As filed with the Securities and Exchange Commission on January 2, 2004

                                                       Registration No. ________

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM SB-2

                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933




                                                                 
                                            iVoice, Inc.
                                     (Name of Registrant in Our
                                              Charter)

         New Jersey                              7373                           51-0471976
(State or Other Jurisdiction               (Primary Standard                 (I.R.S. Employer
      of Incorporation                        Industrial                   Identification No.)
      or Organization)                    Classification Code
                                                Number)

                                           750 Highway 34
                                         Matawan, New Jersey
                                                07747
                                           (732) 441-7700
(Address and Telephone Number of Principal Executive Offices and Principal Place of Business)

                                          Jerome R. Mahoney
                                           750 Highway 34
                                         Matawan, New Jersey
                                                07747
                                           (732) 441-7700
                      (Name, address and telephone number of agent for service)

                                  Copies of all communications to:

         Scott S. Rosenblum, Esq.                                      Lawrence A. Muenz, Esq.
   Kramer Levin Naftalis & Frankel LLP                                  Meritz & Muenz, LLP
             919 Third Avenue                                            Three Hughes Place
         New York, New York 10022                                     Dix Hills, New York 11746
              (212) 715-9100                                               (631) 242-7384


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

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933 check the following box. |X|

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

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

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. |_|




                         CALCULATION OF REGISTRATION FEE
============================================================================================================================
                                                                                           Proposed Maximum
                                                                          Proposed Maximum    Aggregate        Amount Of
            Title Of Each Class Of                    Amount To Be         Offering Price      Offering      Registration
         Securities To Be Registered                 Registered(1)         Per Share (2)      Price (2)         Fee (2)
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Class A common stock, no par value per share         4,700,000,000          $.0029            $13,630,000      $1,102.67
- ----------------------------------------------------------------------------------------------------------------------------
TOTAL                                                4,700,000,000          $.0029            $13,630,000      $1,102.67
============================================================================================================================


(1)      These shares consist of (i) 3,693,939,394 shares issuable pursuant to
         the terms of a standby equity distribution agreement dated December 31,
         2003 between iVoice, Inc. and a certain investor, (ii) 306,060,606
         shares issued to such investor and two other investors in connection
         with such agreement, and (iii) 700,000,000 issuable upon conversion of
         certain shares of our Class B common stock held by another investor.

(2)      Estimated solely for the purpose of calculating the registration fee
         pursuant to Rule 457(c) under the Securities Act of 1933. For the
         purposes of this table, we have used the average of the closing bid and
         asked prices as of December 30, 2003.

(3)      iVoice, Inc.'s account with the Securities and Exchange Commission has
         a credit of $57.10, which should be applied against the Registration
         Fee. The remaining $1,045.57 is being submitted simultaneously with the
         filing of this Registration Statement.

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



         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 January 2, 2004

                                  iVOICE, INC.

                  4,700,000,000 Shares of Class A Common Stock

         This prospectus relates to the sale of up to 4,700,000,000 shares of
Class A common stock of iVoice, Inc. by the selling stockholders named in this
prospectus. Please refer to "Selling Stockholders" beginning on page 10. We are
not selling any shares of Class A common stock and, therefore, will not receive
any proceeds from the sale of shares of Class A common stock by the selling
stockholders. We will, however, receive proceeds from the sale of shares of our
Class A common stock under a standby equity distribution agreement, also
referred to as an "Equity Line of Credit Agreement," entered into with Cornell
Capital Partners, L.P. on December 31, 2003.

         Our shares of Class A common stock are traded on the Over-the-Counter
Bulletin Board under the symbol "IVOC." On December 30, 2003, the last reported
sale price of our Class A common stock was $0.0028 per share. Nevertheless, the
prices at which the selling stockholders may sell the shares offered hereby will
be determined by the prevailing market price for the shares or in negotiated
transactions.

         The selling stockholders are:

               o    Cornell Capital Partners, which intends to sell up to
                    3,993,939,394 shares of our Class A common stock.
               o    CapStone Investments which intends to sell up to 3,030,303
                    shares of our Class A common stock.
               o    Butler Gonzalez LLP, which intends to sell up to 3,030,303
                    shares of our Class A common stock.
               o    Jerome R. Mahoney, our president and chief executive
                    officer, who intends to sell up to 700,000,000 shares of our
                    Class A common stock.

