As filed with the Securities and Exchange Commission on July 2, 2002
                                                                                                        Registration No. ___________
====================================================================================================================================
                                                  SECURITIES AND EXCHANGE COMMISSION
                                                        WASHINGTON, D.C. 20549

                                                                 _____

                                                               FORM SB-2
                                        REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                                                              
                   DELAWARE                              IVOICE, INC.                             52-1750786
(State or Other Jurisdiction of Incorporation     (Name of Registrant in Our          (I.R.S. Employer Identification No.)
               or Organization)                             Charter)

                750 HIGHWAY 34                               7373                                JEROME R. MAHONEY
          MATAWAN, NEW JERSEY 07747               (Primary Standard Industrial                      750 HIGHWAY 34
                (732) 441-7700                    Classification Code Number)                 MATAWAN, NEW JERSEY 07747
  (Address and telephone number of Principal                                                         (732) 441-7700
   Executive Offices and Principal Place of                                           (Name, address and telephone number of agent
                  Business)                                                                           for service)
                                                           Copies to:
                     Clayton E. Parker, Esq.                                              Troy J. Rillo, Esq.
                    Kirkpatrick & Lockhart LLP                                         Kirkpatrick & Lockhart LLP
              201 S. Biscayne Boulevard, Suite 2000                              201 S. Biscayne Boulevard, Suite 2000
                       Miami, Florida 33131                                               Miami, Florida 33131
                          (305) 539-3300                                                     (305) 539-3300
                  Telecopier No.: (305) 358-7095                                     Telecopier No.: (305) 358-7095

      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. |X|

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

      If this Form is a post-effective amendment filed pursuant to 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 delivery of the prospectus is expected to be made pursuant to Rule 434, please check the following box. |_|







                                                    CALCULATION OF REGISTRATION FEE
====================================================================================================================================
                                                                                                PROPOSED MAXIMUM
                                                                               PROPOSED MAXIMUM     AGGREGATE        AMOUNT OF
             TITLE OF EACH CLASS OF                       AMOUNT TO BE          OFFERING PRICE      OFFERING        REGISTRATION
           SECURITIES TO BE REGISTERED                     REGISTERED           PER SHARE (1)       PRICE (1)           FEE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
Class A common stock, par value $0.001 per share       402,650,000 shares           $0.013          $5,234,450          $481.57
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                  402,650,000 shares           $0.013          $5,234,450          $481.57
====================================================================================================================================
(1)      Estimated  solely for the purpose of calculating  the  registration  fee pursuant to  Rule 457(c) under  the Securities Act
         of 1933. For the purposes of this table, we have used the average of the closing bid and asked prices as of June 28, 2002.

                                                               ______________

      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 THIS  REGISTRATION  STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.




                                       Subject to completion, dated July 2, 2002

                                  iVOICE, INC.
                   402,650,000 SHARES OF CLASS A COMMON STOCK

      This  prospectus  relates  to the  sale  of up to  402,650,000  shares  of
iVoice's  Class A common  stock by  certain  persons  who are,  or will  become,
stockholders of iVoice. Please refer to "Selling Stockholders" beginning on page
10.  iVoice is not selling any shares of Class A common  stock in this  offering
and  therefore  will not receive any proceeds from this  offering.  iVoice will,
however, receive proceeds from the sale of Class A common stock under the Equity
Line of Credit. All costs associated with this registration will be borne by us.
iVoice has agreed to allow Cornell  Capital  Partners,  L.P. to retain 5% of the
proceeds raised by us under the Equity Line of Credit.

      The  shares  of Class A common  stock are  being  offered  for sale by the
selling  stockholders  at prices  established on the  Over-the-Counter  Bulletin
Board during the term of this offering. These prices will fluctuate based on the
demand for the shares of Class A common stock.

      The selling stockholders consist of:

      o   Cornell  Capital  Partners and holders of convertible  debentures that
          intend to sell up to 399,500,000 shares of Class A common stock.

      o   Other selling stockholders,  who intend to sell up to 3,150,000 shares
          of Class A common stock purchased in private offerings.

      Cornell Capital Partners,  L.P. is an "underwriter"  within the meaning of
the Securities  Act of 1933 in connection  with the sale of Class A common stock
under the Equity Line of Credit Agreement.  Cornell Capital Partners,  L.P. will
pay iVoice 91% of the lowest  closing bid price of our Class A common  stock for
the 5 days immediately  following the notice date, plus a retainage of 5% of the
amount of each advance.  In addition,  iVoice has agreed to pay Cornell  Capital
Partners a one-time  commitment fee of 5,500,000 shares of Class A common stock.
The  9%  discount,  the  5%  retainage  and  the  one-time  commitment  fee  are
underwriting discounts.

      iVoice has engaged Westrock Advisors, Inc., a registered broker-dealer, to
advise it in connection with the Equity Line of Credit.  Westrock Advisors, Inc.
was paid a fee of 500,000  shares of  iVoice's  Class A common  stock.  Westrock
Advisors, Inc. is not an underwriter in this offering.

      Brokers or dealers  effecting  transactions in these shares should confirm
that the shares are registered  under  applicable state law or that an exemption
from registration is available.

      Our Class A common stock is quoted on the Over-the-Counter  Bulletin Board
maintained  by the NASD under the  symbol  "IVOC."  On June 28,  2002,  the last
reported sale price of our Class A common stock was $0.013 per share.

      THESE SECURITIES ARE SPECULATIVE AND INVOLVE A HIGH DEGREE OF RISK.

      PLEASE REFER TO "RISK FACTORS" BEGINNING ON PAGE 4.

                            PRICE TO PUBLIC    PROCEEDS TO SELLING STOCKHOLDERS
         Per share              $0.013                      $0.013
         TOTAL                  $0.013                    $5,234,450
                                ======                    ==========

      With  the  exception  of  Cornell  Capital  Partners,  L.P.,  which  is an
"underwriter"  within  the  meaning  of the  Securities  Act of  1933,  no other
underwriter or person has been engaged to facilitate the sale of shares of Class
A common stock in this  offering.  This offering will  terminate 24 months after
the accompanying  registration statement is declared effective by the Securities
and  Exchange  Commission.  None of the  proceeds  from the sale of stock by the
selling stockholders will be placed in escrow, trust or any similar account.

      THE SECURITIES AND EXCHANGE  COMMISSION  AND STATE  SECURITIES  REGULATORS
HAVE NOT APPROVED OR  DISAPPROVED  OF THESE  SECURITIES,  OR  DETERMINED IF THIS
PROSPECTUS  IS TRUTHFUL OR  COMPLETE.  ANY  REPRESENTATION  TO THE CONTRARY IS A
CRIMINAL OFFENSE.


              The date of this prospectus is ___________ ___, 2002.




                                TABLE OF CONTENTS

PROSPECTUS SUMMARY............................................................1
The Offering..................................................................2
SUMMARY CONSOLIDATED FINANCIAL INFORMATION....................................3
RISK FACTORS..................................................................4
FORWARD-LOOKING STATEMENTS....................................................9
SELLING STOCKHOLDERS.........................................................10
USE OF PROCEEDS..............................................................12
DILUTION.....................................................................13
EQUITY LINE OF CREDIT........................................................14
PLAN OF DISTRIBUTION.........................................................15
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION....................17
description of business......................................................22
management...................................................................28
description of property......................................................31
LEGAL PROCEEDINGS............................................................31
PRINCIPAL STOCKHOLDERS.......................................................32
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...............................33
Market Price of and Dividends on the Registrant's  Common Equity and
 Other Stockholder Matters...................................................34
Description of Securities....................................................39
EXPERTS......................................................................42
LEGAL MATTERS................................................................42
HOW TO GET MORE INFORMATION..................................................42

FINANCIAL STATEMENTS........................................................F-1


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

      Our audited  financial  statements  for the fiscal year December 31, 2001,
were contained in our Annual Report on Form 10-KSB.


                                       i



                               PROSPECTUS SUMMARY

                                    OVERVIEW

      iVoice, Inc. designs,  manufactures,  and markets innovative  computerized
telephony  communications  systems and software incorporating speech recognition
technology that streamlines the call handling  process.  Our speech  recognition
software  products enables users to communicate more effectively and efficiently
through the  integration of speech  recognition  into their  traditional  office
telephone systems with call handling  applications such as automated  attendant,
voice mail,  unified messaging,  and interactive voice response,  or "IVR,". Our
products are designed to be "people oriented," with features that can be readily
used without  special  training or manuals.  Our  principal  speech  recognition
applications,  Speech-enabled Auto Attendant, iVoiceMail, Unified Messaging, and
iVoice  IVR,  incorporate  this  philosophy.  Except  for iVoice  IVR,  which is
generally  sold  directly  to end users due to  required  customization,  iVoice
markets and promotes its speech  enabled  products  through  telephony  reseller
channels and telephone equipment manufacturer  distributor networks. This allows
iVoice to leverage those resellers'  existing  customer bases. We may,  however,
sell  direct to end  users in  geographic  locations  where an  existing  dealer
relationship does not exist.

      We recently announced commercial  availability of digital connectivity for
our Speech Enabled Auto Attendant, VoiceMail and Unified Messaging applications.
The migration to a digital  platform  should enable us to distribute  our speech
recognition  solutions to mid and larger sized  entities that support and prefer
digital connectivity,  which we feel could greatly expand our potential customer
base.  The  Private  Branch  Exchanges  or  "PBX"  already   supporting  digital
technology include Avaya(R)  Difinity(R),  Nortel(R) NorStar(R) and Meridian(R),
NEC(R),  and  Siemens(R)  HICOM(R),  representing  a significant  portion of PBX
market share. Compared to other integration methods,  digital integration offers
more features and greater reliability.


                                    About Us

      Our  principal  office is located at 750 Highway 34,  Matawan,  New Jersey
07747. Our telephone number is (732) 441-7700.





                                  The Offering

      This  offering  relates  to the sale of Class A  common  stock by  certain
persons  who  are,  or  will  become,   stockholders  of  iVoice.   The  selling
stockholders consist of:

      o   Cornell  Capital  Partners and holders of convertible  debentures that
          intend to sell up to 399,500,000 shares of Class A common stock.

      o   Other selling stockholders,  who intend to sell up to 3,150,000 shares
          of Class A common stock purchased in private offerings.

      Pursuant  to the  Equity  Line  of  Credit,  we  may,  at our  discretion,
periodically issue and sell to Cornell Capital Partners,  L.P. shares of Class A
common  stock for a total  purchase  price of $5.0  million.  The amount of each
advance is subject to an  aggregate  maximum  advance  amount of $225,000 in any
thirty-day  period,  provided  that each of the initial  four  advances  may not
exceed $150,000 and thereafter may not exceed $75,000. Cornell Capital Partners,
L.P.  will  purchase the shares of Class A common stock for a 9% discount to the
prevailing  market  price of our common  stock.  In  addition,  Cornell  Capital
Partners  will retain 5% of each  advance  under the Equity Line of Credit,  and
received a one-time  commitment fee of 5,500,000 shares of Class A common stock.
Cornell Capital  Partners  intends to sell any shares purchased under the Equity
Line of Credit at the then  prevailing  market price.  Among other things,  this
prospectus  relates to the shares of Class A common stock to be issued under the
Equity Line of Credit.

      iVoice has engaged Westrock Advisors, Inc., a registered broker-dealer, to
advise it in connection with the Equity Line of Credit.  Westrock Advisors, Inc.
was paid a fee of 500,000  shares of  iVoice's  Class A common  stock.  Westrock
Advisors, Inc. is not an underwriter in this offering.

CLASS A COMMON STOCK OFFERED          402,650,000 shares by selling stockholders

OFFERING PRICE                        Market price

CLASS A COMMON STOCK OUTSTANDING
 BEFORE THE OFFERING(1)               168,995,285 shares of Class A common stock

CLASS B COMMON STOCK OUTSTANDING      2,316,675  shares of Class B common  stock
 BEFORE THE OFFERING                  (which are  convertible  into  231,667,500
                                      shares of Class A common stock)

USE OF PROCEEDS                       We will not  receive  any  proceeds of the
                                      shares     offered    by    the    selling
                                      stockholders. Any proceeds we receive from
                                      the sale of common  stock under the Equity
                                      Line of Credit  will be used for sales and
                                      marketing,  research and  development  and
                                      general working capital purposes. See "Use
                                      of Proceeds."

RISK FACTORS                          The  securities  offered  hereby involve a
                                      high   degree   of  risk   and   immediate
                                      substantial  dilution.  See "Risk Factors"
                                      and "Dilution."


- ------------------------
(1) Excludes options and warrants to purchase 8,474,343 shares of Class A common
stock,  Class B common  stock  convertible  into  231,667,500  shares of Class A
common stock,  debentures  convertible into 34,487,895  shares of Class A common
stock  (at  an  assumed  conversion  price  of  $0.0152  per  share)  and  up to
377,552,630 shares of Class A common stock to be issued under the Equity Line of
Credit,  which amount may be higher or lower if more or less shares are required
upon the conversion of the debentures).


                                       2



                   SUMMARY CONSOLIDATED FINANCIAL INFORMATION

                                                                    For the Year
                               For the Three      For the Three         Ended
                                Months Ended       Months Ended     December 31,
                               March 31, 2002     March 31, 2001        2001
                               --------------     --------------    ------------
STATEMENT OF OPERATION DATA:

Sales, net                      $   135,663        $    82,340      $   425,948
Cost of sales                        38,148             45,686          167,229
Gross profit                         97,515             36,654          258,719
Selling, general and
 administrative expenses            894,159            761,288        3,035,992
Loss from operations               (796,644)          (724,634)      (2,777,273)
Net loss                       $   (841,172)       $  (765,178)    $ (3,447,434)

Loss per share - basic
 and diluted                   $      (0.01)        $    (0.01)    $    (0.03)


                                                                    DECEMBER 31,
                                                  MARCH 31, 2002        2001
                                                  --------------    ------------
BALANCE SHEET DATA:

Cash and cash equivalents                          $   172,185      $    85,543
Accounts receivable, net                                85,143           37,284
Inventory                                               13,717           20,586
Prepaid expenses and other current
 assets                                                 72,436          331,361
Total current assets                                   343,481          474,774
Property and equipment, net                             99,101          106,585
Other receivable                                        67,650           67,650
Software license costs, net                            244,800          306,726
Intangible assets, net                                 269,578          271,299
Deposits and other assets                               13,900           13,900
    Total assets                                  $  1,038,510     $  1,241,635
Accounts payable and accrued expenses                1,465,237        1,454,055
Capital leases payable - current                        36,920           35,018
Due to related parties                                 776,419          806,419
Convertible debentures                                 194,800          359,800
Billings in excess of estimated costs of
 uncompleted contracts                                  49,343           43,617
Total current liabilities                            2,522,719        2,698,909
Long-term debt                                           3,593           13,928
Total liabilities                                    2,526,672        2,712,837
Common stock                                         1,180,195        1,175,314
Additional paid-in capital                          10,674,440       10,568,103
Subscriptions receivable                               (41,956)       (783,750)
Treasury stock                                         (28,800)              --
Accumulated deficit                                (13,272,041)     12,430,869)
Total stockholders' deficiency                      (1,488,162)     (1,471,202)
Total liabilities and stockholders' deficiency     $ 1,038,510      $ 1,241,635


                                       3


                                  RISK FACTORS

      iVoice is subject to various risks that may materially  harm its business,
financial condition and results of operations. YOU SHOULD CAREFULLY CONSIDER THE
RISKS AND UNCERTAINTIES DESCRIBED BELOW AND THE OTHER INFORMATION IN THIS FILING
BEFORE  DECIDING TO PURCHASE OUR CLASS A COMMON STOCK.  IF ANY OF THESE RISKS OR
UNCERTAINTIES  ACTUALLY OCCUR,  OUR BUSINESS,  FINANCIAL  CONDITION OR OPERATING
RESULTS COULD BE MATERIALLY HARMED. IN THAT CASE, THE TRADING PRICE OF OUR CLASS
A COMMON STOCK COULD DECLINE AND YOU COULD LOSE ALL OR PART OF YOUR INVESTMENT.

                          RISKS RELATED TO OUR BUSINESS

WE HAVE HISTORICALLY LOST MONEY AND LOSSES MAY CONTINUE IN THE FUTURE

      We have  historically  lost money. In the quarter ended March 31, 2002 and
the  year  ended  December  31,  2001,  we had  net  losses  of  $(841,172)  and
$(3,447,434),  respectively,  and  $(0.01) or $(0.03)  per share,  respectively.
Future losses are likely to occur.  Accordingly,  we may experience  significant
liquidity and cash flow problems  because our operations are not profitable.  No
assurances  can be given that we will be successful  in reaching or  maintaining
profitable operations.

WE WILL NEED TO RAISE ADDITIONAL CAPITAL TO FINANCE OPERATIONS

      We have relied on significant  external  financing to fund our operations.
Such financing has  historically  come from a combination of borrowings and sale
of  securities  from third  parties and funds  provided by certain  officers and
directors.  We cannot assure you that financing whether from external sources or
related parties will be available if needed or on favorable terms. Our inability
to  obtain  adequate  financing  will  result  in the need to  curtail  business
operations.  Any of these events would be materially harmful to our business and
may result in a lower stock price. We will need to raise  additional  capital to
fund our  anticipated  operating  expenses  and future  expansion.  Among  other
things, external financing may be required to cover our operating costs.

WE HAVE  BEEN THE  SUBJECT  OF A GOING  CONCERN  OPINION  FROM  OUR  INDEPENDENT
AUDITORS, WHICH MEANS THAT WE MAY NOT BE ABLE TO CONTINUE OPERATIONS

      Our  independent  auditors  have added an  explanatory  paragraph to their
audit  opinion  issued in  connection  with the year  ended  December  31,  2001
financial  statements,  which  states that iVoice had losses and  negative  cash
flows from  operations  for the years ended December 31, 2001 and 2000 and as of
those dates had negative  working capital which raises  substantial  doubt about
its ability to continue as a going  concern.  Our  financial  statements  do not
include any adjustments that might result from the outcome of this  uncertainty.
We  expect  to be able to  continue  operations  for six  months  with  the cash
currently on hand.

WE HAVE A WORKING CAPITAL DEFICIT,  WHICH MEANS THAT OUR CURRENT ASSETS ON MARCH
31, 2002 WERE NOT SUFFICIENT TO SATISFY OUR CURRENT LIABILITIES ON THAT DATE

      We had a working  capital  deficit of $2,179,238 at March 31, 2002,  which
means that our current liabilities exceeded our current assets on March 31, 2002
by $2,179,238.  Current assets are assets that are expected to be converted into
cash within one year and,  therefore,  may be used to pay current liabilities as
they become due. Our working  capital  deficit means that our current  assets on
March 31, 2002 were not sufficient to satisfy all of our current  liabilities on
that date.

THE VOICE-RECOGNITION BUSINESS IS IN ITS INFANCY

      Our prospects are subject to the  difficulties  frequently  encountered by
companies in the early stage of development in new and evolving  markets.  These
difficulties include the following:

      o   substantial  delays and expenses  related to testing and developing of
          our new products;

      o   marketing and distribution problems encountered in connection with our
          new and existing products and technologies;

      o   competition from larger and more established companies;


                                       4


      o   delays in reaching our marketing goals;

      o   difficulty in recruiting  qualified employees for management and other
          positions;

      o   lack of sufficient customers, revenues and cash flow; and

      o   limited financial resources.

      We may continue to face these and other  difficulties in the future,  some
of which may be beyond our  control.  If we are unable to  successfully  address
these problems, our business will suffer and our stock price could decline.

THE PRICE OF OUR STOCK MAY BE  AFFECTED  BY A  LIMITED  TRADING  VOLUME  AND MAY
FLUCTUATE SIGNIFICANTLY

      Prior to this  offering,  there has been a limited  public  market for our
Class A common stock and there can be no assurance that an active trading market
for our stock  will  develop.  An  absence  of an active  trading  market  could
adversely affect our  stockholders'  ability to sell our Class A common stock in
short  time  periods,  or  possibly  at  all.  Our  Class  A  common  stock  has
experienced,  and is likely to experience in the future,  significant  price and
volume  fluctuations  which could adversely affect the market price of our stock
without  regard to our  operating  performance.  In  addition,  we believe  that
factors such as quarterly  fluctuations in our financial  results and changes in
the overall  economy or the condition of the  financial  markets could cause the
price of our Class A common stock to fluctuate substantially.

OUR  TECHNOLOGIES  AND PRODUCTS  COULD CONTAIN  DEFECTS OR OTHERWISE NOT WORK AS
EXPECTED.  WE MAY INCUR  SIGNIFICANT  EXPENSES IN  ATTEMPTING  TO CORRECT  THESE
DEFECTS OR IN DEFENDING LAWSUITS OVER ANY SUCH DEFECTS

      Voice-recognition  products are not currently  accurate in every instance,
and may never be.  Furthermore,  we could  inadvertently  release  products  and
technologies that contain defects. In addition,  third-party  technology that we
include in our products could contain defects. We may incur significant expenses
to correct  such  defects.  Clients who are not  satisfied  with our products or
services  could bring claims  against us for  substantial  damages.  Such claims
could cause us to incur  significant  legal expenses and, if  successful,  could
result in the plaintiffs being awarded significant damages.

OUR SUCCESS IS HIGHLY DEPENDANT UPON OUR ABILITY TO COMPETE AGAINST  COMPETITORS
THAT HAVE SIGNIFICANTLY GREATER RESOURCES THAN WE DO

      The   call-processing   and   voice-recognition   industries   are  highly
competitive, and we believe that this competition will intensify. The segment of
the  voice-recognition   industry  that  supplies   call-processing  systems  to
businesses is also extremely  competitive.  Many of our competitors  have longer
operating  histories,   significantly  greater  financial,   technical,  product
development,  and marketing resources, greater name recognition or larger client
bases  than  we  do.   For   example,   industry   analysts   recognize   Nuance
Communications,  Inc. and SpeechWorks International, Inc. as the market leaders.
Customers of Nuance include American  Airlines,  Bell Atlantic,  Charles Schwab,
Sears and UPS.  Nuance  offers  products  through  industry  partners,  platform
providers,  and value-added  resellers around the world.  Corporate investors in
Nuance  include Cisco  Systems,  Intel,  Motorola,  SAIC,  Siebel  Systems,  SRI
International,  Sun Microsystems, and Visa International.  SpeechWorks customers
include America Online, First Union National Bank, Microsoft, Thrifty Car Rental
and United Airlines.

OUR SUCCESS IS HIGHLY  DEPENDANT  UPON OUR ABILITY TO PROTECT OUR TRADEMARKS AND
PROPRIETARY RIGHTS

      To succeed,  we will need to protect our intellectual  property rights. To
date,  we  have  filed  ten  patent   applications   for  internally   developed
applications.  No assurances can be given that these patent applications will be
approved.  To maintain the  confidentiality of our trade secrets, we require our
employees,   consultants,   and  distributors  to  enter  into   confidentiality
agreements,  but these agreements  afford us only limited  protection and can be
time-consuming and expensive to obtain and maintain. Monitoring for unauthorized
use of our intellectual property is difficult, and we cannot be certain that the
steps we have taken will be effective to prevent  unauthorized  use. We may have
to litigate to enforce our trade  secrets.  Such  lawsuits,  regardless of their
merits,   would  likely  be  time  consuming  and  expensive  and  would  divert
managements' time and attention away from our business.



                                       5


OUR SOLE DIRECTOR CONTROLS A SIGNIFICANT PERCENTAGE OF STOCK

      As of June 30, 2002,  Jerome R. Mahoney,  our President,  Chief  Executive
Officer  and sole  director,  owned  approximately  67.3%  shares of our Class A
common stock. Mr. Mahoney is able to influence all matters requiring stockholder
approval,  including  the  election of  directors  and  approval of  significant
corporate transactions. This concentration of ownership, which is not subject to
any voting  restrictions,  could limit the price that investors might be willing
to pay for our Class A common stock.  In addition,  Mr. Mahoney is in a position
to impede transactions that may be desirable for other  stockholders.  He could,
for example, make it more difficult for anyone to take control of us.

WE  ARE  IN  BREACH  OF  OBLIGATIONS  RELATING  TO OUR  12%  SENIOR  CONVERTIBLE
DEBENTURES

      Holders of our 12% senior convertible debentures have told us that we have
breached a number of the terms of the  debentures  and the related  registration
rights agreement and security  agreement.  Breach of the terms of the debentures
could result in the following: (i) a 20% increase in the principal amount of the
debentures;  (ii) an increase in the  debentures'  annual  interest  rate to 15%
commencing  seven  days  after  the date of  default  through  the date that the
debentures  are  converted  or  repaid;  and  (iii) the  debentures  immediately
becoming due in full.  Additionally,  we have not registered the shares issuable
upon  conversion of the  debentures.  This could result in our being required to
pay  liquidated  damages  of 2.5%  per  month  of the  principal  amount  of the
debentures from November 7, 1999, the date on which we were required to register
the shares.  These increased  interest amounts and liquidating  damages have not
been accrued and do not appear on our financial statements. We anticipate having
to issue additional  shares to settle the debenture  holders claims arising from
the default on the 12% senior convertible debentures.

      We have settled  with one  previous  holder of  debentures  regarding  the
interest  and  penalties  demanded  by  this  former  holder.  As  part  of this
settlement,  we issued 450,000 shares of our Class A common stock to this former
holder in full satisfaction of its claims.

      We are endeavoring to settle with the remaining  debenture holders.  If we
are  unable  to do so, we may be forced  to pay the  debenture  holders  amounts
substantially in excess of our original obligations under the debentures.

OUR CLASS A COMMON STOCK IS DEEMED TO BE "PENNY  STOCK,"  WHICH MAY MAKE IT MORE
DIFFICULT FOR INVESTORS TO SELL THEIR SHARES DUE TO SUITABILITY REQUIREMENTS

      Our Class A common  stock is  deemed  to be "penny  stock" as that term is
defined in Rule 3a51-1  promulgated  under the Securities  Exchange Act of 1934.
These  requirements may reduce the potential market for our Class A common stock
by reducing the number of potential  investors.  This may make it more difficult
for  investors in our Class A common stock to sell shares to third parties or to
otherwise  dispose of them.  This could cause our stock price to decline.  Penny
stocks are stock:

      o   With a price of less than $5.00 per share;

      o   That are not traded on a "recognized" national exchange;

      o   Whose prices are not quoted on the Nasdaq  automated  quotation system
          (Nasdaq  listed  stock  must still have a price of not less than $5.00
          per share); or

      o   In issuers  with net  tangible  assets less than $2.0  million (if the
          issuer has been in  continuous  operation for at least three years) or
          $5.0 million (if in  continuous  operation for less than three years),
          or with average  revenues of less than $6.0 million for the last three
          years.

      Broker/dealers  dealing in penny stocks are required to provide  potential
investors  with a  document  disclosing  the  risks of penny  stocks.  Moreover,
broker/dealers  are required to determine whether an investment in a penny stock
is a suitable investment for a prospective investor.

WE COULD FAIL TO ATTRACT OR RETAIN KEY PERSONNEL

      Our success largely depends on the efforts and abilities of key executives
and consultants,  including Jerome R. Mahoney,  our Chief Executive  Officer and
President,  and Kevin  Whalen,  our  Chief  Financial  Officer.  The loss of the
services of either Mr. Mahoney or Mr. Whalen could  materially harm our business
because of the cost and time necessary to replace and train a replacement.  Such


                                       6


a loss would also divert management  attention away from operational  issues. We
presently  maintain  a  $5,000,000  key-man  term life  insurance  policy on Mr.
Mahoney.

                         RISKS RELATED TO THIS OFFERING

FUTURE SALES BY OUR  STOCKHOLDERS  MAY ADVERSELY  AFFECT OUR STOCK PRICE AND OUR
ABILITY TO RAISE FUNDS IN NEW STOCK OFFERINGS

      Sales of our common stock in the public  market  following  this  offering
could lower the market price of our Class A common stock. Sales may also make it
more difficult for us to sell equity securities or equity-related  securities in
the future at a time and price that our management  deems  acceptable or at all.
Of the  168,995,285  shares of Class A common stock  outstanding  as of June 30,
2002,  119,697,371 shares are, or will be, freely tradable without  restriction,
unless held by our  "affiliates."  The  remaining  42,297,914  shares of Class A
common stock held by existing  stockholders are "restricted  securities" and may
be resold in the public  market only if  registered  or pursuant to an exemption
from registration. Some of these shares may be resold under Rule 144.

      In addition,  we have  outstanding  options and warrants to purchase up to
8,474,343  shares of our common  stock,  Class B common stock  convertible  into
231,667,500  shares of Class A common stock,  and  debentures  convertible  into
34,487,895 shares of Class A common stock (assuming a conversion price of $0.019
per share).

      Upon issuance of the maximum number of shares being  registered  under the
Equity Line of Credit, there will be an additional 394,000,000 shares of Class A
common stock  outstanding  (including  the shares  available  for issuance  upon
conversion of the  debentures).  All of these shares of Class A common stock may
be  immediately   resold  in  the  public  market  upon   effectiveness  of  the
accompanying registration statement and the sale to the investor under the terms
of the Equity Line of Credit agreement.

EXISTING  STOCKHOLDERS  WILL  EXPERIENCE  SIGNIFICANT  DILUTION FROM OUR SALE OF
SHARES UNDER THE EQUITY LINE OF CREDIT

      The sale of shares  pursuant  to the  Equity  Line of  Credit  will have a
dilutive impact on our stockholders. As a result, our net income per share could
decrease  in future  periods,  and the market  price of our common  stock  could
decline.  In  addition,  for a given  advance,  we will  need to issue a greater
number of shares of Class A common  stock under the Equity Line of Credit as our
stock  price  declines.   If  our  stock  price  is  lower,  then  our  existing
stockholders would experience greater dilution.

THE  INVESTOR  UNDER THE LINE OF CREDIT  WILL PAY LESS THAN THE  THEN-PREVAILING
MARKET PRICE OF OUR COMMON STOCK

      The  common  stock to be issued  under the Equity  Line of Credit  will be
issued  at a 9%  discount  to  the  lowest  closing  bid  price  for  the 5 days
immediately  following  the notice date of an advance.  These  discounted  sales
could cause the price of our common stock to decline.

THE  SELLING  STOCKHOLDERS  INTEND TO SELL THEIR  SHARES OF COMMON  STOCK IN THE
PUBLIC MARKET, WHICH SALES MAY CAUSE OUR STOCK PRICE TO
DECLINE

      The selling  stockholders  intend to sell the shares of common stock being
registered  in  this  offering  in the  public  market.  That  means  that up to
402,650,000  shares  of  Class A  common  stock,  the  number  of  shares  being
registered in this offering,  may be sold.  Such sales may cause our stock price
to decline.

THE SALE OF OUR STOCK  UNDER OUR EQUITY  LINE OF CREDIT  COULD  ENCOURAGE  SHORT
SALES BY THIRD  PARTIES,  WHICH COULD  CONTRIBUTE TO THE FURTHER  DECLINE OF OUR
STOCK PRICE

      The significant downward pressure on the price of our Class A common stock
caused by the sale of material  amounts of Class A common stock under the Equity
Line of Credit could encourage short sales by third parties. Such an event could
place further downward pressure on the price of our common stock.


                                       7


OUR CLASS A COMMON STOCK HAS BEEN RELATIVELY THINLY TRADED AND WE CANNOT PREDICT
THE EXTENT TO WHICH A TRADING MARKET WILL DEVELOP

      Before  this  offering,  our  Class  A  common  stock  has  traded  on the
Over-the-Counter  Bulletin  Board.  Our Class A common  stock is  thinly  traded
compared to larger more widely  known  companies.  Thinly  traded Class A common
stock can be more volatile than common stock trading in an active public market.
We cannot  predict the extent to which an active  public  market for the Class A
common stock will develop or be sustained after this offering.

THE PRICE YOU PAY IN THIS  OFFERING  WILL  FLUCTUATE  AND MAY BE HIGHER OR LOWER
THAN THE PRICES PAID BY OTHER PEOPLE PARTICIPATING IN THIS OFFERING

      The price in this offering will fluctuate  based on the prevailing  market
price  of the  Class A  common  stock on the  Over-the-Counter  Bulletin  Board.
Accordingly,  the price you pay in this offering may be higher or lower than the
prices paid by other people participating in this offering.

