As filed with the Securities and Exchange Commission on August 8, 2002


                                                   Registration No. ___________
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                        AMENDMENT NO. 1 TO THE 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. |_|



                                  _____________

          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 August 8,  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.  On August 5,  2002,  the last
reported sale price of our Class A common stock was $0.013 per share.


          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 a net purchase  price of 86% of iVOICE's  market price as calculated in
the  Equity  Line of Credit  Agreement.  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 discount to market price and 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.


          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.



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

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


          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..........................................................16
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.....................18
DESCRIPTION OF BUSINESS.......................................................23
MANAGEMENT....................................................................29
DESCRIPTION OF PROPERTY.......................................................32
LEGAL PROCEEDINGS.............................................................32
PRINCIPAL STOCKHOLDERS........................................................33
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................................34
MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY
        AND OTHER STOCKHOLDER MATTERS.........................................35
DESCRIPTION OF SECURITIES.....................................................40
EXPERTS.......................................................................43
LEGAL MATTERS.................................................................43
HOW TO GET MORE INFORMATION...................................................43
PART II  INFORMATION NOT REQUIRED IN PROSPECTUS.............................II-1
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.



                                       1


                                  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.



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

OFFERING PRICE                        Market price


CLASS A COMMON STOCK OUTSTANDING
  BEFORE THE OFFERING1                171,047,193 shares of Class A common stock


CLASS B COMMON STOCK OUTSTANDING
  BEFORE THE OFFERING                 2,316,675 shares of  Class B  common stock
                                      (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 THREE        FOR THE THREE
                                                                  MONTHS ENDED          MONTHS ENDED     FOR THE YEAR ENDED
                                                                 MARCH 31, 2002        MARCH 31, 2001     DECEMBER 31, 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)


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

                                                                                        MARCH 31, 2002    DECEMBER 31, 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              272,000
Intangible assets, net                                                                         269,578              306,726
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 August 1, 2002,  Jerome R. Mahoney,  our President,  Chief Executive
Officer  and sole  director,  owned  approximately  67.1%  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  171,047,193  shares of Class A common stock  outstanding as of August 1,
2002,  115,549,279 shares are, or will be, freely tradable without  restriction,
unless held by our  "affiliates."  The  remaining  55,497,914  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 BE                        OUTSTANDING
                         BENEFICIALLY     BENEFICIALLY       SHARES TO BE       ACQUIRED                             SHARES
                            OWNED            OWNED             ACQUIRED        UNDER THE         SHARES TO BE     BENEFICIALLY
     SELLING               BEFORE           BEFORE            UNDER THE         LINE OF          SOLD IN THE      OWNED AFTER
   STOCKHOLDER            OFFERING         OFFERING         LINE OF CREDIT     CREDIT(1)           OFFERING        OFFERING
   -----------         ---------------    ------------      --------------    ------------      --------------    -------------
                                                                                                      
Cornell Capital
  Partners, L.P.       15,368,421(2)           8.5%        377,552,630(3)           68.8%       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)           1.8%                 --                 --         2,650,000                *
Total                     25,097,370          13.4%        377,552,630              68.8%       402,650,000             0.0%




- ----------------------------------------
*     Less than 1%.



(1)   Applicable percentage of ownership is based on 171,047,193 shares of Class
      A common stock outstanding as of August 1, 2002,  together with securities
      exercisable or  convertible  into shares of Class A common stock within 60
      days of August  1,  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 August 1, 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:

                                                       DILUTION PER
                       ASSUMED       NO. OF SHARES     SHARE TO NEW
                    OFFERING PRICE    TO BE ISSUED      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. Cornell Capital Partners may not own more
than 9.9% of our outstanding  common stock at any time.  Because Cornell Capital
Partners can repeatedly acquired and sell shares, this limitation does not limit
the potential dilutive effect or the total number of shares that Cornell Capital
Partners may receive under the Equity Line of Credit.


      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.  This could  happen,  for  example,  if
Cornell  Capital  Partners  sold the shares  purchased  under the Equity Line of
Credit to the same purchaser.



                                       14


      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.






                                       15






                              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.


                                       16


      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.






                                       17






          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



                                       18


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'



                                       19


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.



                                       20


      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.


                                       21


      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.





                                       22



                             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.


                                       23


      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.



                                       24


      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,


                                       25


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.


                                       26


      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


                                       27


"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  August  1,  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.







                                       28






                                   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.



