11.00
                           ----------  -----  ------------  -----
  Total................... 59,639,561  100.0% $169,006,899  100.0%
                           ==========  =====  ============  =====
</TABLE>

   This table assumes that none of the stock options or the warrants
outstanding upon the closing of this offering will be exercised, which as of
July 31, 1999 include:

  .  5,265,350 shares of common stock issuable upon exercise of outstanding
     stock options at a weighted average exercise price of $0.72 per share
     and subject to the vesting schedule of our 1999 stock plan; and

                                       23
<PAGE>

  .  194,556 shares of common stock issuable upon exercise of outstanding
     warrants at a weighted average exercise price of $0.68 per share.

   To the extent any of these stock options or warrants are exercised, new
investors will experience further dilution. If all of these stock options and
warrants are exercised, the number of shares held by new investors will be
reduced to 14.7% of the shares purchased for which new investors will have paid
61.4% of the total consideration for shares purchased. Based on our pro forma
net tangible book value as of June 30, 1999 described above and giving effect
to the exercise of all of these stock options and warrants, the dilution per
share to new investors would be $8.60.

                                       24
<PAGE>

                       SELECTED FINANCIAL AND OTHER DATA

   We were incorporated on March 3, 1998 and commenced operations on March 28,
1998. We present below summary financial and other data for our company. The
following data at December 31, 1998 and for the period from inception (March 3,
1998) through December 31, 1998, except for "Other Data," has been derived from
our financial statements audited by PricewaterhouseCoopers LLP, independent
accountants. The balance sheet at December 31, 1998 and the related statements
of operations, changes in stockholders' equity and cash flows for the period
from inception (March 31, 1998) to December 31, 1998 and notes thereto appear
elsewhere in this prospectus. The balance sheet data as of June 30, 1999 and
the statement of operations and other data for the period from inception (March
3, 1998) through June 30, 1998 and the six months ended June 30, 1999 have been
derived from our unaudited financial statements that are included elsewhere in
this prospectus. The unaudited financial statements include, in the opinion of
our management, all adjustments, consisting of normal, recurring adjustments,
necessary for a fair presentation of the information set forth.

   As reflected in the pro forma as adjusted information, the Company's
redeemable, convertible preferred stock, included in the Balance Sheet Data
below, will convert into 35,759,798 shares of common stock upon completion of
the offering. Prior to the offering, the redeemable, convertible preferred
stock is only redeemable upon certain acquisitions, mergers or consolidations.


   The pro forma information gives effect to each of the following items, all
of which occurred after June 30, 1999:

  .  the issuance of 939,086 shares of Series E preferred stock.

  .  the repayment of a note receivable from one of our officers of $999,911
     on July 16, 1999.

   The pro forma as adjusted information adjusts the pro forma information to
give effect to the conversion of all outstanding preferred stock into common
stock and the sale of 9,600,000 shares of common stock offered by us at an
assumed initial public offering price of $11.00 per share, after deducting
estimated underwriting discounts and commissions and offering expenses. See
"Use of Proceeds."

   You should refer to "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and the more complete financial
information included elsewhere in this prospectus. The results for the six
months ended June 30, 1999 are not necessarily indicative of the results that
may be expected for the full year.

<TABLE>
<CAPTION>
                                                   Period
                         Period from Inception from Inception
                            (March 3, 1998)    (March 3, 1998)
                                through            through     Six Months Ended
                           December 31, 1998    June 30, 1998   June 30, 1999
                                                 (unaudited)     (unaudited)
<S>                      <C>                   <C>             <C>
Statement of Operations
 Data:
Revenue.................      $    31,533          $ 3,489       $   184,173
Operating expenses:
  Network and
   operations...........          127,054              705         1,482,628
  General and
   administrative.......          230,272            3,896         1,554,013
  Sales and marketing...           35,961            1,397         1,235,589
  Stock compensation....        2,423,272              --          2,616,805
                              -----------          -------       -----------
    Total operating
     expenses...........        2,816,559            5,998         6,889,035
                              -----------          -------       -----------
Operating loss..........       (2,785,026)          (2,509)       (6,704,862)
Interest expense (in-
 come) .................            4,611              232          (207,615)
                              -----------          -------       -----------
Net loss................      $(2,789,637)         $(2,741)      $(6,497,247)
                              ===========          =======       ===========
</TABLE>

                                       25
<PAGE>

<TABLE>
<CAPTION>
                                                    Period
                          Period from Inception from Inception
                             (March 3, 1998)    (March 3, 1998)
                                 through            through     Six Months Ended
                            December 31, 1998    June 30, 1998   June 30, 1999
                                                  (unaudited)     (unaudited)
<S>                       <C>                   <C>             <C>
Net Loss per Common
 Share Data:
Net loss per common
 share..................       $     (0.55)       $    (0.00)     $      (2.02)
                               ===========        ==========      ============
Shares used in computing
 net loss per share.....         5,118,342         5,089,634         9,151,630
Pro forma net loss per
 common share...........             (0.55)            (0.00)            (0.24)
Shares used in computing
 pro forma net loss per
 share..................         5,118,342         5,089,634        26,561,277
Other Data:
EBITDA..................       $(2,799,282)       $   (2,509)     $ (5,603,935)
Capital expenditures....           290,082             4,847         6,133,618
Cash Flow Data:
Used in operating activ-
 ities..................       $  (153,505)       $   (1,427)     $ (2,766,896)
Used in investing activ-
 ities..................          (290,082)           (4,847)      (11,661,709)
Provided by financing
 activities.............           483,066            49,133        44,859,829
</TABLE>

<TABLE>
<CAPTION>
                                                  June 30, 1999
                                      ----------------------------------------
                         December 31,                              Pro Forma
                             1998        Actual      Pro Forma    as Adjusted
<S>                      <C>          <C>           <C>           <C>
Balance Sheet Data:
Cash, cash equivalents
 and marketable
 securities.............  $  39,479   $ 35,998,794  $ 55,466,699  $152,974,699
Total assets............    369,980     43,575,321    63,043,226   160,551,226
Long-term obligations,
 including current
 portion................    433,161      1,725,090     1,725,090     1,725,090
Redeemable convertible
 preferred stock........         --     56,564,972    75,032,966            --
Total stockholders' eq-
 uity (deficit).........   (315,865)   (17,081,973)  (16,082,062)  156,458,904
</TABLE>

   EBITDA, shown above under "Other Data," consists of net loss excluding net
interest, taxes, depreciation of capital assets and amortization of deferred
compensation expense. Other companies, however, may calculate it differently
from us. We have provided EBITDA because it is a measure of financial
performance commonly used for comparing companies in the telecommunications
industry in terms of operating performance, leverage, and ability to incur and
service debt. EBITDA provides an alternative measure of cash flow from
operations. EBITDA should not be considered in isolation from, and you should
not construe it as a substitute for:

  .  operating loss as an indicator of our operating performance,

  .  cash flows from operating activities as a measure of liquidity,

  .  other consolidated statement of operations or cash flows data presented
     in accordance with generally accepted accounting principles, or

  .  as a measure of profitability or liquidity.

                                       26
<PAGE>

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

   The following discussion and analysis of the financial condition and results
of operations should be read in conjunction with "Selected Financial and Other
Data" and our financial statements and related notes appearing elsewhere in
this prospectus.

Overview

   We provide high-speed data communications services and Internet access to
small and medium sized businesses in second and third tier cities. We began
providing service in May 1998 and we currently provide service or have
installed equipment in 34 cities. We intend to continue our network expansion
into a total of more than 90 cities by the end of 1999.

   Since inception on March 3, 1998, our principal activities have included:

  .  developing criteria for market selection and analyzing potential markets
     against these criteria;

  .  obtaining required governmental authorizations;

  .  negotiating and entering into interconnection agreements with
     traditional telephone companies;

  .  acquiring space in traditional telephone companies' central offices and
     installing our network equipment in those offices;

  .  launching service in target markets;

  .  selling and marketing to, and installing service for, customers in
     markets where we have established service;

  .  hiring management and other personnel;

  .  raising capital; and

  .  developing and implementing our operations support systems and other
     information systems.

   We have incurred operating losses and net losses for each month since our
formation. For the periods ended December 31, 1998 and June 30, 1999, we have
experienced net cash outflows for operating and investment activities. As of
December 31, 1998 and June 30, 1999, we had an accumulated deficit of
approximately $2,790,000 and $11,689,000, respectively. We intend to
substantially increase our operating expenses and capital expenditures in an
effort to rapidly expand our network infrastructure and service areas. We
expect to incur substantial operating losses, net losses and net operating cash
outflows during our network build-out and during the initial penetration of
each new market we enter. Our losses and net operating cash outflows are
expected to continue and to increase as we expand our operations.

   We incur network and operations expenses, sales and marketing expenses and
capital expenditures when we enter a new market. After selecting a target
market, we apply for space in the traditional telephone company's central
office from which we intend to provide service. The availability of space in
these central offices and the timing and cost of our obtaining that space
varies by location and by telephone company. Based on our experience to date,
if space is available in a desired central office, the time for us to obtain
the required local approvals and deploy our equipment

                                       27
<PAGE>

in that space has typically ranged from five to ten months. To date, our
initial cost for obtaining space in each central office and interconnection to
the telephone company's network has typically averaged less than $50,000. In
addition to this initial cost, we pay monthly fees for maintenance, utilities
and continued access to the telephone company's network, which vary by location
and are substantially lower than the initial cost for obtaining space. Once we
have deployed our network in a market, the majority of our additional capital
expenditures depend on orders to connect new end users. These additional
capital expenditures include the costs of additional DSL equipment that is
installed in the central offices and additional modems that are installed in
customers' sites. In addition to the capital expenditures required to enter a
market, we are required to fund each market's cash flow deficit as we build our
customer base.

   Our financial performance will vary, and whether and when we achieve
profitability will depend on a number of factors, including:

  .  development of the high-speed data communications industry and our
     ability to compete effectively;

  .  amount, timing and pricing of customer revenue;

  .  cost and timing of the deployment of our network, including installation
     of equipment in traditional telephone companies' central offices;

  .  commercial acceptance of our service and attaining expected penetration
     within our target markets;

  .  timely recruitment of qualified personnel, particularly sales and
     marketing personnel;

  .  upfront sales and marketing expenses;

  .  our ability to retain contractors to install equipment and wiring at
     customer premises on a timely and cost-effective basis;

  .  cost and utilization of our network components which we lease from other
     telecommunications providers;

  .  our ability to establish and maintain relationships with marketing
     partners;

  .  successful implementation of financial, information management and
     operations support systems to efficiently and cost-effectively manage
     our growth; and

  .  outcome of federal and state regulatory proceedings and related judicial
     proceedings, including proceedings relating to the 1996
     Telecommunications Act.

Factors Affecting Future Operations

   Revenues. We derive our revenues from installation charges and monthly fees
paid by customers for our NETgain services, which vary based on the speed of
the connection. The current monthly fee includes all phone line charges,
Internet access charges, the cost of the modem installed at the customer's site
and the other services we generally provide. During the six months ended June
30, 1999, monthly fees represented more than 80% of our revenue and
installation charges, including activation fees, represented less than 20% of
our revenue. We expect that, as the number of customers using our services
increases, monthly fees will continue to increase, and that installation
charges will continue to decrease, as a percent of revenue.

   We seek to price our services competitively. The market for high-speed data
communications services and Internet access is rapidly evolving and intensely
competitive. While many of our competitors and potential competitors enjoy
competitive advantages over us, we are pursuing a

                                       28
<PAGE>


significant market that, we believe, is currently underserved. Although pricing
will be an important part of our strategy, we believe that direct relationships
with our customers and consistent, high quality service and customer support
will be key to generating customer loyalty. During the past several years,
market prices for many telecommunications services and equipment have been
declining, a trend that we believe will likely continue. As prices decline for
any given speed of service, we expect that the total number and proportion of
our customers purchasing our higher-speed, higher-priced services will
increase. The majority of the cost to upgrade a customer's speed is generally
comprised of increased utilization of our network capacity.

   Network and Operations. Our network and operations expenses include costs
related to personnel, monthly rental for telecommunications lines between
customers, central offices and network service providers, customer line
installation, Internet access, certain depreciation and amortization expenses
and other costs. The costs of providing a customer's copper telephone line and
the related monthly leased line costs, which typically range from $10 to $30
per month, are expensed as incurred. Our total costs for leasing lines will
increase as we lease additional lines to service additional customers. In
addition, we lease high-speed fiber-optic lines and other network capacity to
connect our central office equipment with our network and the Internet and
incur costs to connect to the Internet. We expect these costs to increase as
the volume of data communications traffic generated by our customers increases.

   The majority of our capital expenditures relate to building our network and
delivering service to customers. Accordingly, the majority of our depreciation
and amortization expense, excluding deferred compensation expense, is included
in our network and operations expenses. This expense includes:

  .  Depreciation of network and operations equipment and DSL modems
     installed at customer sites;

  .  Depreciation of information systems, and computer hardware and software;
     and

  .  Amortization and depreciation of the costs of obtaining, designing and
     building our collocation space and corporate facilities.

We expect depreciation and amortization expense to increase significantly as
more of our network becomes operational and as we increase capital expenditures
to expand.

   General and Administrative. Our general and administrative expenses consist
primarily of costs relating to personnel, customer service, finance, billing,
administrative services, recruiting, insurance, bad debts, legal services and
depreciation expense. As we have been implementing our business plan, we have
hired and expect to continue to hire additional employees. As a result, we
expect these expenses to increase as the number of employees increases.

   Sales and Marketing. Our sales and marketing expenses consist primarily of
expenses for personnel, the development of our NETgain brand name, promotional
materials, advertising and sales commissions. Sales and marketing expenses are
expected to increase significantly as we continue to expand our business into
new markets.

   We recently entered into strategic business relationships with Staples and
Microsoft. The Staples marketing agreement designates us as their exclusive
supplier of the types of DSL services we provide in each of our markets. The
Microsoft arrangement allows us to jointly market a co-branded

                                       29
<PAGE>


version of the Microsoft Network (MSN) service to our customers and Microsoft
intends to use its existing channels and sales force to augment our own
marketing efforts.

   Stock Compensation. We have incurred stock compensation expenses as a result
of the granting of stock and stock options to employees and others with
exercise prices per share subsequently determined to be below the fair values
per share of our common stock for financial reporting purposes at the dates of
grant. The stock compensation is being charged immediately or is being
amortized over the vesting period of the applicable options, which is generally
48 months.

   Taxation. We have not generated any taxable income to date and, therefore,
have not paid any federal income taxes since inception. Use of our net
operating loss carryforwards, which begin to expire in 2003, may be subject to
limitations. We have recorded a full valuation allowance on a deferred tax
asset, consisting primarily of net operating loss carryforwards, because of
uncertainty regarding their recoverability.

Results of Operations

   Revenue. We first introduced services in May 1998. Revenue in 1998 was
approximately $32,000. Revenue increased to approximately $184,000 for the six
months ended June 30, 1999 from approximately $3,500 for the period from
March 3, 1998 (inception) to June 30, 1998. The increase in revenue was
primarily due to the increased number of customers subscribing for our
services.

Network and operations. Network and operations expenses in 1998 were
approximately $127,000. Network and operations expenses increased to
approximately $1,483,000 for the six months ended June 30, 1999 from
approximately $700 for the period from March 3, 1998 (inception) to June 30,
1998. The increase in these expenses between the 1998 and 1999 interim periods
was primarily due to the increased number of customers subscribing for our
services and other increased costs resulting from the addition of personnel,
the expansion of our network and legal costs incurred in connection with our
applications for regulatory approvals in various states.

   Depreciation and amortization expense, excluding amortization of deferred
compensation, in 1998 was approximately $6,000. Depreciation and amortization
expense, excluding amortization of deferred compensation, increased to
approximately $191,000 for the six months ended June 30, 1999 from $0 for the
period from March 3, 1998 (inception) to June 30, 1998. This expense increased
as more of our network became operational and we increased capital expenditures
to expand.

General and administrative. General and administrative expenses in 1998 were
approximately $230,000. General and administrative expenses increased to
approximately $1,554,000 for the six months ended June 30, 1999 from
approximately $3,900 for the period from March 3, 1998 (inception) to June 30,
1998. The increases in general and administrative expenses were principally the
result of increases in the number of employees.

Sales and marketing. Sales and marketing expenses in 1998 were approximately
$36,000. Sales and marketing expenses increased to approximately $1,236,000 for
the six months ended June 30, 1999 from approximately $1,400 for the period
from March 3, 1998 (inception) to June 30, 1998. These expenses increased
primarily as a result of the increase in marketing and promotional activities
and increases in sales and marketing personnel.

                                       30
<PAGE>

Stock compensation. We incurred stock compensation expenses of approximately
$2,423,000 in 1998. Stock compensation expenses were approximately $2,617,000
for the six months ended June 30, 1999 compared to $0 for the period from March
3, 1998 (inception) to June 30, 1998. Expenses incurred in 1998 consisted of
current period charges related to common stock issued to certain officers. The
expenses incurred in the six months ended June 30, 1999 consisted of:

  .  amortization related to stock options granted during the first half of
     1999, which amounted to approximately $549,000;

  .  amortization of restricted stock to senior management during the first
     quarter of 1999, which amounted to approximately $1,480,000; and

  .  a current period charge related to common stock granted to an executive
     for which there is no vesting requirement, which amounted to
     approximately $588,000.

   The unamortized balance of approximately $12,440,000 as of June 30, 1999
will be amortized over the remaining vesting period of each grant, which ranged
from 33 to 45 months. As of June 30, 1999, options to purchase 5,042,739 shares
of common stock were outstanding, which were exercisable at a weighted average
exercise price of $0.25 per share.

   Interest expense (income), net. Interest income was approximately $208,000
for the six months ended June 30, 1999 compared to interest expense of
approximately $200 for the period from March 3, 1998 (inception) to June 30,
1998. This increase was primarily due to an increase in our cash balances as a
result of the issuance of preferred stock in 1999 and the repayment of debt
with the proceeds therefrom. Interest expense in 1998 was approximately $5,000,
and related primarily to a note payable which was paid in full in January 1999.

   Net loss. Net loss for 1998 totaled approximately $2,790,000. Net loss
increased to approximately $6,497,000 for the six months ended June 30, 1999
from approximately $2,700 for the period from March 3, 1998 (inception) to June
30, 1998.

Liquidity and Capital Resources

   We have financed our capital expenditures and operations primarily with the
proceeds from stock issuances and borrowings. As of June 30, 1999, on a pro
forma basis giving effect to the sale of shares of Series E preferred stock to
Microsoft and Staples and the repayments of a note receivable from one of our
officers which occurred in July 1999, we had cash, cash equivalents and
marketable securities of approximately $55,467,000 and working capital of
approximately $53,197,000.

   Net cash provided by financing activities in 1998 and for the six months
ended June 30, 1999 was approximately $483,000 and $44,860,000, respectively.
This cash primarily resulted from the sale of preferred stock, amounts borrowed
under our lease facility and short-term bridge financings. We have used, and
intend to continue using, the proceeds from these financings primarily to
implement our business plan and for working capital.

   In August 1998, we issued a $100,000 demand note which bore interest at the
annual rate of 5.56%. As of December 31, 1998, $66,667 of principal of this
note remained outstanding. This note was repaid in full in January 1999.

                                       31
<PAGE>


   In November 1998, we received $350,000 from a short-term bridge note and
warrant financing. These notes had an aggregate principal amount of $350,000
and bore interest at annual rates of 5.56% or 6%. These notes were exchanged
into shares of our Series A preferred stock in January 1999.

   During 1998, we also received $50,500 from the sale of capital stock to our
founders.

   In January 1999 we received net proceeds of approximately $3,302,000 from
the sale of shares of Series A preferred stock and certain warrants to a new
stockholder. In April 1999, we received net proceeds of approximately
$9,941,000 from the sale of shares of Series C preferred stock to our principal
stockholders and others. In May 1999, we received net proceeds of approximately
$29,974,000 from the sale of shares of Series D preferred stock to our
principal stockholders and others. In addition, in July, 1999, we received net
proceeds of approximately $18,468,000 from the sale of shares of Series E
preferred stock to two strategic marketing partners. In addition, we received
approximately $1,007,000 in connection with repayment of a note, including
interest at 6.0%, from an officer in connection with the purchase of Series D
preferred stock in June 1999. Upon completion of the sale of common stock in
this offering, all outstanding shares of our preferred stock will convert
automatically into shares of common stock.

   In March 1999, we entered into a 36-month lease facility to finance the
purchase of up to an aggregate of $2,000,000 of equipment. Amounts financed
under this lease facility bear an interest rate of 8% or 9%, depending on the
type of equipment, and are secured by the financed equipment. There was
approximately $504,000 outstanding on this lease facility at June 30, 1999. In
addition, during the six months ended June 30, 1999, we purchased certain
software and equipment under capital leases approximating $499,000 which are
being repaid over periods ranging from 24 months to 36 months. There was
approximately $434,000 outstanding on these capital leases at June 30, 1999.

   In May 1999, we established a line of credit which allows us to borrow up to
an aggregate of $5.0 million. This line of credit expires in May 2000, at which
time amounts outstanding will convert into a term loan, which will be repayable
over 36 months. Amounts borrowed under this line of credit generally bear
interest at the sum of 1% plus the higher of the bank's prime rate of interest
and the federal funds rate plus .5%. As of June 30, 1999, amounts outstanding
under this line of credit bore interest at the annual rate of 8.75% and are
secured by a lien on certain of our equipment. Borrowings under the line of
credit are restricted based on the value of the equipment securing the line of
credit. In addition, the line of credit also contains certain covenants,
including covenants requiring us to maintain certain financial ratios and
limitations relating to, among other things, new indebtedness, the creation of
liens, types of investments, mergers, consolidations and the transfer of all or
substantially all of our assets. As of June 30, 1999, approximately $4,200,000
was available under this line of credit.

   We are currently negotiating another credit arrangement with a bank that
would provide an estimated $30,000,000 revolving line of credit to be used for
general corporate purposes and for the issuance of letters of credit. Borrowing
availability and rate of interest under the proposed line of credit are
expected to vary depending upon specified financial ratios. The interest rate
may be prime or LIBOR-based.

                                       32
<PAGE>


   In 1998 and for the six months ended June 30, 1999, the net cash used in our
operating activities was approximately $154,000 and $2,767,000, respectively.
This cash was used for a variety of operating expenses, including salaries,
consulting and legal expenses, network operations and overhead expenses. Our
net operating cash outflows are expected to continue and to increase as we
expand our operations.

   Net cash used in investing activities in 1998 and for the six months ended
June 30, 1999 was approximately $290,000 and $11,662,000, respectively. This
cash was used primarily for the purchase of equipment and payment of
collocation costs and purchase of marketable securities.

   In February 1999, we leased office space in New Haven, Connecticut. Annual
minimum lease payments under this lease are approximately $192,000 for 1999,
approximately $745,000 for each of the years 2000 through 2004, and
approximately $279,000 for 2005.

   The development and expansion of our business requires significant capital
expenditures. The principal capital expenditures incurred to enter each market
include the procurement, design and construction of the space in traditional
telephone companies' central offices where we deploy our equipment, and the
purchase and installation of all necessary equipment. Capital expenditures,
including collocation fees, were approximately $290,000 and $6,134,000 in 1998
and for the six months ended June 30, 1999, respectively. We currently
anticipate spending approximately $20,000,000 and $50,000,000 for capital
expenditures for the second half of 1999 and for 2000, respectively. Our
planned capital expenditures for 1999 include approximately $8,000,000 for our
information and management systems, including our operations support systems.
The remaining planned capital expenditures are primarily for the procurement,
design and construction of central office spaces and the purchase and
installation of the equipment necessary for us to provide our services. The
actual amounts and timing of our capital expenditures will vary depending on
the speed at which we are able to expand and implement our network and could
differ materially both in amount and timing from our current plans.

   We believe that the net proceeds from this offering, together with our
existing cash and short-term investments, amounts available under our equipment
lease and credit facilities, and cash generated from operations, will be
sufficient to fund our operating losses, capital expenditures, lease payments
and working capital requirements through 2000. We estimate that the net
proceeds from the sale of common stock in this offering will be approximately
$97,508,000, based upon an assumed offering price per share of $11.00 and after
deducting estimated underwriting discounts and commissions and estimated
offering expenses. We currently anticipate that our cash and short-term
investments will exceed $152,000,000 after completion of this offering. We
intend to use these cash resources, including the net proceeds from this
offering, to continue building our network and for working capital and other
general corporate purposes. We may also use a portion of the net proceeds to
acquire complementary businesses, although we have no definitive commitments or
agreements to do so at this time. The amounts actually expended for these
purposes will vary significantly depending on a number of factors, including
revenue growth, if any, planned capital expenditures, and the extent and timing
of our entry into target markets.