WE MAY NOT BE ABLE TO ACCESS  SUFFICIENT  FUNDS  UNDER THE EQUITY LINE OF CREDIT
WHEN NEEDED

      We are  dependent  on  external  financing  to fund  our  operations.  Our
financing  needs are expected to be provided from the Equity Line of Credit,  in
large part. No assurances  can be given that such financing will be available in
sufficient amounts or at all when needed.

THE ISSUANCE OF SHARES OF CLASS A COMMON STOCK UNDER THIS OFFERING  COULD RESULT
IN A CHANGE OF CONTROL

      We are  registering  402,650,000  shares  of Class A common  stock in this
offering.  These shares  represent 71% of our outstanding  Class A common stock,
and we  anticipate  all such shares will be sold in this  offering.  If all or a
significant block of these shares are held by one or more  stockholders  working
together,  then such  stockholder  or  stockholders  would have enough shares to
assume control of iVoice by electing its or their own directors.


                                       8




                           FORWARD-LOOKING STATEMENTS

      Information  included or  incorporated by reference in this prospectus may
contain  forward-looking  statements.  This  information  may involve  known and
unknown  risks,  uncertainties  and other  factors  which  may cause our  actual
results,  performance or achievements to be materially different from the future
results, performance or achievements expressed or implied by any forward-looking
statements.  Forward-looking statements,  which involve assumptions and describe
our future plans, strategies and expectations, are generally identifiable by use
of the  words  "may,"  "will,"  "should,"  "expect,"  "anticipate,"  "estimate,"
"believe,"  "intend"  or  "project"  or the  negative  of  these  words or other
variations on these words or comparable terminology.

      This prospectus contains forward-looking statements,  including statements
regarding,  among other things, (a) our projected sales and  profitability,  (b)
our growth strategies,  (c) anticipated  trends in our industry,  (d) our future
financing  plans  and (e) our  anticipated  needs  for  working  capital.  These
statements may be found under  "Management's  Discussion and Analysis or Plan of
Operations"  and  "Business," as well as in this  prospectus  generally.  Actual
events or results may differ materially from those discussed in  forward-looking
statements as a result of various factors,  including,  without limitation,  the
risks  outlined under "Risk  Factors" and matters  described in this  prospectus
generally. In light of these risks and uncertainties,  there can be no assurance
that the  forward-looking  statements  contained in this prospectus will in fact
occur.


                                       9




                              SELLING STOCKHOLDERS

      The   following   table   presents   information   regarding  the  selling
stockholders. The table identifies the selling stockholders. None of the selling
stockholders  have  held a  position  or  office,  or  had  any  other  material
relationship, with iVoice, except as follows:

      o   Cornell Capital  Partners,  L.P. is the investor under the Equity Line
          of Credit.  All investment  decisions of Cornell Capital  Partners are
          made by its general partner, Yorkville Advisors, LLC. Mark Angelo, the
          managing member of Yorkville Advisors,  makes the investment decisions
          on behalf of Yorkville Advisors.

      o   Westrock  Advisors,  Inc. is a registered  broker-dealer that has been
          retained by iVoice.  It has  provided  advice to iVoice in  connection
          with the Equity Line of Credit.  For its services,  Westrock Advisors,
          Inc. received 500,000 shares of Class A common stock, which shares are
          being registered in this offering. Greg Martino, President of Westrock
          Advisors,  Inc., makes the investment  decisions on behalf of Westrock
          Advisors.

      o   Lawrence  A.  Muenz  provides  legal  services  to iVoice.  Mr.  Muenz
          received  3,150,000  shares  of  Class A  common  stock  for  services
          provided to iVoice.  These  services  were not provided in  connection
          with the Equity Line of Credit or this offering.

      The table follows:




                                               Percentage                          Percentage
                                                   of                                  of                             Percentage
                                              Outstanding                         Outstanding                             of
                                Shares           Shares                            Shares To                          Outstanding
                             Beneficially     Beneficially       Shares to be     Be Acquired                           Shares
                                Owned            Owned             Acquired        under the         Shares to       Beneficially
         Selling                Before           Before           under the         Line of          be Sold in       Owned After
        Stockholder            Offering         Offering        Line of Credit     Credit(1)        the Offering       Offering
- -------------------------  ----------------  ---------------  -----------------  --------------   ----------------  ---------------
                                                                                                      
Cornell Capital Partners,
  L.P.                      15,368,421(2)           8.6%         377,552,630(3)        69.1%       392,921,051           0.0%

Michael Dahlquist              657,895(4)              *                  --              --           657,895           0.0%

Ronald Horner                  657,895(4)              *                  --              --           657,895           0.0%

Jon Cummings                   657,895(4)              *                  --              --           657,895           0.0%

Kenneth and Janice Rogers      657,895(4)              *                  --              --           657,895           0.0%

Kenneth Rogers, Keogh        1,315,789(4)              *                  --              --         1,315,789           0.0%

Irwin L. Rogers                657,895(4)              *                  --              --           657,895           0.0%

Samuel Henderson               657,895(4)              *                  --              --           657,895           0.0%

Elmer Foin                     657,895(4)              *                  --              --           657,895           0.0%

Steven LeMott                  657,895(4)              *                  --              --           657,895           0.0%

Westrock Advisors, Inc.        500,000(5)              *                  --              --           500,000           0.0%

Lawrence A. Muenz            3,150,000(5)           1.9%                  --              --         2,650,000           *

Total                       25,597,370             13.8%         377,552,630           69.1%       402,650,000           0.0%



_________________________________________
*    Less than 1%.

(1)  Applicable  percentage of ownership is based on 168,995,285 shares of Class
     A common stock  outstanding as of June 30, 2002,  together with  securities
     exercisable  or  convertible  into shares of Class A common stock within 60
     days of June  30,  2002  for  each  stockholder.  Beneficial  ownership  is
     determined  in  accordance  with the rules of the  Securities  and Exchange
     Commission and generally  includes voting or investment  power with respect
     to  securities.  Shares  of  Class A common  stock  subject  to  securities
     exercisable  or  convertible  into shares of Class A common  stock that are
     currently  exercisable or  exercisable  within 60 days of June 30, 2002 are
     deemed to be  beneficially  owned by the person holding such securities for


                                       10


     the purpose of computing the  percentage  of ownership of such person,  but
     are not treated as outstanding  for the purpose of computing the percentage
     ownership of any other person.

(2)  This  consists of 5,500,000  shares of Class A common stock and  debentures
     convertible  into 9,868,421  shares of Class A common stock.  The number of
     shares of Class A common stock  underlying  debentures  may be increased by
     the  number of  shares of Class A common  stock  being  registered  for the
     Equity Line of Credit.

(3)  The  number of shares of Class A common  stock  available  under the Equity
     Line of Credit may be increased to a maximum of 394,000,000 shares of Class
     A common stock if none of the  outstanding  debentures  are converted  into
     shares of Class A common stock.

(4)  Represents   shares  of  Class  A  common  stock   underlying   Convertible
     Debentures.  The  number  of  shares  of  Class A common  stock  underlying
     debentures may be increased by the number of shares of Class A common stock
     being registered for the Equity Line of Credit.

(5)  Represents shares of Class A common stock.


                                       11



                                 USE OF PROCEEDS

      This prospectus  relates to shares of our Class A common stock that may be
offered and sold from time to time by certain selling  stockholders.  There will
be no  proceeds  to us from the sale of shares  of Class A common  stock in this
offering. However, we will receive the proceeds from the sale of shares of Class
A common  stock to Cornell  Capital  Partners,  L.P.  under the  Equity  Line of
Credit.  The  purchase  price of the shares  purchased  under the Equity Line of
Credit will be equal to 91% of the lowest  closing bid price of our common stock
on the Over-the-Counter  Bulletin Board for the 5 days immediately following the
notice date. Cornell Capital will retain 5% of each advance.

      For illustrative purposes,  iVoice has set forth below its intended use of
proceeds for the range of net proceeds  indicated below to be received under the
Equity Line of Credit. The table assumes estimated offering expenses of $85,000,
plus the 5% retainage.

      GROSS PROCEEDS                 $2,500,000           $5,000,000

      NET PROCEEDS                   $2,290,000           $4,665,000

      USE OF PROCEEDS:                   AMOUNT               AMOUNT
      ---------------------------------------------------------------

      Sales and marketing              $800,000           $1,550,000
      Research and development         $580,000           $1,100,000
      General Working Capital          $910,000           $2,015,000
                                     ----------           ----------

      TOTAL                          $2,290,000           $4,665,000
                                     ==========           ==========


                                       12



                                    DILUTION

      The  net  tangible  book  value  of  iVoice  as  of  March  31,  2002  was
($2,002,540)  or ($0.0126) per share of Class A common stock.  Net tangible book
value per share is  determined  by dividing  the  tangible  book value of iVoice
(total  tangible  assets less total  liabilities)  by the number of  outstanding
shares of our common  stock.  Since this  offering  is being made  solely by the
selling  stockholders  and none of the proceeds will be paid to iVoice,  our net
tangible book value will be unaffected by this  offering.  Our net tangible book
value,  however,  will be  impacted by the common  stock to be issued  under the
Equity Line of Credit.  The amount of dilution will depend on the offering price
and number of shares to be issued under the Equity Line of Credit. The following
example  shows the dilution to new  investors at an offering  price of $0.02 per
share.

      If we assume that iVoice had issued  250,000,000  shares of Class A common
stock under the Equity Line of Credit at an assumed  offering price of $0.02 per
share (i.e.,  the maximum  number of shares  needed in order to raise a total of
$5.0 million under the equity line of credit),  less a retention fee of $250,000
and offering  expenses of $85,000,  our net tangible  book value as of March 31,
2002 would have been  $2,662,460  or $0.0065 per share.  Such an offering  would
represent  an  immediate  increase  in  net  tangible  book  value  to  existing
stockholders of $0.0191 per share and an immediate  dilution to new stockholders
of $0.0135 per share, or 67.5%.  The following  table  illustrates the per share
dilution:

Assumed public offering price per share                                  $0.02
Net tangible book value per share before
 this offering                                  $(0.0126)
Increase attributable to new investors           $0.0191
                                                ---------
Net tangible book value per share after
 this offering                                                         $0.0065
                                                                       -------
Dilution per share to new stockholders                                 $0.0135
                                                                       =======

      The  offering  price  of  our  Class  A  common  stock  is  based  on  the
then-existing  market price. In order to give  prospective  investors an idea of
the dilution per share they may experience, we have prepared the following table
showing the dilution per share at various assumed offering prices:

            ASSUMED            NO. OF SHARES TO BE     DILUTION PER SHARE TO
         OFFERING PRICE               ISSUED                NEW INVESTORS
         --------------        -------------------     ---------------------
            $0.0200                250,000,000                 $0.0135
            $0.0150                333,333,333                 $0.0096
            $0.0100                394,000,000(1)              $0.0070
            $0.0050                394,000,000(1)              $0.0054


_____________________

(1)  This  represents  the maximum number of shares of Class A common stock that
     will be registered under the Equity Line of Credit.


                                       13




                              EQUITY LINE OF CREDIT

      SUMMARY.  In June 2002,  we  entered  into an Equity  Line of Credit  with
Cornell Capital Partners, L.P. Pursuant to the Equity Line of Credit, we may, at
our discretion,  periodically sell to Cornell Capital Partners shares of Class A
common stock for a total purchase price of up to $5.0 million. For each share of
Class A common stock purchased under the Equity Line of Credit,  Cornell Capital
Partners  will pay 91% of the lowest  closing bid price on the  Over-the-Counter
Bulletin Board or other principal market on which our common stock is traded for
the 5 days immediately  following the notice date. Cornell Capital Partners is a
private limited  partnership whose business operations are conducted through its
general partner, Yorkville Advisors, LLC. Further, Cornell Capital Partners will
retain 5% of each advance under the Equity Line of Credit.  In addition,  iVoice
engaged Westrock  Advisors,  Inc., a registered  broker-dealer,  to advise it in
connection with the Equity Line of Credit.  For its services,  Westrock Advisors
received 500,000 shares of iVoice's Class A common stock.  The  effectiveness of
the sale of the shares  under the Equity Line of Credit is  conditioned  upon us
registering  the shares of Class A common stock with the Securities and Exchange
Commission. The costs associated with this registration will be borne by us.

      EQUITY LINE OF CREDIT EXPLAINED. Pursuant to the Equity Line of Credit, we
may  periodically  sell  shares  of Class A  common  stock  to  Cornell  Capital
Partners,  L.P. to raise capital to fund our working capital needs. The periodic
sale of shares is known as an advance. We may request an advance every 7 trading
days. A closing  will be held 6 trading days after such written  notice at which
time we will  deliver  shares  of  Class A  common  stock  and  Cornell  Capital
Partners, L.P. will pay the advance amount.

      We may  request  advances  under  the  Equity  Line  of  Credit  once  the
underlying  shares are registered  with the Securities and Exchange  Commission.
Thereafter,  we may continue to request  advances until Cornell Capital Partners
has  advanced  $5.0  million  or two  years  after  the  effective  date  of the
accompanying registration statement, whichever occurs first.

      The amount of each  advance is subject  to an  aggregate  maximum  advance
amount of $250,000 in any thirty-day period,  provided, that each of the initial
four advances may not exceed $150,000 and thereafter may not exceed $75,000. The
amount  available  under the Equity Line of Credit is not dependent on the price
or volume of our Class A common stock.

      We cannot predict the actual number of shares of Class A common stock that
will be issued  pursuant  to the Equity  Line of Credit,  in part,  because  the
purchase  price  of  the  shares  will  fluctuate  based  on  prevailing  market
conditions  and we have not determined the total amount of advances we intend to
draw.  Nonetheless,  we can  estimate the number of shares of our Class A common
stock that will be issued using  certain  assumptions.  For  example,  if iVoice
issued  250,000,000  shares of Class A common stock to Cornell Capital Partners,
L.P.  (i.e.  the number of shares needed to raise the maximum  amount  available
under  the  Equity  Line of  Credit  at a price of $0.02  per  share)  for gross
proceeds of $5,000,000.  These shares would  represent  59.7% of our outstanding
Class A common stock upon issuance.

      iVoice  is  registering  a total of  394,000,000  shares of Class A common
stock  for the sale  under  the  Equity  Line of Credit  and the  conversion  of
debentures. The issuance of shares under the Equity Line of Credit may result in
a change of control.  That is, up to 394,000,000  shares of Class A common stock
could be issued  under the Equity Line of Credit  (i.e.,  the maximum  number of
shares being  registered  in the  accompanying  registration  statement  for the
Equity Line of Credit and  Debentures).  If all or a significant  block of these
shares  are  held  by one or  more  stockholders  working  together,  then  such
stockholder or stockholders would have enough shares to assume control of iVoice
by electing its or their own directors.

      Proceeds  used under the Equity  Line of Credit will be used in the manner
set forth in the "Use of Proceeds" section of this prospectus. We cannot predict
the total  amount of proceeds to be raised in this  transaction  because we have
not determined the total amount of the advances we intend to draw.

      We expect to incur expenses of approximately  $85,000 consisting primarily
of professional fees incurred in connection with this registration. In addition,
Cornell Capital Partners will retain 5% of each advance.  In connection with the
Equity Line of Credit,  iVoice  also paid  Cornell  Capital  Partners a one-time
Commitment fee of 5,500,000 shares of Class A common stock. In addition,  iVoice
issued 500,000 shares of common stock to Westrock  Advisors,  Inc., a registered
broker-dealer, as a placement agent fee.


                                       14


                              PLAN OF DISTRIBUTION

      The selling  stockholders have advised us that the sale or distribution of
iVoice's Class A common stock owned by the selling  stockholders may be effected
directly to  purchasers  by the selling  stockholders  or by  pledgees,  donees,
transferees  or other  successors  in interest,  as principals or through one or
more underwriters,  brokers,  dealers or agents from time to time in one or more
transactions  (which  may  involve  crosses  or block  transactions)  (i) on the
over-the-counter  market or in any other  market on which the price of  iVoice's
shares of Class A common stock are quoted or (ii) in transactions otherwise than
on the  over-the-counter  market  or in any  other  market on which the price of
iVoice's shares of Class A common stock are quoted. Any of such transactions may
be effected at market prices  prevailing at the time of sale, at prices  related
to such prevailing  market prices,  at varying prices  determined at the time of
sale or at negotiated or fixed prices, in each case as determined by the selling
stockholders or by agreement between the selling  stockholders and underwriters,
brokers,  dealers or agents, or purchasers.  If the selling  stockholders effect
such transactions by selling their shares of iVoice's Class A common stock to or
through underwriters,  brokers,  dealers or agents, such underwriters,  brokers,
dealers or agents may receive compensation in the form of discounts, concessions
or commissions  from the selling  stockholders or commissions from purchasers of
Class  A  common  stock  for  whom  they  may  act as  agent  (which  discounts,
concessions or commissions as to particular  underwriters,  brokers,  dealers or
agents  may be in  excess  of  those  customary  in the  types  of  transactions
involved).  The selling  stockholders  and any  brokers,  dealers or agents that
participate in the  distribution of the Class A common stock may be deemed to be
underwriters, and any profit on the sale of Class A common stock by them and any
discounts,  concessions  or  commissions  received  by  any  such  underwriters,
brokers,  dealers  or  agents  may be deemed to be  underwriting  discounts  and
commissions under the Securities Act.

      Cornell Capital Partners,  L.P. is an "underwriter"  within the meaning of
the Securities  Act of 1933 in connection  with the sale of Class A common stock
under the Equity Line of Credit. Cornell Capital Partners,  L.P. will pay iVoice
91% of the lowest  closing  bid price of  iVoice's  Class A common  stock on the
Over-the-Counter  Bulletin Board or other principal  trading market on which our
Class A common stock is traded for the 5 days immediately  following the advance
date.  In  addition,  Cornell  Capital  Partners  will retain 5% of the proceeds
received by iVoice under the Equity Line of Credit,  plus a one-time  commitment
fee of  5,500,000  shares  of  Class A common  stock.  The 9%  discount,  the 5%
retainage and the commitment fee are underwriting discounts. In addition, iVoice
engaged Westrock  Advisors,  Inc., a registered  broker-dealer,  to advise it in
connection with the Equity Line of Credit. For its services,  Westrock Advisors,
Inc. received 500,000 shares of iVoice's common stock.

      Cornell Capital  Partners,  L.P. was formed in February 2000 as a Delaware
limited  partnership.  Cornell Capital  Partners is a domestic hedge fund in the
business  of  investing  in and  financing  public  companies.  Cornell  Capital
Partners  does not  intend to make a market in  iVoice's  stock or to  otherwise
engage in stabilizing or other  transactions  intended to help support the stock
price. Prospective investors should take these factors into consideration before
purchasing iVoice's common stock.

      Under the securities laws of certain states,  the shares of Class A common
stock may be sold in such states only through  registered or licensed brokers or
dealers.  The selling  stockholders are advised to ensure that any underwriters,
brokers,  dealers  or agents  effecting  transactions  on behalf of the  selling
stockholders are registered to sell securities in all fifty states. In addition,
in certain  states the shares of Class A common stock may not be sold unless the
shares have been  registered or qualified for sale in such state or an exemption
from registration or qualification is available and is complied with.

      We will pay all the expenses  incident to the  registration,  offering and
sale  of  the  shares  of  common  stock  to the  public  hereunder  other  than
commissions, fees and discounts of underwriters, brokers, dealers and agents. We
have agreed to indemnify  Cornell Capital  Partners and its controlling  persons
against certain liabilities,  including liabilities under the Securities Act. We
estimate  that  the  expenses  of  the  offering  to  be  borne  by us  will  be
approximately $85,000, as well as retention of 5% of the gross proceeds received
under the Equity Line of Credit. In addition,  iVoice engaged Westrock Advisors,
Inc., a registered  broker-dealer,  to advise it in  connection  with the Equity
Line of Credit.  For its services,  Westrock  Advisors,  Inc.  received  500,000
shares of iVoice's Class A common stock. The estimated offering expenses consist
of: a SEC registration fee of $482, printing expenses of $2,500, accounting fees
of $5,000, legal fees of $57,500 and miscellaneous  expenses of $19,518. We will
not receive any  proceeds  from the sale of any of the shares of common stock by
the selling  stockholders.  We will, however,  receive proceeds from the sale of
Class A common stock under the Equity Line of Credit.



                                       15


      The  selling  stockholders  should  be aware  that  the  anti-manipulation
provisions  of  Regulation M under the Exchange Act will apply to purchases  and
sales of shares of Class A common  stock by the selling  stockholders,  and that
there are  restrictions  on  market-making  activities by persons engaged in the
distribution of the shares.  Under  Registration M, the selling  stockholders or
their agents may not bid for,  purchase,  or attempt to induce any person to bid
for or  purchase,  shares of Class A common  stock of iVoice  while such selling
stockholders  are distributing  shares covered by this prospectus.  Accordingly,
except as noted below, the selling stockholders are not permitted to cover short
sales by  purchasing  shares while the  distribution  is taking  place.  Cornell
Capital  Partners can cover any short  positions only with shares  received from
iVoice  under the Equity Line of Credit.  The selling  stockholders  are advised
that if a  particular  offer  of  Class A  common  stock  is to be made on terms
constituting a material change from the information set forth above with respect
to the Plan of  Distribution,  then, to the extent  required,  a  post-effective
amendment  to the  accompanying  registration  statement  must be filed with the
Securities and Exchange Commission.


                                       16



            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

      THE  FOLLOWING   INFORMATION  SHOULD  BE  READ  IN  CONJUNCTION  WITH  THE
CONSOLIDATED  FINANCIAL  STATEMENTS  OF IVOICE AND THE NOTES  THERETO  APPEARING
ELSEWHERE  IN THIS  FILING.  STATEMENTS  IN  THIS  MANAGEMENT'S  DISCUSSION  AND
ANALYSIS OR PLAN OF  OPERATION  AND  ELSEWHERE IN THIS  PROSPECTUS  THAT ARE NOT
STATEMENTS   OF   HISTORICAL   OR  CURRENT  FACT   CONSTITUTE   "FORWARD-LOOKING
STATEMENTS."

OVERVIEW

      To date, iVoice has incurred  substantial  losses, does not produce enough
cash from operations to cover its operating cash  requirements  and will require
additional  financing in the next twelve months.  This financing may include the
issuance of common stock or instruments  that are convertible into common stock,
which have a dilutive effect on current  shareholders.  We are unsure whether we
will be able to  secure  sufficient  financing  to meet  our  current  operating
requirements.  Other than the Equity Line of Credit,  we have no commitments for
capital.

      Recently, iVoice has announced that it has met interoperability  standards
with several leading PC-based Private Branch Exchange (or PBX) manufacturers for
its award  winning  product,  iVoice  Speech-enabled  Auto  Attendant.  To date,
rigorous  testing and  compatibility  studies have developed  into  co-marketing
arrangements with 3Com, for its NBX(R) platform, Artisoft for its TeleVantage(R)
Communication  server,  and AltiGen's  AltiServ(R)  phone systems.  These recent
platform  integrations add to several others  previously  completed  including a
Siemens Ready(TM) certification,  NEC Fusion Strategic Alliance and Sprint North
Supply. Through these co-marketing arrangements and strategic alliances,  iVoice
will attempt to capture  significant market share in the business  communication
solution  market  by  expanding   distribution   through  these   manufacturers'
authorized reseller networks.

      iVoice  is  currently  focused  on  developing  its  dealer  and  reseller
channels.  Management  believes  it  can  leverage  already  existing  equipment
manufacturers  reseller channels by integrating its speech recognition  software
directly  into  their   established   revenue   producing  product  lines.  Each
manufacturer  has  an  estimated  150-600   authorized   dealers  and  resellers
throughout North America. The recent introduction of an entirely TAPI (Telephone
Application  Program  Interface)  based  Speech-enabled  Auto Attendant and Name
Dialer,  allows  integration  into  different  PBX systems  without the need for
additional  hardware  devices.  These  integration  changes  should  provide for
greater appeal to telephony  re-sellers  allowing for more  economical  customer
installations  with  no  change  in  software  pricing  iVoice  charges  for its
software.

      Beginning in January 2002,  in order to promote the iVoice  Speech-enabled
Auto  Attendant,  iVoice began a  promotional  program  whereby it would sell to
authorized  dealers and resellers of 3Com,  Artisoft and AltiGen a demonstration
copy of Speech-enabled Auto Attendant software.

      Unless special arrangements are made, iVoice generally receives 50% of the
contract as a down  payment on any product  purchased  with the balance due upon
completion  of  the  installation.  iVoice  recognizes  its  revenue  using  the
percentage  of  completion  method  for  turnkey  systems  that  require  custom
configuration  by the  customer.  iVoice  determines  the  expected  costs  on a
particular  installation by estimating the hardware costs and anticipated  labor
hours to  configure  and  install  a system.  Revenues  are then  recognized  in
proportion  to the amount of costs  incurred as of the  reporting  date over the
total  estimated  costs  anticipated.  For orders  comprised only of software or
hardware items,  iVoice  recognizes  revenue upon shipment of those items to the
customer. iVoice accepts company checks or Visa/Mastercard.

RESEARCH AND DEVELOPMENT

      Our  research and  development  efforts  focus on  enhancing  our existing
product  line  and the  development  of new  products  that  integrate  with our
existing  products.  We continually seek to improve our core speech  recognition
technology  through ease of use,  broader  application  and increased  accuracy.
iVoice employs qualified  technical personnel to strengthen its product line. In
2001,  research and development  expenditures  consisted of $380,692 in salaries
and  wages to  iVoice's  technical  staff  and  $6,771  for  technical  hardware
supplies,  software  tool-kits  and  technical  publications.  In the year 2000,
iVoice spent  $406,106 in  technical  salaries and wages and $17,361 for related
supplies, tools and publications.  In 2002, iVoice anticipates that expending on
research  and  development  will  continue on  technical  staffing.  Our current
research and development  efforts have allowed us to recently release our Speech
Enabled Auto Attendant,  VoiceMail and Unified Messaging applications on digital
platforms.   Compared  to  other  integration   methods,   the  use  of  digital
connectivity  to an  organizations  telephone  system  offers more  features and
greater  reliability.  In order to remain  competitive,  iVoice must continue to


                                       17


fund research and  development  efforts and will use some of the funds raised in
this offering to further develop iVoice's  current  technologies and develop new
voice recognition applications and technologies.

PLANT AND EQUIPMENT

      iVoice does not  anticipate  incurring  any  significant  expenses for the
purchase of plant or equipment over the next 12 months.

EMPLOYEES

      iVoice  has 10 full time  employees  and 2  part-time  employees..  iVoice
anticipates increasing the number of employees to approximately 15 over the next
12 months, primarily in sales.

RECENT DEVELOPMENTS

      In June 2002, we announced commercial availability of digital connectivity
for  our  Speech  Enabled  Auto  Attendant,   VoiceMail  and  Unified  Messaging
applications. The migration to a digital platform should enable us to distribute
our speech  recognition  solutions to mid and larger sized entities that support
and  prefer  digital  connectivity,  which  we feel  could  greatly  expand  our
potential   customer  base.  The  Private  Branch  Exchanges  or  "PBX"  already
supporting digital technology include Avaya(R) Difinity(R), Nortel(R) NorStar(R)
and Meridian(R),  NEC(R),  and Siemens(R)  HICOM(R),  representing a significant
portion of PBX market  share.  Compared to other  integration  methods,  digital
integration offers more features and greater reliability.

      In April 2002,  iVoice  received a purchase  order from one of the largest
retail  chains  in North  America  for the  development  and  installation  of a
prototype speech enabled item locator. The item locator is part of a feasibility
study to test customer response and  effectiveness.  The item locator will allow
consumers to pick up a telephone handset located in the store and speak the name
of the item they wish to find. The system will respond with the correct location
of the item within the store.  Future orders of the item locator are  contingent
upon acceptance of the prototype and are at the discretion of the retailer.

RESULTS OF OPERATIONS

      THREE MONTHS ENDED MARCH 31, 2002 COMPARED TO MARCH 31, 2001

      Revenues  are derived  primarily  from the sale of voice and  computerized
telephone   systems  for   small-to-medium   sized   businesses   and  corporate
departments.  Total  revenues  for the three  months  ended  March 31, 2002 were
$135,663,  as compared to $82,340 for the three months ended March 31, 2001,  an
increase of $53,323 or 64.8%.

      The increase in revenues can be  attributable  to more demand for iVoice's
Speech  Enabled Auto  Attendant and Speech  Enabled  Interactive  Voice Response
(IVR)  applications.  Commencing  in January  2002,  iVoice began a  promotional
program  for  authorized  re-sellers  of  the  3Com  NBX(R)  platform,  Artisoft
TeleVantage(R)  Communication  server, and AltiGen's  AltiServ(R) phone systems.
Through the  promotional  program,  authorized  dealers and  resellers  of these
manufacturers,   can  purchase  a  demonstration  copy  of  Speech-enabled  Auto
Attendant   software  at  discounted   pricing  to   demonstrate   the  product.
Co-marketing  agreements with these  manufacturers  has also  contributed to the
success of the promotional  programs.  For quarter ending March 31, 2002, iVoice
shipped over 70 copies to prospective  dealers that have  expressed  interest in
promoting the Speech Enabled Auto Attendant to their customer base.

      Unless special arrangements are made, iVoice generally receives 50% of the
contract as a down  payment on any product  purchased  with the balance due upon
shipment or  installation,  if included in the contract.  iVoice  recognizes its
revenue  using the  percentage  of  completion  method for turnkey  systems that
require custom  configuration  by the customer.  iVoice  determines the expected
costs on a  particular  configuration  by  estimating  the  hardware  costs  and
anticipated  labor hours to  configure  and install a system.  Revenues are then
recognized  in  proportion  to the amount of costs  incurred as of the reporting
date over the total estimated costs  anticipated.  For orders  comprised only of
software or hardware  items,  iVoice  recognizes  revenue upon shipment of those
items to the customer.

      Gross  margin for the three  months  ended  March 31,  2002 was $97,515 or
71.8%,  as  compared  to $36,654 or 44.5% for the three  months  ended March 31,
2001. The gross margin is dependent,  in part, on product mix, which  fluctuates
from time to time;  complexity  of a  communication  system  installation  which
determines  necessary  hardware  requirements  and may not have a  proportionate
relationship  with  the  system  selling  price;  and the  ability  of  iVoice's
technical  personnel to  efficiently  configure and install its  communications'


                                       18


products.  The  increase of $60,861 or 166.0%  reflects  increased  sales volume
particularly  in software  only,  which has  significantly  higher  margins than
developed turnkey systems requiring costly hardware components.

      Total operating expenses increased $132,871 or 17.5% from $761,288 for the
three  months  ended March 31, 2001 to $894,159 for the three months ended March
31,  2002,  The  increase in  operating  expenses  for the  current  quarter was
principally a result of the  amortization  of prepaid  consulting  fees totaling
$257,917  and a charge  of  $299,794  for a  reduction  in the  strike  price on
warrants previously issued by iVoice. This increase was offset by a reduction in
payroll and  employee  benefits  totaling  $283,000;  a  reduction  in legal and
accounting  fees of  $51,977;  a  reduction  in rent  expense of  $17,910  and a
reduction  in  nearly  all  other  operating  expense  items  totaling  $71,953,
reflecting  management's  efforts to reduce its  operating  budget and  conserve
iVoice's cash resources.

      The loss from  operations  for the three  months  ended March 31, 2002 was
$796,644  compared to $724,634 for the three  months  ended March 31,  2001,  an
increase of $26,405 or 9.9%

      Other  income  reflects  income of $28,800  for the  retention  of 600,000
shares previously issued to an employee and charged to compensation expense in a
prior  period.  These  shares  were  deemed as not having  been  vested with the
terminated  employee and were recorded as treasury  stock purchase at a value of
$28,800.

      Interest expense of $73,328 was incurred for the three-month period ending
March 31, 2002 versus  $40,544 in the three months  ending  March 31,  2001,  an
increase of $32,784. The three months ending March 31, 2002 reflects an increase
in financing costs of $24,023  related to the termination of a subscription  and
registration rights agreement with Beacon Capital, LLC, and a charge for $10,570
in penalty  interest  charged by the holders of our  outstanding 12% convertible
debentures for defaulting on the registration rights agreement with them.

      Net loss for the three-month  period ending March 31, 2002 was $841,172 as
compared to 765,178 for the first three months of 2001. The increase in net loss
of $75,994 was a result of the factors discussed above.