                                       29



                                       ANNUAL COMPENSATION                              LONG-TERM COMPENSATION
                          -----------------------------------------------------  -------------------------------------
                                                                                           AWARDS             PAYOUTS
                                                                                 --------------------------  ---------
                                                                  OTHER          RESTRICTED
                                                                  ANNUAL           STOCK        OPTIONS/       LTIP      ALL OTHER
NAME AND                           SALARY         BONUS        COMPENSATION       AWARD(S)        SAR'S       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.


                                       30


      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, 20060
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
                                                                                                         IN-THE-MONEY
                                                              NUMBER OF SECURITIES UNDERLYING           OPTIONS/SAR'S
                                                            UNEXERCISED OPTIONS/SAR'S AT FY-END           AT FY-END
                         SHARES ACQUIRED                    ------------------------------------   ----------------------------
                           ON EXERCISE      VALUE REALIZED                  (#)                               ($)
                        ----------------   --------------  -------------------------------------   ----------------------------
NAME                           (#)                ($)         EXERCISABLE       UNEXERCISABLE      EXERCISABLE   UNEXERCISABLE
- ---------------------   ----------------   --------------  ------------------  0----------------   ------------- --------------
                                                                                                       
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 August 1, 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.





                                       31






                             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.






                                       32






                             PRINCIPAL STOCKHOLDERS


      The following  table sets forth,  as of August 1, 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)             67.1%
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             67.4%
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)              4.0%
750 Highway 34
Matawan, New Jersey 07747

Cornell Capital Partners, LP                          Class A common stock         15,368,421(6)              8.5%
101 Hudson Street, Suite 3606
Jersey City, New Jersey  07302


(1)   Applicable percentage of ownership is based on 171,047,193 shares of Class
      A common stock outstanding as of August 1, 2002,  together with securities
      exercisable or  convertible  into shares of Class A common stock within 60
      days of August  1,  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 August 1, 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.




                                       33






                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.






                                       34






                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
                    Second Quarter       $0.0350       $0.0120
                                         =======       =======

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
exercisable  on a "cash  basis" and have an exercise  price equal to 120% of the


                                       35


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.

      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.


                                       36



      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.

      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.


                                       37


      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 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.

      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.


                                       38


      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.






                                       39




                            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 August 1,  2002,  iVOICE  had  171,047,193  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 August 1, 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;


                                       40


      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 August 1, 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 August  1,  2002,  265,583  of the  options  were
exercisable.

      As of August 1, 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  August 1,  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.


                                       41


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.






                                       42






                                     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.







                                       43


                                  iVOICE, INC.
                              FINANCIAL STATEMENTS



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



Financial Statements as of March 31, 2002

              Balance Sheet - March 31, 2002 (Unaudited).................    F-1

              Statements of Operation -
              For the three months ended March 31, 2002 and 2001.........    F-2

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

              Notes to the financial statements..........................    F-4

Financial Statements as of December 31, 2001 and 2001

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

              Balance Sheets as of December 31, 2001 and 2000............   F-11

              Statements of Operations  for the Years ended  F-12
              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  F-17
              December 31, 2001 and 2000.................................   F-17

              Notes to the 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
                                                                                -----------
   TOTAL ASSETS                                                                 $ 1,038,510
                                                                                ===========
                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-1





                                  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-2


                                  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-3




                                  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-4



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").

      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.


                                      F-5


      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.

      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


                                      F-6


      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 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:


                                      F-7



            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-8


                                  iVOICE, INC.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 2001








                                      F-9

                          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

                                                                                                           DECEMBER 31,
                                                                                                           ------------
                                                                                                  2001                        2000
                                                                                             --------------              ----------
                                                               ASSETS
                                                                                                                  
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                      -
   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 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 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 areintegral 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 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


                                      F-20

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


      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 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.

                                      F-21


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


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.

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.

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.

                                      F-22


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


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   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


                                      F-23


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

      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  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 assets are  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  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:


                                      F-24


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


                      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:

                                                          December 31,
                                                     -----------------------
                                                        2001         2000
                                                     ----------   ----------
            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)
                                                     ==========   ==========

                                      F-25


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

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.

      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.


                                      F-26

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


      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 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:


                                      F-27

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

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

                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)    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 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.


                                      F-28

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


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  counterclaim  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
      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.



                                      F-29

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


            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.

            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,
      700,00 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.

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.



                                      F-30


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

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:

                                                      EXERCISE
              EXPIRATION DATE                          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
              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.