   We expect our operating losses, net operating cash outflows and capital
expenditures to increase substantially as we expand our network. We expect that
additional financing will be required in the

                                       33
<PAGE>

future. We may attempt to raise financing through some combination of
commercial bank borrowings, leasing, vendor financing and the sale of equity or
debt securities.

   Our capital requirements may vary based upon the timing and the success of
implementation of our business plan and as a result of regulatory,
technological and competitive developments or if:

  .  demand for our services or our cash flow from operations is less than or
     more than expected;

  .  our development plans or projections change or prove to be inaccurate;

  .  we make any acquisitions; or

  .  we accelerate deployment of our network or otherwise alter the schedule
     or targets of our business plan implementation.

   We cannot assure you that we will be able to raise sufficient debt or equity
capital on terms that we consider acceptable, if at all. If we are unable to
obtain adequate funds on acceptable terms, our ability to deploy and operate
our network, fund our expansion or respond to competitive pressures would be
significantly impaired.

   We have not entered into any financial instruments that expose us to
material market risk.

Impact of Year 2000

   Many currently installed computer systems and software products are coded to
accept only two-digit entries in the date code field. In order to distinguish
21st century dates from 20th century dates, the date code field needs to be
expanded to 4 digits. As a result, many companies' software and computer
systems may need to be upgraded or replaced in order to comply with these Year
2000 requirements. The use of software and computer systems that are not Year
2000 compliant could result in system failures or miscalculations resulting in
disruptions of operations, including among other things, a temporary inability
to process transactions, send invoices, or engage in normal business
activities.

   Since we have been recently organized, we have been able to build our
internal business systems with Year 2000 compliance in mind. In the future, we
will seek assurance from vendors that new business systems which we purchase
will be Year 2000 compliant. We have not reviewed our non-information
technology systems for year 2000 issues relating to embedded microprocessors.

   Our current service offerings are not date sensitive and do not rely on, and
do not need to process, date-related information in order to function as
designed, either prior to and after the year 2000.

   Based on the foregoing, we have no reason to believe that our current
service offerings and our business systems will not be Year 2000 compliant.
Failure of our business systems or current service offerings to operate
properly with regard to the Year 2000 and thereafter could require us to incur
significant unanticipated expenses to remedy any problems or replace affected
vendors and could have a material adverse effect on our business, operating
results and financial condition.

   We can provide no assurance that the traditional local telephone companies
and other vendors will be Year 2000 compliant or that Year 2000 problems among
our target customers will not

                                       34
<PAGE>


negatively impact their decision to buy our service. We will initiate a Year
2000 compliance check of traditional local telephone companies. Any Year 2000
related disruption of operations of the traditional local telephone companies
or other providers would likely have a material adverse impact on our business,
operation results, and financial condition. Furthermore, Year 2000 issues may
affect the purchasing decisions of our customers as companies expend
significant resources to correct their current systems for Year 2000
compliance.

   To date, we have not incurred significant costs in order to comply with Year
2000 requirements and we do not believe we will incur significant costs in the
foreseeable future. We plan to determine the risks associated with a reasonably
likely worse-case scenario and will formulate a contingency plan prior to
December 31, 1999 to address these risks.

Recently Issued Accounting Pronouncements

   In 1998, we adopted Statement of Financial Accounting Standards No. 131,
Disclosures about Segments of an Enterprise and Related Information. SFAS No.
131 supersedes SFAS 14, Financial Reporting for Segments of a Business
Enterprise, replacing the "industry segment" approach with the "management"
approach. The management approach designates the internal organization that is
used by management for making operating decisions and assessing performance as
the source of our reportable segments. We operate in one segment: high-speed
data communication services. SFAS No. 131 also requires disclosures about
products and services, geographic areas, and major customers. The adoption of
SFAS No. 131 had no impact on our financial statements for the periods
presented.

   In April 1998, the American Institute of Certified Public Accountants issued
Statement of Position 98-1, Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use. SoP 98-1 provides guidance for
determining whether computer software is internal-use software, and on
accounting for proceeds of computer software originally developed or obtained
for internal use and then subsequently sold to the public. It also provides
guidance on capitalization of the costs incurred for computer software
developed or obtained for internal use. The adoption of SoP 98-1 had no impact
on our financial statements for the periods presented.

   In April 1998, the Accounting Standards Executive Committee issued SoP 98-5,
Reporting on the Costs of Start-Up Activities, which provides guidance on the
financial reporting of start-up costs and organizational costs. It requires
costs of start-up activities and organizational costs to be expensed as
incurred. SoP 98-5 is effective for financial statements for fiscal years
beginning after December 15, 1998. As we have not capitalized such costs to
date, the adoption of SoP 98-5 is not expected to have an impact on our
financial statements.

                                       35
<PAGE>

                                    BUSINESS

Overview

   We provide high-speed data communications and Internet access services using
digital subscriber line, or DSL, technology to small and medium sized
businesses. We target select second and third tier cities, which generally have
populations of less than 900,000. Our networks enable data transport over
existing copper telephone lines at speeds of up to 1.5 megabits per second. Our
services, marketed under the NETgain brand name, offer customers high-speed
digital connections at prices that are attractive compared to the cost and
performance of alternative data communications services.

Industry Background

   We believe that a substantial business opportunity has been created by the
convergence of several factors:

  .  growth in demand for high-speed data communications;

  .  increased demand for Internet access by small and medium sized
     businesses;

  .  limitations of existing telecommunications services to meet these
     demands; and

  .  emergence of low-cost, DSL-based solutions.

   Growth in High-Speed Data Communications. Data communications is the fastest
growing segment of the telecommunications industry. Forrester Research, Inc.
projects that the total market for data networking services and Internet access
will grow from $6.2 billion in 1997 to approximately $49.7 billion by 2002,
with approximately $27.9 billion to come from services to businesses. To remain
competitive, companies require high-speed connections to maintain complex
Internet sites, to access critical information and business applications, and
to communicate more efficiently with employees, customers and suppliers. In
addition, businesses are increasingly using the Internet to market and sell
their products and services.

   Increased Demand for High-Speed Internet Access by Small and Medium Sized
Businesses. Small and medium sized businesses are increasingly using the
Internet to enable them to compete more effectively with larger organizations.
According to International Data Corporation/LINK, Internet access among small
businesses--those with under 100 employees--grew from 19.7% in 1996 to 38.8% in
1997. The following table illustrates the historical and estimated growth in
Internet use by these small businesses:

<TABLE>
<CAPTION>
                                           1996  1997  1998E 1999E 2000E 2001E
   <S>                                     <C>   <C>   <C>   <C>   <C>   <C>
   Total small businesses (000s).......... 7,065 7,240 7,382 7,531 7,684 7,842
   Percentage of small businesses with
    Internet access....................... 19.7% 38.8% 43.9% 47.8% 51.3% 54.5%
   Percentage of small businesses with
    home pages............................  2.1%  7.1%  9.1% 11.7% 15.0% 16.6%
</TABLE>

  Source: International Data Corporation/LINK

   Currently, many small and medium sized businesses use the Internet to
exchange e-mails and files with customers, suppliers and other business
partners and to disseminate and obtain industry, product and market
information. Many of these businesses also have begun to use the Internet to

                                       36
<PAGE>

market and sell their products and services, to make purchases from suppliers
and for other commerce-related activities. For example, the percentage of small
businesses with home pages more than tripled from 1996 to 1997. To take full
advantage of electronic commerce applications and the Internet, these
businesses would benefit from high-speed, secure and affordable digital data
communications connections.

   Limitations of Existing Telecommunications Network. The growing demand for
high-speed Internet access and data communications services is straining the
capacity of the existing telecommunications network, particularly the local
access portion. The long distance portion of the network typically consists of
fiber-optic cables and other equipment that enable high-speed connections
between the offices of the traditional telephone companies from which local
telephone service is provided, known as central offices. In contrast, the local
access portion of the network, also known as the last mile, typically consists
of copper telephone wire that connects end users' locations to the nearest
central office. This last mile of copper telephone wire was not originally
designed for the transmission of high-speed digital signals, but has been
historically used for the transmission of low-speed, analog voice signals. Most
data transmission solutions to the last mile problem, including dial-up modems,
frame relay, integrated services digital network (ISDN) and T1 lines, are
relatively slow, hard to obtain or expensive.

   Emergence of DSL-based Solutions. As a result of technological developments
and regulatory changes, DSL technology has emerged as a commercially available,
cost-effective means of providing high-speed data transmission using existing
copper telephone lines. DSL technology enables the transmission of digital
signals over existing copper telephone wires. DSL technology enables the
transmission of packets of data over a telecommunications network, which allows
multiple users to simultaneously transmit and receive data over a single
connection. DSL equipment, when deployed at each end of a standard copper
telephone line, increases the data carrying capacity of the line to speeds to
and from the user of up to 1.5 megabits per second, depending on the distance
between the user and the central office and the quality of the copper telephone
line.

   The deployment of DSL-based solutions by competitive telecommunications
companies has been facilitated by changes in the regulatory framework in recent
years. Under the 1996 Telecommunications Act, traditional telephone companies
are generally required to lease telephone lines to competitive
telecommunications companies on a wholesale basis through resale or unbundling
and to allow these competitive telecommunications companies to locate certain
of their equipment in the traditional telephone companies' central offices. By
using existing facilities and copper lines, DSL providers avoid the
considerable up-front fixed costs necessary to deploy alternative high-speed
digital communications technologies, such as cable, wireless and satellite
networks. As a result, a significant portion of the investment in a DSL network
is incurred only as customers order the service. In addition, we anticipate
that continued advances in DSL technologies and transmission speeds, as well as
advances in DSL equipment manufacturing efficiencies, will further reduce the
cost of deploying a DSL-based network.

Market Opportunity

   We believe that the demand for affordable high-speed Internet access and
data communications services and the limited availability of these services
outside of large metropolitan areas have created an opportunity to provide DSL-
based services to a significant, underserved market -- small and

                                       37
<PAGE>

medium sized businesses located in second and third tier cities. These
businesses increasingly require high-speed data communications capabilities to
compete effectively. Traditional telephone companies have generally offered
ISDN, frame relay or T1 lines as high-speed alternatives in these markets, but
these services are typically at a higher cost or lower speeds than DSL-based
services.

The DSL.net Solution

   Our services, marketed under the NETgain brand name, provide small and
medium sized businesses in second and third tier cities with high-speed
Internet access and data services using DSL technology. Key elements of our
solution are:

   High-Speed, Symmetric Connections. We offer Internet access at speeds of up
to 1.5 megabits per second. Our network is designed to provide data
transmission at the same speed to and from the customer, known as symmetric
data transmission. We believe that symmetric data transmission is best suited
for business applications, because business users require fast connections both
to send and receive information. This compares to other DSL services which use
asymmetric data transmission, which only permits users to send information at
speeds much slower than they can receive information.

   Complete Business Solution. We offer our customers a single point of contact
for a complete solution that includes all of the necessary equipment and
services to establish and maintain digital data communications. Our primary
services include Internet access, e-mail, assisting our customers in obtaining
Internet addresses, and hosting our customers' Web sites and support networks
that connect customers' various offices and connect our customers to their
suppliers, customers and others. Through independent suppliers, we also intend
to provide Web site design and development and applications enabling electronic
commerce. Our network is designed to enable us to individually configure each
customer's service remotely. As a result, our customers are able to upgrade to
higher speeds without adding networking equipment and without an on-site visit
from technical personnel.

   Always-On Connections. With our service, customers can access the Internet
continuously without having to dial into the network for each use. These
"always-on" connections provide customers with the ability to readily access
the Internet and transfer information. Despite the always-on connection, we
charge our customers a flat fee per month rather than billing them based on
usage.

   Attractive Value Proposition. Our NETgain services offer customers high-
speed digital connections at prices that are attractive compared to the cost
and performance of alternative data communications services, such as dial-up,
T1, ISDN or frame relay lines. We believe that our services also increase the
productivity of network users by decreasing the time they spend connecting to
the Internet and waiting for information downloads and transfers.

   Secure Connections. Our network is designed to reduce the possibility of
unauthorized access to our customers' internal applications and information and
to allow them to safely transmit sensitive information and applications.

   Customer Support. We provide customer service 24 hours a day, seven days a
week. This support is important to many of our small and medium sized business
customers because they do not typically have dedicated internal support staff.
With our remote monitoring and troubleshooting capabilities, we continuously
monitor our network and our customers' connections. This enables us

                                       38
<PAGE>

to identify and enhance network quality, service and performance and address
network problems promptly.

The DSL.net Strategy

   Our objective is to become the leading provider of DSL-based services to
small and medium sized businesses in second and third tier cities throughout
the United States. To achieve this objective, we plan to:

   Establish Service in Select Markets Throughout the United States. We seek to
be the first DSL-based service provider in select second and third tier cities
throughout the United States. We currently provide service or have installed
equipment in 34 cities. We intend to continue our expansion into more than 60
cities, the majority of which will be in the eastern half of the United States,
by the end of 1999. Before entering a market, we carefully analyze the
competitive environment, the composition of the small and medium sized
businesses located in the market, the location, cost and availability of
collocation space in the local telephone company's central offices, and the
proximity of our target customers to those central offices. Our goal is to
locate our equipment in central offices with a high density of small and medium
sized businesses that we believe will use our services. We are currently
authorized to operate as a competitive local exchange carrier, which is an
entity authorized to provide local and long-distance telecommunication services
and is subject to federal and state regulation, in 38 states and the District
of Columbia. We are seeking to have regulatory approval in all 50 states, the
District of Columbia and Puerto Rico, and to have entered into interconnection
agreements with the major traditional local telephone companies, by the end of
1999.

   Utilize Our Rapid Deployment Model. Once we have selected a market to enter,
we deploy our network using an operating and strategic model that we believe is
replicable across the country and leverages our centralized network management
capabilities. We deploy a standard package of pre-configured equipment at each
central office. We utilize third-party field service organizations, who have
the required authorizations from traditional telephone companies, as well as
our own internal personnel to install this equipment in central offices.
Through centralized network management, standardized configuration of our
equipment, the assistance of third-party service providers and on-site
inspection of central office installations, we believe we can implement our
rollout plan quickly and cost effectively.

   Establish Local Referral Networks. We seek to establish relationships in
each local market with select local and regional technology-related
professionals, such as integrators of computer networks and systems and
consultants, who market our services and provide customer referrals. These
local marketing partners typically understand their clients' technology
requirements and capabilities and can provide valuable insights into customers'
needs. We also work with other local organizations which serve the business
community and refer customers to us. We use these relationships to leverage our
general advertising, direct mail and telemarketing efforts, which are directed
at decision makers in local businesses.

   Develop Relationships Directly with Customers. Our strategy emphasizes
direct relationships with our customers. These relationships enable us to learn
information from our customers about their needs and preferences and help us
expand our service offerings to include additional value-added services based
on customer demand. We believe that these customer relationships increase

                                       39
<PAGE>

customer loyalty and reduce turnover. In addition, our existing customers have
provided customer referrals and we believe strong relationships will result in
customer referrals in the future.

   Leverage our Systems and Network. Our network and operations support systems
have been designed to leverage the economies of DSL technology and to grow with
our business. Because DSL technology uses existing copper telephone lines,
implementing a DSL-based network generally requires a lower initial capital
investment than that needed for alternative technologies. Once we install our
pre-configured equipment in a central office, our subsequent capital
investments to expand service from that location are directly related to the
number of customers who order our service, thereby reducing our overall capital
expenditures until additional paying customers have ordered our service. In
addition, the design of our network and the operations support systems that we
are in the process of implementing is intended to allow us to expand capacity
as it is needed to support additional customers and markets.

Our NETgain Services

   We utilize DSL technology to provide reliable and cost-effective service to
our customers under the NETgain brand. As part of our service offerings, we
function as our customer's Internet service provider and deliver a broad range
of Internet-based, value-added solutions. We currently provide service or have
installed equipment in 34 cities.

   Our goal is to deliver services which:

  .  provide reliable, always-on, secure, high-speed Internet connections
     with transmission speeds up to 1.5 megabits per second;

  .  are easily upgradable to higher speeds with simple software changes that
     can be affected remotely from our offices;

  .  are more reliable and enable greater productivity than dial-up modems;
     and

  .  are easier to provision, install and support than existing high-speed
     data communications alternatives.

   Our NETgain services currently include all necessary equipment, software and
lines required to establish and maintain a digital Internet connection. Our
primary services include Internet access, e-mail, assisting our customers in
obtaining Internet addresses and hosting our customers' Web sites. We also
support networks that connect customers' various offices and connect our
customers to their suppliers, customers and others. In addition, through
independent suppliers, we intend to offer Web site design and development, as
well as a suite of applications enabling electronic commerce.

   The following table lists our primary Internet access service offerings:

<TABLE>
<CAPTION>
                                                 Maximum Speed*
                                                -----------------    Maximum
                                                   To      From   Distance from
      Services                                  Customer Customer Central Office
      <S>                                       <C>      <C>      <C>
      NETgain Standard......................... 416 kb/s 416 kb/s  18,000 feet
      NETgain Plus............................. 784 kb/s 784 kb/s  14,000 feet
      NETgain Pro.............................. 1.2 mb/s 1.2 mb/s  12,000 feet
      NETgain Premium.......................... 1.5 mb/s 1.5 mb/s   9,000 feet
</TABLE>
---------------------

*  The speed and effectiveness of the DSL connection varies based on a number
   of factors, including the distance of the customer from the central office
   and the condition of the copper line that connects the customer to the
   central office. Speed is measured in kilobits per second, or kb/s, or
   megabits per second, or mb/s.

                                       40
<PAGE>


   Currently, customers typically pay an installation charge and a monthly fee
for the NETgain service. The monthly fee does not vary by number of users or
usage, although it does vary based on the speed of the connection. The fee
includes the cost of the modem installed at the customer's site, all phone line
charges, and general Internet access services, including e-mail, assistance in
obtaining Internet addresses and services related to the registration of these
addresses with various administrative bodies. Generally, customers subscribe to
our NETgain services for at least one year and are billed for our services on a
monthly basis. We also intend to offer customers the ability to have their
monthly service fees charged directly to their credit cards.

   We plan to continue expanding our network features and applications to meet
customer demand by working closely with leading hardware, software and
networking companies. We expect to focus on many applications, including
combining voice and data communications, increasing our directory and security
capabilities, and providing businesses with the ability to access their
important applications from remote locations. Using these network-enabled
features and applications, we will continue to provide a complete solution to
meet our business customers' needs.

Customers

   Our target customers are small and medium sized businesses in second and
third tier cities in which we offer our services. In particular, we believe the
following are especially attractive customers:

  .  businesses currently using other high-speed data communications
     services, such as T1, ISDN and frame relay services, or low-speed dial-
     up Internet access;

  .  professional or service-based firms that have multiple Internet service
     provider accounts and phone lines;

  .  branch offices located in second and third tier cities that require
     transmission of large files between locations;

  .  businesses with a substantial amount of revenue from mail order or
     Internet sales from customers outside their immediate geographic
     territory; and

  .  businesses that use data-intensive applications, such as financial
     services, technology, and publishing.

   None of our customers accounted for more than 5% of our total revenues in
1998 or during the first six months of 1999.

Sales and Marketing

   Our marketing professionals have developed a methodology to identify the
businesses that would benefit from our services. Once we identify businesses in
a target market, we employ a targeted local marketing strategy utilizing a
variety of mediums, including direct mail, print and radio. In addition, we
sponsor local promotional events, such as information technology or
telecommunications seminars, to assist our local sales professionals.

                                       41
<PAGE>


   Direct Sales Channels. Our direct sales efforts are centered around
telemarketing personnel and city managers, who are assigned to one or more
local areas. These city managers are responsible for assessing business
opportunities and identifying marketing partners to assist us in the sale of
our NETgain services. In addition, city managers work with local business
associations to identify potential customers and build brand awareness.

   Our telemarketing personnel follow up on our direct mail marketing
campaigns. Unlike large corporations, decision-makers in small and medium sized
businesses generally decide over the phone and in a relatively short time
whether to initiate data communications service with us. We believe our
telemarketing personnel are effective in following up with those businesses
that have received direct mailings from us.

   Marketing Partners. Our city managers also identify local information
technology professionals, such as integrators of computer networks and systems
and consultants, to assist in the sale of our NETgain services. We select
marketing partners based on several factors, including brand name, local market
presence, complementary technology or product lines, and a strong distribution
channel. Our local marketing partners understand the technology needs and
capabilities of their clients and are in position to recommend us to their
clients and provide us with referrals. We compensate our marketing partners for
each referral of a customer who purchases our services. We believe that
relationships with marketing partners are important in establishing a long-term
presence in the local community and leveraging our direct sales force.

Strategic Relationships

   We have entered into strategic relationships that we believe are valuable
because they provide additional marketing capabilities and distribution
channels, in addition to capital investment. We anticipate that we will enter
into additional strategic relationships with others in the future.

   Our current strategic relationships include:

   Staples. In July 1999, we entered into a strategic relationship with Staples
pursuant to which, among other things:

  .  Staples Investment. Staples invested $3,500,000 in return for shares of
     our Series E preferred stock which will convert into 473,655 shares of
     our common stock upon the closing of this offering. In addition, Staples
     has indicated an interest in purchasing the lesser of $5,000,000 of our
     common stock or 5% of the shares sold in this offering directly from us
     at the initial public offering price in connection with this offering,
     although it is not bound to do so.

  .  Marketing Services through Staples. Staples has agreed to market our
     services to their small and medium sized business customers. Staples
     intends to offer our services for sale and refer potential customers to
     us through their retail stores, direct marketing sales force, catalog
     and Web site. We have agreed to compensate Staples for each sale of our
     services generated through these channels. We intend to offer our
     customers the ability to connect over the Internet directly to Staples
     for their business supply purchases.

                                       42
<PAGE>

  .  Mutual Exclusivity. During the term of our agreement, which is initially
     for one year with the potential for annual renewals, we have agreed not
     to offer our services through another national office supply company. In
     turn, Staples has agreed to offer our services exclusively to its
     customers in all of the markets we serve.

   Microsoft. In July 1999, we entered into a strategic relationship with
Microsoft pursuant to which, among other things:

  .  Microsoft Investment. Microsoft invested $15,000,000 in us in return for
     shares of our Series E preferred stock which will convert into 2,029,949
     shares of common stock upon the closing of this offering.

  .  Co-branding for Our Customers. During the term of our agreement, which
     is initially for two years with the potential for annual renewals,
     Microsoft has agreed to jointly market with us a co-branded version of
     the Microsoft Network service (MSN). We have agreed to provide and
     market the co-branded MSN service to our new and existing customers. We
     and Microsoft have agreed to share any advertising revenue generated
     through the co-branded MSN service.

  .  Joint Marketing of Our Services. Microsoft has agreed to market and
     provide our services through its sales force as well as to its
     Microsoft-approved certified systems integrators and consultants.

Customer Support and Operations

   Our customer support professionals work to minimize the complexity and
inconvenience of data communications and Internet access for our customers.
They provide our customers with a single point of contact for implementation,
maintenance and operations support.

   Implementation. We manage the implementation of our service for each
customer. We lease the copper telephone lines from the local telephone company.
These lines run from our equipment located in the telephone company's central
office to our customer. We test these lines to determine whether they meet our
specifications and work with the local telephone company to correct any
problems identified by our testing. Field service technicians, typically
outside contractors, install the modem and any necessary wiring inside our
customers' offices and test the modem and connection over our network.

   Maintenance.  Our network operations center provides network surveillance
for all equipment in our network. We are able to detect and correct many of our
customers' maintenance problems remotely, often before our customer is aware of
the problem. Customer-initiated maintenance and repair requests are managed and
resolved primarily through our help desk. Our information management system,
which generates reports for tracking maintenance problems, allows us to
communicate maintenance problems from the customer service center to our
network operations center 24 hours a day, seven days a week.

   Operations Support Systems. We are in the process of implementing operations
support systems that will improve many of our business processes, including
customer billing, service activation, inventory control, customer care reports
and maintenance reports. These operations

                                       43
<PAGE>


support systems have been designed to provide us with accurate, up-to-date
information in these areas. We expect that the implementation of each of these
systems will be substantially completed by the end of 1999, with additional
enhancements and integration to be implemented in 2000. We believe that our
operations support systems will provide us with the flexibility to add
additional services for our customers as well as to meet our expansion goals.

Our Network

   Our network delivers high-speed Internet access and data communication
services. It offers scaleability, reliability, security and high performance.