      YEAR ENDED DECEMBER 31, 2001 COMPARED TO DECEMBER 31, 2000

      Sales for the year ended  December 31, 2001 were  $425,948,  a decrease of
$297,098 or 41.1% over the prior  years  sales of  $723,046.  The  decrease  was
largely  attributable to weak economic  conditions  resulting in weak demand for
iVoice's products, coupled with iVoice's lack of sufficient capital resources to
effectively  develop a successful  sales  campaign.  For the three months ending
December 31, 2001,  iVoice recorded sales of $122,000 as compared to $45,984 for
the three months ending December 31, 2000, an increase of $76,016 or 165.3%.

      iVoice's gross profit for the year ended December 31, 2001 was $258,719, a
decrease of $161,432 or 38.4% compared to $420,151 for the year ending  December
31, 2000.  iVoice's gross margin percentage for the twelve months ended December
31, 2001 was 60.7%  versus  58.1% for the prior  year.  This  represents  a 2.6%
increase  over the gross  profit  percentage  recorded  for the same  prior year
period. The gross margin is dependent, in part, on product mix, which fluctuates
from time to time;  complexity  of a  communication  system  installation  which
determines  necessary  hardware  requirements  and may not have a  proportionate
relationship with the system selling price; and the ability of iVoice technology
personnel to efficiently configure and install its communications  products. The
dollar  amount of gross  profit has  decreased  due to reduced  revenues for the
comparative periods however margin percentages are consistent with prior periods
with variances due only to product mix.

      Operating  expenses  increased from $2,678,310 for the year ended December
31, 2000 to  $3,035,992  for the year ended  December 31,  2001,  an increase of
$357,684 or 13.3%. Material changes in specific line items of operating expenses
include an increase in payroll  costs of $559,543  which  includes  accruals for
reimbursement  to  iVoice's  principal  shareholder,  Jerome R.  Mahoney,  for a
charitable  donation of his personal holdings of iVoice Class A common stock for
a total  value of  $350,000  and  reimbursement  for income tax  incurred by Mr.
Mahoney  for sales of Class A common  stock  which were sold in order to provide
working capital to iVoice totalling  $95,100.  Also contributing to the increase
in operating expense was a charge of $56,250 for a reduction in the strike price
on warrants  previously  issued by iVoice.  This amount was not  incurred in the
previous period. Rent expense also increased by $30,835 due to the reflection of
a full  years rent for  iVoice's  headquarters  in Matawan  where the prior year
included only eight months.  Offsetting the increases in the specific  operating
expense  items  described  above were a reduction  in employee  recruiting  fees
amounting  to  $153,143,  bad  debt  expense  of  $50,387  and  a  reduction  in
advertising and promotional expense totalling $46,875.



                                       19


      The net loss from  operations  for the year ending  December  31, 2001 was
$2,777,273  compared to $2,258,159  for the year ended  December 31, 2000.  This
decrease of $519,116  was a result of the  decrease  in net  revenues  and gross
profit from year to year  combined  with an increase in current  year  operating
expenses as described above.

      Other expense,  comprised only of interest  expense,  increased $36,941 to
$670,161  in the year ended  December  31,  2001  compared  to $633,220 in 2000.
Interest  expense  reflects  interest  and  discount  amortization  on  iVoice's
outstanding  convertible  debentures which were outstanding for most of the year
2001 and 2000.

LIQUIDITY AND CAPITAL RESOURCES

      We are funding our current  operations  principally from the collection of
proceeds  from  exercised  warrants  and from loans  from  Jerome  Mahoney,  our
President and Chief Executive Officer, that in the aggregate, totaled $1,911,852
at March 31, 2002.  Through  increased  revenues  and the  reduction of iVoice's
operating  budget,  cash used in  operations  has been reduced by $59,105 in the
three  months  ending  March 31, 2002  compared  the same three  months of 2001.
Management believes it can achieve its profitability goals through the increased
sales of its products,  but will continue to minimize its operating budget in an
attempt  to  weather  current  economic  conditions  in  the  telecommunications
industry.  We continue to operate on a negative  cash flow basis and  anticipate
that we will require financing within the next six months.

      At March 31, 2002, iVoice had cash and cash equivalents of $172,185. Since
March 31,  2002,  iVoice  has  raised an  additional  $250,000  from the sale of
debentures  convertible into shares of Class A common stock.  iVoice anticipates
that its current cash will finance operations for six months. Thereafter, iVoice
will need to raise additional capital in order to continue operations.

      We are seeking  financing  sufficient  to continue  operating  through the
fiscal year.  Other than the Equity Line of Credit,  no financing  agreement has
been  finalized  and there can be no assurances  that the financing  transaction
will be completed.  Additionally, there is no assurance that if finalized, these
financing  arrangements  will enable us to raise the requisite capital needed to
implement our long-term growth strategy or that  alternative  forms of financing
will be available should iVoice fail to consummate a new financing  transaction.
Current  economic  and market  conditions  have made it very  difficult to raise
required capital for iVoice to implement its business plan.

      In June 2002,  iVoice  entered  into an Equity  Line of Credit  Agreement.
Under this  agreement,  iVoice may issue and sell to  Cornell  Capital  Partners
common  stock  for a total  purchase  price of up to $5.0  million.  Subject  to
certain  conditions,  iVoice will be entitled  to commence  drawing  down on the
Equity Line of Credit  when the common  stock under the Equity Line of Credit is
registered with the Securities and Exchange Commission and will continue for two
years thereafter.  The purchase price for the shares will be equal to 91% of the
market  price,  which is defined as the lowest  closing  bid price of the common
stock during the five trading days following the notice date. The amount of each
advance is subject to an  aggregate  maximum  advance  amount of $250,000 in any
thirty-day  period,  provided  that each of the initial  four  advances  may not
exceed  $150,000 and  thereafter may not exceed  $75,000.  iVoice paid Cornell a
one-time  commitment  fee of 5,500,000  shares of Class A common stock.  Cornell
Capital Partners will also retain 5% of each advance.  In addition,  iVoice will
entered  into a placement  agent  agreement  with  Westrock  Advisors,  Inc.,  a
registered broker-dealer. Pursuant to the placement agent agreement, iVoice paid
a one-time placement agent fee of 500,000 shares of Class A common stock.

      In June  2002,  iVoice  raised  $255,000  from  the  sale  of  convertible
debentures. These debentures are convertible into shares of Class A common stock
at a price  equal to either (a) an amount  equal to one hundred  twenty  percent
(120%) of the  closing bid price of the common  stock as of the closing  date or
(b) an amount equal to eighty percent (80%) of the average  closing bid price of
the common stock for the four trading days immediately  preceding the conversion
date. If such  conversion  had taken place at $0.0152  (i.e.,  80% of the recent
price of $0.019),  then the  holders of the  convertible  debentures  would have
received 16,776,316 shares of Class A common stock. These convertible debentures
accrue  interest at a rate of 5% per year and are  convertible  at the  holder's
option.  These  convertible  debentures have a term of two years. At our option,
these  debentures may be paid in cash or redeemed at a 20% premium prior to June
2004. In the event iVoice  exercises a redemption of either all or a portion the
convertible  debentures,  the holder will  receive a warrant to purchase  10,000
shares of Class A common stock for every $100,000 redeemed.  The Warrant will be
exercisable  on a "cash  basis" and have an exercise  price equal to 120% of the
closing  bid  price  of  the  Class  A  common  stock.  The  Warrant  will  have
"piggy-back" and demand  registration  rights and will terminate two years after
issuance.

      In relation to iVoice's  outstanding 12% Convertible  Debentures which are
currently  in default,  iVoice has reached  settlement  terms with one  previous
holder of  debentures  regarding  the  interest and  penalties  demanded by this
former holder  whereby iVoice has issued 450,000 shares to this former holder in
full settlement of the former debenture holder's claim.



                                       20


      iVoice  continues its  discussions  with the remaining  debenture  holders
attempting  to  resolve  the  default  issues in a  mutually  favorable  manner.
However, it is uncertain whether iVoice will be able to reach an agreement under
terms favorable to iVoice.

EFFECT OF RECENT ACCOUNTING PRONOUNCEMENTS

      SFAS No. 131,  "Disclosure  About  Segments of an  Enterprise  and Related
Information"  requires that a public  company report  financial and  descriptive
information about its reportable  operating  segments.  It also requires that an
enterprise  report  certain  information  about its products and  services,  the
geographic areas in which they operate and their major customers. In determining
the requirements of this pronouncement, Management currently believes that there
is no  materially  reportable  segment  information  with  respect  to  iVoice's
operations and does not provide any segment  information  regarding products and
services,  major  customers,  and the  material  countries in which iVoice holds
assets and reports revenue.

      SFAS No.  133,  "Accounting  for  Derivative  Instruments  and for Hedging
Activities"  requires  that certain  derivative  instruments  be  recognized  in
balance  sheets at fair value and for changes in fair value to be  recognized in
operations.  Additional  guidance  is also  provided  to  determine  when  hedge
accounting  treatment is appropriate whereby hedging gains and losses are offset
by losses and gains related directly to the hedged item. While the standard,  as
amended,  must be adopted in the fiscal year beginning  after June 15, 2000, its
impact on iVoice's financial statements is not expected to be material as iVoice
has not historically used derivative and hedge instruments.

      SFAS No. 142,  "Goodwill and Other Intangible Assets" requires goodwill to
be tested for  impairment  under  certain  circumstances,  and  written off when
impaired,  rather than being  amortized  as previous  standards  require.  It is
effective for fiscal years beginning after December 15, 2001. Early  application
is permitted  for  entities  with fiscal  years  beginning  after March 15, 2001
provided the first interim period financial  statements have not been previously
issued.  iVoice is currently  assessing the impact of this  pronouncement on its
operating results and financial condition.

      Statement  of  Position   ("SOP")  No.  98-1  specifies  the   appropriate
accounting  for costs  incurred  to  develop  or obtain  computer  software  for
internal use. The new  pronouncement  provides guidance on which costs should be
capitalized,  and over what  period  such  costs  should be  amortized  and what
disclosures should be made regarding such costs. This pronouncement is effective
for fiscal years beginning  after December 15, 1998, but earlier  application is
acceptable.  Previously capitalized costs will not be adjusted.  iVoice believes
that it is already in substantial compliance with the accounting requirements as
set forth in this new  pronouncement  and therefore  believes that adoption will
not have a material effect on its financial condition or operating results.

      SOP  No.  98-5  requires  that  companies   write-off  defined  previously
capitalized  start-up  costs  including  organization  costs and expense  future
start-up  costs as incurred.  iVoice  believes that it is already in substantial
compliance   with  the  accounting   requirements  as  set  forth  in  this  new
pronouncement  and  therefore  believes  that  adoption will not have a material
effect on its financial condition or operating results.


                                       21


                             DESCRIPTION OF BUSINESS

      Our current corporate  configuration is the result of a number of separate
transactions over the past several years.

      On February 26, 1996,  Select  Resources,  Inc., a publicly  held Delaware
company,  and three of its principal  stockholders entered into a stock exchange
agreement with Visual Telephone of New Jersey, Inc., a privately held New Jersey
corporation,  and  its two  stockholders  pursuant  to  which  Select  Resources
acquired all of the outstanding  shares of Visual  Telephone and spun-off Select
Housing Associates, Inc., its wholly owned subsidiary. The aim of this agreement
was to provide for a more profitable  business  direction for Select  Resources.
Pursuant to the agreement,  Select Resources agreed to issue 5,611,000 shares of
its capital  stock to one of the two  stockholders  of Visual  Telephone  and to
transfer  one-half  of the  shares of  Select  Housing  Associates  to the other
stockholder of Visual Telephone, namely Joel Beagelman, in return for all of the
outstanding   shares  of  Visual  Telephone.   In  addition,   Select  Resources
transferred the other half of the shares of Select Housing Associates to Gary W.
Pomeroy  and  Brad  W.  Pomeroy,   two  of  Select  Resources'  three  principal
stockholders, in return for the cancellation of 1,111,000 shares of common stock
of Select Resources owned by them. At the time of the stock exchange  agreement,
Mr.  Beagelman,  Gary W. Pomeroy and Brad W.  Pomeroy  were  directors of Select
Resources.  On February 26, 1996, the stock  exchange  agreement was approved by
the consent of stockholders a majority of the outstanding shares of common stock
of Select Resources.  Visual Telephone then merged into Select Resources,  which
changed its name to that of the subsidiary.

      In July 1996,  Visual  Telephone  acquired 100% of the outstanding  common
shares of Communications  Research Inc., or "CRI," for $50,000 in cash, $150,000
in notes and 1,000,000 shares of Visual Telephone. CRI designs, develops, sells,
and supports  PC-based  communication  systems  that  transmit  data,  voice and
full-motion video.

      On May 21,  1999,  International  Voice  Technologies,  Corp.,  a Delaware
corporation,  merged  with and into Visual  Telephone  (which in the interim had
changed its name to Visual Telephone International, Inc.), with Visual Telephone
surviving.  Simultaneous  with the merger,  Visual Telephone changed its name to
iVoice.com,  Inc., and it was planned that Visual  Telephone  would spin off CRI
prior to the merger with International Voice Technologies.  Our current business
is essentially that of  International  Voice  Technologies,  and this merger was
aimed at giving that business better access to the capital markets by merging it
into a public  company.  In addition,  we changed our OTC Bulletin Board trading
symbol to "IVOC."

      In consideration  for the merger with  International  Voice  Technologies,
Jerome R. Mahoney,  the sole  stockholder of International  Voice  Technologies,
received 10,000,000 shares of our Class A common stock and 700,000 shares of our
Class B common stock. In addition,  the two  controlling  stockholders of Visual
Telephone  sold  300,000  shares  of Class B common  stock  to Mr.  Mahoney  and
concurrently canceled a total of 2,000,000 shares of their Class A common stock.
The consulting firm of Toby  Investments was awarded  2,000,000 shares of common
stock for consulting  services on the  transaction.  The agreement also provided
that certain of the assets of Visual  Telephone  would be  transferred to Visual
Telephone's  wholly owned  subsidiary,  CRI. The merger was accounted for in its
financial  statements  as a public  shell  merger.  In a public shell merger the
stockholders  of  the  operating  company,  in  this  case  International  Voice
Technologies,  become the  majority  owners of the shell  company,  in this case
Visual  Telephone,  and the stockholders of Visual  Telephone,  the public shell
company,  become minority stockholders in International Voice Technologies,  the
operating company.

      As for the CRI spin-off,  on September 18, 2000,  CRI filed a registration
statement to provide for the  distribution  of its shares to Visual  Telephone's
stockholders as of May 21, 1999. Visual  Telephone's  stockholders  received one
CRI  share for every  four  shares  owned in  Visual  Telephone.  The  principal
stockholders,  officers and directors of Visual  Telephone were Carl Ceragno and
Joel Beagelman. Mr. Ceragno remained with CRI as its President and Mr. Beagelman
entered into a consulting agreement with us.

      On April 24, 2000, we entered into an agreement and plan of reorganization
with  all the  stockholders  and  ThirdCAI,  another  shell  company  that was a
reporting   company  under  the  Securities   Exchange  Act  of  1934.  In  this
transaction,  which took place by means of a short-form merger,  with ThirdCAI's
name being changed to iVoice, we acquired all the issued and outstanding  shares
of ThirdCAI in  exchange  for  $150,000,  and a finder's  fee paid to  Corporate
Architect, Inc., consisting of 50,000 shares of our Class A voting common stock.
The purpose of this  transaction was to enable our business to be conducted by a
reporting company, as pursuant to the "eligibility rule" adopted by the National
Association of Securities Dealers,  Inc., or "NASD," as only reporting companies
may continue to have stock quoted on the OTC Bulletin Board.



                                       22


      Our  principal  offices  and  facilities  are  located at 750  Highway 34,
Matawan,  NJ 07747 and our telephone number is (732) 441-7700.  Our common stock
is quoted on the OTC Bulletin Board under the trading symbol "IVOC."

OUR BUSINESS

      We design, manufacture, and market innovative voice and computer telephony
communications  systems for businesses and corporate departments with as many as
20,000 telephones. Our speech recognition software products enable our customers
to  communicate  more  effectively  by  integrating  their  traditional   office
telephone systems with automated attendant,  voice mail, unified messaging,  and
interactive voice response, or "IVR," functions. Our products are designed to be
"people  oriented,"  with  features  that can be readily  used  without  special
training or manuals.  Our principal  products,  Speech-enabled  Auto  Attendant,
iVoiceMail,  Unified Messaging, and iVoice IVR, incorporate this philosophy.  We
also design,  market, and support voice recognition products.  Except for iVoice
IVR,   which  is  generally   sold   directly  to  end  users  due  to  required
customization,  iVoice markets and promotes its speech enabled  products through
telephony  reseller channels and telephone  equipment  manufacturer  distributor
networks.  This allows iVoice to leverage  those  resellers'  existing  customer
bases. We may, however,  sell direct to end users in geographic  locations where
an existing dealer  relationship does not exist. On direct sales orders,  iVoice
is able to achieve greater profit margins through higher direct selling prices.

PRODUCTS AND SERVICES

      Our products use standard  open-architecture  personal computer  platforms
and  Microsoft  Windows 2000, NT Server and NT  Workstation  operating  systems,
thereby  facilitating  the rapid  adoption of new  PC-based  technologies  while
reducing  overall  product costs.  We  concentrate  our  development  efforts on
software rather than hardware  because we believe that the most efficient way to
create product value is to emphasize  software  solutions  that meet  customers'
needs. We have traditionally used standard PC-related hardware components in our
products, in part, to limit our need to manufacture components. However, we have
recently  developed  our software  for use with  Telephony  Application  Program
Interface or TAPI.  The use of TAPI allows  iVoice to integrate  into  different
telephone  private branch  exchange  systems or PBX's,  eliminating the need for
additional external hardware.  iVoice's manufacturing operations consist only of
the installation of its proprietary software and a voiceboard, if required, into
a fully  assembled PC system.  iVoice obtains from suppliers  components such as
PCs, circuit boards, application cards, faxboards, and voiceboards.

      Our products  include the iVoice Speech  Enabled Auto  Attendant  allowing
businesses  to  incorporate  speech  recognition  into their  telephone  systems
without  duplicating  their current voicemail  applications.  The Speech Enabled
Auto Attendant uses a customized  dictionary of names and extension numbers that
enables  callers to contact their party using their spoken  voice.  Also one our
principal products is iVoice IVR (interactive voice response). Except for iVoice
IVR that is generally sold direct due to requested customization, iVoice markets
and promotes its products to telephony reseller and distributor  networks.  This
allows iVoice to leverage those resellers' existing customer bases. Our flagship
product is iVoice IVR, an application generator that allows full connectivity to
the  most  popular  databases,  including  Microsoft  Access,  Microsoft  Excel,
Microsoft  Fox Pro,  DBase,  Btrieve,  and Paradox,  or to standard  text files.
iVoice  IVR can be used to read  information  from,  and write  information  to,
databases,  as well as  query  databases  and  return  information.  iVoice  IVR
performs over 40 different customizable  commands.  Properties can be set up for
each command, as if the commands were being executed manually.  iVoice IVR links
a phone system to a database to provide  customers with 24-hour immediate access
to  account   information,   via  telephone.   With  iVoice  IVR,  polished  IVR
applications are quick and easy to install. No knowledge of computer programming
and minimal  database  knowledge is needed.  iVoice IVR will execute any created
application when a caller dials in. Using DTMF (touch-tone telephones) or speech
activation  allows  callers  to  interact  with the  system.  Advanced  database
technology permits reading, writing,  appending,  searching and seeking database
information. A user can record product inventory, set up games, keep a record of
patients or customers, and perform other applications.  The advanced, innovative
technology,  backed  by a simple,  easy-to-use  drag-and-drop  interface,  makes
writing applications simple.

      The iVoice IVR also  incorporates  an Internet  access tool,  which can be
either connected to the IVR system or run as a standalone.  This IVR system also
has a graphical user  interface and provides for Internet  access to the system.
Once  logged  onto the  Internet,  a user can gain  access to the IVR  system by
clicking on a  hypertext  link for the user's  browser.  Upon  entering  the IVR
system,  the response  prompts are in text form rather than voice form. The user
can enter  selections and get information by clicking on icons or choosing items
from menus. Some of the Internet applications available are order processing and
transactions,  database  integration,  questions  and queries,  account  status,
delivery information, funds transfer, and claims information.



                                       23


      The following is a list of  Speech-enabled  applications  which iVoice has
developed and are available for sale:

          IVOICE IVR (INTERACTIVE VOICE RESPONSE). Enables a caller to
          obtain  requested  information in voice form from a local or
          non-local  database.  Examples  of  IVR  range  from  simply
          selecting announcements from a list of options stored in the
          computer   (also  know  as  Audio  Text)  to  more   complex
          interactive  exchanges  such  as  querying  a  database  for
          information.  iVoice IVR allows  information in PC databases
          to be accessed from a standard touch-tone  telephone using a
          telephone keypad or voice commands.  iVoice IVR is sold as a
          customized  turnkey  system or as an  Application  Generator
          giving  the end  user  the  ability  to  develop  their  own
          customized IVR application.

          SPEECH ENABLED AUTO ATTENDANT.  Any business can improve and
          speed up service for its customers by enabling them to reach
          the desired  contact  person or  department by simply saying
          the  appropriate  name.  Our  speech  recognition  system is
          accurate  and  reliable.  Callers no longer need to punch in
          letters on a telephone keypad.

          UNIFIED  MESSAGING.  With Unified Messaging,  e-mail,  voice
          mail and faxes can be  handled  through a desktop  PC or the
          telephone.  All  messages  can be viewed  and acted  upon in
          order of importance via Microsoft  Outlook or a Web Browser.
          E-mail  can  also  be  retrieved   over  the  phone,   using
          text-to-speech,  and  responded  to  with  a  voice  message
          including directed to a fax machine.

          IVOICEMAIL. This allows a caller to store voice messages and
          reply via the  computer.  This  method  allows the caller to
          conduct a dialogue with another  person without having to be
          on the same line at the same  time.  As with most voice mail
          systems,  the caller can record,  store and delete  messages
          and direct messages to multiple subscribers.

          IVOICE NAME DIALER is an automatic phone dialing system. The
          system imports the necessary contact information for dialing
          (names  and  phone   numbers)  from  a  variety  of  sources
          including,  but not limited to, Microsoft Outlook,  ACT, and
          Gold Mine. The imported names are then transcribed,  through
          software,  into a set  of  phonemes  to be  used  for  voice
          recognition.  When the end user  picks up the  handset,  the
          call is  automatically  transferred  through the PBX, to the
          Name Dialer software  running on a server machine.  The user
          simply says the name of the person (whose name came from the
          contact list) and the Name Dialer places the call.

          IVOICE SPEECH  DIRECTORY  allows  employees to pick up their
          phone,  say the name of a  co-worker  they wish to speak to,
          and the Speech  Directory  will  transfer the call.  Just by
          speaking the person's  name,  the Speech  Directory can also
          return an  internal  pager  number,  cell  numbers and email
          listings through a voice activated telephony directory.

          INTERACTIVE  VOICE  RESPONSE/WEB  APPLICATIONS.   Using  the
          Internet to access the IVR system,  you "DIAL" the system by
          clicking on a hypertext  link from your browser.  The system
          responds  the same  way,  except in text  form,  and not the
          normal  voice  prompt.  You  may  enter  selections  and get
          information  by  clicking  on icons or  choosing  items from
          menus.

      We are currently  working on upgrading and  enhancing  existing  products,
with the aim of  adding to some  products,  a full  toolkit  that  would  enable
natural language recognition allowing the systems to understand spoken sentences
rather than just single words.

MARKETING AND DISTRIBUTION

      iVoice  is  currently  focused  on  developing  its  dealer  and  reseller
channels.  Management  believes  it  can  leverage  already  existing  equipment
manufacturers  reseller channels by integrating its speech recognition  software
directly into their  established  revenue  producing  product lines. We estimate
that each  major  telephony  equipment  manufacturer  has an  estimated  150-600
authorized   dealers  and  resellers   throughout  North  America.   The  recent
introduction of an entirely TAPI (Telephone Application Program Interface) based
Speech-enabled Auto Attendant and Name Dialer, allows integration into different
PBX  systems  without  the  need  for  additional  hardware  devices.   Although
concentration  on resellers is the  predominate  and  preferred  sales  channel,


                                       24


iVoice also sells  directly to end-users  via its direct  sales force  providing
management  with  information  on market trends and customer  needs.  The direct
channel also provides an avenue more suitable for iVoice IVR  applications  that
often  require  customized  development,  which is usually  difficult to provide
through the reseller network.

      Our marketing strategy  emphasizes our user-friendly  PC-based  processing
applications  that offer  integrated  access to a broad  range of  communication
avenues with other people and information  sources. Our strategy is built around
the following basic elements:

          EMPHASIZE  SOFTWARE,   NOT  HARDWARE.   We  concentrate  our
          developing  software that meets our clients'  needs,  rather
          than on designing or modifying  hardware.  This allows us to
          create the most value from our products.

          USE OF STANDARD, MICROSOFT WINDOWS-BASED ARCHITECTURE,  OPEN
          SYSTEMS   AND   HARDWARE.   Our   products   use   standard,
          open-architecture  PC platforms and operating systems rather
          than proprietary computer hardware and operating systems. As
          a result, we can quickly adapt to new PC-based technologies,
          leveraging the substantial investments made by third parties
          in developing these new technologies for the PC environment.
          In  addition,   using  available  hardware   components  and
          software  minimizes our  manufacturing  activity and thereby
          reduces the overall cost of our products.

          FOCUS ON BUSINESSES AND CORPORATE DEPARTMENTS HAVING AS MANY
          AS 20,000  TELEPHONES.  Our products are designed for use by
          businesses and corporate  departments  having as many 20,000
          telephones   in  a  wide   range   of   markets,   including
          manufacturing,  retail, service, healthcare, and government.
          Our products offer these organizations,  features offered by
          large,  proprietary call processing  systems,  but at a more
          affordable price.

          DEVELOP USER-FRIENDLY  PRODUCTS. We aim to make our products
          as easy as  possible  to  install,  maintain,  and  use.  We
          accomplish this by  incorporating  product features that can
          be used without special training or manuals.  One example of
          this user-oriented  philosophy is exhibited in our voicemail
          product.   iVoiceMail   has  user  prompts  that   encourage
          conversation   between   callers  and  subscriber  and  uses
          simplified screens and menus for ease of installation.

          MINIMIZE DISTRIBUTION OVERHEAD. We are able to achieve broad
          market  coverage  in the U.S.  via a  nationwide  network of
          independent      telephone      system     dealers,      and
          original-equipment-manufacturers,  or "OEMs." This structure
          both  minimizes  our  selling  overhead  and  maximizes  our
          product  exposure,  and allows us to focus our  resources on
          product development.

NEW PRODUCTS

      In June 2002, we announced commercial availability of digital connectivity
for  our  Speech  Enabled  Auto  Attendant,   VoiceMail  and  Unified  Messaging
applications. The migration to a digital platform should enable us to distribute
our speech  recognition  solutions to mid and larger sized entities that support
and  prefer  digital  connectivity,  which  we feel  could  greatly  expand  our
potential   customer  base.  The  Private  Branch  Exchanges  or  "PBX"  already
supporting digital technology include Avaya(R) Difinity(R), Nortel(R) NorStar(R)
and Meridian(R),  NEC(R),  and Siemens(R)  HICOM(R),  representing a significant
portion of PBX market  share.  Compared to other  integration  methods,  digital
integration offers more features and greater reliability.

      In December 2001, we introduced the iVoice Name Dialer that uses Telephony
Application  Program  Interface or ("TAPI").  The use of TAPI,  allows iVoice to
integrate into different  telephone  private branch  exchange  systems  ("PBX"),
eliminating  the need for  additional  component  hardware.  Each  phone  system
hardware provider  provides a specific software driver that interfaces  directly
with the iVoice Name Dialer.  TAPI  provides a high-level  interface for dialing
and  disconnecting.  The Name Dialer is an automatic phone dialing  system.  The
system imports the necessary  contact  information  for dialing (names and phone
numbers) from a users' contact  management  software such as Microsoft  Outlook,
ACT,  and Gold  Mine.  The  imported  names are then  transcribed,  through  our
software, into a set of phonemes to be used for voice recognition. When the user
picks up the handset, the call is automatically  transferred through the PBX, to
the Name Dialer software  running on a server machine.  The user simply says the
name of the person  (whose name came from the contact  list) and the Name Dialer
places the call.



                                       25


      iVoice is currently  distributing  demonstration copies of the Name Dialer
to resellers and distributors to determine customer interest and marketability.

COMPETITION

      The voice-recognition industry is highly competitive,  and we believe that
this  competition  will  intensify.  The segment of the industry  that  supplies
call-processing systems to businesses is also extremely competitive. Many of our
competitors have longer operating  histories,  significantly  greater financial,
technical,   product  development,   and  marketing   resources,   greater  name
recognition or larger client bases than we do.

      For example,  industry analysts recognize Nuance Communications,  Inc. and
SpeechWorks  International,  Inc.  as the market  leaders  in voice  recognition
software.  Customers of Nuance include American Airlines, Bell Atlantic, Charles
Schwab,  Sears  and UPS.  Nuance  offers  products  through  industry  partners,
platform  providers,  and  value-added  resellers  around the  world.  Corporate
investors  in Nuance  include  Cisco  Systems,  Intel,  Motorola,  SAIC,  Siebel
Systems,   SRI  International,   Sun  Microsystems,   and  Visa   International.
SpeechWorks  customers  include  America  Online,  First  Union  National  Bank,
Microsoft, Thrifty Car Rental and United Airlines.

      On a  more  directly  competitive  scale,  other  companies  that  produce
computerized  telephony systems that incorporate  speech  recognition into their
products such as the iVoice Speech-enabled Auto Attendant include companies like
Locus Dialogue,  Phonetic Systems and Sound Advantage.  Management believes that
the iVoice  Speech-enabled Auto Attendant has competitive  advantages based upon
product features, the accuracy of the speech recognition and product pricing.

SUPPLIERS

      Our  suppliers  include  Dialogic  Corporation  (an  Intel  company)  that
distributes  through a network of resellers  for  voiceboards,  and iTox,  Inc.,
Amer.com,  Inc.  and  Ingram-Micro,  Inc.  for  computer  components.  Since our
products are based and run on standard PC architecture and as result of iVoice's
recent  integration with TAPI, iVoice does not rely on any one specific supplier
for its system  components.  We have not experienced  any supply  shortages with
respect to the components used in systems or developed applications.

CUSTOMERS

      Direct  customers are comprised of businesses,  organization and corporate
departments  that  use  telephones  as  a  principal  means  of  communications.
Specifically,  the end users of our  products  seek to automate the call process
for  incoming  callers  in  order  to  improve  customer  service  and  increase
productivity.  The iVoice  Speech-enabled  Auto Attendant and iVoice IVR seek to
fulfill these  customer  needs.  Customers who seek to automate the call process
for outbound  calling are primary  targets for the iVoice Name Dialer and iVoice
Patient Reminder.

      Wholesale  customers  include value added  resellers and  distributors  of
telephony equipment throughout North America.

      For the year ended  December 31, 2001,  no one customer  represented  more
than  10% of our  total  revenues.  iVoice  does  not  rely on any one  specific
customer for any significant portion of its revenue base.

      We generally require customers to pay 50% down on any turnkey applications
purchased,  with the balance due when installation has been completed.  Software
only sales require  cash-on-delivery  or prepayment  before  shipping except for
dealers and resellers, which subject to credit approval are given 30 day payment
terms. iVoice accepts checks or Visa/Mastercard.

      Approximately  70% of our revenues are derived from  customers  located in
the northeast U.S. The remaining 30% are from customers located elsewhere in the
continental U.S.

PATENTS AND TRADEMARKS

      iVoice  currently  has ten  patent  applications  pending  with the United
States Patent and Trademark Office for speech enabled  applications  that it has
developed internally. These applications include various versions of the "iVoice
Speech Enabled Name Dialer",  the "Voice Activated Voice Operated  Copier",  the

                                       26


"Voice Activated Voice  Operational  Universal  Remote Control",  and the "Voice
Activated, Voice Responsive Product Locator."

      In February 2002,  iVoice filed a Trademark  application  for its `iVoice'
logo and approval is pending.

GOVERNMENT REGULATION

      iVoice is subject to licensing and  regulation by a number of  authorities
in its  state or  municipality.  These  may  include  health,  safety,  and fire
regulations.  iVoice's  operations are also subject to federal and state minimum
wage laws governing such matters as working conditions and overtime.

      iVoice is not  subject to any  necessary  government  approval  or license
requirement  in order to market,  distribute  or sell its  principal  or related
products other than ordinary  federal,  state,  and local laws which governs the
conduct of  business  in  general.  iVoice is unaware of any pending or probable
government  regulations  that would have any  material  impact on the conduct of
business.