                                      F-31


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


      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)
                                                    ============  ============

      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:


                                 EMPLOYEE      WEIGHTED       OTHER     WEIGHTED
                                   STOCK        AVERAGE      OPTIONS     AVERAGE
                                  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
                                -----------    --------    ---------    --------


                                      F-32

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

                                 EMPLOYEE      WEIGHTED       OTHER     WEIGHTED
                                   STOCK        AVERAGE      OPTIONS     AVERAGE
                                  OPTIONS      EXERCISE        AND      EXERCISE
                                OUTSTANDING      PRICE      WARRANTS      PRICE
                                -----------    --------    ---------    --------

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,        66,620     $  .333     5,960,000    $  0.456
  December 31, 2000             ===========    ========    =========    ========

Outstanding and  Exercisable,      265,583     $  .587     6,558,260    $  0.135
  December 31, 2001             ===========    ========    =========    ========


      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-33







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;                             402,650,000 SHARES OF COMMON STOCK

  /_/ in  any   jurisdiction   where   the
      dealer or other  salesperson  is not
      qualified   to  make  the  offer  or                 iVOICE, INC.
      solicitation;

  /_/ to  any   person   to   whom  it  is
      unlawful   to  make  the   offer  or
      solicitation; or

  /_/ to any  person  who is not a  United             ___________ __, 2002
      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:

  /_/ 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  $       482
             Fee
             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.

      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.

                                      II-2


      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.

      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


                                      II-3


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 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.

      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


                                      II-4


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).

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).


                                      II-5

NO.          DESCRIPTION
- ----------   -------------------------------------------------------------------

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  (incorporated  herein by reference to Exhibit
             5.1 to the  Registration  Statement  on Form SB-2  filed on July 2,
             2002).

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).

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).


                                      II-6

NO.          DESCRIPTION
- ----------   -------------------------------------------------------------------

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.  (incorporated
             herein by reference to Exhibit 10.15 to the Registration  Statement
             on Form SB-2 filed on July 2, 2002).

10.16        Registration Rights Agreement dated as of June 2002 between iVOICE,
             Inc. and Cornell Capital  Partners,  L.P.  (incorporated  herein by
             reference to Exhibit  10.16 to the  Registration  Statement on Form
             SB-2 filed on July 2, 2002).

10.17        Escrow Agreement dated as of June 2002 among iVOICE,  Inc., Cornell
             Capital  Partners,  L.P.,  Butler  Gonzalez LLP and Wachovia,  N.A.
             (incorporated   herein  by  reference  to  Exhibit   10.17  to  the
             Registration Statement on Form SB-2 filed on July 2, 2002).



                                      II-7

NO.          DESCRIPTION
- ----------   -------------------------------------------------------------------

10.18        Placement Agent Agreement dated June 2002 between iVOICE,  Inc. and
             Westrock  Advisors,  Inc.  (incorporated  herein  by  reference  to
             Exhibit 10.18 to the  Registration  Statement on Form SB-2 filed on
             July 2, 2002).

10.19        Securities  Purchase Agreement dated June 2002 between iVOICE, Inc.
             and the buyers identified therein (incorporated herein by reference
             to Exhibit 10.19 to the  Registration  Statement on Form SB-2 filed
             on July 2, 2002).

10.20        Registration  Rights Agreement dated June 2002 between iVOICE, Inc.
             and the buyers identified therein (incorporated herein by reference
             to Exhibit 10.20 to the  Registration  Statement on Form SB-2 filed
             on July 2, 2002).

10.21        Form of  Debenture  (incorporated  herein by  reference  to Exhibit
             10.21 to the  Registration  Statement on Form SB-2 filed on July 2,
             2002).

10.22        Escrow  Agreement dated June 2002 between iVOICE,  Inc., the buyers
             identified  therein  and  Wachovia,  N.A.  (incorporated  herein by
             reference to Exhibit  10.22 to the  Registration  Statement on Form
             SB-2 filed on July 2, 2002).

10.23        Transfer Agent Instructions  dated June 2002 between iVOICE,  Inc.,
             Cornell   Capital   Partners,   L.P.  and  Fidelity   Transfer  Co.
             (incorporated   herein  by  reference  to  Exhibit   10.23  to  the
             Registration Statement on Form SB-2 filed on July 2, 2002).

10.24        Letter  Agreement  dated  June 28,  2002  (incorporated  herein  by
             reference to Exhibit  10.24 to the  Registration  Statement on Form
             SB-2 filed on July 2, 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 August 8, 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        August 8, 2002
- ------------------------      Officer and Director
Jerome R. Mahoney



/s/ Kevin Whalen              Chief Financial Officer           August 8, 2002
- ------------------------      (Principal Accounting Officer)
Kevin Whalen



                                     II-10