         Cornell Capital Partners is an "underwriter," within the meaning of the
Securities Act of 1933, in connection with its sale of shares of our Class A
common stock it receives under the Equity Line of Credit Agreement. On the date
of each advance under the Equity Line of Credit Agreement, we will issue to
Cornell Capital Partners shares of Class A common stock at a per share purchase
price equal to the lowest closing bid price of our Class A common stock on the
Over-the-Counter Bulletin Board during the five consecutive trading day period
immediately following our request for such advance, subject to the provisions of
the Equity Line of Credit Agreement. Pursuant to the Equity Line of Credit
Agreement, we (i) agreed to pay to Cornell Capital Partners a cash fee equal to
5.5% of the amount of each advance and (ii) issued to Cornell Capital Partners
300,000,000 shares of our Class A common stock as a one-time commitment fee. The
5.5% cash fee and the one-time commitment fee are underwriting discounts.

         We engaged CapStone Investments, a registered broker-dealer, to act as
placement agent in connection with the Equity Line of Credit Agreement. As
payment for its placement agent services, we issued CapStone Investments an
aggregate of 3,030,303 shares of Class A common stock.

         Investing in these securities is speculative and involves a high degree
of risk. Please refer to "Risk Factors" beginning on page 4.

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS 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 information in this prospectus is not complete and may be changed.
These securities may not be sold until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to sell these securities and is not soliciting an offer to buy these securities
in any state where the offer or sale is not permitted.


                  The date of this prospectus is ___________ .



                                TABLE OF CONTENTS

Prospectus Summary.............................................................1

Risk Factors...................................................................4

Cautionary Note Regarding Forward Looking Statements..........................10

Selling Stockholders..........................................................11

Use of Proceeds...............................................................13

Dilution......................................................................14

Description of Equity Line of Credit..........................................15

Plan of Distribution..........................................................17

Management's Discussion and Analysis or Plan of Operation.....................19

Description of Business.......................................................25

Management....................................................................32

Principal Stockholders........................................................35

Certain Relationships and Related Transactions................................36

Market Price of Common Equity and Other Stockholder Matters...................37

Description of Securities.....................................................38

Experts.......................................................................41

Legal Matters.................................................................41

Disclosure of Commission Position on Indemnification of
  Securities Act Liability....................................................41

How To Get More Information...................................................41

Index to Financial Statements................................................F-1



                                       i



                               PROSPECTUS SUMMARY

         This summary highlights information contained elsewhere in this
prospectus. This summary is not complete and does not contain all the
information you should consider before buying shares of our Class A common stock
in this offering. You should read this entire prospectus carefully, especially
the investment risks discussed under "Risk Factors."

                                    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, we market
and promote our speech enabled products through telephony reseller channels and
telephone equipment manufacturer distributor networks. We believe this allows us
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.

         iVoice, Inc., formerly known as Visual Telephone International, Inc.,
was originally incorporated on December 2, 1995 under the laws of the State of
Utah, and subsequently changed its state of incorporation to the State of
Delaware. On April 25, 2003, we formed a wholly owned subsidiary in the State of
New Jersey and on May 5, 2003, we changed our state of incorporation from the
State of Delaware to the State of New Jersey by merging into the newly formed
subsidiary. In September 2003, we announced our intention to distribute to our
stockholders shares of Class A common stock of Trey Resources, Inc., one of our
subsidiaries, and our Automated Reminder business, upon the effectiveness of
required Securities and Exchange Commission filings and final approval by our
Board of Directors of the terms and conditions of the proposed distribution, as
described in the registration statement on Form SB-2 of Trey Resources,
initially filed with the Securities and Exchange Commission on October 3, 2003.
It is intended that Trey Resources will own and operate our Automatic Reminder
software business as an independent publicly traded entity following the
distribution.

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

                                    Offering

         This prospectus relates to the sale of shares of our Class A common
stock by the following selling stockholders:

               o    Cornell Capital Partners, which intends to sell up to
                    3,993,939,394 shares of our Class A common stock.

               o    CapStone Investments, which intends to sell up to 3,030,303
                    shares of our Class A common stock.

               o    Butler Gonzalez LLP which intends to sell up to 3,030,303
                    shares of our Class A common stock.

               o    Jerome R. Mahoney, our president, chief executive officer,
                    and chief financial officer, who intends to sell up to
                    700,000,000 shares of our Class A common stock.