RESEARCH AND DEVELOPMENT

      Our  research and  development  efforts  focus on  enhancing  our existing
product  line  and the  development  of new  products  that  integrate  with our
existing  products.  We continually seek to improve our core speech  recognition
technology  through ease of use,  broader  application  and increased  accuracy.
iVoice employs qualified  technical personnel to strengthen its product line. In
2001,  research and development  expenditures  consisted of $380,692 in salaries
and  wages to  iVoice's  technical  staff  and  $6,773  for  technical  hardware
supplies,  software  tool-kits  and  technical  publications.  In the year 2000,
iVoice spent  $406,106 in  technical  salaries and wages and $17,361 for related
supplies,  tools and  publications.  Reductions in amounts  expended were deemed
necessary for the conservation of capital resources.

LICENSES

      We have purchased a worldwide, non-exclusive,  irrevocable,  royalty-free,
fully paid license from  Entropic,  Inc., a Microsoft  company,  to  incorporate
their speech engine into customized software applications for our customers.  We
also have  non-exclusive  license  agreements  with  Lernout  &  Hauspie  Speech
Products and Fonix  Corporation,  each of which allows us to  incorporate  their
text-to-speech  software into our  applications  so clients can listen to e-mail
messages from any telephone.

EMPLOYEES

      As of  June  30,  2002,  we had 10 full  time  employees  and 2  part-time
employees.  None of our employees are represented by a labor organization and we
are not a party to any collective bargaining agreements.


                                       27



                                   MANAGEMENT

      iVoice's present director and executive officers are as follows:

        NAME                  AGE        POSITION
        ------------------    ---        --------------------------------------
        Jerome R. Mahoney     41         President, Chief Executive Officer and
                                         Director
        Kevin Whalen          38         Chief Financial Officer

      The  following  is a  brief  description  of the  background  of the  sole
director and executive officers of iVoice.

JEROME R. MAHONEY (PRESIDENT, CHIEF EXECUTIVE OFFICER AND DIRECTOR)

      Mr.  Mahoney has been our Chief  Executive  Officer and our sole  director
since May 21, 1999.  Mr. Mahoney  started at Executone  Information  Systems,  a
telephone systems manufacturer,  and was Director of National Accounts from 1988
to 1989. In 1989,  Mr. Mahoney  founded Voice Express,  Inc., a New York company
that sold voicemail systems and telephone system service contracts and installed
these  systems.  Mr.  Mahoney sold Voice Express  Systems in 1993.  From 1993 to
1997,  Mr.  Mahoney was  President of IVS Corp.,  and on December  17, 1997,  he
established  International Voice  Technologies,  which we merged with on May 21,
1999.  Mr.  Mahoney  received a B.A. in finance  and  marketing  from  Fairleigh
Dickinson University, Rutherford, N.J. in 1983.

KEVIN WHALEN (CHIEF FINANCIAL OFFICER)

      Mr. Whalen has been a Certified Public  Accountant since 1988 and has over
10 years  experience in public  accounting  and 6 years  experience in industry.
From 1996 to 2000, he served as the Corporate  Controller for Willcox and Gibbs,
Inc., a $160 million international sales and distribution company,  where he was
responsible for preparing  consolidated  analytical  statements and SEC filings,
managing the company's  independent audits, and assisting in the registration of
an $85 million public bond  offering.  From 1986 to 1996, Mr. Whalen was the Tax
Supervisor  for  Curchin  and  Company,  P.A.,  where  he  was  responsible  for
compilation  and  review  engagements,   as  well  as  developing   tax-planning
strategies for business and individual clientele.  Mr. Whalen received a B.S. in
Commerce from Rider College, Lawrenceville,  N.J. in 1986 and is a member of the
American Institute of Certified Public Accountants.

ITEM 10.  EXECUTIVE COMPENSATION

      The following  table shows all the cash  compensation  paid by iVoice,  as
well as certain  other  compensation  paid or accrued,  during the fiscal  years
ended December 31, 2001, 2000 and 1999 to iVoice's named executive officers.  No
restricted  stock  awards,  long-term  incentive  plan payouts or other types of
compensation,  other than the compensation  identified in the chart below,  were
paid to this executive officer during these fiscal years.



                                       28





                                       ANNUAL COMPENSATION                      LONG-TERM COMPENSATION
                          -----------------------------------------------  --------------------------------
                                                                                   AWARDS          PAYOUTS
                                                                           ---------------------  ---------
                                                            OTHER          RESTRICTED
                                                            ANNUAL           STOCK      OPTIONS/     LTIP      ALL OTHER
NAME AND                           SALARY       BONUS      COMPENSATION     AWARD(S)      SARS      PAYOUTS   COMPENSATION
PRINCIPAL POSITION        YEAR       ($)         ($)           ($)            ($)          (#)        ($)         ($)
- -------------------       ----     --------   --------   --------------  -------------  ---------  --------   -------------
                                                                                      

Jerome R. Mahoney         2001     $211,200   $75,000     $95,000(3)              $0            0     0       $354,416(7)
President and Chief       2000     $192,000        $0     $34,000(4)              $0            0     0        $4,416(7)
Executive Officer         1999     $180,000        $0            $0               $0            0     0          $578(7)



Kevin Whalen(2)           2001      $93,333   $34,000            $0       $115,000(5)  1,200,000(6)   0               $0
Chief Financial Officer   2000      $53,333        $0            $0        $20,950(5)    200,000(6)   0               $0
                          1999           $0        $0            $0               $0            0     0               $0



Joel G. Beagelman(1)      2001           $0        $0            $0               $0            0     0               $0
Former Chief Financial    2000      $39,000        $0            $0               $0            0     0               $0
Officer, Secretary and    1999     $108,000        $0            $0               $0            0     0               $0
Treasurer


_______________________

(1)   Effective  May 16, 2000,  Mr.  Beagelman  resigned as our Chief  Financial
      Officer, Secretary, and Treasurer.

(2)   Effective May 16, 2000, Mr. Whalen was promoted to Chief Financial Officer
      and is not subject to any employment contract with iVoice, Inc.

(3)   Represents  amounts accrued for  reimbursement of income taxes paid by Mr.
      Mahoney on sales of personal holdings of iVoice Class A common shares, the
      proceeds of which have been loaned to iVoice.

(4)   Represents accrued and unpaid sales commissions due to Mr. Mahoney.

(5)   Represents  1,000,000  Class A common shares granted on March 20, 2001 and
      50,000 Class A common shares granted on September 20, 2000 and 5,000 Class
      A common shares granted on June 30, 2000. All shares granted vest with Mr.
      Whalen three years from the date granted.  Total restricted shares held by
      Mr. Whalen total 1,055,000 valued at $58,025 as of December 31, 2001.

(6)   Represents  options to purchase  1,000,000  Class A common  shares at $.06
      granted on June 27,  2001;  options  to  purchase  200,000  Class A common
      shares at $.10  granted on March 12,  2001;  options to  purchase  100,000
      Class A common  shares  at $.50  granted  on June  30,  2000;  options  to
      purchase 50,000 Class A common shares at $.60 granted on May 17, 2000; and
      options to purchase 50,000 Class A common shares at $.75 granted on May 2,
      2000.  All  options  vest 25% per year and expire 5 years from the date of
      issue. To date, none of these options have been exercised.

(7)   Represents $350,000 as reimbursement for the donation of personal holdings
      of iVoice  Class A Common  shares  donated to  charity  and $4,416 in life
      insurance  premiums  paid on behalf  of Mr.  Mahoney  for the year  ending
      December 31, 2001; $4,416 in life insurance premiums paid on behalf of Mr.
      Mahoney for the year ending  December 31, 2000; and $578 in life insurance
      premiums  paid on behalf of Mr.  Mahoney for the year ending  December 31,
      1999.


                                       29


      The following table contains information  regarding options granted during
the year ended December 31, 2001 to iVoice's named executive officer.




                                                   OPTION/SAR GRANTS TABLE

                                                            % TOTAL
                                  NO. OF SECURITIES      OPTIONS/SAR'S
                                      UNDERLYING           GRANTED TO
                                    OPTIONS/SAR'S      EMPLOYEES IN 2000    EXERCISE OR BASE PRICE
NAME                                 GRANTED (#)              (%)               ($ PER SHARE)           EXPIRATION DATE
- ------------------------        --------------------- -------------------  ------------------------    -----------------
                                                                                           
Kevin Whalen, CFO                     1,000,000(1)             55.7%                $0.06                June 26, 2006
Kevin Whalen, CFO                       200,000(1)             11.1%                $0.10               March 11, 2006
_________________________

(1)  All options  granted are subject to 25% per year  vesting  schedule  and expire 5 years from the date of grant.  To date,  no
     options have been exercised.



      The following table contains  information  regarding  options exercised in
the year ended  December  31,  2001,  and the  number of shares of common  stock
underlying  options held as of December 31, 2001,  by iVoice's  named  executive
officer.




                                            AGGREGATED OPTIONS/SAR EXERCISES
                                               IN LAST FISCAL YEAR AND
                                           FISCAL YEAR END OPTIONS/SAR VALUES(1)

                                                                                                    Value of Unexercised
                                                              Number of Securities Underlying    In-the-Money Options/SARs
                                                           Unexercised Options/SARs at FY-End           at FY-End
                                                           ----------------------------------    -------------------------
                         Shares Acquired        Value
                           on Exercise         Realized                    (#)                             ($)
                         ----------------      --------      --------------------------------   ----------------------------
Name                           (#)                ($)         Exercisable       Unexcersiable    Exercisable   Unexercsiable
- ----------------------   ----------------      --------      -------------      -------------   ------------   -------------
                                                                   

Kevin Whalen, CFO                   0               0           50,000            1,350,000              0             0

________________________________

(1)  These grants represent options to purchase common stock. No SAR's have been granted.

(2)  The value of the unexercised in-the-money options were calculated by determining the difference between the fair market value
     of the common stock underlying the options and the exercise price of the options as of December 30, 2001.




EMPLOYMENT AGREEMENT

      On May 1, 1999, iVoice entered into a five-year  employment agreement with
Mr.  Mahoney.  Mr. Mahoney will serve as iVoice's  President and Chief Executive
Officer for a term of five years.  As  consideration,  iVoice  agreed to pay Mr.
Mahoney  the sum of  $180,000  the first  year with a 10%  increase  every  year
thereafter.  The employment  agreement with Mr. Mahoney provides for a severance
payment to him of three hundred percent  (300%),  less $100, of his gross income
for  services  rendered to iVoice in each of the five prior  calendar  years (or
shorter  period  during which Mr.  Mahoney  shall have been  employed by iVoice)
should his employment be terminated following a Change in Control, as defined in
the agreement.

STOCK OPTION PLAN

      During the year ended December 31, 1999, iVoice adopted the Employee Stock
Option Plan in order to attract and retain qualified personnel.  Under the Plan,
the Board of  Directors,  in its  discretion  may grant  stock  options  (either
incentive or non-qualified  stock options) to officers and employees to purchase
iVoice's  common  stock at no less than 85% of the market  price on the date the
option is  granted.  Options  generally  vest over four years and have a maximum
term of five years.  During  1999,  20,000,000  shares were  reserved for future
issuance  under the plan.  As of June 30, 2002,  11,559,000  options to purchase
shares  were  granted.  A total of  9,000,000  of  these  granted  options  were
exercised.  A total of 1,946,083  options to purchase Class A common shares were
outstanding and held by company employees.  The exercise prices range from $0.06
to $3.75 per share.  All options  issued to  employees  vest at 25% per year and
expire in 5 years.


                                       30


                             DESCRIPTION OF PROPERTY

      iVoice  does  not own any  real  property  for  use in its  operations  or
otherwise.

      iVoice leases its  headquarters  located at 750 Highway 34,  Matawan,  New
Jersey.  On  December  5, 2001 iVoice  renegotiated  the former  lease for these
premises reducing the square footage occupied by iVoice from approximately 8,000
to  approximately  4,200 square feet of space.  The new lease is for a period of
eight months at a cost of $7,000 per month.  Upon  expiration of the lease term,
iVoice can opt to enter a new lease for its current premises.

      iVoice maintains a good  relationship  with its landlord and believes that
its current facilities will be adequate for the foreseeable future.


                                LEGAL PROCEEDINGS

      iVoice is aware of the following actual and threatened legal proceedings:

      We were named a  defendant  in a lawsuit  brought  about by  Communication
Research,  Inc. In this  lawsuit,  CRI makes claims  against us of  constructive
eviction, trespass, breach of contract,  conversion,  interference with economic
relations,  and quantum  merit.  On March 4, 2002, in the Superior  Court of New
Jersey in Bergen  County,  the plaintiff was awarded a judgment in the amount of
$31,978. In an agreement to vacate the judgment against iVoice, the parties have
agreed to settle the claim for $15,000 payable in 5 monthly installments.

      We were  named  defendant  in a lawsuit  brought by  Lighthouse  Technical
Consulting,  Inc.  filed March 14, 2001.  In this lawsuit,  the plaintiff  makes
claim for non-payment of $15,000 for placement services performed by Lighthouse.
Upon filing a Motion to Dismiss  the  Complaint,  the  complaint  was  dismissed
without prejudice on December 21, 2001. On April 16, 2002, iVoice filed a motion
to dismiss the complaint with prejudice.

      We were named  defendant in a lawsuit brought by Business  Staffing,  Inc.
filed April 12, 2001. In this lawsuit, the plaintiff makes claim for non-payment
of $37,250 for placement services performed by Business Staffing. In non-binding
arbitration,  the arbitrator  determined an amount of $19,250 to be owing to the
plaintiff for services performed.  This entire amount has previously accrued and
presents no impact to the financial  position of iVoice.  Management has filed a
motion for the case to be heard at trial and intends to vigorously defend itself
in this suit.

      iVoice has filed suit against PanAm  Wireless,  Inc. the parent company of
Celpage,  Inc.  for breach of contract  amounting  to  $245,375,  related to the
installation  of a 196-port  Integrated  Voice Response System at the customer's
Guaynabo,  Puerto Rico location. PanAm has refused to accept the remaining ports
citing a shortfall in their projected subscriber base.  Subsequent to the filing
and in response to our claim,  PanAm Wireless has entered a counterclaim  in the
amount of $5,418,438  for lost profits and  additional  costs  incurred by PanAm
Wireless  alleging  iVoice failed to supply the required  equipment and that the
system did not provide the specified services specified in their purchase order.
iVoice  refutes the claims made by PanAm  wireless  and will  vigorously  defend
itself against this counterclaim.  iVoice and Celpage are currently  negotiating
to complete a significant portion of the remaining installation.


                                       31


                             PRINCIPAL STOCKHOLDERS

      The  following  table sets forth,  as of June 30, 2002,  information  with
respect to the beneficial  ownership of our common stock by (i) persons known by
us to beneficially  own more than five percent of the outstanding  shares,  (ii)
the director,  (iii) each executive officer and (iv) all directors and executive
officers as a group.

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT



                                                                                   COMMON STOCK
                                                                                BENEFICIALLY OWNED
                                                                            ----------------------------
NAME/ADDRESS                                      TITLE OF CLASS                NUMBER       PERCENt(1)
- ---------------------------------------           ------------------------  --------------- ------------
                                                                                        

Jerome R. Mahoney                                 Class A common stock       270,252,656(3)        67.3%
750 Highway 34                                    Class B common stock         2,316,675(4)(5)    100.0%
Matawan, New Jersey  07747

Kevin Whalen                                      Class A common stock         1,055,000            *
750 Highway 34
Matawan, New Jersey  07747

Sole Director and All Officers as a Group         Class A common stock       271,307,656           67.7%
750 Highway 34                                    Class B common stock         2,316,675          100.0%
Matawan, New Jersey  07747

Joel Beagelman                                    Class A common stock         6,777,052(2)        40.0%
750 Highway 34
Matawan, New Jersey 07747

Cornell Capital Partners, LP                      Class A common stock        15,368,421(6)         8.6%
101 Hudson Street, Suite 3606
Jersey City, New Jersey  07302

____________________________________

(1)  Applicable  percentage of ownership is based on 168,995,285 shares of Class
     A common stock  outstanding as of June 30, 2002,  together with  securities
     exercisable  or  convertible  into shares of Class A common stock within 60
     days of June  30,  2002  for  each  stockholder.  Beneficial  ownership  is
     determined in  accordance  with the rules of the  Commission  and generally
     includes voting or investment  power with respect to securities.  Shares of
     Class A common stock subject to securities  exercisable or convertible into
     shares  of  Class  A  common  stock  that  are  currently   exercisable  or
     exercisable  within 60 days of June 30, 2002 are deemed to be  beneficially
     owned by the person  holding such options for the purpose of computing  the
     percentage of ownership of such person,  but are not treated as outstanding
     for the purpose of computing the percentage ownership of any other person.

(2)  Includes 600,000 shares held by Mr. Beagelman's three children.

(3)  Includes  450,000 shares of our Class A common stock held by Mr.  Mahoney's
     minor children and the right to receive  2,316,675 shares of Class B common
     stock upon  conversion  of  outstanding  indebtedness  that have the voting
     power of, and may be converted  into  231,667,500  shares of Class A common
     stock.

(4)  The  shares of Class B common  stock  held by Mr.  Mahoney  have the voting
     power of, and may be converted  into  231,667,500  shares of Class A common
     stock.  iVoice does not have a sufficient  number of  authorized  shares of
     Class A common  stock in order to honor the exercise or  conversion  of all
     outstanding  options,  warrants,  debentures  and  Class  B  common  stock.
     Accordingly,  Mr. Mahoney,  iVoice's President and Chief Executive Officer,
     has agreed not to convert  any of his shares of Class B common  stock until
     such time as the accompanying registration statement is no longer effective
     or until iVoice has increased  the number of  authorized  shares of Class A
     common stock.

(5)  Pursuant to the  Promissory  Note and  Security  Agreement  executed by Mr.
     Mahoney and iVoice,  Inc. on March 20, 2001,  Mr. Mahoney may at his option
     convert  amounts owed to him for monies  loaned to iVoice from the proceeds
     of stock sales, unpaid compensation, income taxes incurred from the sale of
     stock unreimbursed expenses and interest on the unpaid balance at an amount
     equal to one Class B share for each dollar owed. At June 30,2002, the total
     balance equaled $1,962,675 representing 1,962,675 Class B common shares and
     subsequently convertible into 196,267,500 Class A common shares.

(6)  This  consists of 5,500,000  shares of Class A common stock and  debentures
     convertible into 9,868,421 shares of Class A common stock.

                                       32


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      During the period from June 2000 to date, Jerome R. Mahoney, President and
Chief Executive Officer of iVoice has sold personal holdings of iVoice's Class A
common  shares and has loaned the  proceeds of these sales to iVoice to fund its
working capital requirements. iVoice has executed a promissory note and Security
Agreement in favor of Mr. Mahoney.

      As of June 30, 2002,  the  outstanding  loan balance  including  interest,
monies  loaned from the proceeds of stock  sales,  unpaid  compensation,  income
taxes  incurred  from the  sale of  stock  and  unreimbursed  expenses,  totaled
$1,962,675.

      Under  the  terms  of the  loan  agreements,  the note  holder  may  elect
prepayment  of the  principal and interest owed pursuant to this note by issuing
Jerome Mahoney, or his assigns, one Class B common share of iVoice, Inc., no par
value, for each dollar owed. As of June 30, 2002, Mr. Mahoney had the ability to
convert the amounts owed to him into  1,962,675  shares of Class B common stock.
iVoice does not have a sufficient  number of authorized shares of Class A common
stock in order to honor the exercise or conversion of all  outstanding  options,
warrants,  debentures  and  Class B  common  stock.  Accordingly,  Mr.  Mahoney,
iVoice's President and Chief Executive Officer, has agreed not to convert any of
his  shares  of  Class B  common  stock  until  such  time  as the  accompanying
registration  statement is no longer effective or until iVoice has increased the
number of authorized shares of Class A common stock.

      In May 1999, iVoice entered into a five-year employment agreement with Mr.
Mahoney.  He will serve as President and Chief  Executive  Officer for a term of
five  years.  As  consideration,  iVoice  agreed to pay the  Executive  a sum of
$180,000 the first year with a 10% increase every year thereafter.

      iVoice's assets are subject to a Security Agreement with Mr. Mahoney.


                                       33


                MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S
                   COMMON EQUITY AND OTHER STOCKHOLDER MATTERS

      Our  common  stock is quoted on the OTC  Bulletin  Board  under the symbol
"IVOC."  The  following  table  shows the high and low  closing  prices  for the
periods indicated.

                                  HIGH                LOW

         2000
         ----
         First Quarter           $5.9375             $0.2900
         Second Quarter          $2.2812             $0.3438
         Third Quarter           $0.7031             $0.3281
         Fourth Quarter          $0.4900             $0.0950

         2001
         ----
         First Quarter           $0.4000             $0.0950
         Second Quarter          $0.1700             $0.0500
         Third Quarter           $0.0820             $0.0430
         Fourth Quarter          $0.0900             $0.0400

         2002
         ----
         First Quarter           $0.0590             $0.0270

HOLDERS OF COMMON EQUITY

      As of June 21, 2002, the number of record holders of our common shares was
approximately 506.

DIVIDEND INFORMATION

      To date,  iVoice  has never paid a  dividend.  We have no plans to pay any
dividends in the near future. We intend to retain all earnings,  if any, for the
foreseeable future, for use in our business operations.

SALES OF UNREGISTERED SECURITIES

      SIX MONTHS  ENDED JUNE 30,  2002.  In June 2002,  iVoice  entered  into an
Equity Line of Credit Agreement. Under this agreement, iVoice may issue and sell
to Cornell  Capital  Partners  common stock for a total  purchase price of up to
$5.0 million. Subject to certain conditions, iVoice will be entitled to commence
drawing down on the equity line of credit when the common stock under the Equity
Line of Credit is registered  with the  Securities  and Exchange  Commission and
will continue for two years  thereafter.  The purchase price for the shares will
be equal to 91% of the market price,  which is defined as the lowest closing bid
price of the common  stock during the five  trading  days  following  the notice
date.  The amount of each  advance is subject to an  aggregate  maximum  advance
amount of $250,000 in any thirty-day  period,  provided that each of the initial
four advances may not exceed  $150,000 and  thereafter  may not exceed  $75,000.
iVoice paid Cornell a one-time  commitment  fee of  5,500,000  shares of Class A
common stock.  Cornell Capital Partners will also retain 5% of each advance.  In
addition,  iVoice will entered into a placement  agent  agreement  with Westrock
Advisors,  Inc., a registered  broker-dealer.  Pursuant to the  placement  agent
agreement, iVoice paid a one-time placement agent fee of 500,000 shares of Class
A common stock.

      In June  2002,  iVoice  raised  $255,000  from  the  sale  of  convertible
debentures. These debentures are convertible into shares of Class A common stock
at a price  equal to either (a) an amount  equal to one hundred  twenty  percent
(120%) of the  closing bid price of the common  stock as of the closing  date or
(b) an amount equal to eighty percent (80%) of the average  closing bid price of
the common stock for the four trading days immediately  preceding the conversion
date. If such  conversion  had taken place at $0.0152  (i.e.,  80% of the recent
price of $0.019),  then the  holders of the  convertible  debentures  would have
received 16,776,316 shares of Class A common stock. These convertible debentures
accrue  interest at a rate of 5% per year and are  convertible  at the  holder's
option.  These  convertible  debentures have a term of two years. At our option,
these  debentures may be paid in cash or redeemed at a 20% premium prior to June
2004. In the event iVoice  exercises a redemption of either all or a portion the
convertible  debentures,  the holder will  receive a warrant to purchase  10,000
shares of Class A common stock for every $100,000 redeemed.  The Warrant will be

                                       34


exercisable  on a "cash  basis" and have an exercise  price equal to 120% of the
closing  bid  price  of  the  Class  A  common  stock.  The  Warrant  will  have
"piggy-back" and demand  registration  rights and will terminate two years after
issuance.

      In June 2002,  iVoice issued  5,500,000  shares of Class A common stock to
Cornell  Capital  Partners,  L.P.,  500,000  shares  of Class A common  stock to
Westrock  Advisors and 200,000 shares of Class A common stock to Seth A Farbman,
all in  connection  with the Equity Line of Credit.  These shares were valued at
$110,000, $10,000 and $4,000, respectively.

      In May 2002,  iVoice  issued  2,250,000  shares of Class A common stock to
Lawrence A. Muenz for legal services rendered.  These legal services were valued
at $45,000.

      In April and May 2002,  iVoice issued  2,741,331  shares of Class A common
stock for the conversion of $29,823.64 of convertible debentures.

      For the three  months  ended  March 31,  2002,  iVoice  had the  following
transactions in its Class A common stock:

      o   iVoice  issued  10,000  shares  of its  Class A common  stock to J & D
          Communications for services rendered valued at $540.

      o   iVoice  issued  505,921  shares  of  Class  A  common  stock  for  the
          conversion  of $15,000 in debenture  principal  and 84,766  shares for
          $2,594 in accrued interest.

      o   iVoice  issued  4,364,516  shares  of  Class A  common  stock  for the
          conversion  of $95,679  in accrued  interest  on its  outstanding  12%
          convertible debentures.

      YEAR ENDED DECEMBER 31, 2001. In the year ending December 31, 2001, iVoice
issued the following unregistered securities pursuant to various exemptions from
registration under the Securities Act of 1933:

      We issued 15,194,287 shares of Class A common stock for services valued at
$918,905.

      We issued  9,829,204  shares of Class A common stock for the conversion of
$402,201 in debenture  principal and 317,576  shares of Class A common stock for
$13,885 in accrued interest.

      We issued  2,128,000  shares of Class A common stock valued at $211,080 to
settle disputes arising from financing agreements.

      We  issued  1,172,000  shares of Class A common  stock to  Swartz  Private
Equity,  LLC  under the  terms of a  financing  agreement  for net  proceeds  of
$129,931.

      We issued  $425,000 of 8%  Convertible  Debentures  exercisable  at an 80%
conversion price. The 20% conversion  discount totaling $106,250 was recorded as
interest expense.

      We issued  2,183,834  shares of our Class A common stock at various  times
during the year as compensation to employees valued at $234,432.



                                       35


      On January 30, 2001, we issued  328,951 shares of our Class A common stock
as repayment of amounts owed to related parties valued at $75,659.

      On November 20,  2001,  we issued  1,000,000  shares of our Class A common
stock for the conversion of 10,000 shares of our Class B common stock.

      During 2001, we issued the following options and warrants:

      o   Options  to  purchase  1,655,000  shares  of Class A  common  stock to
          employees at an average price of $0.076 per share.  Of these  options,
          255,000  were  cancelled  due to employee  terminations  in 2001.  The
          remaining options vest at 25% per year and have a five-year expiration
          from date of issue.

      o   Warrants to purchase  404,510  shares of Class A common  stock with an
          average  exercise price of $0.1220,  to Swartz Private Equity,  LLC as
          draw-down fees under a financing  agreement.  The warrants expire five
          years from the date of issue.

      o   Warrants to purchase a total of 343,750 shares of Class A common stock
          with an exercise  price of $0.1323 to Owen May and  Michael  Jacobs of
          the May  Davis  Group  as a fee for the  placement  of 8%  convertible
          debentures,  pursuant to a subscription agreement. The warrants expire
          five years from the date of issue.

      o   Warrants to purchase 18,000,000 shares of Class A common stock with an
          exercise price of $0.055 to the EMCO\Hanover Group, Inc. pursuant to a
          consulting agreement with them. We issued 18,000,000 shares of Class A
          common stock for the exercise of this warrant.

      o   Warrants to purchase a total of 250,000 shares of Class A common stock
          at $0.047 per share to Beacon  Capital  LLC in  consideration  for the
          placement  of $150,000  of 8%  convertible  debentures  pursuant to an
          subscription agreement. The warrants are exercisable at any time prior
          to their five year expiration and carry a cash or cashless exercise at
          the option of the holders.

      YEAR ENDED  DECEMBER 31, 2000.  On February  10,  2000,  iVoice  settled a
$4,500,000  lawsuit by issuing  2,000,000 shares of Class A common stock.  These
shares were valued at $300,000 on the date of issuance.

      On January  10 and  February  2, 2000,  we issued  $100,000  and  $50,000,
respectively,  of 12%  Convertible  Debentures  exercisable  at a 50% conversion
price. The 50% conversion  discount  totaling $150,000 was recorded as a prepaid
debt issue cost and was  amortized  over the life of the debt.  Debt issue costs
represent the estimated cost of the conversion  discount feature relating to the
issuance of the Company's convertible debentures. In previous years, these costs
were amortized and charged to interest expense over the life of the debt. During
the year ended December 31, 2001, the Company  charged to expense the fair value
of the beneficial conversion features of the convertible debt as measured at the
date of issuance in accordance  with EITF Issue 98-5.  The switch to this method
of  accounting  did  not  have a  material  affect  on the  Company's  financial
statements.

      During the year ended  December 31, 2000,  iVoice issued 848,718 shares of
Class A common stock for services valued at $518,155.

      On April 24, 2000,  iVoice issued 50,000 shares of Class A common stock to
Corporate  Architects,  Inc.  with a value of $46,875 as a referral  fee for the
purchase of ThirdCAI, Inc.

      During the year ended  December 31, 2000,  iVoice  issued 80,000 shares of
Class A common stock as compensation to employees valued at $69,938.

      During the year ended December 31, 2000, iVoice issued 9,000,000 shares of
Class A common  stock  upon the  exercise  of  options at $0.033 per share for a
total of $297,000.



                                       36



      During the year ended December 31, 2000,  iVoice issued  33,600,000 shares
of Class A common stock for the  conversion of 336,000  shares of Class B common
stock.

      During the year ended December 31, 2000, iVoice issued 1,007,287 shares of
Class A  common  stock  for the  conversion  of  $163,000  in  principal  on its
outstanding 12% convertible debentures.

      During the year ended December 31, 2000, iVoice issued 1,240,047 shares of
Class A common stock for cash totaling $746,000.

      On August 17, 2000, in connection  with a financing  agreement with Swartz
Private Equity, LLC, we issued a warrant to purchase 5,490,000 shares of Class A
common  stock at $0.484 per share.  The  warrant  expires on August 16, 2005 and
contains strike price reset provisions.

      TRANSACTIONS FROM MAY 21, 1999 (THE DATE OF THE MERGER).  On May 21, 1999,
International Voice Technologies, Corp., a Delaware corporation, merged with and
into the  predecessor of iVoice,  Visual  Telephone  International,  Inc.,  with
Visual  Telephone  surviving.  Simultaneous  with the merger,  Visual  Telephone
changed its name to  iVoice.com,  Inc. and later to iVoice,  Inc. In  connection
with the merger,  iVoice issued 36,932,364 shares of Class A common stock to the
shareholders of International Voice Technologies. On the date of issuance, these
shares were valued at $138,000.

      In consideration  for the merger with  International  Voice  Technologies,
Jerome R. Mahoney,  the sole  stockholder of International  Voice  Technologies,
received 10,000,000 shares of Class A common stock and 700,000 shares of Class B
common stock. In addition, the two controlling  stockholders of Visual Telephone
sold  300,000  shares of Class B common  stock to Mr.  Mahoney and  concurrently
canceled  a total of  2,000,000  shares  of  their  Class A  common  stock.  The
consulting firm of Toby  Investments  received  2,000,000 shares of common stock
for  consulting  services on the  transaction.  The agreement also provided that
certain  of the  assets  of  Visual  Telephone  would be  transferred  to Visual
Telephone's  wholly owned  subsidiary,  CRI. The merger was accounted for in its
financial  statements  as a public  shell  merger.  In a public shell merger the
stockholders  of  the  operating  company,  in  this  case  International  Voice
Technologies,  become the  majority  owners of the shell  company,  in this case
Visual  Telephone,  and the stockholders of Visual  Telephone,  the public shell
company,  become minority stockholders in International Voice Technologies,  the
operating company.

      On May 22, 1999,  iVoice issued  400,000 shares of Class A common stock to
Lawrence A. Muenz for legal services. These shares were valued at $32,000 on the
date of issuance.

      On May 22, 1999,  iVoice  issued  10,000 shares of Class A common stock to
Ron Vance for consulting services.  These shares were valued at $800 on the date
of issuance.