 Network Design. The key design principles of our network are:

  .  Intelligent End-to-End Network Management. Our network is designed to
     allow us to monitor network components and customer traffic from a
     central location. Because we control the lines to the customer, we can
     perform network diagnostics and equipment surveillance continuously.
     From our network operations center, we have visibility across our entire
     network, allowing us to identify and address network problems quickly
     and to provide quality service and performance.

  .  Consistent and Scaleable Performance. We believe that networks that use
     technology that transmits packets of information, such as ours, will
     eventually replace networks that use current switching technology. We
     have designed our network to leverage the economics of DSL technology,
     to grow with our business and to provide consistent performance. New
     capacity is added automatically as each new user receives a line. We
     also use asynchronous transfer mode equipment in our network, which
     implements high-speed, high volume transmission of data directly in
     integrated circuits.

  .  Security. Our network is designed to reduce the possibility of
     unauthorized access and to allow our customers to safely transmit and
     receive sensitive information and applications. The modems we install on
     our customers' premises are designed with enhanced security features and
     work in conjunction with installed security systems and network servers
     in an effort to provide safe connections to the Internet and a secure
     operating environment.

 Network Components. The primary components of our network are:

  .  DSL Modems and On-Site Connections. We purchase DSL modems and provide
     them to our customers as part of the service contract. We configure the
     DSL modem and arrange for the installation of the modem and on-site
     wiring needed to connect the modem to the copper telephone line that we
     lease. We contract with independent field service organizations to
     perform these services, in addition to using a small internal staff.

  .  Copper Telephone Lines. We lease a copper telephone line running to each
     customer from our equipment in the local telephone company's central
     office under terms specified in our interconnection agreements with
     these companies. Each copper line must be specifically conditioned by
     the local telephone company to carry digital signals, typically for an
     additional charge. If we are unable to lease, or experience delays in
     leasing, a sufficient number of acceptable telephone lines on acceptable
     terms, our business will be harmed.

                                       44
<PAGE>


  .  Central Office Collocation. Through our interconnection agreements, we
     seek to secure space to locate our equipment in the central offices of
     traditional local telephone companies and offer our services from these
     locations. These collocation spaces are designed to offer the same high
     reliability and availability standards as the telephone companies' other
     central office spaces. We install the equipment necessary to provide
     high-speed DSL signals to our customers in these spaces. We have
     continuous access to these spaces to install and maintain our equipment.
     We expect that space in central offices will become increasingly scarce
     as competitive telecommunications companies vie for this space. We may
     not be able to secure space to install our equipment on a timely basis,
     which could delay our roll-out plan and adversely affect our business
     and prospects.

  .  Backbone Network. Network traffic gathered at each central office is
     routed to one of our regional hubs and then to the Internet. In certain
     areas where we offer service from more than one central office, network
     traffic is routed from each central office in that area to a local hub
     which aggregates its traffic and the traffic from the other central
     offices located in that area and routes this traffic to a regional hub.
     Our hubs contain extra equipment and backup power to provide backup
     facilities in the event of an equipment failure and are actively
     monitored from our network operations center. We lease space for our
     hubs in facilities designed to host network equipment. Our hubs are
     connected to one another via fiber-optic cables and other high speed
     data communications technologies. Currently this service is provided by
     MCI WorldCom. Recently, the service provided by MCI WorldCom was
     interrupted for several days by a failure of their network. We have
     received and are currently evaluating proposals from five long distance
     carriers and expect to select at least one additional service provider
     before the end of 1999. Our network connects to the Internet through
     multiple Internet-access providers.

  .  Network Operations Center. Our network is managed from our network
     operations center located in New Haven, Connecticut. We provide end-to-
     end network management 24 hours a day, seven days a week. This enhances
     our ability to address performance and service issues before they affect
     the customer. From the network operations center, we can monitor
     individual customer lines and the equipment and circuits in each
     regional network and central office.

  .  Private Regional Network. We anticipate that, at some point in the
     future, we will operate our own private regional networks in certain
     geographic areas. We believe our regional networks will consist of high-
     speed telecommunications equipment that will connect our hubs to our
     equipment in individual central offices. Private networks of this type
     typically operate at speeds of 45 to 155 megabits per second.

Competition

   We face competition from many companies with significantly greater financial
resources, well-established brand names and large installed customer bases.
Although we believe competition in many second and third tier cities is less
intense than competition in larger cities, we expect the level of competition
in our markets to intensify in the future. We expect significant competition
from:

                                       45
<PAGE>

   Other DSL Providers. Certain competitive carriers, including Covad, Network
Access Solutions, NorthPoint and Rhythms NetConnections, offer DSL-based
services. The 1996 Telecommunications Act specifically grants competitive
telecommunications companies, including other DSL providers, the right to
negotiate interconnection agreements with traditional telephone companies,
including interconnection agreements which may be identical in all respects to,
or more favorable than, our agreements. Several of the large telecommunications
companies and computer companies, such as Microsoft and Intel, have made
investments in DSL service providers.

   Internet Service Providers. Several national and regional Internet service
providers, including America Online, Concentric Network, Flashcom, Mindspring,
PSINet and Verio, have begun developing high-speed access capabilities to
leverage their existing products and services. These companies generally
provide Internet access to residential and business customers over the
traditional telephone companies' networks at higher speeds. However, some
Internet service providers have begun offering DSL-based access using another
carrier's DSL service or, in some cases, building their own DSL networks. Some
Internet service providers combine their significant and even nationwide
marketing presence with strategic or commercial alliances with DSL-based
competitive telecommunications companies.

   Traditional Local Telephone Companies. Many of the traditional local
telephone companies, including those created by AT&T's divestiture of its local
telephone service business, are conducting technical or market trials or have
begun deploying DSL-based services. These companies have established brand
names and reputations for high quality in their service areas, possess
sufficient capital to deploy DSL equipment rapidly, have their own copper
telephone lines and can bundle digital data services with their existing voice
services to achieve a competitive advantage in serving customers. We believe
that the traditional telephone companies have the potential to quickly deploy
DSL services. In addition, these companies also offer high-speed data
communications services that use other technologies. We depend on these
traditional local telephone companies to enter into agreements for
interconnection and to provide us access to certain unbundled network elements.
Although the traditional local telephone companies are required to negotiate in
good faith in connection with these agreements, future interconnection
agreements may contain less favorable terms and result in a competitive
advantage to the traditional local telephone companies.

   National Long Distance Carriers. National long distance carriers, such as
AT&T, MCI WorldCom, Qwest and Sprint, have deployed large-scale data networks,
sell connectivity to businesses and residential customers, and have high brand
recognition. They also have interconnection agreements with many of the
traditional telephone companies and are beginning to offer competitive DSL
services.

   Other Fiber-Based Carriers. Companies such as Allegiance, ChoiceOne,
e.spire, Intermedia and Williams have extensive fiber networks in many
metropolitan areas, primarily providing high-speed data and voice circuits to
small and large corporations. They also have interconnection agreements with
the traditional telephone companies under which they have acquired collocation
space in many large markets.

   Cable Modem Service Providers. Cable modem service providers, such as At
Home and its cable partners, are offering or preparing to offer high-speed
Internet access over cable networks to consumers. @Work, a division of At Home,
has positioned itself to do the same for businesses.

                                       46
<PAGE>

Where deployed, these networks provide high-speed local access services, in
some cases at speeds higher than DSL service. They typically offer these
services at lower prices than our services, in part by sharing the capacity
available on their cable networks among multiple end users.

   Wireless and Satellite Data Service Providers. Several new companies,
including Advanced Radio Telecom, Teligent and WinStar Communications, are
emerging as wireless data service providers. In addition, other companies,
including Motorola Satellite Systems and Hughes Communications, are emerging as
satellite-based data service providers. These companies use a variety of new
and emerging technologies to provide high-speed data services.

   We may be unable to compete successfully against these competitors. The most
significant competitive factors include: transmission speed, service
reliability, breadth of product offerings, price/performance, network security,
ease of access and use, content bundling, customer support, brand recognition,
operating experience, capital availability and exclusive contracts with
customers, including Internet service providers and businesses with multiple
offices. We believe our services compete favorably within our service markets
with respect to transmission speed, price/performance, ease of access and use
and customer support. Many of our competitors enjoy competitive advantages over
us based on their brand recognition, breadth of product offerings, operating
experience and exclusive contracts with customers.

Interconnection Agreements with Traditional Local Telephone Companies

   We are required to enter into and implement interconnection agreements
covering each of our target markets with the traditional local telephone
company in that market in order to provide service. These agreements govern,
among other things:

  .  the price and other terms under which we locate our equipment in the
     telephone company's central offices,

  .  the price we pay to lease copper telephone lines,

  .  the special conditioning of these copper lines that the traditional
     telephone company provides to enable the transmission of DSL signals,

  .  the price we pay to access the telephone company's transmission
     facilities, and

  .  certain other terms and conditions of our relationship with the
     telephone company.

   Under the 1996 Telecommunications Act, the traditional local telephone
companies have a statutory duty to negotiate in good faith with us for
agreements for interconnection and access to certain unbundled network
elements. This interconnection process is subject to review and approval by the
state regulatory commissions. We have signed interconnection agreements with
Ameritech, Bell Atlantic, BellSouth, GTE, SBC Communications and US West, which
govern our relationships in 43 states and the District of Columbia. Certain of
our interconnection agreements govern our relationship with the traditional
telephone company throughout its service areas and others relate only to
individual states. In addition, we are currently negotiating additional
agreements with some of these carriers covering additional states, as well as
agreements with Alltel, Cincinnati Bell, Frontier, Sprint and certain other
carriers. Future interconnection agreements may contain terms and conditions
less favorable to us than those in our current agreements and could increase
our costs of operations.

                                       47
<PAGE>

   During these interconnection negotiations, either the telephone company or
we may submit disputes to the state regulatory commissions for mediation and,
after the expiration of the statutory negotiation period set forth in the 1996
Telecommunications Act, we may submit outstanding disputes to the states for
arbitration, as well as ask the state regulatory commissions to arbitrate a new
agreement or particulars thereof.

   Under the 1996 Telecommunications Act, states have begun and, in a number of
cases, completed regulatory proceedings to determine the pricing of unbundled
network elements and services, and the results of these proceedings will
determine the price we pay for, and whether it is economically attractive for
us to use, these elements and services.

   Our interconnection agreements have terms of one or two years. Therefore, we
will have to renegotiate our existing agreements when they expire. Although we
expect to renew our interconnection agreements and believe the 1996
Telecommunications Act limits the ability of traditional telephone companies
not to renew these agreements, we may not succeed in extending or renegotiating
our interconnection agreements on favorable terms. Additionally, disputes have
arisen and will likely arise in the future as a result of differences in
interpretations of the interconnection agreements. These disputes have delayed
our deployment of our networks. They have also adversely affected our service
to our customers and our ability to enter into additional interconnection
agreements with the traditional telephone companies in other states. Finally,
the interconnection agreements are subject to state regulatory commission, FCC
and judicial oversight. These government authorities may modify the terms of
the interconnection agreements in a way that hurts our business.

Government Regulations

   A significant portion of the services that we offer will be subject to
regulation at the federal and/or state levels. The Federal Communications
Commission, or FCC, and state public utility commissions regulate
telecommunications common carriers, which are companies that offer
telecommunications services to the public or to all prospective users on
standardized rates and terms. Our data transport services are common carrier
services.

   The FCC exercises jurisdiction over common carriers, and their facilities
and services, to the extent they are providing interstate or international
communications. The various state utility commissions retain jurisdiction over
telecommunications carriers, and their facilities and services, to the extent
they are used to provide communications that originate and terminate within the
same state. The degree of regulation varies from state to state.

   In recent years, the regulation of the telecommunications industry has been
in a state of flux as the United States Congress and various state legislatures
have passed laws seeking to foster greater competition in telecommunications
markets. The FCC and state commissions have adopted many new rules to implement
those new laws and to encourage competition. These changes, which are still
incomplete, have created new opportunities and challenges for us and our
competitors. Certain of these and other existing federal and state regulations
are currently the subject of judicial proceedings, legislative hearings and
administrative proposals which could change, in varying degrees, the manner in
which this industry operates. Neither the outcome of these proceedings nor
their impact upon the telecommunications industry or us can be predicted at
this time. Indeed, future federal or state regulations and legislation may be
less favorable to us than current regulations and legislation and therefore
have a material and adverse impact on our business and financial prospects by
undermining

                                       48
<PAGE>

our ability to provide DSL services at competitive prices. In addition, we may
expend significant financial and managerial resources to participate in
proceedings setting rules at either the federal or state level, without
achieving a favorable result.

 Federal Regulation and Legislation

   We must comply with the requirements of a common carrier under the
Communications Act of 1934, as amended, to the extent we provide regulated
interstate services. These requirements include an obligation that our charges,
terms and conditions for communications services must be "just and reasonable"
and that we may not make any "unjust or unreasonable discrimination" in our
charges or terms and conditions. The FCC also has jurisdiction to act upon
complaints against common carriers for failure to comply with their statutory
obligations. We are not currently subject to price cap or rate of return
regulation at the federal level and are not currently required to obtain FCC
authorization for the installation, acquisition or operation of our facilities.

   The FCC has established different levels of regulation for dominant and non-
dominant carriers. Of domestic carriers, only the large traditional local
telephone companies are classified as dominant carriers and all other providers
of domestic common carrier service, including us, are classified as non-
dominant carriers. As a non-dominant carrier, we are subject to less FCC
regulation than are dominant carriers.

   In November 1998, the FCC ruled that DSL and other advanced data services
provided as dedicated access services in connection with interstate services
such as Internet access are interstate services subject to the FCC's
jurisdiction. Accordingly, we could offer DSL services without state regulatory
authority, so long as we do not also provide local or intrastate telephone
services via our network. This decision allows us to provide our DSL services
in a manner that potentially reduces state regulatory obligations. This
decision is currently subject to reconsideration and appeal.

   Comprehensive changes to the Communications Act were made by the 1996
Telecommunications Act, enacted on February 8, 1996. It represents a
significant milestone in telecommunications policy by establishing competition
in local telephone service markets as a national policy. The 1996
Telecommunications Act removes many state regulatory barriers to competition
and forecloses state and local governments from creating laws preempting or
effectively preempting competition in the local telephone service market.

   The 1996 Telecommunications Act places substantial interconnection
requirements on the traditional local telephone companies.

  .  Traditional local telephone companies are required to provide physical
     collocation, which allows companies such as us and other interconnectors
     to install and maintain their own network termination equipment in the
     central offices of traditional local telephone companies, and virtual
     collocation only if requested or if physical collocation is demonstrated
     to be technically infeasible. This requirement is intended to enable us
     and other competitive carriers to deploy our equipment on a relatively
     convenient and economical basis.

                                       49
<PAGE>


  .  Traditional local telephone companies are required to unbundle
     components of their local service networks so that other providers of
     local service can compete for a wide range of local service customers.
     This requirement is designed to provide us flexibility to purchase only
     the equipment we require to deliver our services.

  .  Traditional local telephone companies are required to establish
     "wholesale" rates for their services to promote resale by competitive
     local exchange carriers and other competitors.

  .  Traditional local telephone companies are required to establish number
     portability, which allows a customer to retain its existing phone number
     if it switches from the traditional local telephone companies to a
     competitive local service provider.

  .  Traditional local telephone companies are required to establish dialing
     parity, which ensures that customers will not detect a quality
     difference in dialing telephone numbers or accessing operators or
     emergency services.

  .  Traditional local telephone companies are required to provide
     nondiscriminatory access to telephone poles, ducts, conduits and rights-
     of-way. In addition, the 1996 Telecommunications Act requires
     traditional local telephone companies to compensate competitive carriers
     for traffic originated by them and terminated on the competitive
     carrier's network.

   The 1996 Telecommunications Act in some sections is self-executing. The FCC
issues regulations interpreting the 1996 Telecommunications Act that impose
specific requirements upon which we and our competitors rely. The outcome of
various ongoing FCC rulemaking proceedings or judicial appeals of such
proceedings could materially affect our business and financial prospects by
increasing the cost or decreasing our flexibility in providing DSL services.

   The FCC prescribes rules applicable to interstate communications, including
rules implementing the 1996 Telecommunications Act, a responsibility it shares
in certain respects with the state regulatory commissions. As part of its
effort to implement the 1996 Telecommunications Act, the FCC issued an order
governing interconnection in August 1996. A federal appeals court for the
Eighth Circuit, however, reviewed the initial rules and overruled some of their
provisions, including some rules on pricing and nondiscrimination. In January
1999, the United States Supreme Court reversed elements of the Eighth Circuit's
ruling, finding that the FCC has broad authority to interpret the 1996
Telecommunications Act and issue rules for its implementation, specifically
including authority over pricing methodology. The Supreme Court upheld the
FCC's directive to the traditional local telephone companies to combine
unbundled elements for competitors, and to allow competitors to pick and choose
among provisions in existing interconnection agreements. The Supreme Court also
found that the FCC's interpretation of the rules for establishing unbundled
elements was not consistent with standards prescribed in the 1996
Telecommunications Act, and required the FCC to reconsider and better justify
its delineation of unbundled elements. The pick and choose rule permits a
competitive carrier to select individual provisions of existing interconnection
agreements yet still tailor its interconnection agreement to its individual
needs by negotiating the remaining provisions. The FCC implemented a public
rulemaking seeking comment on these issues, including particularly, which
network elements should be offered on an unbundled basis by traditional local
telephone companies, and a decision is expected later this year. Although the
FCC has tentatively concluded

                                       50
<PAGE>


that local copper telephone lines should continue to remain available as an
unbundled element, there is no certainty as to the FCC's outcome on this issue
or as to other network elements which the traditional local telephone companies
will be required to unbundle. Moreover, this proceeding, as well as a companion
FCC rulemaking, addresses related issues of significant importance to us,
including:

  .  the manner in which copper telephone lines should be subject to
     unbundling;

  .  compatibility among DSL services and between DSL and non-DSL services;
     and

  .  the sharing of copper telephone lines between DSL data services offered
     by one provider and voice services offered by another provider.

   In addition, some traditional telephone companies may take the position that
they have no obligation to provide unbundled elements, including copper
telephone lines, until the FCC issues new rules, which could adversely affect
our ability to expand our network in accordance with our roll-out plan and
therefore adversely affect our business.

   In March 1998, several traditional local telephone companies petitioned the
FCC for relief from certain regulations applicable to their provision of DSL
and other advanced data services, including their obligations to provide
unbundled copper telephone lines and resold DSL services to DSL carriers. In
October 1998, the FCC concluded that DSL services are telecommunications
services subject to the requirements of the 1996 Telecommunications Act and
that therefore the traditional local telephone companies are required to
unbundle and offer for resale DSL services. This proceeding remains pending,
however, because in August 1998 the FCC issued a notice of proposed rulemaking
seeking comments on its tentative conclusion that traditional local telephone
companies should be permitted to create separate affiliates to provide the DSL
services that would operate under the relaxed regulatory treatment available to
other DSL carriers. Under the separate affiliate proposal, traditional local
telephone companies would be required to provide wholesale service to other DSL
carriers at the same rates, terms and conditions that it provided to its
separate affiliate. The outcome of this proceeding remains uncertain. Any final
decision in this proceeding that alters our relationship with the traditional
local telephone companies could adversely affect our ability to provide DSL
services at a competitive price.

   In March 1999, the FCC adopted regulations that require the traditional
local telephone companies to permit other carriers to collocate all equipment
necessary for interconnection. This requirement includes equipment that we use
to provide DSL data services. The FCC also adopted limits on the construction
standards and other conditions for collocation that may be imposed by
traditional local telephone companies. These rules should reduce our
collocation costs and expedite the provision of our service to new areas. There
is no guarantee that these new rules will be implemented fully by the
traditional local telephone companies. Therefore, the benefits of these rules
may be delayed pending interpretation and enforcement by state and federal
regulators. These rules are currently subject to appeal by several traditional
local telephone companies.

   The 1996 Telecommunications Act also directs the FCC, in cooperation with
state regulators, to establish a universal service fund that will provide
subsidies to carriers that provide service to individuals in high-cost areas. A
portion of carriers' contributions to the universal service fund also will be
used to provide telecommunications related facilities for schools, libraries
and certain rural

                                       51
<PAGE>

health care providers. The FCC released its initial order in this context in
June 1997, which requires all telecommunications carriers to contribute to the
universal service fund. The FCC's implementation of universal service
requirements remains subject to judicial and additional FCC review. Additional
changes to the universal service regime, which could increase our costs, could
have an adverse affect on us.

   Although not required for our existing DSL data service offering, on August
6, 1999 we obtained authority from the FCC to provide facilities-based and
resold international telecommunications services originating from the United
States.

 State Regulation

   In November 1998, the FCC deemed pure data transmission to the Internet as
interstate services subject only to federal jurisdiction. However, this
decision is currently subject to reconsideration and appeal. Also, some of our
services that are not limited to interstate access potentially may be
classified as intrastate services subject to state regulation. All of the
states where we operate, or intend to operate, require some degree of state
regulatory commission approval to provide certain intrastate services and
maintain ongoing regulatory supervision. In most states, intrastate tariffs are
also required for various intrastate services, although our services are not
subject to price or rate of return regulation. Actions by state public utility
commissions could cause us to incur substantial legal and administrative
expenses and adversely affect our business.

   To date, we have been able to obtain authorizations to operate as a
competitive local exchange carrier in 38 states and the District of Columbia,
and we have filed for competitive local exchange carrier status in the
remaining states. Although we expect to obtain certifications in all states,
there is no guarantee that these certifications will be granted or obtained in
a timely manner.

 Local Government Regulation

   In certain instances, we may be required to obtain various permits and
authorizations from municipalities, such as for use of rights-of-way, in which
we operate our own local distribution facilities. Whether various actions of
local governments over the activities of telecommunications carriers such as
ours, including requiring payment of franchise fees or other surcharges, pose
barriers to entry for competitive local exchange carriers which violate the
1996 Telecommunications Act or may be preempted by the FCC is the subject of
litigation. While we are not a party to this litigation, we may be affected by
the outcome. If municipal governments impose conditions on granting permits or
other authorizations or if they fail to act in granting such permits or other
authorizations, the cost of providing DSL services may increase or negatively
impact our ability to expand our network on a timely basis and adversely affect
our business.

Intellectual Property

   We regard our products, services and technology as proprietary and attempt
to protect them with copyrights, trademarks, trade secret laws, restrictions on
disclosure and other methods. There can be no assurance these methods will be
sufficient to protect our technology and intellectual property. We also
generally enter into confidentiality agreements with our employees and
consultants, and generally control access to and distribution of our
documentation and other proprietary information.

                                       52
<PAGE>

Despite these precautions, it may be possible for a third party to copy or
otherwise obtain and use our products, services or technology without
authorization, or to develop similar technology independently. Effective
patent, copyright, trademark and trade secret protection may be unavailable or
limited in certain foreign countries, and the global nature of the Internet
makes it virtually impossible to control the ultimate destination of our
proprietary information. There can be no assurance that the steps we have taken
will prevent misappropriation or infringement of our technology. In addition,
litigation may be necessary in the future to enforce our intellectual property
rights, to protect our trade secrets or to determine the validity and scope of
the proprietary rights of others. Such litigation could result in substantial
costs and diversion of resources and could have a material adverse effect on
our business, operating results and financial condition. In addition, some of
our information, including our competitive carrier status in individual states
and our interconnection agreements, is a matter of public record and can be
readily obtained by our competitors and potential competitors, possibly to our
detriment.

Employees

   As of July 31, 1999, we had approximately 91 employees. We believe that our
future success will depend in part on our continued ability to attract, hire
and retain qualified personnel. Competition for such personnel is intense, and
we may be unable to identify, attract and retain such personnel in the future.
None of our employees are represented by a labor union or are the subject of a
collective bargaining agreement. We have never experienced a work stoppage and
believe that our employee relations are good.

Properties

   Our headquarters consists of 31,500 square feet in an office building in New
Haven, Connecticut, which we occupy under a lease that expires in May 2005.
This lease may be extended for two additional five-year periods. We also lease
office space for local sales personnel and space for network equipment
installations in a number of other locations. With respect to our arrangements
to use space in traditional telephone companies' central offices, please see
"Interconnection Agreements with Traditional Local Telephone Companies."

Legal Proceedings

   From time to time we are involved in legal proceedings, claims and
litigation arising in the ordinary course of business, the outcome of which, in
the opinion of management, would not have a material adverse effect on us. We
are also a party to legal proceedings related to regulatory approvals. We are
subject to state commission, FCC and court decisions as they relate to the
interpretation and implementation of the 1996 Telecommunications Act, the
interpretation of competitive carrier interconnection agreements in general and
our interconnection agreements in particular. In some cases, we may be deemed
to be bound by the results of ongoing proceedings of these bodies. We therefore
may participate in proceedings before these regulatory agencies or judicial
bodies that affect, and allow us to advance, our business plans.