         On December 31, 2003, we entered into the Equity Line of Credit
Agreement with Cornell Capital Partners, pursuant to which, we have the right,
upon effectiveness of the registration statement to which this prospectus
relates, to receive advances of up to an aggregate amount of $20.0 million from
Cornell Capital Partners under an equity line of credit (the "Equity Line of
Credit"), and to simultaneously issue shares of our Class A common stock in lieu
of repayment of such advances. The number of shares to be issued to Cornell
Capital Partners in connection with each advance will be determined by dividing
the amount of each advance by the lowest closing bid price of the Class A Common
stock over the five trading days after we provide Cornell Capital Partners
notice requesting such advance. A minimum of seven trading days must pass
between each advance notice. In addition, we have agreed to pay to Cornell
Capital Partners a cash fee equal to 5.5% of the amount of each advance under
the Equity Line of Credit, and issued to Cornell Capital Partners 300,000,000
shares of our Class A common stock as a one-time commitment fee.

                                       1


         We will not be able to receive more than $350,000 per advance, or more
than an aggregate amount of $1,400,000 in advances in any 30-day period;
however, the aggregate amount of all of the advance notices in the 30-day period
immediately following the effective date of the registration statement to which
this prospectus relates may equal up to a maximum of $3,000,000. Further,
despite our contractual right to receive advances under the Equity Line of
Credit and issue shares of our Class A common stock to Cornell Capital Partners
in connection therewith, we are prohibited under the Equity Line of Credit
Agreement from issuing shares to Cornell Capital Partners which would cause
Cornell Capital Partners to own in excess of 9.9% of our then-outstanding shares
of Class A common stock. Because the volume of trading in our stock has been
volatile, there can be no assurance that Cornell Capital Partners will be able
to sell a sufficient number of shares to allow us to take full advantage of the
Equity Line of Credit.

         In connection with the Equity Line of Credit Agreement, we granted
Cornell Capital Partners registration rights with respect to shares issued to it
thereunder, in connection with which we are filing this prospectus and the
registration statement to which this prospectus relates. We are required to use
our best efforts to have the registration statement declared effective by the
Securities and Exchange Commission and are unable to receive advances under the
Equity Line of Credit until the registration statement to which this prospectus
relates has been declared effective. The Equity Line of Credit expires on the
earlier to occur of the date on which Cornell Capital Partners shall have paid
an aggregate of $20.0 million for the shares under the Equity Line of Credit and
the date occurring 24 months after the effective date of the registration
statement to which this prospectus relates; provided, that, Cornell Capital
Partners' obligation to purchase shares under the Equity Line of Credit
Agreement will terminate earlier upon (1) suspension of the effectiveness of the
registrations statement to which this prospectus relates for an aggregate of 50
days or (2) our failure to remedy a material breach of the Equity Line of Credit
Agreement within 30 days of receipt of notice of such breach.

         We engaged CapStone Investments, a registered broker-dealer, to act as
placement agent in connection with the Equity Line of Credit. As payment for its
services, we issued CapStone Investments 3,030,303 shares of our Class A common
stock, with respect to which CapStone Investments has "piggy-back" registration
rights.

         We have also engaged the law firm of Butler Gonzalez LLP to act as
escrow agent to hold shares of our Class A common stock to be purchased by
Cornell Capital Partners in connection with each advance under the Equity Line
of Credit. As partial payment for its services, we issued Butler Gonzalez LLP
3,030,303 shares of our Class A common stock, with respect to which Butler
Gonzalez LLP has "piggy-back" registration rights. We have also agreed to pay
Butler Gonzalez LLP an escrow fee of $500 per advance under the Equity Line of
Credit.

         We are also registering 700,000,000 shares of our Class A common stock
which are issuable upon conversion of certain shares of our Class B common stock
issued to Jerome R. Mahoney in May 1999 in connection with our merger with
International Voice Technologies, Inc.



                                       2


                   SUMMARY CONSOLIDATED FINANCIAL INFORMATION

         The following summary financial information should be read in
connection with, and are qualified by reference to, the financial statements and
related notes and "Management's Discussion and Analysis or Plan of Operations"
appearing elsewhere in this prospectus. The statement of operations data for the
years ended December 31, 2002 and 2001 and the balance sheet data as of December
31, 2002 are derived from our financial statements, which have been audited by
Mendlowitz Weitsen LLP, independent auditors. The statement of operations
information the nine-month periods ended September 30, 2003 and 2002 and the
balance sheet data as of September 30, 2003 are derived from our unaudited
financial statements. In the opinion of management, all necessary adjustments,
consisting only of normal recurring accruals, have been included to present
fairly the unaudited interim results when read in conjunction with the audited
financial statements and notes thereto appearing in this prospectus. Historical
results are not necessarily indicative of results that may be expected for any
future period.