      On June 15, 1999,  iVoice issued  3,200,000 shares of Class A common stock
to Suraj Tschand for the purchase of software codes. These shares were valued at
$544,000 on the date of issuance.

      On June 22, 1999,  iVoice issued 418,799 shares of Class A common stock to
DOTCOM  Funding  for cash.  These  shares  were valued at $87,949 on the date of
issuance.

      On July 12, 1999,  iVoice issued 445,655 shares of Class A common stock to
DOTCOM  Funding  for cash.  These  shares  were valued at $93,589 on the date of
issuance.

      On August 16, 1999,  iVoice issued  116,845 shares of Class A common stock
to DOTCOM  Funding for cash.  These shares were valued at $59,591 on the date of
issuance.

      On August 27, 1999, iVoice issued 50,000 shares of Class A common stock to
John  Mahoney for  services.  These  shares were valued at $7,000 on the date of
issuance. John Mahoney is the father of Jerry Mahoney, iVoice's President, Chief
Executive and sole director.

      On August 27, 1999, iVoice issued 50,000 shares of Class A common stock to
Daniel  Timpone for services.  These shares were valued at $7,000 on the date of
issuance.

      On August 31, 1999,  iVoice issued  100,000 shares of Class A common stock
to RFG,  Inc. for  services.  These shares were valued at $14,000 on the date of
issuance.



                                       37


      In October 1999,  iVoice issued 12% debentures that were  convertible into
shares of iVoice's  Class A common stock at the option of the holder by dividing
the outstanding principal and interest by the conversion price which shall equal
50% of the average bid price  during the 20 trading  days before the  conversion
date.  As of June 30,  2002,  $345,200 in principal  of the 12%  debentures  and
$99,644  in  accrued  interest  had been  converted  into  10,017,819  shares of
iVoice's Class A common stock.  Total  outstanding  principal balance of the 12%
convertible  debentures at June 30, 2002 was $154,800,  plus accrued interest of
$13,460.  Debt  issue  costs  represent  the  estimated  cost of the  conversion
discount  feature  relating  to  the  issuance  of  the  Company's   convertible
debentures.  In  previous  years,  these  costs were  amortized  and  charged to
interest  expense over the life of the debt.  During the year ended December 31,
2001, the Company charged to expense the fair value of the beneficial conversion
features  of the  convertible  debt  as  measured  at the  date of  issuance  in
accordance with EITF Issue 98-5. The switch to this method of accounting did not
have a material affect on the Company's financial statements.

      On November 1, 1999,  iVoice issued 250,000 shares of Class A common stock
to Leo Pudlo as employee  compensation.  These  shares were valued at $87,500 on
the date of issuance.

      On November 23, 1999,  iVoice issued 20,000 shares of Class A common stock
to Jason Christman for services.  These shares were valued at $2,800 on the date
of issuance.

      On November 23, 1999, iVoice issued 100,000 shares of Class A common stock
to Merle Katz upon the exercise of options.  These shares were valued at $14,000
on the date of issuance.

      We relied upon the  exemption  provided in Section 4(2) of the  Securities
Act and/or  Rule 506  thereunder,  which  cover  "transactions  by an issuer not
involving any public  offering,"  to issue  securities  discussed  above without
registration  under the Securities Act of 1933.  iVoice made a determination  in
each case that the person to whom the  securities  were  issued did not need the
protections that registration  would afford.  The certificates  representing the
securities  issued displayed a restrictive  legend to prevent transfer except in
compliance  with  applicable  laws, and our transfer agent was instructed not to
permit transfers unless directed to do so by iVoice, after approval by our legal
counsel.  iVoice  believes that the investors to whom securities were issued had
such knowledge and experience in financial and business matters as to be capable
of evaluating the merits and risks of the  prospective  investment.  iVoice also
believes that the investors had access to the same type of  information as would
be contained in a registration statement.


                                       38


                            DESCRIPTION OF SECURITIES

      Pursuant to our  certificate  of  incorporation,  as amended on August 24,
2001, we are authorized to issue 600,000,000 shares of Class A common stock, par
value $0.001 per share,  3,000,000  shares of Class B common stock, no par value
and 1,000,000 shares of preferred stock, par value of $1.00 per share.  Below is
a  description  of iVoice's  outstanding  securities,  including  Class A common
stock, Class B common stock, options, warrants and debt.

      iVoice does not have a sufficient  number of authorized  shares of Class A
common stock in order to honor the  exercise or  conversion  of all  outstanding
options,  warrants,  debentures  and  Class B  common  stock.  Accordingly,  Mr.
Mahoney,  iVoice's  President  and Chief  Executive  Officer,  has agreed not to
convert  any of his  shares  of  Class  B  common  stock  until  such  time  the
accompanying  registration  statement is no longer effective or until iVoice has
increased the number of authorized shares of Class A common stock.

CLASS A COMMON STOCK

      Each  holder of our Class A common  stock is entitled to one vote for each
share held of record.  Holders of our Class A common  stock have no  preemptive,
subscription, conversion, or redemption rights. Upon liquidation, dissolution or
winding-up,  the holders of Class A common stock are entitled to receive our net
assets pro rata.  Each  holder of Class A common  stock is  entitled  to receive
ratably any  dividends  declared by our board of directors  out of funds legally
available  for the payment of  dividends.  We have not paid any dividends on our
common  stock and do not  contemplate  doing so in the  foreseeable  future.  We
anticipate  that any earnings  generated from operations will be used to finance
our growth.

      As of June 30, 2002, iVoice had 168,995,285 shares of Class A common stock
outstanding.  In addition, iVoice had outstanding shares of Class B common stock
that are convertible into 231,667,500 shares of Class A common stock.

CLASS B COMMON STOCK

      Each holder of Class B common stock has voting  rights equal to 100 shares
of Class A common  stock.  Holders of Class B common  stock are not  entitled to
receive  dividends.  Jerome R.  Mahoney  is the sole owner of the Class B common
stock,  of which there are 3,000,000  shares  authorized  and  2,316,675  shares
issued and outstanding as of June 30, 2002. A holder of Class B common stock has
the right to convert each share of Class B common stock into 100 shares of Class
A common  stock.  These  shares  of Class B common  stock are  convertible  into
231,667,500  shares of Class A common stock. Upon our liquidation,  dissolution,
or  winding-up,  holders of Class B common stock will not be entitled to receive
any distributions.

PREFERRED STOCK

      On August 24, 2001, we filed a certificate of amendment to our certificate
of  incorporation,  authorizing us to issue 1,000,000 shares of preferred stock,
par value $1.00 per share. As of March 5, 2002, we have not issued any shares of
preferred stock.

      Our board of  directors  is  authorized  (by  resolution  and by filing an
amendment  to our  certificate  of  incorporation  and  subject  to  limitations
prescribed  by the General  Corporation  Law of the State of Delaware) to issue,
from to time, shares of preferred stock in one or more series, to establish from
time to time the number of shares to be included in each series,  and to fix the
designation,  powers,  preferences  and other  rights of the shares of each such
series and to fix the  qualifications,  limitations  and  restrictions  thereon,
including, but without limiting the generality of the foregoing, the following:

      o   the number of shares  constituting  that  series  and the  distinctive
          designation of that series;

      o   the dividend rate on the shares of that series,  whether dividends are
          cumulative,  and,  if so, from which date or dates,  and the  relative
          rights of priority,  if any, of payment of dividends on shares of that
          series;

      o   whether that series has voting  rights,  in addition to voting  rights
          provided by law, and, if so, the terms of those voting rights;

      o   whether that series has conversion  privileges,  and, if so, the terms
          and conditions of conversion,  including  provisions for adjusting the
          conversion rate in such events as our board of directors determines;



                                       39


      o   whether or not the shares of that series are  redeemable,  and, if so,
          the terms and  conditions of  redemption,  including the dates upon or
          after which they are  redeemable,  and the amount per share payable in
          case of redemption,  which amount may vary under different  conditions
          and at different redemption dates;

      o   whether that series has a sinking fund for the  redemption or purchase
          of shares of that  series,  and,  if so,  the terms and amount of that
          sinking fund;

      o   the rights of the shares of that series in the event of  voluntary  or
          involuntary liquidation,  dissolution or winding up of iVoice, and the
          relative  rights of  priority,  if any,  of  payment of shares of that
          series; and

      o   any other relative powers,  preferences and rights of that series, and
          qualifications, limitations or restrictions on that series.

      If we liquidate,  dissolve or wind up our affairs,  whether voluntarily or
involuntarily, the holders of preferred stock of each series will be entitled to
receive  only that amount or those  amounts as are fixed by the  certificate  of
designations  or by  resolution  of the  board of  directors  providing  for the
issuance of that series.

OPTIONS AND WARRANTS

      As of June 30,2002,  our  employees  held options and warrants to purchase
1,916,083 shares of our Class A common stock.  These options were granted to our
employees  under our 1999 Stock Option Plan.  The  exercise  prices  ranged from
$0.06 to $3.75 per share.  All options  issued to employees vest at 25% per year
and  expire  in 5 years.  As of June  30,  2002,  265,583  of the  options  were
exercisable.

      As of June 30, 2002, we had outstanding,  to persons other than employees,
warrants  to  purchase  6,558,260  shares  of our  Class A common  stock.  These
warrants have exercise  prices ranging from $0.047 per share to $2.00 per share.
These warrants will expire at various times until May 1, 2006.

DEBT

      As of  June  30,  2002,  we had  outstanding  two  series  of  convertible
debentures that are convertible into iVoice's Class A common stock at the option
of the holder.

      Our 12% debentures are convertible  into shares of iVoice's Class A common
stock at the option of the holder by  dividing  the  outstanding  principal  and
interest by the conversion  price which shall equal 50% of the average bid price
during the 20 trading  days before the  conversion  date.  As of June 30,  2002,
$345,200 in principal of the 12% debentures and $99,644 in accrued  interest had
been converted into  10,017,819  shares of iVoice's Class A common stock.  Total
outstanding principal balance of the 12% convertible debentures at June 30, 2002
was $154,800, plus accrued interest of $13,460. At a conversion price of $0.0095
(i.e.,  50% of the recent price of $0.019),  then the holders of the convertible
debentures would have received 17,711,579 shares of Class A common stock.

      In June  2002,  iVoice  raised  $255,000  from  the  sale  of  convertible
debentures. These debentures are convertible into shares of Class A common stock
at a price  equal to either (a) an amount  equal to one hundred  twenty  percent
(120%) of the  closing bid price of the common  stock as of the closing  date or
(b) an amount equal to eighty percent (80%) of the average  closing bid price of
the common stock for the four trading days immediately  preceding the conversion
date. If such  conversion  had taken place at $0.0152  (i.e.,  80% of the recent
price of $0.019),  then the  holders of the  convertible  debentures  would have
received 16,776,316 shares of Class A common stock. These convertible debentures
accrue  interest at a rate of 5% per year and are  convertible  at the  holder's
option.  These  convertible  debentures have a term of two years. At our option,
these  debentures may be paid in cash or redeemed at a 20% premium prior to June
2004. In the event iVoice  exercises a redemption of either all or a portion the
convertible  debentures,  the holder will  receive a warrant to purchase  10,000
shares of Class A common stock for every $100,000 redeemed.  The Warrant will be
exercisable  on a "cash  basis" and have an exercise  price equal to 120% of the
closing  bid  price  of  the  Class  A  common  stock.  The  Warrant  will  have
"piggy-back" and demand  registration  rights and will terminate two years after
issuance.

TRANSFER AGENT

      iVoice's transfer agent is Fidelity Transfer Company.  Its address is 1800
South West Temple,  Suite 301, Salt Lake City, Utah 84115.  Its telephone number
is (801) 484 - 7222.



                                       40


LIMITATION OF LIABILITY:  INDEMNIFICATION

      Our Bylaws include an indemnification provision under which we have agreed
to indemnify  directors and officers of iVoice to fullest  extent  possible from
and  against  any and all claims of any type  arising  from or related to future
acts or omissions as a director or officer of iVoice.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
iVoice pursuant to the foregoing, or otherwise,  iVoice has been advised that in
the  opinion  of the SEC  such  indemnification  is  against  public  policy  as
expressed in the Securities Act of 1933 and is, therefore, unenforceable.

ANTI-TAKEOVER EFFECTS OF PROVISIONS OF THE ARTICLES OF INCORPORATION

      Authorized and unissued  stock.  The authorized but unissued shares of our
capital  stock are  available  for future  issuance  without  our  stockholders'
approval.  These  additional  shares may be utilized  for a variety of corporate
purposes including but not limited to future public or direct offerings to raise
additional  capital,  corporate  acquisitions and employee  incentive plans. The
issuance of such shares may also be used to deter a potential takeover of iVoice
that may otherwise be beneficial to  stockholders by diluting the shares held by
a  potential  suitor  or  issuing  shares  to a  stockholder  that  will vote in
accordance  with  iVoice's  Board  of  Directors'  desires.  A  takeover  may be
beneficial to stockholders because,  among other reasons, a potential suitor may
offer  stockholders  a  premium  for  their  shares  of  stock  compared  to the
then-existing market price.




                                       41

                                     EXPERTS

      The financial  statements for the year ended December 31, 2001 included in
the  Prospectus  have been  audited  by  Mendlowitz  Weitsen,  LLP,  independent
certified  public  accountants  to the extent and for the  periods  set forth in
their report (which contains an explanatory paragraph regarding iVoice's ability
to continue as a going concern)  appearing  elsewhere herein and are included in
reliance  upon such report  given upon the  authority of said firm as experts in
auditing and accounting.

      On February 9, 2001, iVoice dismissed Merdinger,  Fruchter,  Rosen & Corso
("MFR&C") as its independent accountants. The dismissal was approved by iVoice's
Board of Directors.  The reports of MFR&C on iVoice's  financial  statements for
past two fiscal years  contained no adverse opinion or disclaimer of opinion and
were not  qualified  or modified as to  uncertainty,  audit scope or  accounting
principles,   except  that  the  reports  contained  an  explanatory   paragraph
expressing  substantial doubt regarding  iVoice's ability to continue as a going
concern.

      On February 9, 2001, iVoice retained the firm of Mendlowitz  Weitsen,  LLP
as its new independent  accountants.  Prior to engaging Mendlowitz Weitsen, LLP,
iVoice  did  not  consult  with  Mendlowitz  Weitsen,  LLP,  on any  accounting,
auditing, financial reporting or any other matters.


                                  LEGAL MATTERS

      Kirkpatrick & Lockhart LLP, Miami, Florida, will pass upon the validity of
the shares of common stock offered hereby for us.


                           HOW TO GET MORE INFORMATION

      We have filed with the Securities  and Exchange  Commission a registration
statement on Form SB-2 under the  Securities  Act with respect to the securities
offered  by  this  prospectus.  This  prospectus,  which  forms  a  part  of the
registration  statement,  does not contain all the  information set forth in the
registration  statement,  as  permitted  by the  rules  and  regulations  of the
Commission.  For  further  information  with  respect  to us and the  securities
offered by this  prospectus,  reference is made to the  registration  statement.
Statements  contained in this  prospectus  as to the contents of any contract or
other  document that we have filed as an exhibit to the  registration  statement
are  qualified  in their  entirety by  reference  to the to the  exhibits  for a
complete statement of their terms and conditions. The registration statement and
other  information may be read and copied at the  Commission's  Public Reference
Room at 450 Fifth Street N.W.,  Washington,  D.C.  20549.  The public may obtain
information  on the  operation  of the  Public  Reference  Room by  calling  the
Commission  at   1-800-SEC-0330.   The  Commission   maintains  a  web  site  at
http://www.sec.gov that contains reports, proxy and information statements,  and
other  information   regarding  issuers  that  file   electronically   with  the
Commission.


                                       42


                                  IVOICE, INC.
                              FINANCIAL STATEMENTS


                                TABLE OF CONTENTS
                                -----------------


Financial Statements as of March 31, 2002

    Balance Sheet - March 31, 2002 (Unaudited)..........................  F-2

    Statements of Operation -
    For the three months ended March 31, 2002 and 2001..................  F-3

    Statements of Cash Flows -
    For the three months ended March 31, 2002 and 2001..................  F-4

    Notes to the financial statements...................................  F-6

Financial statements as of December 31, 2001 and 2000

    Auditors' Report....................................................  F-10

    Balance sheets - December 31, 2001 and 2000.........................  F-11

    Statements of Operations for the years
      ended December 31, 2001 and 2000..................................  F-12

    Statements of Stockholders' Deficiency for
      the years ended December 31, 2001 and 2000........................  F-13

    Statements of Cash Flows - for the
      years ended December 31, 2001 and 2000............................  F-17

     Notes to Financial Statements......................................  F-20






                                  IVOICE, INC.
                                 BALANCE SHEETS

                                                                                                        MARCH 31,
                                                                                                          2002
                                                                                                      -----------
                                                                                                      (UNAUDITED)
                                                                                                    
                                                  ASSETS
CURRENT ASSETS
  Cash and cash equivalents                                                                            $    172,185
  Accounts receivable, net of allowance for doubtful accounts of $7,000                                      85,143
  Inventory                                                                                                  13,717
  Prepaid expenses and other current assets                                                                  72,436
                                                                                                      -------------
    Total current assets                                                                                    343,481
                                                                                                      -------------

PROPERTY AND EQUIPMENT, net of accumulated depreciation of $96,636                                           99,101
                                                                                                      -------------

OTHER ASSETS
  Other receivable                                                                                           67,650
  Software license costs, net of accumulated amortization of $299,200                                       244,800
  Intangible assets, net of accumulated amortization of $24,323                                             269,578
  Deposits and other assets                                                                                  13,900
                                                                                                      -------------
    Total other assets                                                                                      595,928
                                                                                                      -------------
                                                                                                       $  1,038,510
                                                                                                      =============
    TOTAL ASSETS
                                 LIABILITIES AND STOCKHOLDERS' DEFICIENCY
CURRENT LIABILITIES
  Obligations under capital leases - current                                                           $     36,920
  Accounts payable and accrued expenses                                                                   1,465,237
  Due to related parties                                                                                    776,419
  Convertible debentures                                                                                    194,800
  Billings in excess of estimated costs on uncompleted contracts                                             49,343
                                                                                                      -------------
    Total current liabilities                                                                             2,522,719
                                                                                                      -------------

LONG-TERM DEBT
  Obligation under capital leases - non-current                                                               3,953
                                                                                                      -------------
    Total liabilities                                                                                     2,526,672
                                                                                                      -------------

COMMITMENTS AND CONTINGENCIES                                                                                     -

STOCKHOLDERS' DEFICIENCY
  Preferred stock, $1 par value;  authorized  1,000,000 shares; no shares issued
  and  outstanding  -  Common  stock,  Class  A - par  value  $.001;  authorized
  600,000,000 shares, 159,003,954 issued;
    158,403,954 outstanding                                                                               1,180,159
  Common stock, Class B - no par value; authorized 3,000,000 shares; 700,000 shares issued; 354,000
    shares outstanding                                                                                           36
  Subscription receivable                                                                                  (41,956)
  Treasury stock, 600,000 Class A shares, at cost                                                          (28,800)
  Additional paid in capital                                                                             10,674,440
  Accumulated deficit                                                                                  (13,272,041)
                                                                                                      -------------
    Total stockholders' deficiency                                                                      (1,488,162)
                                                                                                      -------------
    TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY                                                     $  1,038,510
                                                                                                      =============
                       The accompanying notes are an integral part of the financial statement.

                                                      F-2






                                  IVOICE, INC.
                      STATEMENTS OF OPERATIONS (UNAUDITED)

                                                                          FOR THE THREE MONTHS ENDED
                                                                                   MARCH 31,
                                                                        ----------------------------
                                                                              2002           2001
                                                                        -------------  -------------
                                                                                  
SALES, net                                                               $    135,663   $     82,340

COST OF SALES                                                                  38,148         45,686
                                                                        -------------  -------------

GROSS PROFIT                                                                   97,515         36,654
                                                                        -------------  -------------

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
  Selling expenses                                                             24,561         46,312
  General and administrative expenses                                         769,070        536,406
  Research and development                                                     56,928        128,331
  Bad debt expense                                                              3,000         10,000
 Depreciation and amortization                                                40,600         40,239
                                                                        -------------  -------------
    Total selling, general and administrative expenses                        894,159        761,288
                                                                        -------------  -------------

LOSS FROM OPERATIONS                                                        (796,644)      (724,634)
                                                                        -------------  -------------

OTHER INCOME\(EXPENSE)
  Other income                                                                 28,800              -
  Interest expense                                                           (73,328)       (40,544)
                                                                        -------------  -------------
    Total other income\(expense)                                             (44,528)       (40,544)
                                                                        -------------  -------------
LOSS BEFORE INCOME TAXES                                                    (841,172)      (765,178)

PROVISION FOR INCOME TAXES                                                          -              -
                                                                        -------------  -------------

NET LOSS                                                                  $ (841,172)   $  (765,178)
                                                                        =============  =============
NET LOSS PER COMMON SHARE
  Basic                                                                   $ (   0.01)   $  (   0.01)
                                                                        =============  =============
  Diluted                                                                 $ (   0.01)   $  (   0.01)
                                                                        =============  =============

       The  accompanying  notes  are  an  integral  part  of the financial statement.





                                                      F-3






                                  IVOICE, INC.
                      STATEMENTS OF CASH FLOWS (UNAUDITED)


                                                                                   FOR THE THREE MONTHS ENDED
                                                                                            MARCH 31,
                                                                                 -----------------------------
                                                                                       2002           2001
                                                                                 -------------  --------------
                                                                                            
CASH FLOW USED IN OPERATING ACTIVITIES
  Net loss                                                                         $  (841,172)   $  (765,178)
  Adjustments to reconcile net loss to net  cash used in operating activities
  Depreciation                                                                           10,119          9,758
  Amortization of prepaid expense                                                       257,917          3,975
  Amortization if intangibles                                                             3,281          3,281
  Amortization of software license                                                       27,200         27,200
  Amortization of debt issue costs                                                       35,427         11,904
  Forfeited employee stock compensation                                                (28,800)              -
  Bad debt expense                                                                        3,000         10,000
  Option discounts                                                                      299,794              -
  Common stock issued for consulting services                                                 -         80,055
  Common stock issued for compensation                                                        -        224,000
  Common stock issued for interest                                                       10,735          6,559
  Changes in certain assets and liabilities:
    Accounts receivable                                                                (50,859)         11,847
    Inventory                                                                             6,869            124
    Accounts payable and accrued liabilities                                             96,125         21,503
    Deferred revenue                                                                      5,726       (12,513)
    Other assets                                                                          1,008        144,750
                                                                                 -------------  --------------
      Total cash used in operating activities                                         (163,630)      (222,735)
                                                                                 -------------  --------------

CASH FLOWS USED IN INVESTING ACTIVITIES
  Purchase of property and equipment                                                    (2,095)              -
  Purchase of goodwill                                                                  (1,560)        (3,090)
                                                                                 -------------  --------------
    Total cash used in investing activities                                             (3,655)        (3,090)
                                                                                 -------------  --------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Issuance of common stock                                                                    -        129,931
  Proceeds from related party loans                                                           -        229,000
  Repayments of related party loans                                                    (30,000)       (30,000)
  Collections on stock subscriptions                                                    292,000              -
  Payment of capital lease obligations                                                  (8,073)        (6,533)
                                                                                 -------------  --------------
    Total cash provided by financing activities                                         253,927        322,398
                                                                                 -------------  --------------

NET DECREASE IN CASH AND CASH EQUIVALENTS                                                86,642         96,573

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                          85,543         55,349
                                                                                 -------------  --------------
CASH AND CASH EQUIVALENTS - END OF PERIOD                                           $   172,185    $   151,922
                                                                                 =============  ==============
CASH PAID DURING THE PERIOD FOR:
  Interest expense                                                                   $    2,480     $    4,020
                                                                                 =============  ==============
  Income taxes                                                                        $       -      $       -
                                                                                 =============  ==============

     The accompanying notes are an integral part of the financial statement.





                                                      F-4



                                  IVOICE, INC.
                      STATEMENTS OF CASH FLOWS (UNAUDITED)
                    FOR THE THREE MONTHS ENDED MARCH 31, 2002


SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES

MARCH 31, 2002:

a) During the three  months  ended March 31,  2002,  the Company  issued  10,000
shares as partial payment for leasehold improvements valued at $540.

b) During the three months ended March 31, 2002,  the Company  retained  600,000
shares  previously  issued to an employee  as  compensation.  These  shares were
deemed as not having been vested with the terminated  employee and were recorded
as treasury stock at a value of $28,800.

c) During the three months ended March 31, 2002,  the Company  issued  4,364,516
shares of its Class A common stock for interest on its  outstanding  Convertible
Debentures valued at $95,679.  Of this amount $10,735 reflects interest incurred
in the current period and $84,944 represents amounts accrued in prior periods.

d) During the three  months  ended March 31, 2002,  the Company  issued  505,921
shares of its Class A common stock for the  repayment of $15,000 in principal on
its 8% Convertible Debentures


MARCH 31, 2001:

a) During the three  months  ended March 31, 2001,  the Company  issued  705,000
restricted shares of its Class A common stock for services valued at $80,055.

b) During the three months ended March 31, 2001,  the Company  issued  2,020,834
restricted  shares  of its  Class A  common  stock  as  compensation  valued  at
$224,000.

c) During the three  months  ended March 31, 2001,  the Company  issued  104,110
restricted shares of its Class A common stock as interest on its 12% Convertible
Debentures valued at $6,559.


    The accompanying notes are an integral part of the financial statement.





                                       F-5


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


         BASIS OF PRESENTATION

         The accompanying  financial statements have been prepared in accordance
         with accounting  principles generally accepted in the United States for
         interim financial  information and with the instructions to Form 10-QSB
         and  Regulation  S-B.  Accordingly,  they  do  not  include  all of the
         information  and footnotes  required by generally  accepted  accounting
         principles  for  complete  financial  statements.  In  the  opinion  of
         management,  all  adjustments  (consisting  only  of  normal  recurring
         adjustments)  considered  necessary for a fair  presentation  have been
         included.

         For  further  information,   refer  to  the  financial  statements  and
         footnotes included in Form 10-KSB for the year ended December 31, 2001.

         The result of operations  for the  three-month  periods ended March 31,
         2002 and 2001  are not  necessarily  indicative  of the  results  to be
         expected for the full year.

         The accompanying  financial statements have been prepared assuming that
         the Company will continue as a going concern,  which  contemplates  the
         realization  of assets and  satisfaction  of  liabilities in the normal
         course of  business.  The Company has incurred  accumulated  net losses
         totaling  $13,272,041  as of March 31, 2002,  and has had periodic cash
         flow  difficulties,  which  raise  substantial  doubt of the  Company's
         ability to continue as a going concern.

         To date, the Company has funded its operations through the issuances of
         convertible debt, proceeds from exercised warrants,  sales of its Class
         A common stock, collections from the sale of company products and loans
         from its principal stockholder,  the proceeds of which are derived from
         sales  of  this  principal   stockholder's  personal  holdings  of  the
         Company's Class A common stock.

         The Company  operates  in an industry  segment  having  inherent  risks
         generally  associated  with  small  technology  companies.  Such  risks
         include,  but are not limited to, the ability to: a) generate  sales of
         its  product  at levels  sufficient  to cover  its costs and  provide a
         return for investors, b) attract additional capital in order to finance
         growth,  c) further  develop  and  successfully  market and  distribute
         commercial  products and d) successfully  compete with other technology
         companies  having   financial,   production  and  marketing   resources
         significantly greater than those of the Company.

         The Company will require  additional  working capital in the next three
         months.  In order to raise the necessary  working capital,  the Company
         may enter into financing  agreements  that will require the issuance of
         additional equity. Management believes that appropriate funding will be
         generated  enabling  the  Company to  continue  operations  through the
         current  fiscal year.  Management is also confident that future product
         sales will generate  necessary  cash flow,  reducing the Company's need
         for additional financing. It should be noted however, that no assurance
         can  be  given  that  these  future  sales  will  materialize  or  that
         additional necessary funding can be raised.

         The financial statements do not include any adjustments relating to the
         recoverability  and  classification  of recorded assets, or the amounts
         and  classification of liabilities that might be necessary in the event
         the Company cannot continue in existence.


         EARNINGS PER SHARE

         SFAS No.  128,  "Earnings  Per Share"  requires  presentation  of basic
         earnings  per  share  ("Basic  EPS")  and  diluted  earnings  per share
         ("Diluted EPS").

                                       F-6


         The  computation  of basic  earnings  per share is computed by dividing
         income available to common  stockholders by the weighted average number
         of outstanding  common shares during the period.  Diluted  earnings per
         share gives effect to all dilutive  potential common shares outstanding
         during the  period.  The  computation  of  diluted  EPS does not assume
         conversion,  exercise or contingent  exercise of securities  that would
         have an anti-dilutive effect on earnings.

         The shares used in the computations are as follows:

                                     THREE MONTHS ENDED MARCH 31,
                                     ----------------------------
                                     2002                    2001
                                     ----------------------------
         Basic and Diluted           157,324,754     107,476,215


NOTE 2 - CONVERTIBLE DEBENTURES


         The Company has previously issued two series of convertible  debentures
         consisting of ten notes payable  totaling  $500,000 bearing interest at
         12% per annum and payable on December 1, 2000 and fifteen notes payable
         totaling  $425,000 bearing interest at 8% and maturing 5 years from the
         date of issue.

         The 12% debentures are convertible into shares of the Company's Class A
         Common  Stock at the option of the holder by dividing  the  outstanding
         principal and interest by the conversion price which shall equal 50% of
         the average bid price during the 20 trading days before the  conversion
         date. As of March 31, 2002, $305,200 in principal of the 12% debentures
         and  $99,644 in accrued  interest  had been  converted  into  7,276,488
         shares  of the  Company's  Class  A  Common  Stock.  Total  outstanding
         principal  balance of the 12% convertible  debentures at March 31, 2002
         was $194,800 plus accrued interest of $7,305.

         The 8%  debentures  are  convertible  into Class A common shares at the
         lesser of (i) 140% of the closing bid price for the Common Stock on the
         Closing  Date,  or (ii) 80% of the average of the three lowest  closing
         bid  for  the  22  trading  days  immediately  preceding  the  date  of
         conversion.  As of March 31, 2002, all outstanding  principal of the 8%
         debentures  and  $9,918 in accrued  interest  had been  converted  into
         7,740,679 shares of the Company's Class A Common Stock.


NOTE 3 - DUE TO RELATED PARTY

         During the period from June 2000 to date, Jerome R. Mahoney,  President
         and Chief Executive  Officer of the Company has sold personal  holdings
         of the  Company's  Class A common shares and has loaned the proceeds of
         these sales to the Company to fund its  working  capital  requirements.
         The Company has  executed a promissory  note and Security  Agreement in
         favor of Mr. Mahoney.

         As of March 31, 2002, the  outstanding  loan balance  including  monies
         loaned from the proceeds of stock sales,  unpaid  compensation,  income
         taxes  incurred  from  the  sale of stock  and  unreimbursed  expenses,
         totaled $1,911,852,  of this amount, $1,135,433 is reflected in accrued
         expenses.

         Under  the  terms of the loan  agreements,  the note  holder  may elect
         prepayment  of the principal and interest owed pursuant to this note by
         issuing  Jerome  Mahoney,  or his assigns,  one Class B common share of
         iVoice, Inc., no par value, for each dollar owed.


NOTE 4 - COMMITMENTS AND CONTINGENCIES

         a) In April 2000, the Company  entered into a two-year lease  agreement
         for their  office  currently  utilized as the  corporate  headquarters.
         Monthly lease payments total $11,000.  On December 5, 2001, the Company
         renegotiated  this lease and  reduced  the space it  occupies.  The new
         lease has an eight-month term requiring monthly payments of $7,000.