                                       53
<PAGE>

                                   MANAGEMENT

Directors and Executive Officers

   The directors and executive officers of DSL.net are as follows:

<TABLE>
<CAPTION>
Name                      Age                            Position
<S>                       <C> <C>
Paul K. Sun.............   39 Chairman of the Board and Chief Technology Officer
David F. Struwas........   51 President, Chief Executive Officer and Director
Raymond C. Allieri......   39 Senior Vice President, Sales and Marketing
Robert Q. Berlin........   33 Chief Financial Officer and Vice President, Strategic Planning
Alan A. Bolduc..........   44 Vice President, Operations
John M. Jaser...........   40 Vice President, Technology
Stephen Zamansky........   29 Vice President and General Counsel
Robert Gilbertson(1)....   58 Director
William J. Marshall(1)..   44 Director
James D. Marver.........   49 Director
William Seifert(1)......   49 Director
</TABLE>
---------------------
(1) Member of the audit committee

   Currently we have six members on our board of directors. These directors
were elected in accordance with an amended and restated voting agreement which
terminates upon the closing of the offering. Each of these directors will hold
office until the next annual meeting of our stockholders. Commencing at the
next annual meeting of our stockholders, our board of directors will be divided
into three classes. The members of each class will be determined by the board
of directors prior to that meeting. At that meeting, our stockholders will
elect one class of directors for a term expiring in one year, a second class of
directors for a term expiring in two years, and a third class of directors for
a term expiring in three years. Thereafter, each director will be elected for a
three-year term, with one class of directors being elected at each annual
meeting. Each director holds office until that director's successor is elected
and qualified.

   Paul K. Sun has served as a director since January 1999 and Chairman of the
board of directors since February 1999. In addition, he has also served as
Chief Technology Officer since December 1999. From February 1997 to December
1998, Mr. Sun was a Director at PairGain Technologies, Inc. From December 1995
to February 1997, he was President and Chief Executive Officer of Avidia
Systems, Inc., an ATM switch vendor, which was acquired by PairGain
Technologies, Inc. in February 1997. From 1989 to 1995, Mr. Sun held various
positions at TranSwitch Corporation, a now-public telecommunications-oriented
semiconductor company, most recently as Manager of ATM Development.

   David F. Struwas joined DSL.net in August 1998 and has served as our
President and Chief Executive Officer since November 1998 and as a director
since January 1999. From January 1997 to August 1998, Mr. Struwas was a General
Manager for Brooks Fiber-Worldcom. From May 1980 to January 1997, Mr. Struwas
held various positions at Southern New England Telephone, most recently as
Director of Marketing.

   Raymond C. Allieri has served as Senior Vice President, Sales and Marketing
since June 1999. From 1988 to 1999, Mr. Allieri held various positions at MCI
WorldCom Communications Corporation, most recently as Senior Vice President,
Local Market Strategy and Development.

                                       54
<PAGE>

   Robert Q. Berlin has served as Chief Financial Officer and Vice President,
Strategic Planning since July 1999, as Vice President, Strategic Planning since
May 1999 and as Executive Director, Strategic Planning from January 1999 to May
1999. From December 1997 to January 1999, Mr. Berlin was Managing Director of
Rice Sangalis Toole & Wilson, a private investment firm. From August 1994 to
December 1997, he held various positions, including Managing Director at GE
Capital Corporation. From June 1991 to August 1994, Mr. Berlin was a principal
at CHF Capital Partners, a private investment firm.

   Alan A. Bolduc has served as Vice President, Operations since November 1998.
From June 1998 to November 1998, Mr. Bolduc was Managing Director of
Cablevision Lightpath of CT, Inc., a competitive carrier subsidiary of
Cablevision. From January 1995 to May 1998, he was a General Manager at Brooks
Fiber Communications of CT, Inc. From April 1992 to January 1995, Mr. Bolduc
held various positions at Sprint Communications, most recently as National
Account Manager.

   John M. Jaser has served as Vice President, Technology since May 1999. Mr.
Jaser served as our President from March 1998 to November 1998 and was
responsible for business development from November 1998 to May 1999. From
January 1992 to March 1998, Mr. Jaser was the President and Chief Executive
Officer of FutureComm, Inc., a consulting firm specializing in network
planning, architecture and design.

   Stephen Zamansky has served as Vice President and General Counsel since May
1999. From August 1997 to May 1999, Mr. Zamansky was an associate at Day, Berry
& Howard LLP. From October 1995 to August 1997, he was an associate at Sullivan
& Cromwell. From August 1994 to August 1995, Mr. Zamansky was a legal clerk for
a justice at the Supreme Judicial Court of Massachusetts.

   Robert Gilbertson has served as a director since January 1999. Mr.
Gilbertson has been the President and Chief Executive Officer of Network
Computing Devices, Inc. since May 1997. From April 1996 to April 1997, Mr.
Gilbertson served as Chairman of Avidia Systems Inc. From January 1992 to May
1996, Mr. Gilbertson served as President and a director of CMX Systems, Inc., a
manufacturer of precision measurement and positioning products.

   William J. Marshall has served as a director since January 1999. Mr.
Marshall has been a Managing Partner at VantagePoint Venture Partners since
1998 and served as Senior Advisor from 1996 to 1998. From 1985 to 1996, Mr.
Marshall was the Senior Managing Director and Chief Technology Officer of the
Communications Technologies Group at Bear Stearns & Co. Inc. Mr. Marshall is a
Co-Founder of the ATM Forum and was also a Board member of the Securities
Industry Association Technology Committee.

   James D. Marver has served as a director since April 1999. Mr. Marver has
been a Managing Partner at VantagePoint Venture Partners since co-founding the
firm in 1996. From 1988 to 1996, Mr. Marver was Senior Managing Director and
Head of the Global Technology Group at Bear Stearns & Co. Inc., as well as Head
of the San Francisco Investment Banking office.

   William Seifert has served as a director since April 1999. Mr. Seifert has
been a General Partner of Prism Ventures Partners II, L.P. since October 1998.
From November 1997 to October 1998,

                                       55
<PAGE>

Mr. Seifert was a consultant and private investor. Mr. Seifert founded Agile
Networks, Inc. in November 1991 and served as its Chief Executive Officer until
November 1997. Mr. Seifert is a director of Digital Lightwave, Inc.

Committees of the Board of Directors

   Our board of directors reviews and evaluates the salaries and incentive
compensation of our management and key employees. In addition, our board of
directors administers our 1999 stock plan and 1999 employee stock purchase
plan. We currently do not have a compensation committee.

   Our audit committee consists of Messrs. Gilbertson, Marshall and Seifert. It
is responsible for reviewing the scope of annual audits, considering specific
problems and questions that arise during the course of audits, monitoring the
adequacy of accounting and audit controls, and such other functions as the
board of directors may from time to time delegate to it. Our audit committee
must report to the board of directors when asked to do so.

Director Compensation

   We currently do not provide cash compensation, other than reimbursement of
expenses, to any member of our board of directors. In February 1999, our board
of directors approved the grant of non-qualified stock options to purchase
333,250 shares of our common stock to each of Mr. Gilbertson and Mr. Marshall
for their services as directors and 79,980 shares to Mr. Marver for his service
as our advisor, in each case at an exercise price of $0.0375 per share. In July
1999, our board approved an additional grant of a non-qualified stock option to
purchase 53,320 shares of our common stock to Mr. Marver for his service as a
director at an exercise price of $7.3875 per share. This option provides that
all shares subject to the option are immediately exercisable subject to our
right to repurchase all of the shares up until one year following the date of
grant, at which time our right to repurchase terminates with respect to 25% of
the shares originally granted. Thereafter, our right to repurchase terminates
monthly over the next 36 months with respect to 2.08% of the shares originally
granted under the option. The board of directors has also provided that our
right to repurchase shares relating to an option granted under the 1999 stock
plan to a member of our board of directors or certain of our advisors will
terminate immediately upon a change of control. In addition, the option granted
to Mr. Gilbertson provides that his option will become immediately exercisable
in full in the event he is removed as a director for any reason other than in
connection with a change of control of DSL.net. See "Management--Stock Plans."

                                       56
<PAGE>

Executive Compensation

   The following summary compensation table sets forth the total compensation
paid or accrued for the period from our inception on March 3, 1998 through
December 31, 1998 for David Struwas, our Chief Executive Officer at December
31, 1998, and John M. Jaser, our Vice President, Technology, who served as our
chief executive officer from March 1998 to November 1998 (the "named executive
officers"). No other executive officer or employee had compensation in excess
of $100,000 during the year ended December 31, 1998.

                           Summary Compensation Table

<TABLE>
<CAPTION>
                                                     Annual Compensation
                                                 -------------------------------
                                                                     All Other
Name and Principal Position                      Salary      Bonus  Compensation
<S>                                              <C>        <C>     <C>
David Struwas................................... $29,867(1) $35,000    $6,682
 President and Chief Executive Officer
John M. Jaser...................................  20,975(2)     --        955
 Vice President, Technology(3)
</TABLE>
---------------------
(1) Mr. Struwas' annual salary for fiscal year 1999 is $95,000.

(2) Mr. Jaser's annual salary for fiscal year 1999 is $90,000.
(3) Mr. Jaser served as President from March 1998 to November 1998.

   All other compensation consists of an amount equal to the fair market value
of common stock, as determined by our board of directors, purchased in December
1998 by each named executive officer in exchange for a promissory note. The
notes were subsequently cancelled in full satisfaction of our obligation to pay
additional compensation under agreements entered into in December 1998. Based
on subsequent events such as the issuance of the Series A preferred stock and
our decision to proceed with this offering, we have recorded aggregate stock
compensation of $1,023,272 relating to these shares of common stock. See
"Certain Transactions."

Option Grants

   No stock options or appreciation rights were granted during the year ended
December 31, 1998 to Mr. Struwas or Mr. Jaser.

Stock Plans

   1999 Stock Plan. Our stock plan was adopted by the board of directors in
February 1999 and approved by the stockholders in March 1999. A total of
12,364,200 shares of common stock have been authorized and reserved for
issuance under the stock plan. As of July 31, there were outstanding options
for the purchase of a total of 5,265,350 shares of common stock at a weighted
exercise price of $0.71. All options have been issued at the fair market value
of our common stock at the time of issuance. All options granted after this
offering will be at the fair market value of our common stock on the date of
grant. No shares have been issued pursuant to the exercise of options. Under
the terms of the stock plan, we are authorized to grant incentive stock options
as defined under the Internal Revenue Code, non-qualified options, stock
appreciation rights, stock awards or opportunities to make direct purchases of
common stock to officers, directors, consultants and other employees of ours
and our subsidiaries.

                                       57
<PAGE>


   The stock plan is administered by our board of directors. The board selects
the individuals to whom options or other awards will be granted and determines
the option exercise price and other terms of each award, subject to the
provisions of the stock plan. The President and Chief Executive Officer may
approve options to non-officers in accordance with guidelines approved by our
board of directors. Options generally provide that 25% of the shares
exercisable under each option will vest one year following either the date of
grant or the optionee's date of employment and thereafter vest in equal monthly
installments over the next 36 months. However, certain options granted under
our stock plan to directors and certain officers and consultants are
immediately exercisable subject to our right to repurchase 100% of the shares
until one year following the date of grant or the one year employment
anniversary of the person, at which time our right to repurchase terminates
with respect to 25% of the shares originally granted. Thereafter, our right to
repurchase terminates monthly over each the next thirty-six months with respect
to approximately 2.08% of the shares originally granted under the option. In
addition, upon termination of employment without cause of certain executive
officers, our right to repurchase shares granted under an option to that person
will terminate with respect to all shares for which our right to repurchase
would have terminated one year following the date of termination. The option
exercise price may be paid in cash or in shares of common stock valued at fair
market value on the exercise date. We may also allow the option to be exercised
through a same-day sale program without any cash outlay by the optionee. The
stock plan also provides that, if at any time following a change in control we
terminate an optionee's business relationship with DSL.net or any of our
subsidiaries without cause or the optionee terminates his or her business
relationship with us for good reason, all options and other awards held by that
optionee will immediately vest and become exercisable. In addition, the board
of directors has provided that our right to repurchase shares subject to an
option granted under the stock plan to any person serving as president, chief
executive officer, senior vice president, chief financial officer, chief
technology officer, chairman of our board of directors, a member of our board
of directors, a member of our advisory board and certain vice presidents will
terminate immediately upon a change in control. An option is not transferable
by the recipient except by will or by the laws of descent and distribution, or,
in the case of non-qualified stock options, is only transferable to the extent
set forth in the agreement relating to the non-qualified stock option or
pursuant to a valid domestic relations order. The term of the stock plan is ten
years, unless sooner terminated by vote of our board of directors.

   1999 Employee Stock Purchase Plan. The purchase plan was adopted by the
board of directors and received stockholder approval in July 1999. The purchase
plan provides for the issuance of up to an aggregate of 300,000 shares of
common stock to participating employees.

   The purchase plan is administered by our board of directors. Generally, all
employees who have completed three months of employment and whose customary
employment is more than 20 hours per week and for more than five months in any
calendar year are eligible to participate in the purchase plan. The right to
purchase common stock under the purchase plan will be made available through a
series of offerings. On the first day of an offering period, we will grant to
each eligible employee who has elected in writing to participate in the
purchase plan an option to purchase shares of common stock. The employee will
be required to authorize an amount, between 1% and 10% of the employee's
compensation, to be deducted from the employee's pay during the offering
period. On the last day of the offering period, the employee will be deemed to
have exercised the option, at the option exercise price, to the extent of
accumulated payroll deductions. Under the terms of the

                                       58
<PAGE>


purchase plan, the option exercise price is an amount equal to 85% of the fair
market value of one share of common stock on either the first or last day of
the offering period, whichever is lower. No employee may be granted an option
that would permit the employee's rights to purchase common stock to accrue in
excess of $25,000 in any calendar year. The first offering period under the
purchase plan will commence upon the initial offering of the common stock to
the public and continues through February 2000. Thereafter, the offering
periods will begin on each March 1 and September 1. Options granted under the
purchase plan terminate upon an employee's voluntary withdrawal from the plan
at any time or upon termination of employment. No options have been granted to
date under the purchase plan.

Compensation Committee Interlocks and Insider Participation

   Our board of directors reviews salaries and incentive compensation for our
employees and consultants and administers and grants stock options pursuant to
the stock plan and the purchase plan. Each of John Jaser, a founder and our
Vice President, Technology, and Mr. Struwas, our President and Chief Executive
Officer, participated in deliberations of our board of directors concerning
executive compensation in 1998.

                                       59
<PAGE>

                              CERTAIN TRANSACTIONS

   Upon completion of this offering, each outstanding share of preferred stock
will convert into 2.666 shares of common stock, with the aggregate number of
shares of common stock to be issued to each stockholder to be rounded up to the
nearest whole share. The Series A, B, C, D and E preferred stockholders are
entitled to receive noncumulative cash dividends of $0.08, $0.0430768, $0.2872,
$0.8368 and $1.576 per share per annum when and as declared by our board of
directors. No dividends have been nor do we anticipate that any dividends will
be declared on the preferred stock by our board of directors.

Organization of DSL.net

   In connection with our formation in 1998, we issued and sold 2,544,817
shares of common stock for a purchase price of $250 to John Jaser, a founder
and currently our Vice President, Technology. In addition, we issued and sold
2,544,817 shares of common stock for a purchase price of $250 to Felix Tang, a
founder and currently our Director of Network Engineering.

   In addition, we issued 20,000 shares of a prior series A preferred stock for
an aggregate of $50,000 to another founder, Paul Sun, who currently is the
Chairman of the board of directors and Chief Technology Officer.

   In anticipation of the Series A preferred financing, in December 1998 Mr.
Sun exchanged 20,000 shares of a prior series A preferred stock for 7,634,451
shares of our common stock and in January 1999, Mr. Tang purchased 8 shares of
common stock for an aggregate purchase price of $0.02.

Issuance of Notes and Warrants

   In November 1998, we issued a convertible promissory note in the aggregate
principal amount of $41,667 and a warrant to purchase 10,416 shares of Series A
preferred stock at an exercise price of $1.00 per share to VantagePoint Venture
Partners, 1996, L.P. In addition, we issued a convertible promissory note in
the aggregate principal amount of $83,333 and a warrant to purchase 20,834
shares of Series A preferred stock at an exercise price of $1.00 per share to
VantagePoint Communications Partners, L.P., an affiliate of VantagePoint
Venture Partners. Messrs. Marver and Marshall, two of our directors, are
members of the general partners of each of these VantagePoint entities.

   Each of the notes issued to the VantagePoint entities provided for interest
at 6.0% and was repayable on demand beginning on January 8, 1999. Each of these
notes was cancelled in January 1999 in connection with the Series A preferred
stock financing described below.

   Upon completion of this offering, the warrants will be exercisable in whole
or in part, at any time or from time to time, until November 18, 2003, for an
aggregate of 83,314 shares of common stock at an exercise price of $0.375 per
share.

Issuance of Notes and Rights to Warrants

   Concurrently with the issuance of the convertible promissory notes and
warrants to the VantagePoint entities, we issued three convertible promissory
notes in the aggregate principal amount of $225,000 and contractual rights to
warrants to purchase an aggregate of 56,250 shares of Series A

                                       60
<PAGE>

preferred stock at an exercise price for $1.00 per share. Of that amount, one
convertible demand promissory note in the principal amount of $100,000 and a
contractual right to a warrant to purchase 25,000 shares of Series A preferred
stock was issued to Robert Gilbertson, one of our directors.

   These convertible promissory notes provided for interest at 5.56% and were
repayable on demand if we failed to issue equity securities having an aggregate
purchase price of at least $1,000,000 on or before September 30, 2000. These
notes were automatically converted into an aggregate of 225,000 shares of
Series A preferred stock in January 1999, of which Mr. Gilbertson was issued
100,000 shares. Upon completion of this offering, the 225,000 shares of Series
A preferred stock will be converted into 599,850 shares of common stock.

   The contractual rights to the warrants granted in November 1998 were
exercised and, as a result, warrants to purchase an aggregate 56,250 shares of
Series A preferred stock at an exercise price of $1.00 per share were issued.
Of this amount, a warrant to purchase 25,000 shares of Series A preferred stock
at an exercise price of $1.00 per share was issued to Mr. Gilbertson. The
warrant issued to Mr. Gilbertson may be exercised in whole or in part, at any
time or from time to time, until the completion of this offering, after which
the warrant will terminate and no longer be exercisable.

Issuance of Stock

   In December 1998, we issued 508,963 shares of common stock to Mr. Jaser in
exchange for his promissory note in the principal amount of $955 and 3,562,744
shares of common stock to David Struwas in exchange for his promissory note in
the principal amount of $6,682. Simultaneously with the issuance of this common
stock, we entered into agreements with each of Mr. Jaser and Mr. Struwas that
provided for additional compensation, after taxes, in the amount of $955 and
$6,682, respectively, plus interest of 5.56% from the date of the agreement
until the date of payment. The promissory notes of each of Mr. Jaser and Mr.
Struwas were cancelled in January 1999 in full satisfaction of our obligations
under each of these agreements.

   In January 1999, we issued 1,166,667 shares of Series A preferred stock and
a warrant to purchase 1,166,667 shares of a prior series B preferred stock to
VantagePoint Venture Partners 1996, L.P. for aggregate consideration of
$1,166,667. These shares and warrants were subsequently exchanged in April
1999, for 2,166,667 shares of Series B preferred stock. In addition, we issued
2,333,333 shares of Series A preferred stock and a warrant to purchase
2,333,333 shares of a prior series B preferred stock to VantagePoint
Communications Partners, L.P. for aggregate consideration of $2,333,333. These
shares and warrants were subsequently exchanged in April 1999 for 4,333,333
shares of Series B preferred stock. A portion of the aggregate consideration
paid by VantagePoint Venture Partners 1996, L.P. and VantagePoint
Communications Partners, L.P. was in the form of the cancellation of each of
the convertible promissory notes issued by DSL.net in November 1998. At the
time of the exchange, the exchange rate was below the deemed fair market value
of the stock. In addition, in January 1999, certain shares of common stock
owned by Messrs. Jaser, Struwas, Tang and Sun were made subject to vesting
based on tenure and certain performance criteria under a stockholders'
agreement described below.

   In March 1999, we issued 436,256 shares of common stock to Mr. Struwas
having a fair market value as determined by our board of directors at the time
of issuance of approximately $29,455. Based on subsequent events, we recorded
compensation expense of $587,457 related to this issuance.

                                       61
<PAGE>

   In April 1999, in connection with a recapitalization to adjust the share
ownership of each stockholder and the removal of certain vesting restrictions
based on performance criteria contained in the stockholders' agreement
described below, Mr. Jaser surrendered 867,660 shares of common stock, Mr. Tang
surrendered 731,945 shares of common stock and Mr. Sun surrendered 1,502,651
shares of common stock to DSL.net.

   In April 1999, we issued an aggregate of 2,785,516 shares of Series C
preferred stock at a price of $3.59 per share, for aggregate consideration of
$10,000,002. Of that amount, we issued 185,701 shares to VantagePoint Venture
Partners 1996, L.P., 371,402 shares to VantagePoint Communications Partners,
L.P. and 1,392,758 shares to Prism Venture Partners II, L.P. Mr. Seifert, one
of our directors, is a managing director of the general partner of Prism
Venture Partners II, L.P. We also issued 819,778 shares to Oak Investment
Partners VIII, L.P. and 15,877 shares to Oak VIII Affiliates Fund L.P.

   In May 1999, we issued an aggregate of 2,868,069 shares of Series D
preferred stock at a purchase price of $10.46 per share, for aggregate
consideration of $30,000,002, including a secured promissory note of
VantagePoint Venture Partners III, L.P., an affiliate of VantagePoint Venture
Partners 1996, L.P. and VantagePoint Communications Partners, L.P., in an
aggregate principal amount of $5,999,429. Messrs. Marver and Marshall are
members of the general partner of this VantagePoint entity. Of that amount, we
issued 191,204 shares to VantagePoint Venture Partners, 1996, L.P., 382,410
shares to VantagePoint Communications Partners, L.P., 573,614 shares to
VantagePoint Venture Partners III, L.P. and 95,602 shares to Prism Venture
Partners II, L.P. We also issued 515,823 shares of Series D preferred stock to
Oak Investment Partners VIII, L.P. and 9,990 shares of Series D preferred stock
to Oak VIII Affiliates Fund, L.P. VantagePoint Venture Partners III, L.P. paid
the secured promissory note in full on May 28, 1999.

   In June 1999, we issued an aggregate of 95,603 shares of Series D preferred
stock to Raymond C. Allieri, our Senior Vice President, Sales and Marketing, at
a purchase price of $10.46 per share, for aggregate consideration of
$1,000,007, including a secured promissory note in an aggegate principal amount
of $999,911. The promissory note provided for interest at 6.00% per annum and
was paid in full on July 16, 1999.

   In January 1999, Messrs Jaser, Tang, Sun and Struwas entered into a
shareholders' agreement which subjected 1,266,350, 1,055,291, 3,060,347 and
1,477,410 shares, respectively, to vesting pro-rata over 38 months. In
addition, 1,454,181, 1,211,825, 3,635,451 and 1,696,544 shares of common stock,
respectively, became subject to vesting over 84 months, or earlier if certain
gross revenue and EBITDA targets were achieved. In April 1999, the vesting
provisions relating to the shares vesting over 84 months were removed in
connection with an amended and restated shareholders' agreement and the
recapitalization discussed above. In addition, the shareholders' agreement
provides that all unvested shares will vest and the right to repurchase will
terminate upon a change in control.

   In connection with the preferred stock financings, we entered into an
investors rights agreement in which we granted registration rights to certain
holders of preferred stock and common stock and which contained certain other
covenants which will terminate upon the completion of this offering. See
"Description of Capital Stock--Registration Rights."

                                       62
<PAGE>

   We also entered into a voting agreement under which the parties agreed to
elect nominees of certain holders to the board of directors. In addition, we
entered into a right of first refusal and co-sale agreement which gave us and
certain stockholders a right of first refusal and a right to sell shares in
connection with any sale of shares held by Messrs. Jaser, Struwas, Sun and
Tang. Each of these agreements will terminate upon the completion of this
offering.

Issuance of Options

   In February 1999, we issued options to purchase 333,250 shares of our common
stock to each of Messrs. Gilbertson and Marshall and options to purchase 79,980
shares of our common stock to Mr. Marver. Each option has an exercise price of
$0.0375 per share, the fair market value of the common stock at the time of
grant as determined by the board of directors. In July 1999, our board approved
an additional grant of a non-qualified stock option to purchase 53,320 shares
of our common stock to Mr. Marver for his service as a director at an exercise
price of $7.3875 per share, the fair market value of the common stock at the
time of grant as determined by the board of directors. See "Management--
Director Compensation."

Other

   In January 1999, we entered into an agreement with FutureComm, Inc., a
Connecticut corporation, under which FutureComm, Inc. transferred and assigned
all of its interest in certain equipment, agreements, licenses and intellectual
property in return for payment of approximately $28,000. Mr. Jaser is the sole
stockholder and director of FutureComm, Inc. and Mr. Jaser and Mr. Tang are
officers of FutureComm, Inc.

   We are party to an agreement, dated as of April 1, 1999, with DMW Worldwide,
Inc. under which we license software for use in connection with our operations
support systems. In addition, DMW will install and modify the software, and
provide training, maintenance and support services in connection with the
software. We are currently renegotiating the terms of this agreement. Two of
our stockholders, VantagePoint Venture Partners 1996, L.P. and VantagePoint
Communications Partners, L.P., in the aggregate, own in excess of 5% of the
capital stock of DMW. Mr. Marshall and Mr. Marver, affiliates of VantagePoint
Venture Partners 1996, L.P. and VantagePoint Communications Partners, L.P., are
also members of our board of directors. In addition Mr. Marver is a director of
DMW.

   We have adopted a policy whereby all future transactions between us and our
officers, directors and affiliates will be on terms no less favorable to us
than could be obtained from unaffiliated third parties and will be approved by
a majority of the disinterested members of our board of directors.

                                       63
<PAGE>

                             PRINCIPAL STOCKHOLDERS

   The following table sets forth certain information regarding beneficial
ownership of our common stock as of July 31, 1999, and as adjusted to reflect
the sale of the shares of common stock offered hereby, by:

  .  each person known by us to be the beneficial owner of more than 5% of
     our common stock;

  .  each named executive officer;

  .  each of our directors; and

  .  all named executive officers and directors as a group.

   Unless otherwise noted below, the address of each person listed on the table
is c/o DSL.net, Inc., 545 Long Wharf Drive, New Haven, CT 06511, and each
person has sole voting and investment power over the shares shown as
beneficially owned except to the extent authority is shared by spouses under
applicable law.

   Beneficial ownership is determined in accordance with the rules of the
Securities and Exchange Commission. Shares of common stock issuable by us to a
person pursuant to options or warrants which may be exercised within 60 days
after July 31, 1999 are deemed to be beneficially owned and outstanding for
purposes of calculating the number of shares and the percentage beneficially
owned by that person. However, these shares are not deemed to be beneficially
owned and outstanding for purposes of computing the percentage beneficially
owned by any other person.

   For purposes of calculating the percentage beneficially owned by any person,
the number of shares deemed outstanding before the offering includes:

  .  shares of common stock outstanding as of July 31, 1999;

  .  shares of common stock issuable upon the conversion of preferred stock
     outstanding as of July 31, 1999; and

  .  shares of common stock issuable upon the exercise of options and
     warrants which may be exercised by that person within 60 days of July
     31, 1999.

   For purposes of calculating the percentage beneficially owned by any person,
the number of shares deemed outstanding after the offering includes:

  .  all shares deemed to be outstanding before the offering and

  .  shares being sold in this offering, assuming no exercise of the
     underwriters' over-allotment option.

                                       64
<PAGE>

<TABLE>
<CAPTION>
                                                       Percent of Common
                                       Shares          Stock Outstanding
                                    Beneficially ------------------------------
                                       Owned     Before Offering After Offering
<S>                                 <C>          <C>             <C>
David Struwas......................   3,999,000        8.02%          6.71%

John Jaser.........................   2,186,120        4.38           3.67


Robert Gilbertson(1)...............     666,500        1.33           1.11

James D. Marver(2).................  22,089,363       44.09          36.90

William J. Marshall(3).............  22,289,313       44.31          37.11

William Seifert(4).................   3,967,968        7.95           6.65

Paul Sun...........................   3,097,892        6.21           5.19

The VantagePoint Entities(5).......  21,956,063       43.80          36.76
 1001 Bayhill Drive
 Suite 100
 San Bruno, CA 94066

Prism Venture Partners II, L.P.....   3,967,968        7.95           6.65
 100 Lowder Brook Drive
 Suite 2500
 Westwood, MA 02090

The Oak Entities(6)................   3,629,675        7.28           6.09
 One Gorham Island
 Westport, CT 06830

Stephen K. Gellman and Cecila S.      3,033,908        6.08           5.09
 Wu(7).............................

 Shipman & Goodwin L.L.P.
 One American Row
 Hartford, CT 06103
All executive officers and
 directors as a group
 (11 persons)(8)...................  37,931,790       72.70%         61.32%
</TABLE>
---------------------


(1) Includes 266,600 shares held by Mr. Gilbertson and 333,250 shares issuable
    in connection with options that are currently exercisable. Also includes
    66,650 shares of common stock issuable upon exercise of a warrant held by
    Mr. Gilbertson.

(2) Includes 133,300 shares issuable to Mr. Marver in connection with options
    that are currently exercisable. Also includes shares beneficially owned by
    the VantagePoint entities as set forth in footnote 5. Mr. Marver is a
    member of the general partner of each of the VantagePoint entities. Mr.
    Marver may be deemed to share voting and investment power with respect to
    such shares and disclaims beneficial ownership of such shares.

(3) Includes 333,250 shares issuable to Mr. Marshall in connection with options
    that are currently exercisable. Also includes shares beneficially owned by
    the VantagePoint entities as set forth in footnote 5. Mr. Marshall is a
    member of the general partner of each of the VantagePoint entities. Mr.
    Marshall may be deemed to share voting and investment power with respect to
    such shares and disclaims beneficial ownership of such shares.

(4) Includes 3,967,968 shares held by Prism Venture Partners II, L.P., of which
    Prism Investment Partners II, L.P. is the general partner, of which Prism
    Venture Partners II, L.L.C. is the general partner. Mr. Seifert is a
    managing director of Prism Venture Partners II, L.L.C. Mr. Seifert may be
    deemed to share voting and investment power with respect to such shares and
    disclaims beneficial ownership of such shares.

(5) Includes 6,781,164 shares and warrants to purchase 27,770 shares held by
    VantagePoint Venture Partners 1996, L.P., of which VantagePoint Associates,
    LLC is the general partner. Also includes 13,562,330 shares and warrants to
    purchase 55,544 shares held by VantagePoint Communications Partners, L.P.,
    of which VantagePoint Communications Associates, LLC is the general partner
    and 1,529,255 shares held by

                                       65
<PAGE>


   VantagePoint Venture Partners III, L.P., of which VantagePoint Ventures
   Associates III, LLC is the general partner.

(6) Includes 3,560,713 shares held by Oak Investment Partners VIII, L.P., of
    which Oak Associates VIII, LLC is the general partner. Also inlcudes 68,962
    shares held by Oak VIII Affiliates Fund, L.P., of which Oak VIII Affiliates
    Fund, LLC is the general partner.

(7) Includes an aggregate of 101,308 shares held in trust for Mr. Sun's
    children, of which Mr. Gellman and Ms. Wu are co-trustees, and 2,932,600
    shares held in trust for Mr. Sun, of which Mr. Gellman and Ms. Wu are co-
    trustees. Each of Mr. Gellman and Ms. Wu may be deemed to share voting and
    investment power with respect to such shares and each disclaims beneficial
    ownership of such shares.

(8) See Notes 1 through 5. Also includes shares owned by executive officers and
    shares issuable to executive officers in connection with options which are
    currently exercisable.

                                       66
<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

   Effective upon the closing of this offering, our authorized capital stock
will consist of 200,000,000 shares of common stock, with a par value of $.0005
per share, and 20,000,000 shares of preferred stock, with a par value of $.001
per share.

Common Stock

   As of July 31, 1999 there were 49,889,598 shares of common stock outstanding
and held of record by 24 stockholders, after giving effect to the conversion of
all outstanding shares of preferred stock upon the closing of this offering.
Three of our current stockholders also hold warrants to purchase 149,963 shares
of common stock which terminate upon the closing of this offering. See "--
 Warrants".

   Based upon the number of shares outstanding as of July 31, 1999 and giving
effect to the issuance of the shares of common stock offered by us hereby,
there will be 59,639,561 shares of common stock outstanding upon the closing of
this offering and the exercise of warrants which terminate upon the closing of
this offering. In addition, as of July 31,1999, there were outstanding stock
options for the purchase of a total of 5,265,350 shares of common stock at a
weighted average exercise price of $0.72, and outstanding warrants for the
purchase of a total of 129,226 shares of Series A preferred stock at a weighted
average exercise price of $1.45. Upon completion of this offering warrants to
purchase 56,250 shares of Series A preferred stock will terminate and the
remaining warrants will be exercisable for 194,556 shares of common stock.

   Holders of common stock are entitled to one vote per share for each share
held of record on all matters submitted to a vote of stockholders. The holders
of common stock are entitled to receive ratably such lawful dividends as may be
declared by our board of directors. However, these dividends are subject to
preferences that may be applicable to the holders of any outstanding shares of
preferred stock. In the event of a liquidation, dissolution or winding up of
the affairs of DSL.net, whether voluntary or involuntary, the holders of common
stock will be entitled to receive pro rata all of our remaining assets
available for distribution to our stockholders. Any such pro rata distribution
would be subject to the rights of the holders of any outstanding shares of
preferred stock. The common stock has no preemptive, redemption, conversion or
subscription rights. The rights, powers, preferences and privileges of holders
of common stock are subject to, and may be adversely affected by, the rights of
the holders of shares of any series of preferred stock which we may designate
and issue in the future.

Preferred Stock

   Upon completion of this offering, each outstanding share of preferred stock
will be converted into 2.666 shares of our common stock, with the aggregate
number of shares of common stock to be issued to each stockholder to be rounded
up to the nearest whole share. No cash dividends have been declared or are
anticipated to be declared on the preferred stock. A new certificate of
incorporation will be filed immediately after the completion of this offering
and will delete all references to the Series A, B, C, D and E preferred stock.

   Our board of directors will be authorized, subject to any limitations
prescribed by Delaware law, without further stockholder approval, to issue from
time to time up to 20,000,000 shares of preferred

                                       67
<PAGE>

stock, in one or more series. Our board of directors will be also authorized,
subject to the limitations prescribed by Delaware law, to establish the number
of shares to be included in each series and to fix the voting powers,
preferences, qualifications and special or relative rights or privileges of
each series. Our board of directors will be authorized to issue preferred stock
with voting, conversion and other rights and preferences that could adversely
affect the voting power or other rights of the holders of common stock.

   We have no current plans to issue any preferred stock following this
offering. However, the issuance of preferred stock or of rights to purchase
preferred stock could have the effect of making it more difficult for a third
party to acquire, or of discouraging a third party from attempting to acquire,
a majority of our outstanding voting stock.

Warrants

   As of July 31, 1999, we had outstanding six warrants to purchase an
aggregate of 129,226 shares of Series A preferred stock:

  .  Two warrants provide for the purchase of an aggregate of 31,250 shares
     of Series A stock at an exercise price of $1.00 per share, and are
     exercisable, in whole or in part, at any time or from time to time,
     until November 18, 2003. Upon completion of this offering, these
     warrants will be exercisable for an aggregate of 83,314 shares of common
     stock at an exercise price of $.375 per share.

  .  Three warrants are to purchase an aggregate of 56,250 shares of Series A
     stock at an exercise price of $1.00 per share and are exercisable, in
     whole or in part, at any time or from time to time, until the date on
     which we complete our initial public offering.

  .  The sixth warrant is to purchase an aggregate of 41,726 shares of Series
     A preferred stock at an exercise price of $2.40 per share and is
     exercisable, in whole or in part, at any time or from time to time until
     three years following the date on which we complete our initial public
     offering. Upon completion of this offering, this warrant will be
     exercisable for 111,242 shares of common stock at an exercise price of
     $0.90 per share.

All of the outstanding warrants contain certain protections against dilution
resulting from stock splits, stock dividends and our consolidation or merger
with or into another person or sale of all or substantially all of our assets.

Registration Rights

   Under the terms of the amended and restated investors' rights agreement
dated as of July 16, 1999, holders of an aggregate of 49,289,748 shares of
common stock, including shares issuable upon conversion of the outstanding
preferred stock, are entitled to certain rights with respect to the
registration of these shares under the Securities Act.

   If we propose to register any of our securities under the Securities Act,
either for our own account or for the account of other security holders, the
holders of registration rights are entitled to notice of such registration.
These holders are also entitled to include their shares of common stock in

                                       68
<PAGE>

such registration. However, in the event of a registration pursuant to an
underwritten public offering of common stock, the underwriters have the right,
subject to certain conditions, to limit the number of shares included in such
registration.

   The holders of at least 40% of the then-outstanding shares of common stock
held by all of the holders of registration rights are entitled, at any time
following 180 days after the date of this prospectus, to request that we file a
registration statement under the Securities Act covering the sale of the shares
held by the requesting holders of registration rights. Upon the receipt of such
a request, we must use commercially reasonable efforts to effect such
registration. We are not required to effect more than two such demand
registrations.

   Once we have qualified to use Form S-3 to register securities under the
Securities Act, the holders of registration rights have the right to request
that we file a registration statement on Form S-3 or any successor thereto for
a public offering of all or any portion of their shares, provided that the
reasonably anticipated aggregate price to the public of such offering would not
be less than $1,000,000. We are not required to effect a registration in this
manner more than once in any six-month period.

   In general, all fees, costs and expenses of such registrations will be borne
by us. We have agreed to indemnify the holders of registration rights against,
and provide contribution with respect to, certain liabilities relating to any
registration in which any shares of these holders are sold under the Securities
Act.

Anti-Takeover Effects of Provisions of our Certificate of Incorporation and By-
Laws and Delaware General Corporation Law

   Our certificate of incorporation and by-laws and the Delaware General
Corporation Law contain certain provisions that could be deemed to have anti-
takeover effects. These provisions could discourage, delay or prevent a change
in control of DSL.net or an acquisition of DSL.net at a price which many
stockholders may find attractive. The existence of these provisions could limit
the price that investors might be willing to pay in the future for shares of
our common stock.

 Certificate of Incorporation and By-Laws

   Our new certificate of incorporation will be filed immediately after the
closing of this offering and our by-laws will be amended prior to the offering.
The following description relates to the new certificate of incorporation and
the amended by-laws. Our certificate of incorporation provides that beginning
on the date of the first annual meeting of stockholders following completion of
this offering, the board will be divided into three classes as nearly equal in
size as possible with staggered three year terms. In addition, our certificate
of incorporation provides that at any time prior to the date on which we have a
classified board of directors, any director may be removed without cause only
by the vote of at least 75% of the shares entitled to vote for the election of
directors or with cause by the vote of at least a majority of such shares. On
or after the date on which we have a classified board, our certificate of
incorporation will provide that any director may be removed, but only for
cause, by the vote of at least 75% of the shares entitled to vote for the
election of directors. These provisions could have the effect of making it more
difficult for a third party to acquire, or of discouraging a third party from
acquiring, control of DSL.net.

                                       69
<PAGE>

   Our by-laws provide that, except as otherwise provided by law or our
certificate of incorporation, newly created directorships resulting from an
increase in the authorized number of directors or vacancies on our board of
directors may be filled only by:

  .  a majority of the directors then in office, even if less than a quorum
     is then in office; or

  .  the sole remaining director.

   These provisions prevent a stockholder from enlarging our board of directors
and filling the new directorships with such stockholder's own nominees without
board of directors approval.

   These provisions of our certificate of incorporation and by-laws may have
the effect of discouraging a third party from initiating a proxy contest,
making a tender offer or otherwise attempting to gain control of DSL.net, or of
attempting to change the composition or policies of the Board, even though such
attempts might be beneficial to DSL.net or its stockholders.

   Our by-laws provide that, unless otherwise prescribed by law or the
certificate of incorporation, only a majority of our board of directors, the
Chairman of the board of directors or the President is able to call a special
meeting of stockholders. Our certificate of incorporation and by-laws also
provide that, unless otherwise prescribed by law or our certificate of
incorporation, stockholder action may be taken only at a duly called and
convened annual or special meeting of stockholders and may not be taken by
written consent. These provisions, taken together, prevent stockholders from
forcing consideration by the stockholders of stockholder proposals over the
opposition of our board of directors, except at an annual meeting.

   Our by-laws also establish an advance notice procedure for stockholders to
make nominations of candidates for election as director, or to bring other
business before an annual meeting of our stockholders. Under the notice
procedure, notice of stockholder nominations or proposals to be made at an
annual meeting or a special meeting in lieu of an annual meeting generally must
be received by us not less than 120 days nor more than 150 days prior to the
first anniversary of the date of the proxy statement delivered to the
stockholders in connection with the preceding year's annual meeting. However,
if the number of directors to be elected to our board of directors is increased
and there is no public announcement by us naming all of the nominees for
director or specifying the size of the increased board of directors at least 70
days prior to the first anniversary of the preceding year's annual meeting,
then notice must be received not later than the 10th day following the day such
public disclosure was made. The notice will be timely only with respect to any
director nominees for any position caused by the increase in our board of
directors. Notice of stockholder nominations or proposals to be made at a
special meeting called by our board of directors for the purpose of electing
one or more directors (other than a special meeting in lieu of an annual
meeting), must be received not earlier than the 90th day prior to such special
meeting nor later than the close of business on the 60th day prior to such
special meeting or, if later, the 10th day following the day such public
disclosure was made. These notices must contain certain prescribed information.

   The notice procedure affords our board of directors an opportunity to
consider the qualifications of proposed director nominees or the merit of
stockholder proposals, and, to the extent deemed appropriate by our board of
directors, to inform stockholders about such matters. The notice

                                       70
<PAGE>

procedure also provides a more orderly procedure for conducting annual meetings
of stockholders. Our by-laws do not give our board of directors any power to
approve or disapprove stockholder nominations for the election of directors or
proposals for action. However, the notice procedure may prevent a contest for
the election of directors or the consideration of stockholder proposals. This
could deter a third party from soliciting proxies to elect its own slate of
directors or to approve its own proposal if the proper advance notice
procedures are not followed, without regard to whether consideration of such
nominees or proposals might be harmful or beneficial to DSL.net and its
stockholders.

 Delaware General Corporation Law

   As provided in Section 203 of the Delaware General Corporation Law, our
certificate of incorporation authorizes the board of directors, when
considering a tender offer or merger or acquisition proposal, to take into
account factors in addition to potential economic benefits to stockholders.
Such factors may include:

  .  the interests of our stockholders, including the possibility that these
     interests might be best served by the continued independence of DSL.net;

  .  whether the proposed transaction might violate Federal or state laws;

  .  the consideration being offered in the proposed transaction in relation
     to the then current market price for our outstanding capital stock, as
     well as in relation to the market price for our capital stock over a
     period of years, the estimated price that might be achieved in a
     negotiated sale of DSL.net as a whole or in part or through orderly
     liquidation, the premiums over a market price for the securities of
     other corporations in similar transactions, current political, economic
     and other factors bearing on securities prices and our financial
     condition and future prospects; and

  .  the social, legal and economic effects upon employees, suppliers,
     customers, creditors and others having similar relationships with
     DSL.net, upon the communities in which we conduct our business and upon
     the economy of the state, region and nation.

   The foregoing provisions could have the effect of making it more difficult
for a third party to acquire, or of discouraging a third party acquiring,
control of DSL.net. We are subject to Section 203 of the Delaware General
Corporation Law which, subject to certain exceptions, prohibits a Delaware
corporation from engaging in any business combination with any interested
stockholder for a period of three years following the date that such
stockholder became an interested stockholder.

   Section 203 does not apply if:

  .  prior to such time, the board of directors of the corporation approved
     either the business combination or the transaction which resulted in the
     stockholder becoming an interested stockholder;

  .  upon consummation of the transaction which resulted in the stockholder
     becoming an interested stockholder, the interested stockholder owned at
     least 85% of the voting stock of the corporation outstanding at the time
     the transaction commenced, excluding for purposes

                                       71
<PAGE>

    of determining the number of shares outstanding those shares owned by
    persons who are directors and also officers and by employee stock plans
    in which employee participants do not have the right to determine
    confidentially whether shares held subject to the plan will be tendered
    in a tender or exchange offer; or

  .  at or subsequent to such time, the business combination is approved by
     the board of directors and authorized at an annual or special meeting of
     stockholders, and not by written consent, by the affirmative vote of at
     least two-thirds of the outstanding voting stock which is not owned by
     the interested stockholder.

   The application of Section 203 may limit the ability of stockholders to
approve a transaction that they may deem to be in their best interests.

   Section 203 defines "business combination" to include:

  .  any merger or consolidation involving the corporation and the interested
     stockholder;

  .  any sale, transfer, pledge or other disposition of 10% or more of the
     assets of the corporation to or with the interested stockholder;

  .  subject to certain exceptions, any transaction which results in the
     issuance or transfer by the corporation of any stock of the corporation
     to the interested stockholder;

  .  any transaction involving the corporation which has the effect of
     increasing the proportionate share of the stock of any class or series
     of the corporation beneficially owned by the interested stockholder; or

  .  the receipt by the interested stockholder of the benefit of any loans,
     advances, guarantees, pledges or other financial benefits provided by or
     through the corporation.

   In general, Section 203 defines an "interested stockholder" as any entity or
person who beneficially owns 15% or more of the outstanding voting stock of the
corporation or is an affiliate or associate of the corporation and was the
owner of 15% or more of the outstanding voting stock of the corporation at any
time within the past three years, and any entity or person associated with,
affiliated with or controlling or controlled by such entity or person.

 Limitation of Liability

   Our certificate of incorporation provides that no director or officer of
DSL.net shall be personally liable to us or to our stockholders for monetary
damages for breach of fiduciary duty as a director or officer, except for
liability:

  .  for any breach of the director's duty of loyalty to us or our
     stockholders;

  .  for acts or omissions not in good faith or which involve intentional
     misconduct or a knowing violation of law;

  .  under Section 174 of the Delaware General Corporation Law, relating to
     unlawful payment of dividends or unlawful stock purchase or redemption
     of stock; or

  .  for any transaction from which the director derives an improper personal
     benefit.

                                       72
<PAGE>

   Our certificate of incorporation further provides for the indemnification
of, and advancement of expenses to, our directors and officers to the fullest
extent permitted by Section 145 of the Delaware General Corporation Law,
including circumstances in which indemnification is otherwise discretionary. A
principal effect of these provisions is to limit or eliminate the potential
liability of our directors and officers for monetary damages arising from
breaches of their duty of care, subject to certain exceptions. These provisions
may also shield directors and officers from liability under federal and state
securities laws.

Stock Transfer Agent

   The transfer agent and registrar for the common stock is American Stock
Transfer & Trust Company, Inc.

                                       73
<PAGE>

                        SHARES ELIGIBLE FOR FUTURE SALE

   If our stockholders sell substantial amounts of our common stock, including
shares issued upon the exercise of outstanding options, in the public market
following this offering, the market price of our common stock could fall. These
sales also might make it more difficult for us to sell equity or equity-related
securities in the future at a time and price that we deem appropriate.

   Upon completion of this offering, we will have outstanding an aggregate of
59,639,561 shares of our common stock, assuming no exercise of the
underwriters' over-allotment option and no exercise of outstanding options or
warrants. If the underwriters' over-allotment is exercised in full, we will
have outstanding an aggregate of 61,011,379 shares of our common stock,
assuming no exercise of outstanding options or warrants. As of July 31, 1999,
we had approximately 24 holders of our common stock. Of these shares, all of
the shares sold in this offering will be freely tradeable without restriction
or further registration under the Securities Act, unless such shares are
purchased by "affiliates" as that term is defined in Rule 144 under the
Securities Act. This leaves 50,039,561 shares eligible for sale in the public
market as follows:

<TABLE>
<CAPTION>
       Number of Shares               Date
      ------------------- ---------------------------------
      <C>                 <S>
               0          After the date of this
                          prospectus.
          14,729,650      After 180 days from the date of
                          this prospectus (subject, in some
                          cases, to volume limitations).
          35,309,911      At various times after 180 days
                          from the date of this prospectus.
</TABLE>

   Lock-Up Agreements. All of our officers and directors and substantially all
of our stockholders have signed lock-up agreements under which they agreed not
to transfer or dispose of, directly or indirectly, any shares of our common
stock or any securities convertible into or exerciseable or exchangeable for
shares of our common stock other than shares purchased in the open market
following the completion of this offering, for a period of 180 days after the
date of this prospectus. Transfers or dispositions can be made sooner:

  .  with the prior written consent of Donaldson, Lufkin & Jenrette
     Securities Corporation;

  .  in the case of gifts or estate planning transfers where the donee signs
     a lock-up agreement; or

  .  in the case of distributions to stockholders or affiliates of the
     stockholders where the recipient signs a lock-up agreement.