                                       F-7


         b) In  May  1999,  the  Company  entered  into a  five-year  employment
         agreement  with its majority  stockholder  (the  "Executive").  He will
         serve as the  Company's  Chairman  of the  Board  and  Chief  Executive
         Officer for a term of five years. As consideration,  the Company agrees
         to pay the  Executive  a sum of  $180,000  the  first  year  with a 10%
         increase every year thereafter.

         c) The Company has filed suit against PanAm  Wireless,  Inc. the parent
         company  of  Celpage,  Inc.  for  breach  of  contract  related  to the
         installation  of a 196-port  Integrated  Voice  Response  System at the
         customer's Guaynabo,  Puerto Rico location. PanAm has refused to accept
         the remaining  ports citing a shortfall in their  projected  subscriber
         base.  Subsequent  to the filing and in  response  to our claim,  PanAm
         Wireless has entered a counterclaim  against iVoice  alleging  iVoice's
         failure to supply PanAm  Wireless with the required  equipment and that
         the system did not provide the  specified  services  specified in their
         purchase order. iVoice denies PanAm Wireless' counterclaim  allegations
         and intends to vigorously  defend itself in this suit.  Currently,  the
         parties  are  negotiating  a  settlement,   which  include  terms  that
         generally  provide  for  the  substantial  completion  of the  original
         installation.

         d) We have been named as a defendant  in a lawsuit  brought by Business
         Staffing,  Inc.  filed April 12, 2001. In this  lawsuit,  the plaintiff
         claims  non-payment  of $37,250 for  placement  services  performed  by
         Business   Staffing.   In  non-binding   arbitration,   the  arbitrator
         determined  an  amount  of  $19,250  to be owing to the  plaintiff  for
         services  performed.  This  entire  amount has  previously  accrued and
         presents no impact to the financial position of iVoice.  Management has
         requested  a trial  hearing  and intends to  vigorously  defend  itself
         against this claim.

         e) The Company's  assets are subject to a Security  Agreement  with the
         majority stockholder. See Note 3.


NOTE 5 - CAPITAL LEASE OBLIGATIONS

         During the year ended  December  31,  2000,  the Company  incurred  two
         capital  lease  obligations  totaling  $92,895 in  connection  with the
         acquisition of computers and office furniture.

         The future minimum lease payments due under the capital leases at March
         31, 2002 are follows:

         Lease payable for computer  equipment,  payable at $1,367
         per month,  including interest at 22.31%.  Final
         payment is due June 2003.                                     $  17,750

         Lease payable for furniture, payable at $2,151 per month,
         including interest at 20.79%. Final payment due April 2003.      23,123
                                                                       ---------

         Present value of net minimum lease payments                   $  40,873
                                                                       =========
         The future minimum lease payments                             $  46,317

         Less amount representing interest                                 5,444
                                                                       ---------

         Present value of net minimum lease payments                      40,873

         Less current portion                                             36,920
                                                                       ---------

         Long term capital lease obligations                           $   3,953
                                                                       =========



NOTE 6 - COMMON STOCK

         In August 2001, the Company amended its Certificate of Incorporation to
         change the par value of its Class A Common Stock from $.01 to $.001 and
         to increase the number of shares the Company is  authorized to issue of
         its Class A Common Stock from  150,000,000 to 600,000,000 and its Class
         B Common Stock from 700,000 to 3,000,000.  The  amendment  also granted


                                        F-8


         the board of  directors  the  rights to  prescribe  and  authorize  the
         issuance of 1,000,000 preferred shares, $1.00 par value.


         A) CLASS A COMMON STOCK

         Class A Common  Stock  consists of the  following as of March 31, 2002:
         600,000,000  shares  of  authorized  common  stock  with a par value of
         $.001,  159,003,954,  shares  were issued and  158,403,954  shares were
         outstanding.

         Class A Common Stock has voting  rights of 1:1.  Each holder of Class A
         Common Stock is entitled to receive ratably  dividends,  if any, as may
         be declared by the Board of Directors  out of funds  legally  available
         for the payment of dividends.  The Company has never paid any dividends
         on  its  Common  Stock  and  does  not  contemplate  doing  so  in  the
         foreseeable future. The Company anticipates that any earnings generated
         from  operations   will  be  used  to  finance  the  Company's   growth
         objectives.

         For the  three  months  ended  March  31,  2002,  the  Company  had the
         following transactions in its Class A Common Stock:

         1.   The Company issued 10,000  shares of its Class A Common  Stock for
         services rendered valued at $540.

         2.   The Company  issued 505,921 shares of Class A Common Stock for the
              conversion of $15,000 in debenture  principal  and 317,576  shares
              for $13,885 in accrued interest.

         3.   The Company  issued  4,364,516  shares of Class A Common Stock for
              the conversion of $95,679 in accrued  interest on its  outstanding
              convertible debentures.


         B)   CLASS B COMMON STOCK

         Class B Common  Stock  consists of the  following as of March 31, 2002:
         3,000,000 shares of authorized common stock with no par value of which,
         700,000  shares were issued;  and 354,000 shares were  outstanding.  To
         date,  a total of  346,000  Class B shares  have  been  converted  into
         34,600,000  Class A shares.  Class B Common Stock has voting  rights of
         100 to 1  with  respect  to  Class  A  Common  Stock.  Class  B  common
         stockholders are not entitled to receive dividends.

         There were no transactions  involving Class B Common stock in the three
         months ended March 31, 2002.


         C)   PREFERRED STOCK

Preferred Stock consists of 1,000,000 shares of authorized  preferred stock with
$1.00 par value. As of March 31, 2002, no shares were issued or outstanding.


                                       F-9




                                    [LOGO]

                          MENDLOWITZ WEITSEN, LLP, CPAS
               K2 BRIER HILL COURT, EAST BRUNSWICK, NJ 08816-3341
            TEL: 732.613.9700 FAX: 732.613.9705 E-MAIL: MW@MWLLP.COM





                          INDEPENDENT AUDITOR'S REPORT
                          ----------------------------

TO THE BOARD OF DIRECTORS AND STOCKHOLDERS' OF
IVOICE, INC.
Matawan, New Jersey

We have audited the accompanying  balance sheets of IVOICE,  INC. as of December
31,  2001 and 2000,  and the related  statements  of  operations,  stockholders'
deficiency and cash flows for the years then ended.  These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of IVOICE, INC. as of December 31,
2001 and 2000,  and the  results  of its  operations  and its cash flows for the
years then ended in conformity with accounting  principles generally accepted in
the United States of America.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company will continue as a going concern. As discussed in Note 1(a), the Company
had net losses and  negative  cash flows  from  operations  for the years  ended
December 31, 2001 and 2000, and as of those dates had negative  working capital,
which raises substantial doubt about its ability to continue as a going concern.
Management's  plans in regard to these matters are also  discussed in Note 1(a).
The financial  statements do not include any adjustments  that might result from
the outcome of this uncertainty.



                                                MENDLOWITZ WEITSEN, LLP

East Brunswick, New Jersey
February 11, 2002


                                       F-10





                                  IVOICE, INC.
                                 BALANCE SHEETS


                         ASSETS                                                                         December 31,
                         ------                                                                         ------------
                                                                                                    2001             2000
                                                                                                -----------      -----------
                                                                                                          
CURRENT ASSETS
  Cash and cash equivalents                                                                    $    85,543      $    55,349
  Accounts receivable, net of allowance for
   doubtful accounts of $4,000 and $31,025                                                          37,284          292,554
  Inventory                                                                                         20,586           20,228
  Prepaid expenses and other current assets                                                        331,361          164,711
                                                                                                ----------      -----------
         Total current assets                                                                      474,774          532,842
                                                                                                ----------      -----------

PROPERTY AND EQUIPMENT, NET                                                                        106,585          140,921
                                                                                                ----------      -----------

OTHER ASSETS
  Other receivable                                                                                  67,650           67,650
  Software license costs, net of accumulated amortization of $272,000 and $163,200                 272,000          380,800
  Financing costs, net of accumulated amortization of $0 and $1,297                                 35,427          118,370
  Intangible assets, net of accumulated amortization of $21,041 and $7,917                         271,299          254,584
  Deposits and other assets                                                                         13,900           13,900
                                                                                              ------------     ------------
      Total other assets                                                                           660,276          767,654
                                                                                              ------------     ------------
      TOTAL ASSETS                                                                             $ 1,241,635      $ 1,441,417
                                                                                              ============     ============

                  LIABILITIES AND STOCKHOLDERS' DEFICIENCY

CURRENT LIABILITIES
    Obligations under capital leases - current                                                 $    35,018      $    28,339
    Accounts payable and accrued expenses                                                        1,454,055          566,337
    Due to related parties                                                                         806,419          648,078
    Convertible debentures                                                                         359,800          337,000
    Billings in excess of costs and estimated earnings                                              43,617          170,237
                                                                                              ------------     ------------
       Total current liabilities                                                                 2,698,909        1,749,991

LONG-TERM DEBT
    Obligations under capital leases - non-current                                                  13,928           48,945
                                                                                              ------------     ------------
       Total liabilities                                                                         2,712,837        1,798,936
                                                                                              ------------      -----------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIENCY
    Preferred stock, $1 par value;  Authorized  shares - 1,000,000 in 2001; none
       in 2000 Issued and outstanding shares - none in 2001 and 2000
    Common stock,  Class A - par value $.001 in 2001 and $.01 in 2000 Authorized
       shares - 600,000,000 shares in 2001 and 150,000,000 in 2000
       Issued and outstanding shares -  154,123,517 in 2001 and 103,969,715 in 2000              1,175,278        1,039,697
    Common stock, Class B - no par value
       Authorized shares - 3,000,000 in 2001 and 700,000 in 2000 Issued shares -
       700, 000
       Outstanding shares  - 354,000 in 2001 and 364,000 in 2000.                                       36               37
    Subscription receivable                                                                       (783,750)               -
    Additional paid in capital                                                                  10,568,103        7,586,182
    Accumulated deficit                                                                        (12,430,869)      (8,983,435)
                                                                                              ------------     ------------
       Total stockholders' deficiency                                                           (1,471,202)        (357,519)
                                                                                              ------------     ------------
       TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY                                          $ 1,241,635      $ 1,441,417
                                                                                              =============    =============


    The accompanying notes are an integral part of the financial statement.

                                       F-11





                                  IVOICE, INC.
                            STATEMENTS OF OPERATIONS

                                                                          For the Years Ended
                                                                              December 31,
                                                                              ------------
                                                                          2001            2000
                                                                      -------------    ------------
                                                                                 
SALES, NET                                                            $     425,948    $    723,046

COST OF SALES                                                               167,229         302,895
                                                                      -------------    ------------

GROSS PROFIT                                                                258,719         420,151
                                                                      -------------    ------------

SELLING, GENERAL AND
  ADMINISTRATIVE EXPENSES
    Selling expenses                                                        165,617         371,272
    General and administrative expenses                                   2,297,015       1,662,142
    Research and development                                                387,463         423,467
    Bad debt expense                                                         24,808          75,195
    Depreciation and amortization                                           161,089         146,234
                                                                      -------------    ------------

       Total selling, general and administrative expenses                 3,035,992       2,678,310
                                                                      -------------    ------------

LOSS FROM OPERATIONS                                                     (2,777,273)     (2,258,159)

OTHER EXPENSE
    Interest expense                                                       (670,161)       (633,220)
                                                                      --------------    ------------

LOSS BEFORE INCOME TAXES                                                 (3,447,434)     (2,891,379)

PROVISION FOR INCOME TAXES                                                        -               -
                                                                      -------------    -------------

NET LOSS                                                              $  (3,447,434)   $ (2,891,379)
                                                                      =============    ============

NET LOSS PER COMMON SHARE
    Basic                                                             $        (.03)   $       (.03)
                                                                      =============    ============
    Diluted                                                           $        (.03)   $       (.03)
                                                                      =============    ============



    The accompanying notes are an integral part of the financial statement.



                                       F-12



                                  IVOICE, INC.
                     STATEMENTS OF STOCKHOLDERS' DEFICIENCY
                 FOR THE YEARS ENDED DECEMBER 31, 2001 AND 2000



                                                           Common Stock Class A         Common Stock Class B

                                                            Shares       Amount          Shares       Amount
                                                            ------       ------          ------       ------
                                                                                          
    Balance at January 1, 2001                            103,969,715  $ 1,039,697      364,000       $   37

    Issuance of common stock for settlements                2,128,000       21,280            -            -

    Issuance of common stock for services                  15,194,287       32,693            -            -

    Issuance of common stock for exercise
     of stock options                                      18,000,000       18,000            -            -

    Subscriptions received                                          -            -            -            -

    Issuance of common stock for cash                       1,172,000       11,720            -            -

    Issuance of common stock for compensation               2,183,834       20,371            -            -

    Issuance of convertible debentures                              -            -            -            -

    Issuance of stock on conversion of Class B shares       1,000,000        1,000     (10,000)          (1)

    Issuance of stock for repayment of amounts
      due to related parties                                  328,951        3,290            -            -

    Issuance of stock on debenture conversion               9,829,204       25,972            -            -

    Issuance of stock on interest conversion                  317,526        1,255            -            -

    Net loss for the year ended December 31, 2001                   -            -            -            -
                                                            ---------     --------     --------        -----

    Balance at December 31, 2001                          154,123,517   $1,175,278      354,000        $  36
                                                          ===========   ==========    =========        =====










     The accompanying notes are an integral part of the financial statement.


                                       F-13



                                  IVOICE, INC.
               STATEMENTS OF STOCKHOLDERS' DEFICIENCY (Continued)
                 FOR THE YEARS ENDED DECEMBER 31, 2001 AND 2000




                                                            Stock             Additional                              Total
                                                        Subscriptions          Paid in           Accumulated      Stockholders'
                                                          Receivable           Capital             Deficit         Deficiency
                                                          ----------           -------             -------         ----------
                                                                                                       
    Balance at January 1, 2001                            $          -          $7,586,182       $(8,983,435)      $  (357,519)

    Issuance of common stock for  settlements                        -             189,800                  -           211,080

    Issuance of common stock for services                            -             886,212                  -           918,905

    Issuance of common stock for exercise
     of stock options                                        (990,000)             972,000                  -                 -

    Subscriptions received                                     206,250                   -                              206,250

    Issuance of common stock for cash                                -             153,370                  -           165,090

    Issuance of common stock for compensation                        -             214,060                  -           234,431

    Issuance of convertible debentures                               -             106,250                  -           106,250

    Issuance of stock on conversion of Class B                       -
    shares                                                                           (999)                  -                 -

    Issuance of stock for repayment of amounts
      due to related parties                                         -              72,369                               75,659

    Issuance of stock on debenture conversion                        -             376,229                  -           402,201

    Issuance of stock on interest conversion                         -              12,630                  -            13,885


    Net loss for the year ended December 31, 2001                    -                   -        (3,447,434)        (3,447,434)
                                                          ------------          ----------       ------------        -----------

    Balance at December 31, 2001                          $  (783,750)         $10,568,103      $(12,430,869)      $ (1,471,202)
                                                          ============         ===========      =============      =============







     The accompanying notes are an integral part of the financial statement.


                                       F-14




                                  IVOICE, INC.
                     STATEMENTS OF STOCKHOLDERS' DEFICIENCY
                 FOR THE YEARS ENDED DECEMBER 31, 2001 AND 2000




                                                               Common Stock Class A      Common Stock Class B

                                                                Shares       Amount       Shares       Amount
                                                                ------       ------       ------       ------
                                                                                           
      Balance at January 1, 2000                             54,093,663    $ 540,937      700,000      $   70

      Issuance of common stock for legal settlement           2,000,000       20,000            -           -

      Issuance of common stock for services                     848,718        8,487            -           -

      Issuance of common stock for exercise
       of stock options                                       9,100,000       91,000            -           -

      Issuance of common stock for cash                       3,240,047       32,400            -           -

      Issuance of common stock for compensation                  80,000          800            -           -

      Issuance of convertible debentures                              -            -            -           -

      Issuance of stock on conversion of Class B shares      33,600,000      336,000    (336,000)        (33)

      Issuance of stock on debenture conversion               1,007,287       10,073            -           -

      Net loss for the year ended December 31, 2000                   -            -            -           -
                                                              ---------     --------    ---------      ------

      Balance at December 31, 2000                           103,969,715   $1,039,697     364,000      $   37
                                                             ===========   ==========   =========      ======















     The accompanying notes are an integral part of the financial statement.



                                       F-15





                                  IVOICE, INC.
                STATEMENT OF STOCKHOLDERS' DEFICIENCY (Continued)
                 FOR THE YEARS ENDED DECEMBER 31, 2001 AND 2000


                                                              Additional                               Total
                                                               Paid in           Accumulated       Stockholders'
                                                               Capital             Deficit           Deficiency
                                                               -------             -------           ----------
                                                                                            
    Balance at January 1, 2000                                  $1,395,671        $(6,092,056)       $(4,155,378)

    Issuance of common stock for legal settlement                4,480,000                   -         4,500,000

    Issuance of common stock for services                          509,668                   -           518,155

    Issuance of common stock for exercise
     of stock options                                              228,166                   -           319,166

    Issuance of common stock for cash                              936,579                   -           968,979

    Issuance of common stock for compensation                       69,138                   -            69,938

    Issuance of convertible debentures                             150,000                   -           150,000

    Issuance of stock on conversion of Class B shares            (335,967)                   -                 -

    Issuance of stock on debenture conversion                      152,927                   -           163,000


    Net loss for the year ended December 31, 2000                        -         (2,891,379)       (2,891,379)
                                                                         -        ------------       -----------

    Balance at December 31, 2000                                $7,586,182        $(8,983,435)       $ (357,519)
                                                                ==========        ============       ===========







     The accompanying notes are an integral part of the financial statement.




                                       F-16


 

                                  IVOICE, INC.
                            STATEMENTS OF CASH FLOWS
                                                                           For the Years Ended

                                                                              December 31,
                                                                              ------------
                                                                          2001             2000
                                                                     ------------      -----------
                                                                                 
CASH FLOW FROM OPERATING ACTIVITIES
   Net loss                                                          $ (3,447,434)     $(2,891,379)
   Adjustments to reconcile net loss to net
    cash (used in) provided by operating activities
   Depreciation and amortization                                          161,089          147,531
   Bad debt expense                                                        24,808           75,195
   Stock option discounts                                                  56,250                -
- -  -
   Debt issue costs                                                       259,780          544,041
   Common stock issued for services                                       536,989          518,155
   Common stock issued for compensation                                   234,431           69,938
   Common stock issued for settlements                                    211,080                -
   Common stock issued for interest                                        13,883                -
      Changes in certain assets and liabilities:
      (Increase) decrease in accounts receivable                           15,587          231,277
      (Increase) decrease in inventory                                       (358)         (10,088)
      Decrease in other assets                                            124,589           23,489
      Increase in accounts payable and accrued expenses                   916,220          384,583
      Increase (decrease) in legal settlement payable                           -         (300,000)
      Increase (decrease) in billings in excess of costs
        on uncompleted contracts                                           20,605         (397,063)
                                                                     ------------      -----------
   Total cash used in operating activities                               (872,481)      (1,604,321)
                                                                     ------------      -----------

CASH FLOWS FROM INVESTING ACTIVITIES
   Purchase of property and equipment                                      (4,828)        ( 22,135)
   Purchase of intangibles                                                 (3,090)        (382,168)
                                                                     ------------      -----------
Total cash used in investing activities                                    (7,918)        (404,303)
                                                                     ------------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Issuance of common stock                                               129,931          818,979
   Proceeds from stock option exercise                                          -          319,166
   Proceeds from related party loans                                      354,000          627,078
   Repayments of related party loans                                     (120,000)               -
   Prepaid offering and debt issue costs                                        -          (31,500)
   Collections of stock subscriptions                                     150,000                -
   Repayment of capital leases payable                                    (28,338)         (15,611)
   Sale of convertible debentures                                         425,000          150,000
                                                                     ------------      -----------
Total cash provided by financing activities                               910,593        1,868,112
                                                                     ------------      -----------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                       30,194         (140,512)

CASH AND CASH EQUIVALENTS - BEGINNING                                      55,349          195,861
                                                                     ------------      -----------
CASH AND CASH EQUIVALENTS - END                                      $     85,543      $    55,349
                                                                     ============      ===========

CASH PAID DURING THE YEAR FOR:
   Interest expense                                                  $     13,872      $     7,590
                                                                     ============      ===========
   Income taxes                                                      $          -      $         -
                                                                     ============      ===========
     The accompanying notes are an integral part of the financial statement.


                                       F-17



                                  IVOICE, INC.
                      STATEMENTS OF CASH FLOWS (Continued)
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES

         For the Year Ended December 31, 2001
         ------------------------------------

         a)       The  Company  issued  15,194,287  shares of its Class A Common
                  Stock for services valued at $1,062,055.  Of these shares, the
                  company has registered for resale with the U.S. Securities and
                  Exchange  Commission,  10,600,000 shares during the year ended
                  December 31, 2001.

         b)       The Company issued 2,183,834  restricted shares of its Class A
                  Common Stock as  compensation to Company  employees  valued at
                  $234,431.

         c)       The  Company  issued  828,000  registered  shares and  850,000
                  restricted  shares of its Class A Common  Stock as payment for
                  termination  of  the  Swartz  Financing  Agreement  valued  at
                  $154,830.

         d)       The Company  issued 450,000  restricted  shares of its Class A
                  Common Stock to a holder of its 12% convertible  debentures as
                  settlement   for   failure  to  register   shares   under  the
                  registration  rights agreement  related to the 12% Convertible
                  Debentures valued at $56,250.

         e)       The Company  issued 328,951  restricted  shares of its Class A
                  Common Stock as  repayment of amounts owed to related  parties
                  valued at $75,659.

         f)       The  Company  issued  2,892,628  shares  of its Class A Common
                  Stock for the  repayment  of $142,200 in  principal on its 12%
                  Convertible Debentures.

         g)       The  Company  issued  6,936,576  shares  of its Class A Common
                  Stock for the  repayment  of $260,000 in  principal  on its 8%
                  Convertible Debentures

         h)       The Company  issued 317,526 shares of its Class A Common Stock
                  for interest on its 8% and 12% Convertible  Debentures  valued
                  at $13,883.

         i)       The Company issued  $425,000 of its 8% Convertible  Debentures
                  exercisable  at an 80%  conversion  price.  The 20% conversion
                  discount totaling $106,250 was recorded as interest expense.








     The accompanying notes are an integral part of the financial statement.


                                       F-18





                                  IVOICE, INC.
                      STATEMENTS OF CASH FLOWS (Continued)
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES - CONTINUED

For the Year Ended December 31, 2000
- ------------------------------------

         a)   On February 10,  2000,  the Company  converted a $4,500,000  legal
              settlement payable into 2,000,000 shares of its restricted Class A
              Common Stock.

         b)   On January 10 and February 2, 2000,  the Company  issued  $100,000
              and  $50,000  respectively,  of  its  12%  Convertible  Debentures
              exercisable at a 50% conversion price. The 50% conversion discount
              totaling  $150,000  was  recorded as a prepaid debt issue cost and
              will be amortized over the life of the debt.

         c)   During  the year ended  December  31,  2000,  the  Company  issued
              848,718 shares of its restricted Class A Common Stock for services
              valued at $518,155.

         d)   On April  24,  2000,  the  Company  issued  50,000  shares  of its
              restricted Class A Common Stock to Corporate Architects, Inc. with
              a value of $46,875 as a referral fee for the purchase of ThirdCAI,
              Inc. ("ThirdCAI")

         e)   During the year the Company issued 80,000 shares of its restricted
              Class A Common Stock as compensation valued at $69,938.

         f)   During the year the  Company  purchased  equipment  under  capital
              leases totaling $92,895.




     The accompanying notes are an integral part of the financial statement.

                                      F-19




                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         a)   BASIS  OF  PRESENTATION  The  accompanying   financial  statements
              include the accounts of iVoice,  Inc. (the "Company" or "iVoice"),
              formerly known as Visual Telephone International,  Inc. ("Visual")
              which was incorporated under the laws of Utah on December 2, 1995,
              subsequently changed to Delaware.

              Effective   May  21,   1999,   Visual  and   International   Voice
              Technologies,  Corp.  ("IVT")  entered  into  a  merger  agreement
              whereby  the  Company  was the  surviving  entity  (see Note 2 for
              Reorganization).  As a result,  IVT's former stockholder  obtained
              control of Visual. For accounting  purposes,  this acquisition has
              been treated as a re-capitalization of IVT.

              On August  24,  2001,  the  Company  amended  its  certificate  of
              incorporation to change its name to iVoice,  Inc. from iVoice.com,
              Inc.

              The Company is publicly traded and is currently traded on the Over
              The Counter Bulletin Board ("OTCBB") under the symbol "IVOC".

              As reflected in the accompanying financial statements, the Company
              had a loss and a negative  cash flow from  operations as well as a
              negative  working capital as of December 31, 2001 and 2000.  These
              matters raise  substantial  doubt about the  Company's  ability to
              continue as a going concern.

              In view  of the  matters  described  in the  preceding  paragraph,
              recoverability  of a major  portion of the recorded  asset amounts
              shown  in  the  accompanying  balance  sheets  is  dependent  upon
              continued  operations of the Company,  which in turn, is dependent
              upon the  Company's  ability to continue to raise  capital  and/or
              generate positive cash flows from operations.

              To date,  the  Company  has  funded  its  operations  through  the
              issuance of  convertible  debt,  sales of its Class A Common Stock
              and loans from its  principal  stockholder,  the proceeds of which
              are derived from sales of this  principal  stockholder's  personal
              holdings of the Company's  Class A Common  Stock.  The Company has
              incurred  accumulated net losses totaling  $12,430,869 through the
              year ended December 31, 2001, and had a cash balance of $85,543 as
              of that date.  Considering  expected cash  requirements for the up
              coming  year,  there  is  substantial  doubt  as to the  Company's
              ability to continue operations.

              The  Company  believes  that  its'  condition  resulted  from  the
              inherent risks  associated with small technology  companies.  Such
              risks include, but are not limited to, the ability to: a) generate
              sales of its product at levels  sufficient  to cover its costs and
              provide a return for investors,  b) attract  additional capital in
              order to finance  growth,  c)  further  develop  and  successfully
              market commercial products and d) successfully  compete with other


                                      F-20


                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

              technology  companies having  financial,  production and marketing
              resources significantly greater than those of the Company.

              The financial  statements do not include any adjustments  relating
              to the  recoverability  and  classification of recorded assets, or
              the  amounts  and  classification  of  liabilities  that  might be
              necessary in the event the Company cannot continue in existence.

              Throughout  the 2001  fiscal  year,  the  Company  has reduced its
              operating budget to conserve its cash resources.  These reductions
              include  renegotiating  the lease for its corporate  headquarters,
              staff   reductions   through   consolidation   of  job  functions,
              consolidation  of  telecommunication  contracts for voice and data
              service as well as careful  analysis  of other  recurring  monthly
              expense items.

              In an effort to reach  profitability  and become less dependent on
              its requirement to finance continuing  operations,  the Company is
              working on increasing its revenue and profit  margins  through the
              establishment of its own dealer and reseller  channel.  Management
              believes that leveraging already existing equipment  manufacturers
              reseller  channels will provide an avenue to  distribute  software
              only,  which produce  greater profit margins as opposed to turnkey
              systems  which involve  purchasing  and  sub-assembly  of hardware
              components. The recent introduction of an entirely TAPI (Telephone
              Application Program Interface) based Speech-enabled Auto Attendant
              and Name Dialer,  allows  integration  into  different PBX systems
              without  the  need  for   additional   hardware   devices.   These
              integration changes should provide for greater appeal to telephony
              re-sellers  allowing for more  economical  customer  installations
              with  no  reduction  in the  prices  iVoice  charges  for  its own
              software.

              Furthermore,  the Company  intends to add sales  personnel  in the
              upcoming  fiscal  year to  increase  its  efforts in  establishing
              relationships  with original equipment  manufacturers.  Management
              considers  good  working  relationships  with  manufacturers  will
              assist in the  promotion of iVoice  products to the  manufacturers
              authorized re-seller networks.

              In order to  provide  necessary  working  capital  in the  current
              fiscal year, the Company will seek to raise cash through issuances
              of  additional  equity,   and/or  convertible  debt  arrangements.
              Management believes that appropriate funding will be generated and
              future  product  sales will  result from its  increased  marketing
              efforts and that the Company will continue  operations through the
              next fiscal year;  however,  no assurance  can be given that sales
              will be generated  or that  additional  necessary  funding will be
              raised.

         b)   Line of Business
              ----------------

              The Company is a communication  company  primarily  engaged in the
              development,  manufacturing and marketing of voice recognition and
              computerized   communication  systems  for  small-to-medium  sized
              businesses and corporate departments.  The technology allows these
              businesses to communicate more  effectively by integrating  speech
              recognition into their  traditional  office telephone systems with


                                      F-21


                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

              voicemail,  automated  attendant and  interactive  voice  response
              ("IVR") functions.  IVR products allow information in PC databases
              to be accessed from a standard  touch-tone  telephone system.  The
              Company sells its products directly to business customers, through
              Dealer and  Reseller  channels as well as through  OEM  agreements
              with   certain   telecommunications   and   networking   companies
              throughout the United States.

         c)   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 revenue and expenses during
              the  reporting  period.  Actual  results  could  differ from those
              estimates.

         d)   REVENUE  RECOGNITION The Company obtains its income primarily from
              the  sale  of  its  voice  recognition  and  computer   technology
              communication   systems.   Revenue  for  systems   which   require
              customization  to meet a  customer's  specific  needs or technical
              requirements,  is recognized by the contract method of accounting,
              using  percentage of  completion.  Progress  toward  completion is
              measured  by  costs  incurred  to date as a  percentage  of  total
              estimated  costs  for  each  contract.  Under  the  percentage  of
              completion method, the liability  "Billings in excess of costs and
              estimated  earnings"  represents  billings  in excess of  revenues
              earned. The completed  contract method is used for systems,  which
              do  not  require   customization  or  installation.   The  Company
              recognizes  revenue from support  services at the time the service
              is   performed   or  over  the   period   of  the   contract   for
              maintenance/support.

         e)   ADVERTISING  COSTS  Advertising costs are expensed as incurred and
              are included in selling expenses. For the years ended December 31,
              2001  and  2000,  advertising  expense  amounted  to  $42,006  and
              $88,881, respectively.

         f)   CASH AND CASH EQUIVALENTS The Company  considers all highly liquid
              investments  purchased with original maturities of three months or
              less to be cash equivalents.

         g)   CONCENTRATION  OF CREDIT RISK The Company  places its cash in what
              it believes to be credit-worthy financial  institutions.  However,
              cash balances exceeded FDIC insured levels at various times during
              the year.

         h)   INVENTORY  Inventory,  consisting  primarily of system  components
              such as computer components,  voice cards, and monitors, is valued
              at the lower of cost or market.  Cost is determined on a first-in,
              first-out basis.


                                      F-22


                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

         i)   PROPERTY AND  EQUIPMENT  Property and equipment is stated at cost.
              Depreciation is computed using the straight-line method based upon
              the estimated useful lives of the assets,  generally five to seven
              years. Maintenance and repairs are charged to expense as incurred.

         j)   SOFTWARE LICENSE COST Software license costs are recorded at cost,
              which  approximates  fair market value as of the date of purchase.
              These costs represent the purchase of various  exploitation rights
              to certain software,  pre-developed  codes and systems patented by
              Parwan Electronics,  Corp. ("Parwan"),  a non-related third party.
              These costs are  capitalized  pursuant to  Statement  of Financial
              Accounting  Standards  ("SFAS") 86,  "Accounting  for the Costs of
              Computer Software to be Sold, Leased or Otherwise  Marketed",  and
              are being amortized using the  straight-line  method over a period
              of five  years.  As  described  later in Note 1, the  Company  has
              adopted SFAS No. 121. The carrying value of software license costs
              are  regularly  reviewed  by  the  Company  and a  loss  would  be
              recognized if the value of the estimated  un-discounted  cash flow
              benefit related to the asset falls below the  unamortizated  cost.
              No impairment loss was recognized as of December 31, 2001.

         k)   INCOME TAXES Income taxes are provided for based on the  liability
              method of  accounting  pursuant to SFAS No. 109,  "Accounting  for
              Income Taxes." The liability  method  requires the  recognition of
              deferred tax assets and  liabilities  for the expected  future tax
              consequences of temporary  differences between the reported amount
              of assets and liabilities and their tax basis.

         l)   FINANCING COSTS Financing costs consist  primarily of professional
              fees and various  commissions paid relating to the issuance of the
              Company's  convertible  debentures.  These costs are  deferred and
              amortized over the term of the issues to which they relate.

         m)   DEBT ISSUE COSTS Debt issue costs  represent the estimated cost of
              the conversion  discount  feature  relating to the issuance of the
              Company's convertible  debentures.  In previous years, these costs
              were  amortized  and charged to interest  expense over the life of
              the debt.  During the year ended  December 31,  2001,  the Company
              charged to expense  the fair  value of the  beneficial  conversion
              features  of the  convertible  debt  as  measured  at the  date of
              issuance in  accordance  with EITF Issue 98-5.  The switch to this
              method  of  accounting  did  not  have a  material  affect  on the
              Company's financial statements.