   Donaldson, Lufkin & Jenrette Securities Corporation has advised us that it
has no current intention to consent to any disposition of shares covered by
these lock-up agreements, but will consider each request for its consent at the
time and under the circumstances of the request.

   Rule 144. In general, under Rule 144 as currently in effect, beginning 90
days after the date of this prospectus, a person who has beneficially owned
shares of our common stock for at least one year would be entitled to sell
within any three-month period a number of shares that does not exceed the
greater of:

                                       74
<PAGE>

  .  1% of the number of shares of our common stock then outstanding, which
     will equal approximately 596,395 shares immediately after this offering;
     or

  .  the average weekly trading volume of our common stock on the Nasdaq
     National Market during the four calendar weeks preceding the filing of a
     notice on Form 144 with respect to that sale.

   Sales under Rule 144 are also subject to manner of sale provisions and
notice requirements and to the availability of current public information about
us.

   Rule 144(k). Under Rule 144(k), a person who is not deemed to have been one
of our affiliates at any time during the three months preceding a sale, and who
has beneficially owned the shares proposed to be sold for at least two years,
including the holding period of any prior owner other than an affiliate, is
entitled to sell those shares without complying with the manner of sale, public
information, volume limitation or notice provisions of Rule 144. Therefore,
unless otherwise restricted, Rule 144(k) shares may be sold immediately upon
the completion of this offering. None of the shares of common stock that will
be outstanding after completion of this offering will be eligible to be sold
under Rule 144(k) until at least March 19, 2000.


   Rule 701. In general, under Rule 701 of the Securities Act as currently in
effect, any of our employees, consultants or advisors who purchases shares of
our common stock from us in connection with a compensatory stock or option plan
or other written agreement is eligible to resell those shares 90 days after the
effective date of this offering in reliance on Rule 144, but without compliance
with some of the restrictions, including the holding period, contained in Rule
144.

   As of July 31, 1999, there were outstanding warrants to purchase an
aggregate of 129,226 shares of Series A preferred stock at a weighted average
exercise price of $1.45, all of which are presently exercisable. Warrants to
purchase 56,250 shares of Series A preferred stock will terminate upon
completion of this offering. Upon the closing of this offering, warrants to
purchase 72,976 shares of Series A preferred stock will convert into warrants
to purchase 194,556 shares of common stock at a weighted average exercise price
of $0.68. In addition, as of July 31, 1999, there were outstanding stock
options to purchase an aggregate of 5,398,650 shares of common stock at a
weighted average exercise price of $0.72, of which 2,690,924 are presently
exercisable or exercisable within 60 days.

   On or about the effective date of the registration statement of which this
prospectus is a part, we intend to file a registration statement under the
Securities Act covering 300,000 shares of common stock issuable in connection
with our employee stock purchase plan and 12,364,200 shares of common stock
issued upon the exercise of stock options, subject to outstanding options or
reserved for issuance under the stock plan. Accordingly, shares registered
under such registration statements will, subject to Rule 144 provisions
applicable to affiliates, be available for sale in the open market, except to
the extent that such shares are subject to vesting restrictions or the
contractual restrictions described above. See "Management--Stock Plans."

   In addition, the holders of an aggregate of shares of 49,289,748 common
stock, including shares issuable upon conversion of the outstanding preferred
stock, are entitled to certain rights with respect to the registration of these
shares. See "Description of Capital Stock--Registration Rights."

                                       75
<PAGE>

                                  UNDERWRITING

   Subject to the terms and conditions contained in an underwriting agreement
dated     , 1999, the underwriters named below, who are represented by
Donaldson, Lufkin & Jenrette Securities Corporation, Deutsche Bank Securities
Inc., Lehman Brothers Inc. and DLJdirect Inc. have severally agreed to purchase
from us the number of shares opposite their names below:

<TABLE>
<CAPTION>
                                                                        Number
      Underwriters:                                                    of Shares
      <S>                                                              <C>
      Donaldson, Lufkin & Jenrette Securities Corporation.............
      Deutsche Bank Securities Inc....................................
      Lehman Brothers Inc.............................................
      DLJdirect Inc...................................................
                                                                          ---
        Total.........................................................
                                                                          ===
</TABLE>

   The underwriting agreement provides that the obligations of the several
underwriters to purchase and accept delivery of the shares included in this
offering are subject to approval of certain legal matters and to certain other
conditions. The underwriters are obligated to purchase and accept delivery of
all the shares, other than those shares covered by the over-allotment option
described below, if they purchase any of the shares.

   The underwriters propose to initially offer some of the shares directly to
the public at the initial public offering price on the cover page of this
prospectus and some of the shares to certain dealers at the initial public
offering price less a concession not in excess of $    per share. The
underwriters may allow, and such dealers may re-allow, a concession not in
excess of $    per share on sales to other dealers. After the initial offering
of the shares to the public, the representatives may change the public offering
price and such concessions. The underwriters do not intend to confirm sales to
any accounts over which they exercise discretionary authority.

   Staples has indicated an interest in purchasing the lesser of $5,000,000 of
common stock or 5% of the shares sold in this offering directly from us at the
initial public offering price in connection with this offering, although it is
not bound to do so. The sale of shares of common stock to Staples will be made
on the same terms and conditions available to the public, except that:

  .  they will purchase the shares directly from us at the initial public
     offering price applicable to shares sold to the public;

  .  they have agreed not to sell any shares of common stock that they may
     acquire in connection with the offering for a period of 180 days from
     the date of this prospectus; and

  .  no underwriting discount or commissions will be paid on the shares sold
     to Staples.

   These shares might not be purchased by Staples. Any shares not purchased by
Staples will not be offered to the general public on the same basis as the
other shares offered hereby.

   In addition, the underwriters have reserved up to 460,000 additional shares
of common stock for sale to our directors, employees and associates. There can
be no assurance that any of the reserved

                                       76
<PAGE>

shares will be so purchased. The number of shares available for sale to the
general public in the offering will be reduced by the number of reserved shares
sold. Any reserved shares not so purchased will be offered to the general
public on the same basis as the other shares offered hereby.

   The following table shows the underwriting fees to be paid to the
underwriters by us in connection with this offering. These amounts are shown
assuming both no exercise and full exercise of the underwriters' option to
purchase additional shares of our common stock.

<TABLE>
<CAPTION>
                                                                  Paid by Us
                                                               -----------------
                                                                  No      Full
                                                               Exercise Exercise
<S>                                                            <C>      <C>
Per share.....................................................   $        $
Total.........................................................
</TABLE>

   We will pay the offering expenses, estimated to be $1,050,000.

   We have granted to the underwriters an option, exercisable for 30 days after
the date of this prospectus, to purchase up to 1,371,818 additional shares at
the initial public offering price minus the underwriting fees. The underwriters
may exercise this option solely to cover over-allotments, if any, made in
connection with this offering. To the extent that the underwriters exercise
this option, each underwriter will become obligated, subject to certain
conditions, to purchase a number of additional shares approximately
proportionate to that underwriter's initial purchase commitments.

   We have agreed to indemnify the underwriters against certain civil
liabilities, including liabilities under the Securities Act, or to contribute
to payments that the underwriters may be required to make in respect any of
those liabilities.

   We, our executive officers and directors, and substantially all of our
stockholders have agreed, for a period of 180 days from the date of this
prospectus, not to, without the prior written consent of Donaldson, Lufkin &
Jenrette:

  .  offer, pledge, sell, contract to sell, sell any option or contract to
     purchase, purchase any option or contract to sell, grant any option,
     right or warrant to purchase or otherwise transfer or dispose of,
     directly or indirectly, any shares of our common stock or any securities
     convertible into or exercisable or exchangeable for our common stock,
     regardless of whether any of the transactions is to be settled by the
     delivery of common stock, or such other securities, in cash or
     otherwise; or

  .  enter into any swap or other arrangement that transfer all or a portion
     of the economic consequences associated with the ownership of any common
     stock, regardless of whether any of the transactions is to be settled by
     the delivery of common stock, or such other securities, in cash or
     otherwise.

None of the restrictions set forth above shall apply to any shares of common
stock purchased in the open market following the completion of this offering.

   However, we may:

  .  grant stock options or stock awards under the 1999 stock plan and the
     employee stock purchase plan;

  .  issue shares of our stock upon the exercise of options, warrants or
     rights or the conversion of outstanding securities; and

                                       77
<PAGE>

  .  issue, offer and sell shares of our common stock or securities
     convertible, exercisable or exchangeable for common stock in
     transactions not involving a public offering, as long as each recipient
     of the securities agrees in writing to be bound by the restrictions in
     this paragraph.

   In addition, during this period, we have agreed not to file any registration
statement with respect to, and each of our executive officers and directors and
a significant majority of our stockholders have agreed not to make any demand
for, or exercise any right with respect to, the registration of any shares of
common stock or any securities convertible into or exercisable or exchangeable
for common stock, without the prior written consent of Donaldson, Lufkin &
Jenrette.

   We have applied for quotation of our common stock on the Nasdaq National
Market under the symbol "DSLN."

   Other than in the United States, no action has been taken by us or the
underwriters that would permit a public offering of the shares of our common
stock included in this offering in any jurisdiction where action for that
purpose is required. The shares included in this offering may not be offered or
sold, directly or indirectly, nor may this prospectus or any other offering
material or advertisement in connection with the offer and sale of any these
shares be distributed or published in any jurisdiction, except under
circumstances that will result in compliance with the applicable rules and
regulations of that jurisdiction. Persons who receive this prospectus are
advised to inform themselves about and to observe any restrictions relating to
the offering of our common stock and the distribution of this prospectus. This
prospectus is not an offer to sell or a solicitation of an offer to buy any
shares of our common stock included in this offering in any jurisdiction where
that would not be permitted or legal.

   In connection with this offering, certain underwriters may engage in
transactions that stabilize, maintain or otherwise affect the price of our
common stock. Specifically, the underwriters may overallot this offering,
creating a syndicate short position. In addition, the underwriters may bid for
and purchase shares of our common stock in the open market to cover syndicate
short positions or to stabilize the price of our common stock. These activities
may stabilize or maintain the market price of our common stock above
independent market levels. The underwriters are not required to engage in these
activities and may end any of these activities at any time.

   Prior to this offering, there has been no established public market for our
common stock. The initial public offering price for the shares of our common
stock offered by this prospectus will be determined by negotiation between us
and the representatives of the underwriters. The factors to be considered in
determining the initial public offering price include:

  .  our history and the prospects for the industry in which we compete;

  .  our past and present operations;

  .  our historical results of operations;

  .  our prospects for future earnings;

  .  the recent market prices of securities of generally comparable
     companies; and

  .  the general conditions of the securities market at the time of the
     offering.

                                       78
<PAGE>

                                 LEGAL MATTERS

   The validity of the shares of common stock offered hereby will be passed
upon for us by Testa, Hurwitz & Thibeault, LLP, Boston, Massachusetts. Certain
legal matters will be passed upon for the underwriters by Brobeck, Phleger &
Harrison LLP.

                                    EXPERTS

   The financial statements as of December 31, 1998 and for the period from
inception (March 3, 1998) through December 31, 1998 included in this prospectus
have been so included in reliance on the report of PricewaterhouseCoopers LLP,
independent accountants, given on the authority of said firm as experts in
auditing and accounting.

                             ADDITIONAL INFORMATION

   We have filed with the SEC a registration statement, including exhibits,
schedules and amendments. This prospectus is a part of the registration
statement and includes all of the information which we believe is material to
an investor considering whether to make an investment in our common stock. We
refer you to the registration statement for additional information about us,
our common stock and this offering, including the full texts of the exhibits,
some of which have been summarized in this prospectus. After this offering, we
will be subject to the informational requirements of the Securities Exchange
Act. We will be required to file annual and quarterly reports, proxy statements
and other information with the SEC.

   You can inspect and copy our registration statement, reports and other
information at the SEC's Public Reference Room at 450 Fifth Street, N.W.,
Washington, D.C. 20549. You may obtain information about the operation of the
Public Reference Room by calling the SEC at 1-800-SEC-0330. In addition, the
SEC maintains an Internet site that contains our registration statement,
reports and other information. The address of the SEC's Internet site is
"http://www.sec.gov."

   We intend to furnish our stockholders annual reports containing financial
statements audited by our independent accountants.

                                       79
<PAGE>

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<S>                                                                        <C>
Report of Independent Accountants......................................... F-2

Balance Sheets as of December 31, 1998 and June 30, 1999 (unaudited)...... F-3

Statements of Operations for the period from inception (March 3, 1998)
 through December 31, 1998, for the period from inception (March 3, 1998)
 through June 30, 1998 (unaudited) and for the six months ended June 30,
 1999 (unaudited)......................................................... F-4

Statements of Changes in Stockholders' Equity (Deficit) for the period
 from inception (March 3, 1998) through December 31, 1998 and for the six
 months ended June 30, 1999 (unaudited)................................... F-5

Statements of Cash Flows for the period from inception (March 3, 1998)
 through December 31, 1998, for the period from inception (March 3, 1998)
 through June 30, 1998 (unaudited) and for the six months ended June 30,
 1999 (unaudited)......................................................... F-6

Notes to Financial Statements............................................. F-7
</TABLE>

                                      F-1
<PAGE>

                       Report of Independent Accountants

To the Board of Directors and
Stockholders of DSL.net, Inc.

In our opinion, the accompanying balance sheet and the related statements of
operations, of changes in stockholders' equity and of cash flows present
fairly, in all material respects, the financial position of DSL.net, Inc. (a
development stage company) at December 31, 1998 and the results of its
operations and its cash flows for the period from inception (March 3, 1998)
through December 31, 1998, in conformity with generally accepted accounting
principles. These financial statements are the responsibility of the Company's
management; our responsibility is to express an opinion on these financial
statements based on our audit. We conducted our audit of these statements in
accordance with generally accepted auditing standards which require that we
plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management, and evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for the opinion expressed above.

PricewaterhouseCoopers LLP
Hartford, Connecticut

May 26, 1999, except for the
July 1999 stock dividend
described in Note 8 which is as
of July 21, 1999

                                      F-2
<PAGE>

                                 DSL.net, Inc.

                                 BALANCE SHEETS

<TABLE>
<CAPTION>
                                                            June 30, 1999
                                                      --------------------------
                                        December 31,                 Pro Forma
                                            1998         Actual       (Note 2)
                                                      (unaudited)   (unaudited)
<S>                                     <C>           <C>           <C>
                Assets
Current assets:
  Cash and cash equivalents...........  $    39,479   $ 30,470,703  $ 30,470,703
  Marketable securities...............           --      5,528,091     5,528,091
  Accounts receivable (net of
   allowance of $17,000 at June 30,
   1999)..............................       30,597         66,037        66,037
  Prepaid expenses and other current
   assets.............................           --        413,418       413,418
                                        -----------   ------------  ------------
    Total current assets..............       70,076     36,478,249    36,478,249
Fixed assets, net (Note 3)............      284,338      6,185,168     6,185,168
Other assets..........................       15,566        911,904       911,904
                                        -----------   ------------  ------------
    Total assets......................  $   369,980   $ 43,575,321  $ 43,575,321
                                        ===========   ============  ============
 Liabilities and Stockholders' Equity
               (Deficit)
Current liabilities:
  Accounts payable....................  $   231,073   $  1,430,065  $  1,430,065
  Accrued liabilities.................       16,219        906,889       906,889
  Deferred revenue....................        5,392         30,278        30,278
  Current portion of capital lease
   payable (Note 5)...................       16,494        382,123       382,123
  Current portion of notes payable
   (Note 4)...........................       66,667             --            --
                                        -----------   ------------  ------------
    Total current liabilities.........      335,845      2,749,355     2,749,355
Long-term portion of capital lease
 payable (Note 5).....................           --        556,060       556,060
Notes payable (Note 4)................      350,000        786,907       786,907
                                        -----------   ------------  ------------
Commitments and contingencies (Note 5)
    Total liabilities.................      685,845      4,092,322     4,092,322
                                        -----------   ------------  ------------

Redeemable convertible preferred stock
 (Note 7):
 Convertible preferred stock, $0.001
  par value; 18,962,500 shares
  authorized;
  Series A convertible preferred
   stock; 0, 225,000 and 0 shares
   issued and outstanding,
   respectively.......................           --        225,000            --
  Series B convertible preferred
   stock; 0, 6,500,000 and 0 shares
   issued and outstanding,
   respectively.......................           --     15,424,999            --
  Series C convertible preferred
   stock; 0, 2,785,516, and 0 issued
   and outstanding, respectively......           --      9,941,104            --
  Series D convertible preferred
   stock; 0, 2,963,672 and 0 issued
   and outstanding, respectively......           --     30,973,869            --
                                        -----------   ------------  ------------
    Total redeemable convertible
     preferred stock..................           --     56,564,972            --
                                        -----------   ------------  ------------
Stockholders' equity (deficit) (Notes
 7 and 9):
  Common stock, $0.0005 par value;
   508,963,394, 55,925,000 and
   55,925,000 shares authorized;
   16,795,800, 14,129,800 and
   47,385,985 shares issued and
   outstanding........................        8,398          7,065        23,693
Additional paid-in capital............    2,465,374      8,039,317    64,587,661
Note receivable from officer..........           --       (999,911)     (999,911)
Deferred compensation.................           --    (12,439,562)  (12,439,562)
Accumulated deficit...................   (2,789,637)   (11,688,882)  (11,688,882)
                                        -----------   ------------  ------------
    Total stockholders' (deficit)
     equity...........................     (315,865)   (17,081,973)   39,482,999
                                        -----------   ------------  ------------
    Total liabilities, redeemable
     convertible preferred stock and
     stockholders' equity.............  $   369,980   $ 43,575,321  $ 43,575,321
                                        ===========   ============  ============
</TABLE>

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

                                      F-3
<PAGE>

                                 DSL.net, Inc.

                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                  For the Period
                                  From Inception  For the Period
                                  (March 3, 1998) From Inception
                                      Through     (March 3, 1998)  Six Months
                                   December 31,       through         Ended
                                       1998        June 30, 1998  June 30, 1999
                                                    (unaudited)    (unaudited)
<S>                               <C>             <C>             <C>
Revenue.........................    $    31,533     $    3,489    $    184,173
                                    -----------     ----------    ------------
Operating expenses:
  Network and operations........        127,054            705       1,482,628
  General and administrative....        230,272          3,896       1,554,013
  Sales and marketing...........         35,961          1,397       1,235,589
  Stock compensation............      2,423,272             --       2,616,805
                                    -----------     ----------    ------------
    Total operating expenses....    $ 2,816,559     $    5,998    $  6,889,035
                                    -----------     ----------    ------------
Operating loss..................    $(2,785,026)    $   (2,509)   $ (6,704,862)
                                    -----------     ----------    ------------
Interest expense (income), net..          4,611            232        (207,615)
                                    -----------     ----------    ------------
    Net loss....................    $(2,789,637)    $   (2,741)    $(6,497,247)
                                    ===========     ==========    ============
Exchange of preferred stock
 (Note 8).......................            --             --       11,998,000
                                    -----------     ----------    ------------
Loss applicable to common
 stock..........................    $(2,789,637)    $   (2,741)   $(18,495,247)
                                    ===========     ==========    ============
Net loss per share-basic and
 diluted........................    $     (0.55)    $    (0.00)   $     (2.02)
                                    ===========     ==========    ============
Shares used in computing net
 loss per share.................      5,118,342      5,089,634       9,151,630
                                    ===========     ==========    ============
Pro forma net loss per common
 share (unaudited)..............    $     (0.55)    $    (0.00)   $      (0.24)
                                    ===========     ==========    ============
Pro forma shares used in
 computing net loss per common
 share (unaudited)..............      5,118,342      5,089,634      26,561,277
                                    ===========     ==========    ============
</TABLE>


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

                                      F-4
<PAGE>

                                 DSL.net, Inc.

            STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)

<TABLE>
<CAPTION>
                                                                          Note
                  Preferred Stock      Common Stock       Additional   Receivable
                  ----------------  -------------------    Paid-in        from       Deferred    Accumulated
                  Shares   Amount     Shares    Amount     Capital      Officer    Compensation    Deficit        Total
<S>               <C>      <C>      <C>         <C>      <C>           <C>         <C>           <C>           <C>
Initial
 capitalization,
 including
 retroactive
 effect of stock
 splits.........   20,000  $50,000   5,089,634  $   500  $         --  $    (500)  $         --  $         --  $     50,000
Exchange of
 preferred stock
 for common
 stock..........  (20,000) (50,000)  7,634,451    5,862     1,444,138         --             --            --     1,400,000
Issuance of
 common stock...       --       --   4,071,715    2,036     1,021,236         --             --            --     1,023,272
Repayment of
 note receivable
 from officer...       --       --          --       --            --        500             --            --           500
Net loss........       --       --          --       --            --         --             --    (2,789,637)   (2,789,637)
                  -------  -------  ----------  -------  ------------  ---------   ------------  ------------  ------------
Balance at
 December 31,
 1998...........       --  $    --  16,795,800  $ 8,398  $  2,465,374  $      --   $         --  $ (2,789,637) $   (315,865)
Issuance of
 warrants.......       --       --          --       --     1,155,000         --             --            --     1,155,000
Deferred
 compensation--
 restricted
 stock..........       --       --          --       --     3,733,854         --     (3,733,854)           --            --
Stock
 compensation...       --       --     436,256      218       587,239         --             --            --       587,457
Deferred
 compensation--
 stock options..       --       --          --       --    11,514,694         --    (11,514,694)           --            --
Amortization of
 deferred
 compensation...       --       --          --       --            --         --        858,806            --       858,806
Issuance of
 warrants.......       --       --          --       --       112,000         --             --            --       112,000
Surrender of
 common stock...       --       --  (3,102,256)  (1,551)     (778,087)        --        779,638            --            --
Acceleration
 associated with
 surrender......       --       --          --       --            --         --      1,170,542            --     1,170,542
Exchange of
 redeemable
 preferred
 stock..........       --       --          --       --   (10,750,757)        --             --    (2,401,998)  (13,152,755)
Note receivable
 from officer...       --       --          --       --            --   (999,911)            --            --      (999,911)
Net loss........       --       --          --       --            --         --             --    (6,497,247)   (6,497,247)
                  -------  -------  ----------  -------  ------------  ---------   ------------  ------------  ------------
Balance at June
 30, 1999
 (unaudited)....       --       --  14,129,800  $ 7,065  $  8,039,317  $(999,911)  $(12,439,562) $(11,688,882) $(17,081,973)
                  =======  =======  ==========  =======  ============  =========   ============  ============  ============
</TABLE>


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

                                      F-5
<PAGE>

                                 DSL.net, Inc.

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                       For the
                                   For the Period    Period From
                                   From Inception     Inception
                                   (March 3, 1998) (March 3, 1998) For the Six
                                       through         through     Months Ended
                                    December 31,      June 30,       June 30,
                                        1998            1998           1999
                                                     (unaudited)   (unaudited)
<S>                                <C>             <C>             <C>
Cash flows from operating
 activities:
 Net loss.........................   $(2,789,637)      $(2,741)    $(6,497,247)
 Adjustments to reconcile net loss
  to net cash used by
  operating activities:
  Depreciation and amortization...         5,744           --          236,282
  Noncash compensation expense....     2,423,272           --        2,616,805
  Changes in operating assets and
   liabilities:
   Increase in accounts
    receivable....................       (30,597)       (1,361)        (35,440)
   Increase in prepaid expenses
    and other current assets......           --            --         (304,912)
   Increase in other assets.......       (15,566)          --         (896,338)
   Increase in accounts payable...       231,073           --        1,198,993
   Increase in accrued
    liabilities...................        16,814         2,675         890,075
   Increase in deferred revenue...         5,392           --           24,886
                                     -----------       -------     -----------
    Net cash used in operating
     activities...................      (153,505)       (1,427)     (2,766,896)
                                     -----------       -------     -----------
Cash flows from investing
 activities:
   Purchases of fixed assets......      (290,082)       (4,847)     (6,133,618)
   Purchases of marketable
    securities....................           --            --       (5,528,091)
                                     -----------       -------     -----------
    Net cash used in investing
     activities...................      (290,082)       (4,847)    (11,661,709)
                                     -----------       -------     -----------
Cash flows from financing
 activities:
   Initial capitalization.........        50,500           --              --
   Proceeds from bridge
    financing.....................       350,000           --              --
   Proceeds from equipment credit
    facility......................           --            --          786,907
   Proceeds from equipment notes
    payable.......................       124,000           --          980,370
   Proceeds from preferred stock
    issuance......................            --        50,000      43,217,305
   Payments on equipment notes
    payable.......................       (41,434)          --          (66,667)
   Principal payments under
    capital lease obligation......           --           (867)        (58,086)
                                     -----------       -------     -----------
    Net cash provided by financing
     activities...................       483,066        49,133      44,859,829
                                     -----------       -------     -----------
Net increase in cash and cash
 equivalents......................        39,479        42,859      30,431,224
Cash and cash equivalents at
 beginning of period..............            --            --          39,479
                                     -----------       -------     -----------
Cash and cash equivalents at end
 of period........................   $    39,479       $42,859     $30,470,703
                                     ===========       =======     ===========
Supplemental disclosure:
 Cash paid (received):
  Interest........................   $     2,524       $   232     $  (207,615)
                                     ===========       =======     ===========
</TABLE>

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

                                      F-6
<PAGE>

                                 DSL.net, Inc.

                         NOTES TO FINANCIAL STATEMENTS


1. Formation and Operations of the Company

   DSL.net, Inc. (the "Company") was incorporated in Delaware on March 3, 1998
and operations commenced March 28, 1998. The Company was formed to provide
dedicated high-speed digital communications services using digital subscriber
line (DSL) technology. During the period ended December 31, 1998, the Company
was considered a development stage company in accordance with Statement of
Financial Accounting Standard No. 7. As of June 30, 1999, the Company is no
longer considered a development stage enterprise.

2. Summary of Significant Accounting Policies

   Significant accounting policies followed in the preparation of these
financial statements are as follows:

Use of estimates

   The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates. The markets
for the Company's services are characterized by intense competition, rapid
technological development, regulatory changes, and frequent new product
introductions, all of which could impact the future value of the Company's
assets.

Unaudited interim financial statements

   The unaudited balance sheet as of June 30, 1999, the unaudited statements of
operations and cash flows for the six months ended June 30, 1999 and for the
period from inception through June 30, 1998, and the unaudited statement of
changes in stockholders equity for the six months ended June 30, 1999, have
been prepared in accordance with generally accepted accounting principles for
interim financial information and Article 10 of Regulation S-X. Accordingly,
they do not include all of the information and footnotes required by generally
accepted accounting principles. In the opinion of management, all adjustments
(consisting of only normal recurring accruals) considered necessary for a fair
presentation have been included. Operating results for the six months ended
June 30, 1999 are not necessarily indicative of results that may be expected
for the year ending December 31, 1999.

Unaudited pro forma balance sheet

   Upon the closing of DSL's anticipated initial public offering, each
outstanding share of preferred stock will automatically convert into 2.666
shares of common stock, with the aggregate number of shares of common stock to
be issued to each stockholder to be rounded up to the nearest whole share. This
conversion has been reflected in the unaudited pro forma balance sheet as of
June 30, 1999.

                                      F-7
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


Cash equivalents and marketable securities

   The Company considers all highly liquid investments purchased with an
initial maturity of three months or less to be cash equivalents. The carrying
value of cash equivalents at June 30, 1999 was approximately $24,430,000.

   The Company considers its investment portfolio to be available-for-sale
securities as defined in Statement of Financial Accounting Standards ("SFAS")
No. 115. Marketable securities as of June 30, 1999 consist of debt securities
and certificates of deposit with maturities of five months to a year.
Securities are available for sale and are carried at fair value. The unrealized
or realized gains/losses earned on the securities as of June 30, 1999 were de
minimus.

Fixed assets

   Fixed assets are stated at cost and are depreciated using the straight-line
method over the estimated useful lives of the assets, which are between 3 and 5
years. Leasehold improvements are amortized over the shorter of the term of the
related lease or the useful life of the asset. Maintenance and repairs are
charged to expense as incurred. Collocation space improvements represent
payments to carriers for infrastructure improvements within their central
offices to allow the Company to install its equipment, which allows the Company
to interconnect with the carrier's network. These payments are being amortized
over their estimated useful lives of five years.

Income taxes

   The Company uses the liability method of accounting for income taxes, as set
forth in Statement of Financial Accounting Standards No. 109, "Accounting for
Income Taxes." Under this method, deferred tax assets and liabilities are
recognized for the expected future tax consequences of temporary differences
between the carrying amounts and the tax basis of assets and liabilities and
net operating loss carryforwards, all calculated using presently enacted tax
rates.

Revenue recognition

   Revenue is recognized pursuant to the terms of each contract on a monthly
service fee basis. Deferred revenue represents payments received in advance of
the services provided. Revenue related to installation and activation fees are
recognized to the extent of direct costs incurred. Any excess installation and
activation fees over direct costs are deferred and amortized to revenue over
the service contract. Such revenue is not expected to significantly exceed the
direct costs. In certain situations, the Company will waive non-recurring
installation and activation fees in order to obtain a sale. The Company will
expense the related direct costs as incurred.

Long-lived assets

   Statement of Financial Accounting Standards No. 121, Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of,
requires that long-lived assets and certain intangible assets be reviewed for
impairment whenever events or changes in circumstances indicate

                                      F-8
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

that the carrying amount may not be recoverable. If undiscounted expected
future cash flows are less than the carrying value of the assets, an impairment
loss is to be recognized based on the fair value of the assets. No impairment
losses have been recognized to date.

Segment information

   In 1998, the Company adopted Statement of Financial Accounting Standards No.
131, Disclosures about Segments of an Enterprise and Related Information (SFAS
No. 131). SFAS No. 131 supersedes SFAS No. 14, Financial Reporting for Segments
of a Business Enterprise, replacing the "industry segment" approach with the
"management" approach. The management approach designates the internal
organization that is used by management for making operating decisions and
assessing performance as the source of the Company's reportable segments. The
Company operates in one segment: high-speed Internet access and data
communications services. SFAS No. 131 also requires disclosures about products
and services, geographic areas, and major customers. The adoption of SFAS No.
131 had no impact on the Company's financial statements for the periods
presented.

Stock compensation

   The Company applies Accounting Principles Board Opinion No. 25 (APB 25) and
related interpretations in accounting for its stock option plan and stock
awards with the disclosure provisions of Statement of Financial Accounting
Standards No. 123 (SFAS 123). Under APB 25, compensation expense is computed to
the extent that the fair market value of the underlying stock on the date of
grant exceeds the exercise price of the employee stock option or stock award.
Compensation so computed is then recognized over the vesting period. The
Company accounts for equity instruments issued to nonemployees in accordance
with SFAS 123 and Emerging Issues Task Force ("EITF") 96-18.

   Stock compensation expense includes amortization of deferred compensation
and charges related to stock grants which are not subject to vesting
requirements. Stock compensation expense for the period from inception (March
3, 1998) to December 31, 1998 and for the six months ended June 30, 1999
totaled $2,423,272 and $2,616,805, respectively.

Earnings (loss) per share

   The Company computes net loss per share pursuant to Statement of Financial
Accounting Standards No. 128, Earnings Per Share. Basic net loss per share is
computed by dividing income or loss applicable to common stockholders by the
weighted average number of shares of the Company's common stock outstanding
during the period. Diluted net loss per share is determined in the same manner
as basic net loss per share except that the number of shares is increased
assuming exercise of dilutive stock options and warrants using the treasury
stock method and dilutive conversion of the Company's preferred stock.


                                      F-9
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

   During the year ended December 31, 1998 and the six month period ended June
30, 1999, options to purchase no shares and 5,042,739 shares of common stock,
respectively, preferred stock convertible into no shares and 33,256,194 shares
of common stock, respectively, and warrants to purchase 233,277, and 344,519
shares of common stock, respectively, were excluded from the calculation of
earnings per share since their inclusion would be antidilutive for all periods
presented.

   Pro forma basic and diluted earnings per share have been calculated assuming
the conversion of all outstanding shares of preferred stock into common stock,
as if the shares had converted immediately upon their issuance.

Comprehensive Income

   The Company has adopted the accounting treatment prescribed by Statement of
Financial Accounting Standards No. 130, Comprehensive Income. The adoption of
this statement had no material impact on the Company's financial statements for
the periods presented.

Recently issued accounting pronouncements

   In April 1998, the American Institute of Certified Public Accountants issued
Statement of Position 98-1, Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use (SoP 98-1). SoP 98-1 provides guidance
for determining whether computer software is internal-use software, and
guidance on accounting for the proceeds of computer software originally
developed or obtained for internal use and then subsequently sold to the
public. It also provides guidance on capitalization of the costs incurred for
computer software developed or obtained for internal use. The Company has not
yet determined the impact of adopting SoP 98-1, which will be effective for the
Company's year ending December 31, 1999.

   In April 1998, the Accounting Standards Executive Committee issued Statement
of Position 98-5 (SoP 98-5), Reporting on the Costs of Start-Up Activities,
which provides guidance on the financial reporting of start-up costs and
organizational costs. It requires costs of start-up activities and
organizational costs to be expensed as incurred. SoP 98-5 is effective for
financial statements for fiscal years beginning after December 15, 1998. As the
Company has not capitalized such costs to date, the adoption of SoP 98-5 is not
expected to have an impact on the financial statements of the Company.

3. Fixed Assets

<TABLE>
<CAPTION>
                                                        December 31,  June 30,
                                                            1998        1999
                                                                     (unaudited)
   <S>                                                  <C>          <C>
   Network equipment..................................    $161,814   $ 2,987,960
   Furniture, fixtures, office equipment and
    software..........................................      61,535     1,412,753
   Vehicles...........................................         --         75,697
   Collocation costs..................................      66,733     1,947,290
                                                          --------   -----------
                                                           290,082     6,423,700
     Less: accumulated depreciation and amortization..       5,744       238,532
                                                          --------   -----------
                                                          $284,338   $ 6,185,168
                                                          ========   ===========
</TABLE>

                                      F-10
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


   As of December 31, 1998 and June 30, 1999, the recorded cost of the
equipment under capital lease was $22,699 and $860,754 (unaudited),
respectively. Accumulated amortization for this equipment under capital lease
was $1,265 and $140,830 (unaudited) as of December 31, 1998 and June 30, 1999,
respectively.

   Depreciation and amortization expense related to fixed assets was $5,744 and
$232,788 (unaudited) for the period from inception March 3, 1998 to December
31, 1998 and for the six months ended June 30, 1999, respectively.

4. Debt

Notes payable

   In August 1998, the Company issued a $100,000 demand note payable for
funding capital expenditures and operating expenses. The note was originally
payable October 1, 1998, and bore interest at 5.56% per annum. At December 31,
1998, $66,667 remained unpaid. The amount was paid in January 1999.

   In November 1998, the Company entered into a series of Note and Warrant
Purchase Agreements pursuant to which the Company received $350,000 and issued
$350,000 principal amount of secured convertible promissory notes (the "Bridge
Notes") and warrants (the "Bridge Warrants") to acquire 87,500 shares of Series
A Preferred Stock. The Notes, which originally expired in January 1999 or
September 2000, bore interest at 5.56% or 6.0% per annum, depending upon the
holder, and were convertible into preferred shares at a rate equal to the
Company's next qualified equity financing. A total of $225,000 of the Bridge
Notes converted into 225,000 shares of Series A Preferred Stock in January
1999. The remaining $125,000 was deducted from proceeds received by the Company
in the January 1999 issuance of Series A Preferred Stock. The Bridge Warrants,
valued at approximately $18,000, are exercisable at $0.375 per share ($1.00 per
share on a pre-split basis) for a period of five years or, in the case of
certain of the warrants, until an initial public offering of the Company's
common stock.

Credit Facility

   In May 1999, the Company entered into a secured credit facility (the "Credit
Facility") with a bank which will provide up to $5.0 million for the purchase
of telecommunications and office equipment and vehicles. The Credit Facility
expires in May 2000, at which time amounts outstanding will convert to a term
loan payable over 36 months. The Credit Facility bears interest on outstanding
borrowings at 1% over the higher of the bank's prime rate or the federal funds
rate plus 0.5%. The Credit Facility is secured by a lien on certain equipment
and vehicles owned by the Company located at its principal office, and imposes
certain financial and other covenants requiring us to maintain certain
financial ratios and limits new indebtedness, the creation of liens, types of
investments, mergers, consolidations and the transfer of all or substantially
all of our assets. The amount outstanding was $786,907 as of June 30, 1999.
Financing costs associated with the Credit Facility of $83,868 were deferred
over the four year life of the facility and term loan payable. Amortization
expense recorded on the deferred costs was $3,494 for the six months ended June
30, 1999.

                                      F-11
<PAGE>

                                 DSL.net, Inc.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


5. Commitment and Contingencies

Leases

   Rent expense under operating leases was approximately $14,275 and $179,783
(unaudited), for the period from inception (March 3, 1998) through December
31, 1998 and for the six months ended June 30, 1999.

   The Company is obligated under a capital equipment lease expiring in May
2000.

   The present value of future minimum lease payments as of December 31, 1998
is as follows:

<TABLE>
<CAPTION>
                                                              Operating Capital
                                                               Leases   Leases
   <S>                                                        <C>       <C>
   1999...................................................... $225,318  $12,444
   2000......................................................  378,588    5,185
   2001......................................................   99,000       --
   2002......................................................   99,000       --
   2003......................................................   90,750       --
   Thereafter................................................       --       --
                                                              --------  -------
     Total................................................... $892,656   17,629
                                                              ========
   Less--Amount representing interest........................             1,135
                                                                        -------
   Present value of future minimum lease payments............           $16,494
                                                                        =======
</TABLE>

   In September 1998, the Company entered into an operating lease agreement
for office space in Norwalk, Connecticut. The table above indicates the
minimum lease payments due under that lease. In February 1999, the Company
cancelled the Norwalk lease and entered into an operating lease for office
space in New Haven, Connecticut. Annual minimum lease payments under this
lease are $192,283 (unaudited) in 1999 and $745,290 (unaudited) for each of
the years 2000 through 2004, and $279,484 in 2005. Costs related to exiting
the Norwalk lease were $42,900 and were expensed as incurred.

   In March 1999, the Company entered into a master lease agreement to provide
up to $2,000,000 for capital equipment purchases over an initial twelve month
period, subject to renewal options. Individual capital leases are amortized
over 30 or 36 month terms and bear interest at 8% to 9% per annum. The
outstanding balance under this agreement at June 30, 1999 was $503,832
(unaudited).

Litigation

   The Company is involved in litigation concerning claims arising in the
ordinary course of its business. The Company does not believe any of the legal
claims or proceedings will result in a material adverse effect on its
business, financial position, results of operations or cash flows.

                                     F-12
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


Other Matters

   As part of the master lease agreement, the Company issued 41,726 warrants
(the "Lease Warrants") to the lessor to purchase Series A Preferred Stock at a
formula-based price equal to approximately $2.40 per share. The warrants are
exercisable until the earlier of March 4, 2006 or three years after an initial
public offering of the Company's common stock. The value of these warrants is
approximately $112,000 and is being amortized to interest expense over the life
of the capital lease obligation. Interest expense related to the warrants was
$9,333 for the six months ended June 30, 1999.

   The Company has entered into interconnection agreements. The agreements have
terms of one to two years and are subject to certain renewal and termination
provisions by either party generally upon 30 day notification. The table above
includes the Company's obligation under its interconnection agreements over
their initial terms. The Company anticipates that it will renew such agreements
beyond their initial terms.

6. Related Party Transactions

   In January 1999, the Company entered an Asset Transfer Agreement with
FutureComm, Inc. whose sole shareholder is an officer and founder of the
Company. The amount paid by the Company in exchange for certain equipment,
agreements, licenses and intellectual property was approximately $28,000.

   In May 1999, the Company entered into an agreement to license and implement
components of an operations support system from a software vendor. Two
stockholders of the Company, in the aggregate, own 16% of the outstanding
capital stock of the software vendor.

7. Redeemable Convertible Preferred Stock

   In January 1999, the Company issued 3,500,000 shares of convertible voting
preferred stock designated as Series A Preferred Stock, together with warrants
to purchase 3,500,000 shares of a prior Series B Preferred Stock (the
"Warrants"), at an exercise price of $1.00 per share, for an aggregate of
$3,500,000. A total of $1,155,000 of the related proceeds has been allocated to
the Warrants.

   The Warrants, which were exercisable for a period of 5 years, were subject
to a repurchase right by the Company contingent upon a specified rate of return
upon an initial public offering or acquisition of the Company. If the Company
had exercised its repurchase right, it would have been obligated to pay the
holder the original exercise price plus interest from the date of exercise at
8% per annum.

   In January 1999, the holders of $225,000 of Bridge Notes (Note 4) converted
$225,000 of the Bridge Notes into 225,000 shares of Series A Preferred Stock.
The remaining $125,000 of Bridge Notes reduced the proceeds paid to the Company
for the Series A Preferred Stock.

                                      F-13
<PAGE>

                                 DSL.net, Inc.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

   In April 1999, certain holders of the Series A Preferred Stock exchanged
3,500,000 shares of Series A Preferred Stock and the Warrants for 6,500,000
shares of Series B Preferred Stock. This exchange, which was not contemplated
in the original Series A Preferred Stock purchase agreement, afforded the
holders an exchange rate of $0.54 per share which was lower than the deemed
fair market value of the preferred stock at the time of exchange of $3.59 per
share. The difference between the carrying value and the deemed fair market
value has been included in the calculation of net loss per common share,
although no assets of the Company were expended. The exchange, which reduces
additional paid-in capital and increases the carrying value of the Series B
Preferred Stock, was approximately $11,998,000 for the six month period ended
June 30, 1999. The exchange will be given no other accounting treatment in the
1999 financial statements of the Company.

   In April 1999, the Company issued 2,785,516 shares of convertible voting
preferred stock designated as Series C Preferred Stock at $3.59 per share for
net proceeds of $9,941,104 (unaudited).

   In May and June 1999, the Company issued 2,963,672 shares of convertible
voting preferred stock designated as Series D Preferred Stock at $10.46 per
share for net proceeds of $29,973,864 (unaudited) plus a note receivable from
an officer of $999,911.

   The following represents the Company's issuance of shares of preferred
stock for the periods ended December 31, 1998 and June 30, 1999:

<TABLE>
<CAPTION>
                                        Series A   Series B  Series C  Series D
                                       Preferred   Preferred Preferred Preferred
                                         Stock       Stock     Stock     Stock
                                       ----------  --------- --------- ---------
<S>                                    <C>         <C>       <C>       <C>
Beginning Balance.....................         --         --        --        --
  Issuance............................     20,000         --        --        --
  Exchange............................    (20,000)        --        --        --
                                       ----------  --------- --------- ---------
Balance, 12/31/98.....................         --         --        --        --
  Issuance............................  3,725,000         -- 2,785,516 2,963,672
  Exchange............................ (3,500,000) 6,500,000        --        --
                                       ----------  --------- --------- ---------
Balance, 6/30/99 (unaudited)..........    225,000  6,500,000 2,785,516 2,963,672
                                       ==========  ========= ========= =========
</TABLE>

Rights and preferences

   The Series A, Series B, Series C, Series D and Series E Preferred
stockholders are entitled to receive noncumulative cash dividends of
approximately $0.08 per share, $0.04 per share, $0.29 per share, $0.84 per
share and $1.58 per share, respectively, per annum when and as declared by the
Board of Directors. In the event of any voluntary or involuntary liquidation
of the Company, the Preferred stockholders shall be entitled to the original
per share issuance price, plus any declared but unpaid dividends. Remaining
assets, if any, shall be distributed to the Preferred and Common stockholders
on a pro rata basis assuming full conversion of all such Preferred Stock.
Under the terms of the Certificate of Incorporation, any acquisition, merger
or consolidation which results in a majority ownership change will be deemed
to be a liquidation of the Company, resulting in the

                                     F-14
<PAGE>

                                 DSL.net, Inc.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

redemption of the remaining preferred shareholder interest. Management does
not consider any of the events that would trigger redemption to be probable.

   At the option of the Preferred stockholders, their shares may be converted
to common stock at the rate of 2.666 shares of common stock for one share of
Preferred Stock, which has been adjusted for certain subsequent dilutive
issuances and stock splits. The Preferred Stock shall automatically convert
into shares of common stock upon the sale of the Company's Common Stock in a
firm commitment public offering pursuant to which the public offering proceeds
are not less than approximately $7.50 per share of common stock, and the
aggregate net proceeds are not less than $30 million.

   The Series A, Series B, Series C, Series D and Series E Preferred
stockholders shall have voting rights similar to common shareholders and other
rights (on an as-converted basis), including the power to elect directors to
the seven member board as follows: Series A and B (as a class) elect two
directors, Series C elects one director, and Series A, B, C, D and E together
with common shareholders elect two directors. In addition, the holders of
common stock elect two directors.

8. Stockholders' Equity

Capital stock transactions

   In March 1998, the Company's founding stockholders were issued 5,089,634
shares of common stock and 20,000 shares of a prior series A preferred stock
for $50,500.

   In December 1998, the Company's Board of Directors declared a 50:1 reverse
stock split. The accompanying financial statements have been restated to
reflect this stock split. Concurrently, the preferred shareholder exchanged
all the then outstanding Series A Preferred Stock for 7,634,451 shares of
common stock, adjusted for stock splits. The value attributed to this
exchange, which provided 3.75 shares of common stock for every split-effected
share of preferred stock, was approximately $1.4 million which has been
charged to compensation expense.

   In December 1998, the Company issued 4,071,715 shares of common stock to
two officers in exchange for promissory notes totaling $7,637. Such notes were
subsequently forgiven by the Company. Compensation expense of $1,023,272, or
$0.25 per share, has been recognized related to this issuance.

   The following table indicates the issuance of shares of capital stock
through December 31, 1998:

<TABLE>
<CAPTION>
                                                    Issued  Preferred   Common
        Date                                         to:      Stock     Stock
        ----                                       -------- --------- ----------
        <S>                                        <C>      <C>       <C>
        March 1998................................ Founders   20,000   5,089,634
        December 1998............................. Founders  (20,000)  7,634,451
        December 1998............................. Founders       --     508,971
        December 1998............................. Officers       --   3,562,744
                                                             -------  ----------
        Total.....................................                --  16,795,800
                                                             =======  ==========
</TABLE>


                                     F-15
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

   In January 1999, the Company's Board of Directors declared a stock split of
1,909.09 shares for every outstanding common share. The accompanying financial
statements have been restated to reflect this stock split. In conjunction with
this split and sale of Series A Preferred Stock described above, certain
employment tenure and performance criteria were required of management in order
to fully vest in a portion of their original founders' shares. The value
attributed to these 14,857,397 nonvested shares is reflected in deferred
compensation of approximately $3,734,000, or $0.25 per share, and is being
amortized over the related employment term, which may be accelerated based upon
the likelihood of attaining certain performance measures.

   In March 1999, the Company issued 436,256 shares of common stock to an
executive officer of the Company, adjusted for stock splits. Compensation
expense of $587,457 has been recognized related to this issuance.

   In April 1999, the Company's founding shareholders surrendered 3,102,256
shares of common stock. Such stock was previously made subject to certain
employment tenure and performance vesting criteria. In exchange, the vesting
criteria on other restricted common stock owned by the founders was removed.
This share surrender and acceleration of vesting resulted in a compensation
charge of approximately $1.2 million in the second quarter of 1999 and
eliminated approximately $780,000, or $0.25 per share, from deferred
compensation.

   In May 1999, the Company declared a 2:1 stock split of its common stock. The
accompanying financial statements have been restated to reflect this stock
split.

   In July 1999, the Company declared a 0.333:1 stock dividend on its common
stock. The accompany financial statements have been restated to reflect this
stock dividend.