                                      F-23


                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

         n)   FAIR VALUE OF FINANCIAL INSTRUMENTS The carrying value of cash and
              cash  equivalents,   accounts  receivable,   inventory,   accounts
              payable,  accrued expenses and deferred revenue  approximates fair
              value due to the relatively short maturity of these instruments.

         o)   LONG-LIVED ASSETS SFAS 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   identifiable
              intangibles  to be held and used or  disposed  of by an  entity be
              reviewed   for   impairment   whenever   events  or   changes   in
              circumstances  indicate  that the carrying  amount of an asset may
              not be  recoverable.  The Company has adopted this  statement  and
              determined  that an impairment  loss should not be recognized  for
              applicable assets of continuing operations.

         p)   EARNINGS  PER SHARE SFAS No. 128,  "Earnings  Per Share"  requires
              presentation of basic earnings per share ("basic EPS") and diluted
              earnings per share ("diluted EPS").

              The  computation  of basic  EPS is  computed  by  dividing  income
              available to common stockholders by the weighted average number of
              outstanding Common shares during the period.  Diluted earnings per
              share  gives  effect  to  all  dilutive  potential  Common  shares
              outstanding during the period. The computation of diluted EPS does
              not  assume  conversion,   exercise  or  contingent   exercise  of
              securities  that would have an  anti-dilutive  effect on earnings.
              The shares used in the computations are as follows:

                                                           AS OF December 31,
                                                           2001          2000
                                                           ----          ----
              Basic and Diluted EPS                  125,732,776      87,034,303
                                                     ===========      ==========


         q)   COMPREHENSIVE  INCOME  SFAS  No.  130,  "Reporting   Comprehensive
              Income",  establishes  standards  for the reporting and display of
              comprehensive   income  and  its   components   in  the  financial
              statements.  The  items of  other  comprehensive  income  that are
              typically  required to be displayed  are foreign  currency  items,
              minimum pension  liability  adjustments,  and unrealized gains and
              losses on certain investments in debt and equity securities. As of
              December  31,  2001  and  2000,  the  Company  has no  items  that
              represent  comprehensive  income,  and thus,  has not  included  a
              statement of comprehensive income.

         r)   RECENT ACCOUNTING  PRONOUNCEMENTS SFAS No. 131,  "Disclosure About
              Segments of an Enterprise and Related Information" requires that a
              public company report financial and descriptive  information about
              its  reportable  operating  segments.  It  also  requires  that an
              enterprise  report  certain  information  about its  products  and
              services,  the  geographic  areas in which they  operate and their
              major   customers.   In  determining  the   requirements  of  this


                                      F-24



                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

              pronouncement,  Management  believes  that there is no  materially
              reportable  segment  information  with  respect  to the  Company's
              operations and does not provide any segment information  regarding
              products and services, major customers, and the material countries
              in which the Company holds assets and reports revenue.

              SFAS No.  133,  "Accounting  for  Derivative  Instruments  and for
              Hedging Activities"  requires that certain derivative  instruments
              be recognized  in balance  sheets at fair value and for changes in
              fair value to be recognized in operations.  Additional guidance is
              also  provided to  determine  when hedge  accounting  treatment is
              appropriate  whereby hedging gains and losses are offset by losses
              and gains related directly to the hedged item. While the standard,
              as  amended,  must be adopted in the fiscal year  beginning  after
              June 15, 2000, its impact on the Company's financial statements is
              not  expected to be  material as the Company has not  historically
              used derivative and hedge instruments.

              SFAS No. 142,  "Goodwill  and Other  Intangible  Assets"  requires
              goodwill to be tested for impairment under certain  circumstances,
              and written off when  impaired,  rather  than being  amortized  as
              previous  standards  require.  It is  effective  for fiscal  years
              beginning after December 15, 2001. Early  application is permitted
              for  entities  with fiscal  years  beginning  after March 15, 2001
              provided the first interim period  financial  statements  have not
              been  previously  issued.  The Company is currently  assessing the
              impact  of  this   pronouncement  on  its  operating  results  and
              financial condition.

              Statement of Position  ("SOP") No. 98-1 specifies the  appropriate
              accounting  for costs  incurred  to  develop  or  obtain  computer
              software for internal use. The new pronouncement provides guidance
              on which costs  should be  capitalized,  and over what period such
              costs  should be  amortized  and what  disclosures  should be made
              regarding such costs.  This  pronouncement is effective for fiscal
              years beginning  after December 15, 1998, but earlier  application
              is acceptable.  Previously capitalized costs will not be adjusted.
              The Company believes that it is already in substantial  compliance
              with  the  accounting  requirements  as  set  forth  in  this  new
              pronouncement and therefore believes that adoption will not have a
              material effect on financial condition or operating results.

              SOP No. 98-5 requires that companies  write-off defined previously
              capitalized  start-up  costs  including   organization  costs  and
              expense future  start-up costs as incurred.  The Company  believes
              that it is already in substantial  compliance  with the accounting
              requirements as set forth in this new  pronouncement and therefore
              believes  that  adoption  will  not  have  a  material  effect  on
              financial condition or operating results.

NOTE 2 - CORPORATE REORGANIZATION AND MERGER

              On May 21, 1999, the Company executed a  Reorganization  Agreement
              (the "Agreement") that provided that the Company and International


                                      F-25


                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

              Voice Technologies,  Corp. ("IVT") would be merged and the Company
              would be the surviving  entity.  On May 25, 1999, a certificate of
              merger was filed with the State of Delaware.  In  connection  with
              the merger transaction,  the sole stockholder of IVT, received the
              following:

                  i)   10,000,000 shares of the Company's  Class A Common Stock;
                       and

                  ii)  400,000 shares of the Company's Class B Common Stock.

              In  addition,  the two  controlling  stockholders  of Visual  sold
              300,000 shares of the Company's Class B Common Stock to IVT's sole
              stockholder and concurrently  canceled a total of 2,000,000 shares
              of their Class A Common Stock.

              A finder's fee of 2,000,000  shares was issued on August 30, 1999,
              in connection with the reorganization.

              The Agreement  also  provided  that certain  assets of the Company
              would be transferred to Communications  Research, Inc., ("CRI"), a
              wholly owned subsidiary of Visual, and that shares of CRI would be
              distributed  pro rata to the Class A  stockholders  of the Company
              before  the  issuance  of  the  10,000,000   shares  to  the  sole
              stockholder  of IVT. The stock of CRI was  distributed at the rate
              of one  share  of CRI for four  shares  of the  Company's  Class A
              Common  Stock.  On September  18, 2000,  CRI filed a  registration
              statement  with the U.S.  Securities  and Exchange  commission  to
              provide  for the  distribution  of its  shares  to  former  Visual
              stockholders.

              This merger  transaction  has been  accounted for in the financial
              statements  as  a  public  shell  merger.  As  a  result  of  this
              transaction  the former  stockholders of IVT acquired or exercised
              control over a majority of the shares of Visual. Accordingly,  the
              transaction  has  been  treated  for  accounting   purposes  as  a
              recapitalization of IVT and, therefore, these financial statements
              represent a continuation of the legal entity, IVT, not Visual, the
              legal survivor. Consequently, the comparative figures are those of
              iVoice.com,  Inc. Because the historical  financial statements are
              presented in this manner,  proforma  financial  statements are not
              required.

              In accounting for this transaction:

                  i)   IVT is deemed to be the purchaser  and surviving  company
                       for accounting purposes.  Accordingly,  its net assetsare
                       included in the balance  sheet at their  historical  book
                       values;

                  ii)  Control  of the net  assets  and  business  of Visual was
                       acquired  effective May 21, 1999 (the "Effective  Date").
                       This  transaction has been accounted for as a purchase of
                       the assets and  liabilities  of Visual by IVT at the fair


                                      F-26



                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

                       value of $138,000.  The historical cost of the net assets
                       acquired was $90,780. A summary of the assigned values of
                       the net assets acquired is as follows:

                             Cash and cash equivalents         $      191
                             Property and equipment               138,809
                             Accrued expenses                      (1,000)
                                                                ---------
                             Net assets acquired               $  138,000
                                                                =========

              On April 24, 2000, the Company  entered into an agreement and plan
              of reorganization  with all the stockholders of ThirdCAI,  another
              shell company that was a reporting  company  under the  Securities
              Exchange  Act of 1934.  In this  transaction,  which took place by
              means of a short-form  merger,  with ThirdCAI's name being changed
              to iVoice,  the Company  acquired  all the issued and  outstanding
              shares of ThirdCAI in exchange  for  $150,000,  and a finder's fee
              paid to Corporate Architect,  Inc., consisting of 50,000 shares of
              Class A voting Common Stock.  The fee was  negotiated  between the
              Company  and  ThirdCAI.  The  purpose of this  transaction  was to
              enable the  Company's  business  to be  conducted  by a  reporting
              company,  as pursuant  to the  "eligibility  rule"  adopted by the
              National  Association of Securities  Dealers,  Inc., or "NASD," as
              only reporting  companies may continue to have stock quoted on the
              OTC Bulletin Board.

NOTE 3 - PROPERTY AND EQUIPMENT

         Property and equipment is summarized as follows:


                                                                        December 31,
                                                                        ------------
                                                                   2001                2000
                                                            -------------        ------------
                                                                           
            Equipment                                       $      59,524        $     56,196
            Leasehold improvements                                 10,184               8,684
            Furniture and fixtures                                123,394             123,394
                                                            -------------        ------------
                                                                  193,102             188,274
            Less:  Accumulated depreciation                        86,517              47,353
                                                            -------------        ------------
               Property and equipment, net                  $     106,585        $    140,921
                                                            =============        ============



         Depreciation expense for the years ended December 31, 2001 and 2000 was
         $39,164 and $29,517, respectively.

NOTE 4 - BILLINGS IN EXCESS OF COSTS AND ESTIMATED EARNINGS

       Billings  in  excess  of costs  and  estimated  earnings  on  uncompleted
       contracts as of December 31, 2001 and 2000 consists of the following:

                                       F-27

                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000


                                                                                  December 31,
                                                                                  ------------
                                                                            2001                2000
1999                                                                  --------------       ------------
- ----
                                                                                  
         Costs incurred on uncompleted contracts                      $       56,385       $     91,745
         Estimated earnings                                                   53,763            117,488
                                                                       -------------        -----------
                                                                             110,148            209,233
                  Less billings to date                                      153,765            379,450
                                                                       -------------        -----------
                                                                      $      (43,617)      $   (170,237)
                                                                       ==============       ============


NOTE 5 - INCOME TAXES

         The components of the provision for income taxes are as follows:

                                                                                  December 31,
                                                                                  ------------
                                                                           2001                2000
                                                                      --------------       ------------
                                                                                     
                     Current Tax Expense
                       U.S. Federal                                   $            -       $          -
                       State and Local                                             -                  -
                                                                       -------------        -----------
                     Total Current                                                 -                  -
                                                                       -------------        -----------

                     Deferred Tax Expense
                       U.S. Federal                                                -                  -
                       State and Local                                             -                  -
                                                                       -------------        -----------
                     Total Deferred                                                -                  -
                                                                       -------------        -----------
                     Total Tax Provision from Continuing Operations   $          -         $          -
                                                                       =============        ===========



         The  reconciliation  of the  effective  income tax rate to the  Federal
         statutory rate is as follows:

                     Federal Income Tax Rate                          (34.0)%
                        Deferred Tax Charge (Credit)                    -
                        Effect on Valuation Allowance                  38.7%
                     State Income Tax, Net of Federal Benefit          (4.1)%
                                                                  ----------
                     Effective Income Tax Rate                          0.0%
                                                                  ==========

         As of  December  31, 2001 and 2000,  the  Company had net  carryforward
         losses of approximately  $6,900,000 and $3,500,000 that can be utilized
         to offset future taxable income through 2014.  Utilization of these net
         carryforward  losses is subject to the limitations of Internal  Revenue
         Code Section 382.  Because of the current  uncertainty of realizing the
         benefit of the tax carryforward, a valuation allowance equal to the tax
         benefit for deferred taxes has been  established.  The full realization
         of  the  tax  benefit   associated   with  the   carryforward   depends
         predominantly  upon the Company's  ability to generate  taxable  income
         during the carryforward period.



                                      F-28

                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

         Deferred  tax  assets  and  liabilities  reflect  the net tax effect of
         temporary  differences  between  the  carrying  amount  of  assets  and
         liabilities  for  financial  reporting  purposes  and amounts  used for
         income tax purposes.  Significant  components of the Company's deferred
         tax assets and liabilities are summarized as follows:


                                                                 December 31
                                                                 -----------
                                                          2001                2000
                                                     ------------       -------------
                                                              
            Net Operating Loss Carryforwards        $   2,630,000      $    1,190,000
            Less:  Valuation Allowance                 (2,630,000)         (1,190,000)
                                                     ------------       -------------
            Net Deferred Tax Assets                 $           -      $            -
                                                     ============       =============


         Net operating loss carryforwards expire starting in 2007 through 2016.



NOTE 6 - DUE TO RELATED PARTY

         During the period from June 2000 to date, Jerome R. Mahoney,  President
         and Chief Executive  Officer of the Company has sold personal  holdings
         of the  Company's  Class A common shares and has loaned the proceeds of
         these sales to the Company to fund its  working  capital  requirements.
         The Company has  executed a promissory  note and Security  Agreement in
         favor of Mr. Mahoney.

         As of December 31, 2001, the outstanding loan balance  including monies
         loaned from the proceeds of stock sales,  unpaid  compensation,  income
         taxes  incurred  from  the  sale of  stock  unreimbursed  expenses  and
         interest  on the unpaid  balance at 9.5%  totaled  $1,746,610,  of this
         amount, $940,191 is reflected in accrued expenses.

         Under  the  terms of the loan  agreements,  the note  holder  may elect
         prepayment  of the principal and interest owed pursuant to this note by
         issuing  Jerome  Mahoney,  or his assigns,  one Class B common share of
         iVoice, Inc., no par value, for each dollar owed.

NOTE 7 - CONVERTIBLE DEBENTURES

         The Company has previously issued two series of convertible  debentures
         consisting of ten notes payable  totaling  $500,000 bearing interest at
         12% per annum and payable on December 1, 2000 and fifteen notes payable
         totaling  $425,000 bearing interest at 8% and maturing 5 years from the
         date of issue.

         The 12% debentures are convertible into shares of the Company's Class A
         Common  Stock at the option of the holder by dividing  the  outstanding
         principal and interest by the conversion price which shall equal 50% of
         the average bid price during the 20 trading days before the  conversion
         date.  As of  December  31,  2001,  $305,200  in  principal  of the 12%
         debentures  and  $6,559 in accrued  interest  had been  converted  into


                                       F-29

                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000


         2,996,738  shares  of  the  Company's  Class  A  Common  Stock.   Total
         outstanding  principal  balance of the 12%  convertible  debentures  at
         December 31, 2001 was $194,800 plus accrued interest of $82,514.

         The 8%  debentures  are  convertible  into Class A common shares at the
         lesser of (i) 140% of the closing bid price for the Common Stock on the
         Closing  Date,  or (ii) 80% of the average of the three lowest  closing
         bid  for  the  22  trading  days  immediately  preceding  the  date  of
         conversion.  As of December 31,  2001,  $260,000 in principal of the 8%
         debentures  and  $7,324 in accrued  interest  had been  converted  into
         7,149,992  shares  of  the  Company's  Class  A  Common  Stock.   Total
         outstanding  principal  balance  of the 8%  convertible  debentures  at
         December 31, 2001 was $165,000 plus accrued interest of $3,936.

         The Company has been advised by the holders of the 12% debentures  that
         the Company has breached the  following  terms of the  debentures:  (a)
         Failure to register,  on a timely basis,  under the  Securities  Act of
         1933, the shares  issuable upon the conversion of the  debentures,  (b)
         Registering  additional  shares other than the shares issuable upon the
         conversion of the debentures,  and (c) Failure to provide the debenture
         holders a perfected  security interest in certain assets of the Company
         pursuant  to a  Security  Agreement  that  was  part  of the  debenture
         documentation.  The  Company  has  reached  settlement  terms  with one
         previous  holder  of the 12%  debentures  regarding  the  interest  and
         penalties  demanded  under  default by this former  holder  whereby the
         Company  has  issued  450,000  shares  to this  former  holder  in full
         settlement of their claim. The Company has not accrued any amounts with
         respect to the Company's  default on the 12% debentures that may be due
         to the remaining holders.  The Company  anticipates  issuing additional
         shares to settle the debenture holders, claims arising from our default
         the amount of which is undeterminable at this time.

NOTE 8 - CAPITAL LEASE OBLIGATIONS

         During the year ended  December  31,  2000,  the Company  incurred  two
         capital  lease  obligations  totaling  $92,895 in  connection  with the
         acquisition of computers and office furniture.

         The future  minimum  lease  payments  due under the  capital  leases at
         December 31, 2001 are follows:

         Lease  payable for computer  equipment,  payable
         at $1,367 per month, including interest at 22.31%.
         Final payment is due June 2003.                            $   20,749

         Lease payable for furniture, payable at $2,151 per
         month, including interest at 20.79%. Final payment
         due April 2003.                                                28,197
                                                                    ----------

                                      F-30


                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000


         Present value of net minimum lease payments          $    48,946
                                                               ==========

         The future minimum lease payments                    $    56,864
         Less amount representing interest                          7,918
                                                                ---------
         Present value of net minimum lease payments               48,946
         Less current portion                                      35,018
                                                               ----------

         Long term capital lease obligations                 $     13,928
                                                              ===========

NOTE 9 - COMMITMENTS AND CONTINGENCIES

         a)   a) In April  2000,  the  Company  entered  into a  two-year  lease
              agreement  for their office  currently  utilized as the  corporate
              headquarters. Monthly lease payments total $11,000. On December 5,
              2001, the Company renegotiated this lease and reduced the space it
              occupies.  The new lease  has an  eight-month  term  with  monthly
              payments  of $7,000.  At  December  31,  2001,  the Company was in
              arrears  on rents  due  under  the  original  lease for a total of
              $9,000. Under the renegotiated lease, this arrearage is being paid
              in monthly amounts of $2,000 along with amounts currently due.

              Rent expense under  operating  leases for the year ended  December
              31, 2001 and 2000 was $176,560 and $153,175, respectively.

              The Company's  future net minimum annual aggregate rental payments
              required  under  operating  leases that have  initial or remaining
              non-cancelable lease terms in excess of one year are as follows:

                           DECEMBER 31,
                             2002                   $   65,000
                                                     =========

         b)   On May 1, 1999,  the Company  entered into a five-year  employment
              agreement with its majority stockholder (the "Executive"). He will
              serve as the Company's  Chairman of the Board and Chief  Executive
              Officer for a term of five years.  As  consideration,  the Company
              agrees to pay the  Executive a sum of $180,000 the first year with
              a 10% increase every year thereafter.

         c)   In  connection  with the  Reorganization  Agreement,  the  Company
              entered into a five-year consulting agreement with one of Visual's
              Directors  (the  "Director").  The  agreement  provided  that  the
              Director  would  receive a fee of  $104,000.  This  agreement  was
              terminated with the Director's resignation on May 16, 2000.

         d)   On June 2,  1999,  subsequently  amended  January  11,  2000,  the
              Company entered into a three-year employment  agreement,  expiring
              on May 31, 2002, with an employee. As compensation,  such employee
              will  receive a base  salary  of  $80,000,  250,000  shares of the


                                      F-31

                                 IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

              Company's  Class A Common  Stock and options to  purchase  140,000
              shares of the Company's  Class A Common Stock.  On August 23, 2001
              this  employee was  terminated.  All unvested  options to purchase
              Company  shares  were  subsequently  canceled  at  the  employee's
              termination date.

         e)   The  Company's  revenues  for the year  ending  December  31, 2000
              include  $140,950  from  Celpage,  Inc. The amount of the contract
              dated February 9, 2000 totaled  $288,175 for the installation of a
              196-port  Integrated  Voice  Response  System  at  the  customer's
              Guaynabo,  Puerto Rico location. To date, the Company has received
              $42,800  for the  installation  of  24-ports,  which  include  all
              database  development costs necessary for the entire installation.
              Celpage  has  refused  to  accept  the  remaining  ports  citing a
              shortfall in their projected  subscriber base. Other assets of the
              Company's balance sheet at December 31, 2001 reflects a receivable
              of  $67,650  representing  total  amounts  due under the  contract
              related to this installation of $245,375 less deferred revenues of
              $147,225 and a reserve of $30,500.  The Company has made  attempts
              to complete the remaining  installation by offering  incentives in
              the form of price  reductions  however,  the customer has refused.
              The Company  has filed suit  against  PanAm  Wireless,  Inc.,  the
              parent company of Celpage, Inc., to attempt to recover the balance
              of the contract.  PanAm Wireless,  Inc. has  subsequently  filed a
              counterclaim  against iVoice alleging  iVoice's  failure to supply
              PanAm  with the  required  equipment  and that the  system did not
              provide the services as specified  in the purchase  order.  iVoice
              denies   PanAm's   counterclaime)   allegations   and  intends  to
              vigorously defend itself in this lawsuit.

         f)   The Company is currently  involved with three lawsuits in which it
              is the  defendant.  Two of these suits were  served by  employment
              agencies for  non-payment of placement fees in connection with the
              hiring  of  employees,  one of which  has been  dismissed  without
              prejudice by the presiding  judge.  The Company  believes that the
              amount  of the  claims  will not  have a  material  affect  on the
              financial  statements.  The third is a claim by a  sub-leasee  and
              former  subsidiary of the Company with respect to certain property
              rights and  expenses  relating to the tenancy  between the Company
              and  this  sub-tenant.   Management  believes  the  suit  will  be
              dismissed,  however,  if not,  the  amount of the  claim  will not
              materially affect the financial statements.

         g)   The Company's assets are subject to a Security  Agreement with the
              majority stockholder. See Note 6.

         NOTE 10 - COMMON STOCK

         In August 2001, the Company amended its Certificate of Incorporation to
         change the par value of its Class A Common Stock from $.01 to $.001 and
         to increase the number of shares the Company is  authorized to issue of
         its Class A Common Stock from  150,000,000 to 600,000,000 and its Class
         B Common Stock from 700,000 to 3,000,000.  The  amendment  also granted
         the


                                      F-32

                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

         board of directors  the rights to prescribe  and authorize the issuance
         of 1,000,000 preferred shares, $1.00 par value.

         a)   CLASS  A  COMMON  STOCK  Class  A  Common  Stock  consists  of the
              following  as  of  December  31,  2001:   600,000,000   shares  of
              authorized  common  stock with a par value of $.001,  154,123,517,
              shares were issued and outstanding.

              As of December  31,  2000,  the Company  was  authorized  to issue
              150,000,000  shares of Class A Common Stock with a $.01 par value,
              103,969,715 shares were issued and outstanding.

              Class A Common  Stock has  voting  rights  of 1:1.  Class A Common
              Stock has voting rights of 1 to 100 with respect to Class B Common
              Stock.  Each holder of Class A Common Stock is entitled to receive
              ratably  dividends,  if any,  as may be  declared  by the Board of
              Directors  out of  funds  legally  available  for the  payment  of
              dividends.  The Company has never paid any dividends on its Common
              Stock and does not contemplate doing so in the foreseeable future.
              The  Company   anticipates   that  any  earnings   generated  from
              operations will be used to finance the growth objectives.

              For  the  year  ended  December  31,  2001,  the  Company  had the
              following transactions in its Class A Common Stock:

                   1.  The  Company  issued  15,194,287  shares  of its  Class A
                       Common Stock for services rendered valued at $1,062,055.

                   2.  The Company issued 2,183,834 shares of its Class A Common
                       Stock for  compensation  to Company  employees  valued at
                       $234,431.

                   3.  The Company issued 1,172,000 shares of its Class A common
                       to Swartz  Private  Equity,  LLC under the terms of their
                       financing  agreement  with  Swartz  for net  proceeds  of
                       $129,931.

                   4.  The Company  issued  328,951 shares of its Class A Common
                       Stock as  repayment  of loans to  related  parties  for a
                       total value of $75,659.

                   5.  The  Company  issued  9,829,204  shares of Class A Common
                       Stock  for  the   conversion  of  $402,201  in  debenture
                       principal  and  317,576  shares  for  $13,885  in accrued
                       interest.

                   6.  The Company issued 2,128,000 shares of its Class A Common
                       Stock valued at $211,080 to settle disputes  arising from
                       financing agreements entered into by the Company.

                                      F-33

                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

                   7.  The Company issued 1,000,000 shares of its Class A Common
                       Stock for  conversion  of 10,000 shares of Class B Common
                       Stock.

                   8.  The  Company  issued  18,000,000  shares  of its  Class A
                       Common  Stock for the  exercise  of a  warrant  issued to
                       EMCO\Hanover  Group, Inc. issued pursuant to a consulting
                       agreement with them.

         b)   CLASS  B  COMMON  STOCK  Class  B  Common  Stock  consists  of the
              following as of December 31, 2001:  3,000,000 shares of authorized
              common stock with no par value.  As of December 31, 2001,  700,000
              shares were issued;  and 354,000  shares were  outstanding  with a
              total of 346,000 Class B shares  converted into 34,600,000 Class A
              shares.  Class B common  stockholders  are not entitled to receive
              dividends.

              As of December  31,  2000,  the Company  was  authorized  to issue
              700,000  shares of Class B Common  Stock with no par value.  As of
              December 31,  2000,  700,000 shares were issued;  and 364,000 were
              outstanding.

              On  April  24,   2000,   the  Company   amended  its  Articles  of
              Incorporation  to state that Class B Common  Stock is  convertible
              into its Class A Common Stock at a conversion rate of one share of
              Class B for one  hundred  shares  of  Class A  Common  Stock.  The
              conversion ratio is in relation to the voting ratio.

              For  the  year  ended  December  31,  2001,  the  Company  had the
              following transactions in its Class B Common Stock:

              On November 11, 2001,  10,000  shares of Class B Common Stock were
              converted into 1,000,000 shares of Class A Common Stock.

         c)   PREFERRED STOCK  Preferred  Stock consists of 1,000,000  shares of
              authorized  preferred  stock with $1.00 par value.  As of December
              31, 2001, no shares were issued or outstanding. As of December 31,
              2000, the Company was not authorized to issue preferred shares.

NOTE 11 - STOCK OPTIONS

         During 2001, the Company issued various options as follows:

         a)   The Company issued to its employees, options to purchase 1,655,000
              shares of iVoice Class A Common Stock at an average price of $.076
              per  share.  Of  these  options,  255,000  were  cancelled  due to
              employee  terminations in 2001. The remaining  options vest at 25%
              per year and have a five-year expiration from date of issue.



                                      F-34

                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

         b)   Warrants to purchase 404,510 shares of iVoice Class A Common Stock
              with an  average  exercise  price of  $.1220,  to  Swartz  Private
              Equity,  LLC as drawdown fees under the financing  agreement  with
              them. The warrants expire five years from the date of issue.

         c)   Warrants to purchase a total of 343,750  shares of iVoice  Class A
              Common  Stock  with an  exercise  price of  $.1323 to Owen May and
              Michael  Jacobs of the May Davis Group as a fee for the  placement
              of  the  Company's  8%  convertible  debentures,   pursuant  to  a
              subscription  agreement with them. The warrants  expire five years
              from the date of issue.

         d)   Warrants to purchase  18,000,000  shares of iVoice  Class A Common
              Stock with an exercise price of $.055 to the  EMCO\Hanover  Group,
              Inc.  pursuant to a consulting  agreement  with them. The warrants
              were exercised and are reflected as a subscription receivable. See
              Note 10 regarding shares issued for exercise of this warrant.

         e)   On November 15, 2001,  the Company  issued  warrants to purchase a
              total of 250,000  shares of iVoice  Class A Common  Stock at $.047
              per share to Beacon Capital LLC in consideration for the placement
              of $150,000 of the Company's 8% convertible debentures pursuant to
              an subscription  agreement with them. The warrants are exercisable
              at any time  prior to their five (5) year  expiration  and carry a
              cash or cashless exercise at the option of the holders.

         During 2000, the Company issued various options as follows:

         a)   On August 17, 2000, in connection with a financing  agreement with
              Swartz  Private  Equity,  LLC,  the  Company  issued a warrant  to
              purchase  5,490,000  shares  of Class A Common  Stock at $.484 per
              share The  warrant  expires in five  years on August 16,  2005 and
              contains strike price reset provisions.

         Options  outstanding,  except options under employee stock option plan,
              are as follows as of December 31, 2001:

              EXPIRATION DATE                  EXERCISE PRICE          SHARES
              ----------------                 --------------         -------
              December 22, 2003                    .1000               10,000
              January 5, 2004                      .1200               10,000
              January 21, 2004                     .1177               10,000
              February 5, 2004                     .1430               10,000
              March 17, 2004                       .0869               15,000
              April 6, 2004                        .0583               15,000
              August 17, 2005                      .1406            5,490,000
              January 9, 2006                      .1045              200,000


                                      F-35


                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

              February 27, 2006                    .1406               87,310
              February 28, 2006                    .1458               78,000
              March 13, 2006                       .1221               39,200
              April 30, 2006                       .1323              343,750
              November 14, 2006                    .0470              250,000
                                                                   ----------
                                                                    6,558,260

         EMPLOYEE STOCK OPTION PLAN

         During the year ended  December  31,  1999,  the  Company  adopted  the
         Employee  Stock Option Plan (the "Plan") in order to attract and retain
         qualified  personnel.  Under the  Plan,  the  Board of  Directors  (the
         "Board"),  in its discretion may grant stock options (either  incentive
         or  non-qualified  stock options) to officers and employees to purchase
         the  Company's  common stock at no less than 85% of the market price on
         the date the option is granted.  Options generally vest over four years
         and have a maximum term of five years.  During 1999,  20,000,000 shares
         were  reserved for future  issuance  under the plan. As of December 31,
         2001,  11,559,000  options to purchase shares were granted.  A total of
         9,000,000 of these granted options were exercised. A total of 1,946,083
         options to purchase Class A common shares were  outstanding and held by
         company  employees.  The exercise  prices range from $0.06 to $3.75 per
         share.  All options issued to employees vest at 25% per year and expire
         in 5 years.

         As of December  31,  2000,  employee  stock  options  exercised  are as
         follows:

            OPTIONEE                EXERCISED        # SHARES      PRICE
         ---------------          -------------      --------      -----
         Joel Beagleman              03/20/00       9,000,000      0.033

         The Company has adopted only the disclosure provisions of SFAS
         No. 123. It applies  Accounting  Principles  Bulletin  ("APB")
         Opinion No. 25,  "Accounting  for Stock Issued to  Employees",
         and its related interpretations in accounting for its plan. It
         does not recognize  compensation  expense for its  stock-based
         compensation   plan  other  than  for  restricted   stock  and
         options/warrants  issued  to  outside  third  parties.  If the
         Company had elected to recognize  compensation  expense  based
         upon the fair  value at the grant  date for  awards  under its
         plan consistent  with the  methodology  prescribed by SFAS No.
         123,  the  Company's  net loss and  loss  per  share  would be
         increased to the proforma amounts indicated below:

                                                 For The Year Ended,
                                                     December 31,
                                                     ------------
                                               2001                2000
                                          -------------        -----------
         Net Loss
            As Reported                   $(3,447,434)         $(2,891,379)
                                          ===========          ===========
            Proforma                      $(3,848,540)         $(3,296,417)
                                          ===========          ============

         Basic Loss Per Share
            As Reported                   $      (.03)         $      (.03)
                                          ============         ============
            Proforma                      $      (.03)         $      (.04)
                                          ============         ============


                                      F-36

                                  IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000

         The fair value of these  options  were  estimated  at the date of grant
         using  the  Black-Scholes   option-pricing  model  with  the  following
         weighted-average  assumptions for the years ended December 31, 2001 and
         2000:  dividend  yield of 0%;  expected  volatility of 320%;  risk-free
         interest  rates of 5.50% and 5.56%  respectively;  and expected life of
         4.05 and 4.1 years, respectively.

         The  Black-Scholes  option  valuation  model was  developed  for use in
         estimating  the fair  value of traded  options,  which  have no vesting
         restrictions and are fully transferable.  In addition, option valuation
         models require the input of highly subjective assumptions including the
         expected stock price volatility.  Because the Company's  employee stock
         options  have  characteristics  significantly  different  from those of
         traded options, and because changes in the subjective input assumptions
         can materially affect the fair value estimate, in management's opinion,
         the  existing  models  do not  necessarily  provide a  reliable  single
         measure of the fair value of its employee stock options.