Common stock reserved

   The Company has reserved shares of common stock as follows:

<TABLE>
<CAPTION>
                                                        December 31,  June 30,
                                                            1998        1999
                                                                     (unaudited)
   <S>                                                  <C>          <C>
   Conversion of Preferred stock.......................         --   33,256,194
   1999 Stock Plan.....................................         --   12,364,200
   Conversion of promissory notes......................    933,100           --
   Stock warrants......................................    233,277      344,519
                                                         ---------   ----------
                                                         1,166,377   45,964,913
                                                         =========   ==========
</TABLE>

                                      F-16
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


Stock warrants

   At December 31, 1998 and June 30, 1999 the Company had outstanding stock
purchase warrants to purchase shares of preferred stock which are convertible
into 233,277 and 344,519 (unaudited) shares of common stock, respectively:

<TABLE>
<CAPTION>
                                                        December 31,  June 30,
                                                            1998        1999
                                                                     (unaudited)
   <S>                                                  <C>          <C>
   Lease Warrants for Series A Preferred Stock.........        --      111,242
   Bridge Warrants for Series A Preferred Stock........   233,277      233,277
                                                          -------      -------
                                                          233,277      344,519
                                                          =======      =======
</TABLE>

9. Income Taxes

   The Company's gross deferred tax assets and liabilities were comprised of
the following:

<TABLE>
<CAPTION>
                                                                    December 31,
                                                                        1998
   <S>                                                              <C>
   Gross deferred tax asset:
     Net operating loss carryforwards..............................  $1,076,382
     Other.........................................................      53,599
                                                                     ----------
                                                                      1,129,981
   Gross deferred tax liability:
     Depreciation..................................................       8,054
                                                                     ----------
                                                                      1,121,927
   Valuation allowance.............................................  (1,121,927)
                                                                     ----------
   Net deferred taxes..............................................  $       --
                                                                     ==========
</TABLE>

   The Company has provided a valuation allowance for the full amount of the
net deferred tax asset, since management has not determined that these future
benefits will more likely than not be realized as of December 31, 1998.

   At December 31, 1998, the Company had approximately $2.7 million of federal
net operating loss carryforwards that begin to expire in 2018, and $2.7 million
of state net operating loss carryforwards that expire in 2003.

   The amount of the net operating carryforwards that may be utilized annually
to offset future taxable income and tax liability will be limited as a result
of certain ownership changes pursuant to Section 382 of the Internal Revenue
Code.

10. Incentive Stock Award Plan

   In February 1999, the Company's Board of Directors adopted the 1999 Stock
Plan (the "Plan") under which employees, directors, advisors and consultants
can be granted any or all of the following: stock options, including incentive
stock options and non-qualified stock options, stock appreciation rights, and
stock awards. A total of 9,864,200 shares were authorized under the Plan.

                                      F-17
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)


   Options generally vest 25% after one year, then ratably over the next
thirty-six months and are exercisable once vested for ten years from the date
of grant.

   A summary of activity under the Plan as of June 30, 1999 (unaudited) is as
follows:

<TABLE>
<CAPTION>
                                                                     Weighted
                                                                     Average
                                                                  --------------
                                                      Number of   Fair  Exercise
                                                        Shares    Value  Price
   <S>                                                <C>         <C>   <C>
   Outstanding at Inception..........................         --  $  --  $  --
   Granted...........................................  6,109,139   2.09   0.23
   Exercised.........................................         --     --     --
   Canceled.......................................... (1,066,400)  1.35  (0.07)
                                                      ----------  -----  -----
   Outstanding at June 30, 1999 (unaudited)..........  5,042,739  $2.24  $0.25
                                                      ==========  =====  =====
</TABLE>

   The following summarizes the outstanding and exercisable options under the
Plan as of June 30, 1999:

<TABLE>
<CAPTION>
                               Options Outstanding         Options Exercisable
                          ----------------------------- --------------------------
   Exercise     Number     Weighted Avg   Weighted Avg    Number     Weighted Avg
    Price     Outstanding Remaining Life Exercise Price Exercisable Exercise Price
   <S>        <C>         <C>            <C>            <C>         <C>
   $0.04 -
     0.07      2,530,034       9.68          $0.05           --           --
   $0.39 -
     0.53      2,512,705       9.88          $0.46           --           --
               ---------       ----          -----          ---          ---
               5,042,739       9.78          $0.25           --           --
               =========       ====          =====          ===          ===
</TABLE>

   If compensation expenses had been recognized based on the fair value of the
options at their grant date, in accordance with Financial Accounting Standard
No. 123 ("FAS 123"), the results of operations for the six months ended June
30, 1999 (unaudited) would have been as follows:

<TABLE>
   <S>                                                             <C>
   Net loss:
     As reported.................................................. $(6,497,247)
     Pro forma under FAS 123......................................  (6,471,911)
   Basic and diluted net loss per share:
     As reported.................................................. $     (2.02)
     Pro forma under FAS 123...................................... $     (2.02)
</TABLE>

   The estimated fair value at date of grant for options granted for the six
months ended June 30, 1999 (unaudited) ranged from $0.23 to $3.69. The minimum
value of each option grant is estimated on the date of grant using the Black-
Scholes option pricing model with the following weighted average assumptions
(unaudited):

<TABLE>
   <S>                                                             <C>
   Risk free interest rate........................................ 4.88% - 5.64%
   Expected dividend yield........................................ None
   Expected life of option........................................ 10 years
   Expected volatility............................................ .0001%
</TABLE>

   As additional options are expected to be granted in future years and the
options vest over several years, the above pro forma results are not
necessarily indicative of future pro forma results.

                                      F-18
<PAGE>

                                 DSL.net, Inc.

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

   Deferred compensation of approximately $11,515,000 (unaudited) has been
attributed to those common stock options granted during the six months ended
June 30, 1999, with an exercise price below estimated fair value. Stock
compensation expense is recognized over the four year vesting period and
totaled $2,616,805 (unaudited) for the six months ended June 30, 1999.

11. Subsequent Events (unaudited)

   In July 1999, the Company's Board of Directors adopted the 1999 Employee
Stock Purchase Plan (the "Purchase Plan") under which employees can purchase
common shares during designated offering periods for an amount equal to 85% of
the fair market value of the underlying common stock. The first offering period
will commence upon an initial public offering of common stock and continue
through February 2000. There are 300,000 shares reserved under this plan.

   In July 1999, the Company issued 306,591 options to purchase shares of
common stock at an exercise price of $7.39 per share to employees under the
1999 Stock Plan.

   In July 1999, the Company issued 939,086 shares of convertible voting
preferred stock designated as Series E Preferred Stock at $19.70 per share for
net proceeds of approximately $18,468,000.

   The Series E Preferred stockholders have rights and preferences similar to
those of the Series A, B, C, and D Stockholders described in Note 7.

                                      F-19
<PAGE>

[Picture of the DSL.net network design and the routing of network traffic from
the customer back to the network operations center and the Internet]

Text:

 .  DSL.net Network Design
 .  Internet
 .  Network Operation Center
 .  Multiple Connections to Internet
 .  DSL.net New York Regional Center
 .  To Atlanta DSL.net Regional Center (In development)
 .  To Chicago DSL.net Regional Center (In development)
 .  To Other Central Offices
 .  To Other Central Offices
 .  High-Speed Network Connections
 .  Local Center (Aggregates Local Network Traffic)
 .  Leased Fiber
 .  DSL Equipment (Collocated at Central Office)
 .  DSL Equipment (Collocated at Central Office)
 .  Leased Copper
 .  Customer  Branch Office
 .  Customer  Sm/Med Business
 .  Customer  Sm/Med Business
 .  Leased Copper
 .  Customer  Sm/Med Business
 .  Customer  Sm/Med Business
 .  Customer  Branch Office
<PAGE>

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
    , 1999



                                9,600,000 Shares

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


                          Donaldson, Lufkin & Jenrette

                           Deutsche Banc Alex. Brown

                                Lehman Brothers

                                 DLJdirect Inc.

--------------------------------------------------------------------------------
We have not authorized any dealer, salesperson or other person to give you
written information other than this prospectus or to make representations as to
matters not stated in this prospectus. You must not rely on unauthorized
information. This prospectus is not an offer to sell these securities or our
solicitation of your offer to buy the securities in any jurisdiction where that
would not be permitted or legal. Neither the delivery of this prospectus nor
any sales made hereunder after the date of this prospectus shall create an
implication that the information contained herein or the affairs of DSL.net
have not changed since the date hereof.

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

Until    , 1999 (25 days after the date of this prospectus), all dealers that
effect transactions in these shares of common stock may be required to deliver
a prospectus. This is in addition to the dealer's obligation to deliver a
prospectus when acting as an underwriter and with respect to their unsold
allotments or subscriptions.

--------------------------------------------------------------------------------
<PAGE>

                                    PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution.

   Estimated expenses (other than underwriting discounts and commissions)
payable in connection with the sale of the common stock offered hereby are as
follows:

<TABLE>
      <S>                                                            <C>
      SEC registration fee.......................................... $   36,602
      NASD filing fee...............................................     12,000
      Nasdaq National Market listing fee............................     95,000
      Printing and engraving expenses...............................    175,000
      Legal fees and expenses.......................................    350,000
      Accounting fees and expenses..................................    350,000
      Blue Sky fees and expenses (including legal fees).............      5,000
      Transfer agent and registrar fees and expenses................      5,000
      Miscellaneous.................................................     21,398
                                                                     ----------
        Total....................................................... $1,050,000
                                                                     ==========
</TABLE>

   DSL.net will bear all expenses shown above.

Item 14. Indemnification of Directors and Officers.

   The Delaware General Corporation Law and the certificate of incorporation of
DSL.net that will become effective immediately following this offering and the
by-laws as amended prior to this offering will provide for indemnification of
our directors and officers for liabilities and expenses that they may incur in
such capacities. In general, directors and officers will be indemnified with
respect to actions taken in good faith in a manner reasonably believed to be
in, or not opposed to, the best interests of DSL.net and, with respect to any
criminal action or proceeding, actions that the indemnitee had no reasonable
cause to believe were unlawful. Reference is made to our Amended and Restated
Certificate of Incorporation and Amended and Restated By-Laws filed as Exhibits
3.02 and 3.04 hereto, respectively.

   The Underwriting Agreement provides that the Underwriters are obligated,
under certain circumstances, to indemnify directors, officers and controlling
persons of DSL.net against certain liabilities, including liabilities under the
Securities Act of 1933, as amended (the "Securities Act"). Reference is made to
the form of Underwriting Agreement filed as Exhibit 1.01 hereto.

   In addition, we have an existing directors and officers liability insurance
policy.

Item 15. Recent Sales of Unregistered Securities.

   In the three years preceding the filing of this registration statement, the
Company has issued the following securities that were not registered under the
Securities Act:

   (a) Issuances of Capital Stock, Notes and Warrants

   In March 1998, DSL.net issued and sold an aggregate of (i) 5,089,634 shares
of common stock for an aggregate of $500 and (ii) 20,000 shares of a prior
Series A preferred stock for an aggregate of $50,000.

                                      II-1
<PAGE>

   In August 1998, DSL.net issued a promissory note in the aggregate principal
amount of $100,000.

   In November 1998, DSL.net issued five convertible promissory notes in the
aggregate principal amount of $350,000, two warrants to purchase an aggregate
31,250 shares of Series A preferred stock at a price of $1.00 per share and
rights to warrants to purchase 56,250 shares of Series A preferred stock at a
price of $1.00 per share.

   In December 1998, DSL.net issued and sold an aggregate of (i) 7,634,451
shares of common stock in exchange for 20,000 shares of a prior series A
preferred stock and (ii) 4,071,707 shares of common stock in exchange for
promissory notes in an aggregate principal amount of $7,637.

   In January 1999, DSL.net issued and sold 3,500,000 shares of Series A
preferred stock and warrants to purchase 3,500,000 shares of a prior series B
preferred stock for an aggregate of $3,500,000, a portion of which was paid by
the cancellation of two convertible promissory notes in the aggregate principal
amount of $125,000. In addition, DSL.net issued three warrants to purchase
56,250 shares of Series A preferred stock at a price of $1.00 per share in
exchange for the rights to warrants to purchase 56,250 warrants of Series A
preferred stock. DSL.net also issued an aggregate of 225,000 shares of Series A
preferred stock in conversion of three convertible promissory notes in the
aggregate principal amount of $225,000. Each outstanding share of Series A
preferred stock is convertible into 2.666 shares of common stock. Finally,
DSL.net issued 8 shares of common stock for aggregate consideration of $0.02.

   In March 1999, DSL.net issued and sold an aggregate of 436,256 shares of
common stock for services valued at $29,455. Based on subsequent events,
DSL.net recognized compensation expense of $587,457 in connection with the
issuance of these shares. In addition, DSL.net issued one warrant to purchase
41,726 shares of Series A preferred stock at an exercise price of $2.40 per
share.

   In April 1999, DSL.net issued and sold an aggregate of 6,500,000 shares of
Series B preferred stock in exchange for 3,500,000 shares of Series A preferred
stock and the cancellation of warrants to purchase 3,500,000 shares of a prior
series B preferred stock. In addition, in April 1999, DSL.net issued and sold
an aggregate of 2,785,516 shares of Series C preferred stock for aggregate
consideration of $10,000,002. Each outstanding share of preferred stock is
convertible into 2.666 shares of common stock.

   In May 1999, DSL.net issued and sold an aggregate of 2,868,069 shares of
Series D preferred stock for aggregate consideration of $30,000,001, including
a secured promissory note in an aggregate principal amount of $5,999,429, which
note has since been paid in full. Each outstanding share of Series D preferred
stock is convertible into 2.666 shares of common stock.

   In June 1999, DSL.net issued an aggregate of 95,603 shares of Series D
preferred stock for aggregate consideration of $1,000,007, including a secured
promissory note in an aggregate principal amount of $999,912. The note, which
contained an interest rate of 6.00%, was paid in full on July 16, 1999. In
addition, in July 1999, DSL.net issued an aggregate of 939,086 shares of Series
E preferred stock for aggregate consideration of $18,499,994. Each outstanding
share of Series D and E preferred stock is convertible into 2.666 shares of
common stock.


                                      II-2
<PAGE>

   (b) Grants and Exercises of Stock Options

   As of July 31, 1999, DSL.net has granted options to purchase an aggregate of
5,265,350 shares of common stock under the 1999 stock plan at exercise prices
ranging from $.04 to $7.39 for an aggregate purchase price of approximately
$3,909,097. No shares of common stock have been issued in connection with the
exercise of options.

   No underwriters were involved in the foregoing sales of securities. Such
sales were made in reliance upon an exemption from the registration provisions
of the Securities Act set forth in Section 4(2) thereof relative to sales by an
issuer not involving any public offering or the rules and regulations
thereunder, or, in the case of certain options to purchase common stock and
employee stock grants, Rule 701 under the Securities Act. All of the foregoing
securities are deemed restricted securities for purposes of the Securities Act.

                                      II-3
<PAGE>

Item 16. Exhibits and Financial Statement Schedules.

   (a) Exhibits:

<TABLE>
<CAPTION>
 Exhibit
   No.                                   Exhibit
 -------                                 -------
 <C>      <S>
  1.01+   Form of Underwriting Agreement.
  3.01+   Amended and Restated Certificate of Incorporation of DSL.net, as
          amended.
  3.02+   Form of Second Amended and Restated Certificate of Incorporation of
          DSL.net (to be filed immediately after the closing of the offering).
  3.03+   By-Laws of DSL.net.
  3.04+   Amended and Restated By-laws of DSL.net (to be effective immediately
          after the closing of the offering).
  4.01    Specimen Certificate for shares of DSL.net's Common Stock.
  4.02+   Description of Capital Stock (contained in the Certificate of
          Incorporation filed as Exhibit 3.02).
  4.03    Form of Stock Purchase Warrant dated as of November 18, 1998 between
          DSL.net and certain investors, as amended.
  4.04*   Form of Stock Subscription Warrant dated as of January 8, 1999
          between DSL.net and certain investors.
  4.05*   Stock Subscription Warrant dated as of March 4, 1999 by and between
          DSL.net and Comdisco, Inc.
  5.01+   Legal Opinion of Testa, Hurwitz & Thibeault, LLP.
 10.01+** 1999 Stock Plan.
 10.02+** 1999 Employee Stock Purchase Plan
 10.03    Amended and Restated Investors' Rights Agreement dated as of July 16,
          1999 between DSL.net and the purchasers named therein.
 10.04    Master Lease Agreement dated as of March 4, 1999 between Comdisco,
          Inc. and DSL.net, as modified by the Addendum thereto.
 10.05*   Credit Agreement dated as of May 12, 1999 by and between DSL.net and
          Fleet National Bank.
 10.06*   Security Agreement dated as of May 12, 1999 by and between DSL.net
          and Fleet National Bank.
 10.07    Lease Agreement dated February 5, 1999 by and between DSL.net and
          Long Wharf Drive, LLC., as amended.
 10.08    Amended and Restated Shareholders' Agreement, as amended, by and
          among DSL.net and certain investors.
 10.09    Note and Warrant Purchase Agreement dated November 18, 1998 by and
          among DSL.net and VantagePoint Venture Partners.
 10.10    Form of Subscription Agreement dated as of October 28, 1998 by and
          among DSL.net and certain stockholders.
 10.11    Series A Preferred Stock and Warrant Purchase Agreement dated January
          8, 1999 by and among DSL.net and the investors named therein.
 10.12    Securities Exchange and Subscription Agreement dated April 15, 1999
          by and between DSL.net, VantagePoint Venture Partners 1996, L.P. and
          VantagePoint Communications Partners, L.P.
 10.13    Series C Preferred Stock Purchase Agreement dated March 31, 1999 by
          and among DSL.net and the investors named therein.
 10.14    Series D Preferred Stock Purchase Agreement dated May 12, 1999 by and
          among DSL.net and the investors named therein.
 10.15    Preferred Stock Purchase Agreement dated June 2, 1999 by and between
          DSL.net and Raymond C. Allieri.
 10.16    Series E Preferred Stock Purchase Agreement dated July 6, 1999 by and
          between DSL.net and Microsoft Corporation.
</TABLE>

                                      II-4
<PAGE>

<TABLE>
<CAPTION>
 Exhibit
   No.                                   Exhibit
 -------                                 -------
 <C>     <S>
 10.16   Series E Preferred Stock Purchase Agreement dated July 16, 1999 by and
         between DSL.net and Staples, Inc.
 10.17** Additional Compensation Agreement dated as of December 29, 1998
         between DSL.net and David Struwas.
 10.18** Additional Compensation Agreement dated as of December 29, 1998
         between DSL.net and John Jaser.
 23.01+  Consent of Testa, Hurwitz & Thibeault, LLP (contained in Exhibit
         5.01).
 23.02   Consent of PricewaterhouseCoopers, LLP.
 24.01*  Power of Attorney.
 27.01*  Financial Data Schedule.
</TABLE>
---------------------

+  To be filed by amendment.

*  Previously filed.
** Indicates a management contract or any compensatory plan, contract or
   arrangement.

   (b) Financial Statement Schedules

   Schedule II

   All other schedules for which provision is made in the applicable accounting
regulations of the Securities and Exchange Commission are not required under
the related instructions or are inapplicable, and therefore have been omitted.

Item 17. Undertakings.

   Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
registrant pursuant to the provisions described in Item 14 above, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Securities Act and is, therefore, unenforceable. In the event that a
claim for indemnification against such liabilities (other than the payment by
the registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue.

   The undersigned registrant hereby undertakes (1) to provide to the
underwriters at the closing specified in the underwriting agreement,
certificates in such denominations and registered in such names as required by
the underwriters to permit prompt delivery to each purchaser; (2) that for
purposes of determining any liability under the Securities Act, the information
omitted from the form of prospectus filed as part of this registration
statement in reliance upon Rule 430A and contained in a form of prospectus
filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the
Securities Act shall be deemed to be part of this registration statement as of
the time it was declared effective; and (3) that for the purpose of determining
any liability under the Securities Act, each post-effective amendment that
contains a form of prospectus shall be deemed to be a new registration
statement relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

                                      II-5
<PAGE>

                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, as amended, the
registrant has duly caused this Amendment No. 3 to the Registration Statement
(File No. 333-80141) to be signed on its behalf by the undersigned, thereunto
duly authorized, in New Haven, Connecticut on August 27, 1999.

                                          DSL.NET, INC.

                                          By: /s/ Stephen Zamansky
                                          ---------------------------------
                                              Stephen Zamansky
                                              Vice President  and General
                                              Counsel

                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 3 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.

<TABLE>
<CAPTION>
              Signature                         Title(s)                 Date
              ---------                         --------                 ----
<S>                                    <C>                        <C>
                  *                    President, Chief Executive   August 27, 1999
______________________________________  Officer and Director
           David F. Struwas             (Principal Executive
                                        Officer)

                  *                    Chief Financial Officer      August 27, 1999
______________________________________  and Vice President,
           Robert Q. Berlin             Strategic Planning
                                        (Principal Financial and
                                        Accounting Officer)

                  *                    Director                     August 27, 1999
______________________________________
          Robert Gilbertson

                  *                    Director                     August 27, 1999
______________________________________
         William J. Marshall

                  *                    Director                     August 27, 1999
______________________________________
           William Seifert

                  *                    Director                     August 27, 1999
______________________________________
           James D. Marver

                  *                    Director                     August 27, 1999
______________________________________
</TABLE>     Paul K. Sun

    /s/ Stephen Zamansky
*By: ___________________________
   Stephen Zamansky
   as Attorney-in-Fact

                                      II-6
<PAGE>

                                 Exhibit Index

<TABLE>
<CAPTION>
 Exhibit
   No.                                   Exhibit
 -------                                 -------
 <C>      <S>
  1.01+   Form of Underwriting Agreement.
  3.01+   Amended and Restated Certificate of Incorporation of DSL.net, as
          amended.
  3.02+   Form of Second Amended and Restated Certificate of Incorporation of
          DSL.net (to be filed immediately after the closing of the offering).
  3.03+   By-Laws of DSL.net.
  3.04+   Amended and Restated By-laws of DSL.net (to be effective immediately
          after the closing of the offering).
  4.01    Specimen Certificate for shares of DSL.net's Common Stock.
  4.02+   Description of Capital Stock (contained in the Certificate of
          Incorporation filed as Exhibit 3.02).
  4.03    Form of Stock Purchase Warrant dated as of November 18, 1998 between
          DSL.net and certain investors, as amended.
  4.04*   Form of Stock Subscription Warrant dated as of January 8, 1999
          between DSL.net and certain investors.
  4.05*   Stock Subscription Warrant dated as of March 4, 1999 by and between
          DSL.net and Comdisco, Inc.
  5.01+   Legal Opinion of Testa, Hurwitz & Thibeault, LLP.
 10.01+** 1999 Stock Plan.
 10.02+** 1999 Employee Stock Purchase Plan.
 10.03    Amended and Restated Investors' Rights Agreement dated as of July 16,
          1999 between DSL.net and the purchasers named therein.
 10.04    Master Lease Agreement dated as of March 4, 1999 between Comdisco,
          Inc. and DSL.net, as modified by the Addendum thereto.
 10.05*   Credit Agreement dated as of May 12, 1999 by and between DSL.net and
          Fleet National Bank.
 10.06*   Security Agreement dated as of May 12, 1999 by and between DSL.net
          and Fleet National Bank.
 10.07    Lease Agreement dated February 5, 1999 by and between DSL.net and
          Long Wharf Drive, LSL., as amended.
 10.08    Amended and Restated Shareholders' Agreement, as amended, by and
          among DSL.net and certain investors, as amended.
 10.09    Note and Warrant Purchase Agreement dated November 18, 1998 by and
          among DSL.net and VantagePoint Venture Partners.
 10.10    Form of Subscription Agreement dated as of October 28, 1998 by and
          among DSL.net certain investors.
 10.11    Series A Preferred Stock and Warrant Purchase Agreement dated January
          8, 1999 by and among DSL.net and the investors named therein.
 10.12    Securities Exchange and Subscription Agreement dated April 15, 1999
          by and between DSL.net, VantagePoint Venture Partners 1996, L.P. and
          VantagePoint Communications Partners, L.P.
 10.13    Series C Preferred Stock Purchase Agreement dated March 31, 1999 by
          and among DSL.net and the investors named therein.
 10.14    Series D Preferred Stock Purchase Agreement dated May 12, 1999 by and
          among DSL.net and the investors named therein.
 10.15    Preferred Stock Purchase Agreement dated June 2, 1999 by and between
          DSL.net and Raymond C. Allieri.
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
 Exhibit
   No.                                   Exhibit
 -------                                 -------
 <C>     <S>
 10.16   Series E Preferred Stock Purchase Agreement dated July 6, 1999 by and
         between DSL.net and Microsoft Corporation.
 10.17   Series E Preferred Stock Purchase Agreement dated July 16, 1999 by and
         between DSL.net and Staples, Inc.
 10.18   Additional Compensation Agreement dated as of December 29, 1998
         between DSL.net and David Struwas.
 10.19   Additional Compensation Agreement dated as of December 29, 1998
         between DSL.net and John Jaser.
 23.01+  Consent of Testa, Hurwitz & Thibeault, LLP (contained in Exhibit
         5.01).
 23.02   Consent of PricewaterhouseCoopers, LLP.
 24.01*  Power of Attorney.
 27.01*  Financial Data Schedule.
</TABLE>
---------------------

+  To be filed by amendment.

*  Previously filed.
** Indicates a management contract or any compensatory plan, contract or
   arrangement.