         The following summarizes the stock option and warrant transactions:




                                                                     Weighted        Other          Weighted
                                                       Employee       Average       Options        Average
                                                  Stock Options      Exercise        and           Exercise
                                                    Outstanding       Price        Warrants          Price
                                                    -----------      -------     -----------      -----------
                                                                                      
         Balance, January 1, 2000                     9,510,000      $  .033          665,185     $     0.120
           Granted                                      544,000      $  .806        5,490,000     $     0.484
           Exercised                                 (9,000,000)     $  .033         (195,185)    $     0.104
           Canceled                                    (290,000)     $  .191                -     $     0.110
                                                    ------------     -------     -------------    -----------

         Balance, December 31, 2000                     764,000      $  .670        5,960,000     $     0.456
           Granted                                    1,795,000      $  .078       18,998,260     $     0.058
           Exercised                                         -       $  .000      (18,000,000)    $     0.040
           Canceled                                    (612,917)     $  .246         (400,000)    $     1.328
                                                    ------------     -------     -------------    -----------

            Balance, December 31, 2001                1,946,083      $  .257        6,558,260     $     0.135
                                                    ============     =======     =============    ===========
         Outstanding and Exercisable,
          December 31, 2000                              66,620     $   .333        5,960,000     $     0.456
                                                    ============     =======     =============    ===========
         Outstanding and Exercisable,
          December 31, 2001                             265,583     $   .587        6,558,260     $     0.135
                                                  =============     ========     =============    ===========


                                                      F-36


                              IVOICE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2001 AND 2000


         The weighted average remaining  contractual lives of the employee stock
         options is 4.05 years at December 31, 2001.

NOTE 12 -  SUBSEQUENT EVENTS

         a)   On  February  14,  2002,  through  mutual  agreement,  the Company
              cancelled its subscription  agreement for the purchase of $300,000
              of the Company's 8% convertible  debentures  with Beacon  Capital,
              LLC.  As  compensation,  the Company  issued to Beacon,  2,000,000
              restricted shares of its Class A Common Stock.

         b)   On February 14, 2002, the Company  received a notice of conversion
              of $93,085 in  interest  from the  holders of its 12%  convertible
              debentures.  In  accordance  with the  debenture  agreements,  the
              Company  issued  4,279,750  of its  Class A Common  Stock  for the
              conversion of the interest.











                                      F-37





WE HAVE  NOT  AUTHORIZED  ANY  DEALER,  SALESPERSON  OR  OTHER
PERSON TO PROVIDE ANY INFORMATION OR MAKE ANY  REPRESENTATIONS
ABOUT IVOICE,  INC. EXCEPT THE INFORMATION OR  REPRESENTATIONS
CONTAINED  IN THIS  PROSPECTUS.  YOU  SHOULD  NOT  RELY ON ANY
ADDITIONAL INFORMATION OR REPRESENTATIONS IF MADE.

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


                                                                           

This  prospectus  does not  constitute  an offer to sell, or a                         ----------------------
solicitation of an offer to buy any securities:
                                                                                             PROSPECTUS
     / / except the common stock offered by this prospectus;
                                                                                        ---------------------
     / / in  any   jurisdiction   in   which   the   offer  or
         solicitation is not authorized;

     / / in  any  jurisdiction   where  the  dealer  or  other
         salesperson  is not  qualified  to make the  offer or                   402,650,000 SHARES OF COMMON STOCK
         solicitation;

     / / to any  person  to whom it is  unlawful  to make  the
         offer or solicitation; or                                                          IVOICE, INC.

     / / to any person who is not a United States  resident or
         who is outside the jurisdiction of the United States.

The delivery of this prospectus or any accompanying  sale does
not imply that:
                                                                                        ___________ __, 2002
     / / there have been no changes in the  affairs of iVoice,
         Inc. after the date of this prospectus; or

     / / the  information  contained  in  this  prospectus  is
         correct after the date of this prospectus.

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



Until __________,  2002, all dealers effecting transactions in
the registered  securities,  whether or not  participating  in
this  distribution,  may be required to deliver a  prospectus.
This is in addition to the  obligation of dealers to deliver a
prospectus when acting as underwriters.






                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

      iVoice's  bylaws provide that it has the power to indemnify any officer or
director  against damages if such person acted in good faith and in a manner the
person  reasonably   believed  to  be  in  the  best  interests  of  iVoice.  No
indemnification  may be made (i) if a person is adjudged  liable  unless a Court
determines  that such  person is  entitled  to such  indemnification,  (ii) with
respect to amounts paid in settlement  without court  approval or (iii) expenses
incurred in defending any action without court approval.

ITEM 25.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

      The following table sets forth estimated  expenses expected to be incurred
in  connection  with the  issuance  and  distribution  of the  securities  being
registered. iVoice will pay all expenses in connection with this offering.

      Securities and Exchange Commission Registration Fee       $           482
      Printing and Engraving Expenses                           $         2,500
      Accounting Fees and Expenses                              $         5,000
      Legal Fees and Expenses                                   $        50,000
      Blue Sky Qualification Fees and Expenses                  $         2,500
      Miscellaneous                                             $        19,518
                                                                ----------------
      TOTAL                                                     $        85,000
                                                                ================

ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES

      SIX MONTHS  ENDED JUNE 30,  2002.  In June 2002,  iVoice  entered  into an
Equity Line of Credit Agreement. Under this agreement, iVoice may issue and sell
to Cornell  Capital  Partners  common stock for a total  purchase price of up to
$5.0 million. Subject to certain conditions, iVoice will be entitled to commence
drawing down on the equity line of credit when the common stock under the Equity
Line of Credit is registered  with the  Securities  and Exchange  Commission and
will continue for two years  thereafter.  The purchase price for the shares will
be equal to 91% of the market price,  which is defined as the lowest closing bid
price of the common  stock during the five  trading  days  following  the notice
date.  The amount of each  advance is subject to an  aggregate  maximum  advance
amount of $250,000 in any thirty-day  period,  provided that each of the initial
four advances may not exceed  $150,000 and  thereafter  may not exceed  $75,000.
iVoice paid Cornell a one-time  commitment  fee of  5,500,000  shares of Class A
common stock.  Cornell Capital Partners will also retain 5% of each advance.  In
addition,  iVoice will entered into a placement  agent  agreement  with Westrock
Advisors,  Inc., a registered  broker-dealer.  Pursuant to the  placement  agent
agreement, iVoice paid a one-time placement agent fee of 500,000 shares of Class
A common stock.

      In June  2002,  iVoice  raised  $255,000  from  the  sale  of  convertible
debentures. These debentures are convertible into shares of Class A common stock
at a price  equal to either (a) an amount  equal to one hundred  twenty  percent
(120%) of the  closing bid price of the common  stock as of the closing  date or
(b) an amount equal to eighty percent (80%) of the average  closing bid price of
the common stock for the four trading days immediately  preceding the conversion
date. If such  conversion  had taken place at $0.0152  (i.e.,  80% of the recent
price of $0.019),  then the  holders of the  convertible  debentures  would have
received 16,776,316 shares of Class A common stock. These convertible debentures
accrue  interest at a rate of 5% per year and are  convertible  at the  holder's
option.  These  convertible  debentures have a term of two years. At our option,
these  debentures may be paid in cash or redeemed at a 20% premium prior to June
2004. In the event iVoice  exercises a redemption of either all or a portion the
convertible  debentures,  the holder will  receive a warrant to purchase  10,000
shares of Class A common stock for every $100,000 redeemed.  The Warrant will be
exercisable  on a "cash  basis" and have an exercise  price equal to 120% of the
closing  bid  price  of  the  Class  A  common  stock.  The  Warrant  will  have
"piggy-back" and demand  registration  rights and will terminate two years after
issuance.

      In June 2002,  iVoice issued  5,500,000  shares of Class A common stock to
Cornell  Capital  Partners,  L.P.,  500,000  shares  of Class A common  stock to
Westrock  Advisors and 200,000 shares of Class A common stock to Seth A Farbman,
all in  connection  with the Equity Line of Credit.  These shares were valued at
$110,000, $10,000 and $4,000, respectively.



                                      II-1


      In May 2002,  iVoice  issued  2,250,000  shares of Class A common stock to
Lawrence A. Muenz for legal services rendered.  These legal services were valued
at $45,000.

      In April and May 2002,  iVoice issued  2,741,331  shares of Class A common
stock for the conversion of $29,823.64 of convertible debentures.

      For the three  months  ended  March 31,  2002,  iVoice  had the  following
transactions in its Class A common stock:

      o   iVoice  issued  10,000  shares  of its  Class A common  stock to J & D
          Communications for services rendered valued at $540.

      o   iVoice  issued  505,921  shares  of  Class  A  common  stock  for  the
          conversion  of $15,000 in debenture  principal  and 84,766  shares for
          $2,594 in accrued interest.

      o   iVoice  issued  4,364,516  shares  of  Class A  common  stock  for the
          conversion  of $95,679  in accrued  interest  on its  outstanding  12%
          convertible debentures.

      YEAR ENDED DECEMBER 31, 2001. In the year ending December 31, 2001, iVoice
issued the following unregistered securities pursuant to various exemptions from
registration under the Securities Act of 1933:

      We issued 15,194,287 shares of Class A common stock for services valued at
$918,905.

      We issued  9,829,204  shares of Class A common stock for the conversion of
$402,201 in debenture  principal and 317,576  shares of Class A common stock for
$13,885 in accrued interest.

      We issued  2,128,000  shares of Class A common stock valued at $211,080 to
settle disputes arising from financing agreements.

      We  issued  1,172,000  shares of Class A common  stock to  Swartz  Private
Equity,  LLC  under the  terms of a  financing  agreement  for net  proceeds  of
$129,931.

      We issued  $425,000 of 8%  Convertible  Debentures  exercisable  at an 80%
conversion price. The 20% conversion  discount totaling $106,250 was recorded as
interest expense.

      We issued  2,183,834  shares of our Class A common stock at various  times
during the year as compensation to employees valued at $234,432.

      On January 30, 2001, we issued  328,951 shares of our Class A common stock
as repayment of amounts owed to related parties valued at $75,659.



                                      II-2


      On November 20,  2001,  we issued  1,000,000  shares of our Class A common
stock for the conversion of 10,000 shares of our Class B common stock.

      During 2001, we issued the following options and warrants:

      o   Options  to  purchase  1,655,000  shares  of Class A  common  stock to
          employees at an average price of $0.076 per share.  Of these  options,
          255,000  were  cancelled  due to employee  terminations  in 2001.  The
          remaining options vest at 25% per year and have a five-year expiration
          from date of issue.

      o   Warrants to purchase  404,510  shares of Class A common  stock with an
          average  exercise price of $0.1220,  to Swartz Private Equity,  LLC as
          draw-down fees under a financing  agreement.  The warrants expire five
          years from the date of issue.

      o   Warrants to purchase a total of 343,750 shares of Class A common stock
          with an exercise  price of $0.1323 to Owen May and  Michael  Jacobs of
          the May  Davis  Group  as a fee for the  placement  of 8%  convertible
          debentures,  pursuant to a subscription agreement. The warrants expire
          five years from the date of issue.

      o   Warrants to purchase 18,000,000 shares of Class A common stock with an
          exercise price of $0.055 to the EMCO\Hanover Group, Inc. pursuant to a
          consulting agreement with them. We issued 18,000,000 shares of Class A
          common stock for the exercise of this warrant.

      o   Warrants to purchase a total of 250,000 shares of Class A common stock
          at $0.047 per share to Beacon  Capital  LLC in  consideration  for the
          placement  of $150,000  of 8%  convertible  debentures  pursuant to an
          subscription agreement. The warrants are exercisable at any time prior
          to their five year expiration and carry a cash or cashless exercise at
          the option of the holders.

      YEAR ENDED  DECEMBER 31, 2000.  On February  10,  2000,  iVoice  settled a
$4,500,000  lawsuit by issuing  2,000,000 shares of Class A common stock.  These
shares were valued at $300,000 on the date of issuance.

      On January  10 and  February  2, 2000,  we issued  $100,000  and  $50,000,
respectively,  of 12%  Convertible  Debentures  exercisable  at a 50% conversion
price. The 50% conversion  discount  totaling $150,000 was recorded as a prepaid
debt issue cost and was  amortized  over the life of the debt.  Debt issue costs
represent the estimated cost of the conversion  discount feature relating to the
issuance of the Company's convertible debentures. In previous years, these costs
were amortized and charged to interest expense over the life of the debt. During
the year ended December 31, 2001, the Company  charged to expense the fair value
of the beneficial conversion features of the convertible debt as measured at the
date of issuance in accordance  with EITF Issue 98-5.  The switch to this method
of  accounting  did  not  have a  material  affect  on the  Company's  financial
statements.

      During the year ended  December 31, 2000,  iVoice issued 848,718 shares of
Class A common stock for services valued at $518,155.

      On April 24, 2000,  iVoice issued 50,000 shares of Class A common stock to
Corporate  Architects,  Inc.  with a value of $46,875 as a referral  fee for the
purchase of ThirdCAI, Inc.

      During the year ended  December 31, 2000,  iVoice  issued 80,000 shares of
Class A common stock as compensation to employees valued at $69,938.

      During the year ended December 31, 2000, iVoice issued 9,000,000 shares of
Class A common  stock  upon the  exercise  of  options at $0.033 per share for a
total of $297,000.

      During the year ended December 31, 2000,  iVoice issued  33,600,000 shares
of Class A common stock for the  conversion of 336,000  shares of Class B common
stock.

      During the year ended December 31, 2000, iVoice issued 1,007,287 shares of
Class A  common  stock  for the  conversion  of  $163,000  in  principal  on its
outstanding 12% convertible debentures.

      During the year ended December 31, 2000, iVoice issued 1,240,047 shares of
Class A common stock for cash totaling $746,000.


                                      II-3


      On August 17, 2000, in connection  with a financing  agreement with Swartz
Private Equity, LLC, we issued a warrant to purchase 5,490,000 shares of Class A
common  stock at $0.484 per share.  The  warrant  expires on August 16, 2005 and
contains strike price reset provisions.

      TRANSACTIONS FROM MAY 21, 1999 (THE DATE OF THE MERGER).  On May 21, 1999,
International Voice Technologies, Corp., a Delaware corporation, merged with and
into the  predecessor of iVoice,  Visual  Telephone  International,  Inc.,  with
Visual  Telephone  surviving.  Simultaneous  with the merger,  Visual  Telephone
changed its name to  iVoice.com,  Inc. and later to iVoice,  Inc. In  connection
with the merger,  iVoice issued 36,932,364 shares of Class A common stock to the
shareholders of International Voice Technologies. On the date of issuance, these
shares were valued at $138,000.

      In consideration  for the merger with  International  Voice  Technologies,
Jerome R. Mahoney,  the sole  stockholder of International  Voice  Technologies,
received 10,000,000 shares of Class A common stock and 700,000 shares of Class B
common stock. In addition, the two controlling  stockholders of Visual Telephone
sold  300,000  shares of Class B common  stock to Mr.  Mahoney and  concurrently
canceled  a total of  2,000,000  shares  of  their  Class A  common  stock.  The
consulting firm of Toby  Investments  received  2,000,000 shares of common stock
for  consulting  services on the  transaction.  The agreement also provided that
certain  of the  assets  of  Visual  Telephone  would be  transferred  to Visual
Telephone's  wholly owned  subsidiary,  CRI. The merger was accounted for in its
financial  statements  as a public  shell  merger.  In a public shell merger the
stockholders  of  the  operating  company,  in  this  case  International  Voice
Technologies,  become the  majority  owners of the shell  company,  in this case
Visual  Telephone,  and the stockholders of Visual  Telephone,  the public shell
company,  become minority stockholders in International Voice Technologies,  the
operating company.

      On May 22, 1999,  iVoice issued  400,000 shares of Class A common stock to
Lawrence A. Muenz for legal services. These shares were valued at $32,000 on the
date of issuance.

      On May 22, 1999,  iVoice  issued  10,000 shares of Class A common stock to
Ron Vance for consulting services.  These shares were valued at $800 on the date
of issuance.

      On June 15, 1999,  iVoice issued  3,200,000 shares of Class A common stock
to Suraj Tschand for the purchase of software codes. These shares were valued at
$544,000 on the date of issuance.

      On June 22, 1999,  iVoice issued 418,799 shares of Class A common stock to
DOTCOM  Funding  for cash.  These  shares  were valued at $87,949 on the date of
issuance.

      On July 12, 1999,  iVoice issued 445,655 shares of Class A common stock to
DOTCOM  Funding  for cash.  These  shares  were valued at $93,589 on the date of
issuance.

      On August 16, 1999,  iVoice issued  116,845 shares of Class A common stock
to DOTCOM  Funding for cash.  These shares were valued at $59,591 on the date of
issuance.

      On August 27, 1999, iVoice issued 50,000 shares of Class A common stock to
John  Mahoney for  services.  These  shares were valued at $7,000 on the date of
issuance. John Mahoney is the father of Jerry Mahoney, iVoice's President, Chief
Executive Officer and sold director.

      On August 27, 1999, iVoice issued 50,000 shares of Class A common stock to
Daniel  Timpone for services.  These shares were valued at $7,000 on the date of
issuance.

      On August 31, 1999,  iVoice issued  100,000 shares of Class A common stock
to RFG,  Inc. for  services.  These shares were valued at $14,000 on the date of
issuance.

      In October 1999,  iVoice issued 12% debentures that were  convertible into
shares of iVoice's  Class A common stock at the option of the holder by dividing
the outstanding principal and interest by the conversion price which shall equal
50% of the average bid price  during the 20 trading  days before the  conversion
date.  As of June 30,  2002,  $345,200 in principal  of the 12%  debentures  and
$99,644  in  accrued  interest  had been  converted  into  10,017,819  shares of
iVoice's Class A common stock.  Total  outstanding  principal balance of the 12%
convertible  debentures at June 30, 2002 was $154,800,  plus accrued interest of
$13,460.

      On November 1, 1999,  iVoice issued 250,000 shares of Class A common stock
to Leo Pudlo as employee  compensation.  These  shares were valued at $87,500 on
the date of issuance.



                                      II-4


      On November 23, 1999,  iVoice issued 20,000 shares of Class A common stock
to Jason Christman for services.  These shares were valued at $2,800 on the date
of issuance.

      On November 23, 1999, iVoice issued 100,000 shares of Class A common stock
to Merle Katz upon the exercise of options.  These shares were valued at $14,000
on the date of issuance.

      We relied upon the  exemption  provided in Section 4(2) of the  Securities
Act and/or  Rule 506  thereunder,  which  cover  "transactions  by an issuer not
involving any public  offering,"  to issue  securities  discussed  above without
registration  under the Securities Act of 1933.  iVoice made a determination  in
each case that the person to whom the  securities  were  issued did not need the
protections that registration  would afford.  The certificates  representing the
securities  issued displayed a restrictive  legend to prevent transfer except in
compliance  with  applicable  laws, and our transfer agent was instructed not to
permit transfers unless directed to do so by iVoice, after approval by our legal
counsel.  iVoice  believes that the investors to whom securities were issued had
such knowledge and experience in financial and business matters as to be capable
of evaluating the merits and risks of the  prospective  investment.  iVoice also
believes that the investors had access to the same type of  information as would
be contained in a registration statement.

ITEM 27.  EXHIBITS AND REPORTS ON FORM 8-K

         (A)      EXHIBITS:


No.               Description
- ------------      --------------------------------------------------------------

3.1               Certificate of incorporation  of Del Enterprises,  Inc., filed
                  October 20, 1989 (incorporated  herein by reference to Exhibit
                  3.1 of the registration statement on Form SB-2, filed with the
                  SEC on November 17, 2000).

3.2               Certificate of amendment to the  certificate of  incorporation
                  of Del Enterprises,  Inc., filed March 14, 2000  (incorporated
                  herein  by  reference  to  Exhibit  3.2  of  the  registration
                  statement  on Form SB-2,  filed with the SEC on  November  17,
                  2000).

3.3               Certificate  of merger of  International  Voice  Technologies,
                  Inc. into Visual Telephone International,  Inc., filed May 21,
                  1999  (incorporated  herein by reference to Exhibit 3.3 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).

3.4               Certificate of amendment to the  certificate of  incorporation
                  of iVoice.com, Inc., filed April 27, 2000 (incorporated herein
                  by reference to Exhibit 3.4 of the  registration  statement on
                  Form SB-2, filed with the SEC on November 17, 2000).

3.5               Certificate of amendment to the  certificate of  incorporation
                  of  iVoice.com,  Inc.,  filed  August 24,  2001  (incorporated
                  herein  by  reference  to  Exhibit  3.5  of  the  registration
                  statement  on Form SB-2,  filed with the SEC on  September  7,
                  2001).

3.6               Bylaws  of  Del  Enterprises,   Inc  (incorporated  herein  by
                  reference to Exhibit 3.5 of the registration statement on Form
                  SB-2, filed with the SEC on November 17, 2000).

4.1               Debenture  No issued by  iVoice.com,  Inc.  for $50,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to AJW
                  Partners,  LLC on October  29,  1999  (incorporated  herein by
                  reference to Exhibit 4.1 of the registration statement on Form
                  SB-2, filed with the SEC on November 17, 2000).

4.2               Debenture No. 2 issued by iVoice.com,  Inc. for $50,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to New
                  Millenium   Capital   Partners,   LLC  on  October   29,  1999
                  (incorporated  herein  by  reference  to  Exhibit  4.2  of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).

4.3               Debenture No. 3 issued by iVoice.com,  Inc. for $50,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to AJW
                  Partners,  LLC on October  29,  1999  (incorporated  herein by
                  reference to Exhibit 4.3 of the registration statement on Form
                  SB-2, filed with the SEC on November 17, 2000).



                                      II-5


4.4               Debenture No. 4 issued by iVoice.com,  Inc. for $50,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to AJW
                  Partners,  LLC on October  29,  1999  (incorporated  herein by
                  reference to Exhibit 4.4 of the registration statement on Form
                  SB-2, filed with the SEC on November 17, 2000).

4.5               Debenture No. 5 issued by iVoice.com,  Inc. for $50,000 in 12%
                  Secured  Convertible  Debenture  Due  December 1, 2000 to Bank
                  Insinger de Beaufort,  N.V. on October 29, 1999  (incorporated
                  herein  by  reference  to  Exhibit  4.5  of  the  registration
                  statement  on Form SB-2,  filed with the SEC on  November  17,
                  2000).

4.6               Debenture No. 6 issued by iVoice.com, Inc. for $100,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to New
                  Millenium   Capital   Partners,   LLC  on  October   29,  1999
                  (incorporated  herein  by  reference  to  Exhibit  4.6  of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).

4.7               Debenture No. 7 issued by iVoice.com,  Inc. for $50,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to New
                  Millenium  Capital  Partners  II,  LLC  on  October  29,  1999
                  (incorporated  herein  by  reference  to  Exhibit  4.7  of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).

4.8               Debenture No. 8 issued by iVoice.com,  Inc. for $50,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to AJW
                  Partners,  LLC on October  29,  1999  (incorporated  herein by
                  reference to Exhibit 4.8 of the registration statement on Form
                  SB-2, filed with the SEC on November 17, 2000).

4.9               Debenture No. 9 issued by iVoice.com,  Inc. for $25,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to New
                  Millenium  Capital  Partners  II,  LLC  on  October  29,  1999
                  (incorporated  herein  by  reference  to  Exhibit  4.9  of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).

4.10              Debenture No. 10 issued by iVoice.com, Inc. for $25,000 in 12%
                  Secured  Convertible  Debenture  Due  December  1, 2000 to AJW
                  Partners,  LLC, on October 29,  1999  (incorporated  herein by
                  reference  to Exhibit  4.10 of the  registration  statement on
                  Form SB-2, filed with the SEC on November 17, 2000).

4.11              Form 8% Convertible Debentures issued by iVoice.com,  Inc. for
                  $150,000 due April 30, 2006 to the purchasers thereof on April
                  30,  2001(incorporated  herein by reference to Exhibit 4.11 of
                  the registration statement on Form SB-2, filed with the SEC on
                  September 7, 2001).

4.12              Form 8% Convertible  Debentures issued by iVoice.com,  Inc. to
                  certain  purchasers  thereof  for  an  aggregate  of  $125,000
                  (incorporated  herein  by  reference  to  Exhibit  4.12 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  September 7, 2001).

4.13              Form 8%  Convertible  Debentures  to be issued by  iVoice.com,
                  Inc.  to  Beacon  Capital,  LLC in  the  amount  of  $150,000.
                  (incorporated  herein  by  reference  to  Exhibit  4.12 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  December 21, 2001).

5.1               Opinion re: Legality*.

10.1              iVoice.com,  Inc. 1999 Option Stock Plan (incorporated  herein
                  by reference to Exhibit 10.1 of the registration  statement on
                  Form SB-2, filed with the SEC on November 17, 2000).

10.2              Investment   agreement   dated   August  17,   2000,   between
                  iVoice.com,  Inc. and Swartz Private Equity, LLC with exhibits
                  (incorporated  herein  by  reference  to  Exhibit  10.2 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).



                                      II-6


10.3              Registration  rights agreement dated August 17, 2000,  between
                  iVoice.com,  Inc. and Swartz Private Equity, LLC (incorporated
                  herein  by  reference  to  Exhibit  10.3  of the  registration
                  statement  on Form SB-2,  filed with the SEC on  November  17,
                  2000).

10.4              Registration  rights agreement by and among  iVoice.com,  Inc.
                  and the investors' signatories thereto dated as of October 28,
                  1999 (incorporated  herein by reference to Exhibit 10.4 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).

10.5              Warrant  to  purchase  5,490,000  shares of  iVoice.com,  Inc.
                  issued to Swartz  Private  Equity,  LLC, dated August 17, 2000
                  (incorporated  herein  by  reference  to  Exhibit  10.5 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  November 17, 2000).

10.6              Subscription  agreement  between  iVoice.com,  Inc. and Beacon
                  Capital,  LLC,  November  20,  2001,  for the  purchase  of an
                  aggregate   of   $150,000   of  8%   Convertible   Debentures.
                  (incorporated  herein  by  reference  to  Exhibit  4.12 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  December 21, 2001).

10.7              Registration  rights agreement  between  iVoice.com,  Inc. and
                  Beacon   Capital,   LLC,   dated  as  of  November  20,  2001.
                  (incorporated  herein  by  reference  to  Exhibit  4.12 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  December 21, 2001).

10.8              Form of warrant to purchase 250,000 shares of iVoice.com, Inc.
                  to be issued to Beacon Capital,  LLC  (incorporated  herein by
                  reference  to Exhibit  4.12 of the  registration  statement on
                  Form SB-2, filed with the SEC on December 21, 2001).

10.9              Subscription  agreement  between  iVoice.com,   Inc.  and  the
                  purchaser  signatories thereof,  dated April 30, 2001, for the
                  purchase  of  an  aggregate  of  $275,000  of  8%  Convertible
                  Debentures  due  April  30,  2001   (incorporated   herein  by
                  reference  to Exhibit  10.9 of the  registration  statement on
                  Form SB-2, filed with the SEC on September 7, 2001).

10.10             Registration  rights agreement by and among  iVoice.com,  Inc.
                  and the  investor  signatories  thereto  dated as of April 30,
                  2001 (incorporated herein by reference to Exhibit 10.10 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  September 7, 2001).

10.11             Warrant to purchase 171,875 shares of iVoice.com,  Inc. issued
                  to Michael  Jacobs of The May Davis Group,  Inc.,  dated April
                  30, 2001 (incorporated herein by reference to Exhibit 10.11 of
                  the registration statement on Form SB-2, filed with the SEC on
                  September 7, 2001).

10.12             Warrant to purchase 171,875 shares of iVoice.com,  Inc. issued
                  to Owen May of The May Davis Group, Inc., dated April 30, 2001
                  (incorporated  herein by  reference  to  Exhibit  10.12 of the
                  registration  statement  on Form  SB-2,  filed with the SEC on
                  September 7, 2001).

10.13             Consulting  agreement  entered  into on March 15,  2001 by and
                  between iVoice.com, Inc. and Finnigan USA (incorporated herein
                  by reference to Exhibit 10.13 of the registration statement on
                  Form SB-2, filed with the SEC on September 7, 2001).

10.14             Real Property Lease  Agreement  dated December 5, 2001 between
                  iVoice.com,  Inc. and B&R Holding Company (incorporated herein
                  by reference to Exhibit  10.14 to the Form 10-KSB for the year
                  ended December 31, 2001 filed with the SEC on March 27, 2002).

10.15*            Equity Line of Credit  Agreement dated as of June 2002 between
                  iVoice, Inc. and Cornell Capital Partners, L.P.

10.16*            Registration  Rights  Agreement  dated as of June 2002 between
                  iVoice, Inc. and Cornell Capital Partners, L.P.



                                       II-7


10.17*            Escrow  Agreement  dated as of June 2002 among  iVoice,  Inc.,
                  Cornell  Capital  Partners,  L.P.,  Butler  Gonzalez  LLP  and
                  Wachovia, N.A.

10.18*            Placement Agent Agreement dated June 2002 between iVoice, Inc.
                  and Westrock Advisors, Inc.

10.19*            Securities  Purchase Agreement dated June 2002 between iVoice,
                  Inc. and the buyers identified therein.

10.20*            Registration  Rights Agreement dated June 2002 between iVoice,
                  Inc. and the buyers identified therein.

10.21*            Form of Debenture

10.22*            Escrow  Agreement  dated June 2002 between  iVoice,  Inc., the
                  buyers identified therein and Wachovia, N.A.

10.23*            Transfer Agent  Instructions  dated June 2002 between  iVoice,
                  Inc., Cornell Capital Partners, L.P. and Fidelity Transfer Co.

10.24*            Letter Agreement dated June 28, 2002.

23.1*             Consent of Mendlowitz Weitsen LLP.

23.2              Consent  of  Kirkpatrick  &  Lockhart  LLP   (incorporated  by
                  reference to Exhibit 5.1).

_______________

*    Filed herewith.


         (B)      REPORTS ON FORM 8-K.

         None.


                                      II-8




ITEM 28.  UNDERTAKINGS

      The undersigned registrant hereby undertakes:

         (1) To file,  during any period in which it offers or sells securities,
a post-effective amendment to this registration statement to:

              (i) Include any  prospectus  required by Sections  10(a)(3) of the
Securities Act of 1933 (the "ACT");

              (ii) Reflect in the  prospectus  any facts or events arising after
the  effective  date  of  the   Registration   Statement  (or  the  most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the Registration
Statement.  Notwithstanding the foregoing, any increase or decrease in volume of
securities  offered (if the total dollar value of  securities  offered would not
exceed that which was  registered) and any deviation from the low or high end of
the estimated  maximum offering range may be reflected in the form of prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume  and price  represent  no more than 20  percent  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective Registration Statement;

              (iii) Include any  additional or changed  material  information on
the plan of distribution;

         (2) That, for the purpose of determining  any liability  under the Act,
each such  post-effective  amendment  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 bona fide offering thereof.

         (3) To remove from registration by means of a post-effective  amendment
any of the securities that remain unsold at the end of the offering.

      Insofar as  indemnification  for liabilities  arising under the Act may be
permitted to directors,  officers and controlling  persons of the small business
issuer pursuant to the foregoing  provisions,  or otherwise,  the small business
issuer has been  advised  that in the  opinion of the  Securities  and  Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the small business issuer of
expenses  incurred or paid by a director,  officer or controlling  person of the
small  business  issuer  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 small business issuer 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 Act and
will be governed by the final adjudication of such issue.


                                      II-9




                                   SIGNATURES

      In accordance  with the  requirements  of the  Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for filing on Form SB-2 and authorized  this  registration
statement to be signed on our behalf by the undersigned, on July 2, 2002.

                                  IVOICE, INC.


                                  By: /s/ Jerome R. Mahoney
                                      ---------------------------------------
                                  Name:    Jerome R. Mahoney
                                  Title:   President, Chief Executive Officer
                                            and Director


      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates stated.

SIGNATURE                    TITLE                               DATE
- ---------                    -----                               ----

/s/ Jerome R. Mahoney
- ----------------------       President, Chief Executive          July 2, 2002
Jerome R. Mahoney            Officer and Director


/s/ Kevin Whalen
- ----------------------       Chief Financial Officer             July 2, 2002
Kevin Whalen                 (Principal Accounting Officer)




                                     II-10