                                                     For the Nine         For the Nine
                                                     Months Ended         Months Ended       For the Year Ended
                                                  September 30, 2003   September 30, 2002    December 31, 2002
                                                  ------------------   ------------------    -----------------
                                                                                        
Statement of Operation Data:

Sales, net                                           $   349,403           $   457,303           $   646,560
Cost of sales                                            132,593               139,774               184,306
Gross profit                                             216,810               317,529               462,254
Selling, general and administrative expenses             950,638             1,604,370             2,262,627
Loss from operations                                    (733,828)           (1,302,719)           (1,800,373)
Net loss                                             $(1,215,960)          $(1,660,638)          $(2,059,460)

Loss per share - basic and diluted                   $     (0.00)          $     (0.01)          $     (0.02)





                                                                      September 30, 2003     December 31, 2002
                                                                      ------------------     -----------------
                                                                                          
Balance Sheet Data:

Cash and cash equivalents                                                 $  1,469,229          $    566,345
Accounts receivable, net                                                         8,793                15,187
Inventory                                                                       23,096                31,878
Costs in excess of billings of uncompleted contracts                            11,832                23,778
Prepaid expenses and other current assets                                      405,424                 7,558
Total current assets                                                         1,918,374               644,746
Property and equipment, net                                                     48,736                70,186
Software license costs, net                                                     68,100               163,200
Intangible assets, net                                                         105,106                97,486
Deposits and other assets                                                       20,500                 7,000
    Total assets                                                          $  2,160,816          $    982,618
Accounts payable and accrued expenses                                          205,284               360,106
Capital leases payable - current                                                  --                  13,928
Due to related parties                                                         430,554               615,259
Convertible debentures                                                         140,000               115,800
Notes payable                                                                     --                 234,667
Net current liabilities of discontinued operations                             517,636                  --
Deferred maintenance contracts                                                  29,155                24,156
Total current liabilities                                                    1,322,629             1,363,916
Long-term debt                                                                    --                    --
Total liabilities                                                            1,322,629             1,363,916
Common stock                                                                   914,618               518,277
Additional paid-in capital                                                  15,591,520            13,619,554
Treasury stock                                                                 (28,800)              (28,800)
Accumulated deficit                                                        (15,707,117)          (14,490,329)
Accumulated other comprehensive income                                          67,966                  --
Total stockholders' equity (deficiency)                                        838,187              (381,298)
Total liabilities and stockholders' deficiency                            $  2,160,816          $    982,618



                                       3



                                  RISK FACTORS

         Investing in our Class A common stock involves a high degree of risk.
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 MAY CONTINUE TO LOSE MONEY IN THE FUTURE.

         We have historically lost money. In the nine months ended September 30,
2003 and the year ended December 31, 2002, we had net losses of $1,215,960 and
$2,059,460, respectively, and $0.00 or $0.02 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.

IF WE CANNOT RAISE ADDITIONAL CAPITAL TO FINANCE FUTURE OPERATIONS, WE MAY NEED
TO CURTAIL OUR OPERATIONS IN THE FUTURE.

         We have relied on significant external financing to fund our
operations. Such financing has historically come from a combination of
borrowings and sales 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. While we have recently
raised sufficient working capital to fund our operations for at least the next
24 months, we expect that we will need to raise additional capital to fund our
future operations.

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, 2002
financial statements, which states that iVoice had losses and negative cash
flows from operations for the years ended December 31, 2002 and 2001 and as of
those dates had negative working capital which raises substantial doubt about
our ability to continue as a going concern. Our financial statements do not
include any adjustments that might result from the outcome of this uncertainty.
This may have an adverse effect on our ability to obtain financing for our
operations and to further develop and market our products.

BECAUSE OUR VOICE-RECOGNITION BUSINESS IS IN ITS EARLY STAGES, WE MAY EXPERIENCE
DIFFICULTIES THAT COULD PREVENT US FROM BECOMING PROFITABLE.

         Because voice-recognition products have been available to the general
public for a limited period of time, we may experience 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;

               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.

                                       4


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.

IF OUR TECHNOLOGIES AND PRODUCTS CONTAIN DEFECTS OR OTHERWISE DO 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 payment of
any such expenses or damages could prevent us from becoming profitable.

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

         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 and larger client
bases than we do. Our competitors could use these resources to develop products
that are more effective or less costly than any or all of our products or that
could render any or all of our products obsolete. Our competitors could also use
their economic strength to influence the market to continue to buy their
existing products. Industry analysts recognize Nuance Communications, Inc. and
SpeechWorks International, Inc., a wholly-owned subsidiary of ScanSoft, Inc., as
the market leaders in our industry. Nuance sells software to a broad range of
companies directly and through a channel of resellers. Nuance's five largest
resellers, based on revenue in 2002, were Nortel Networks, Edify (a subsidiary
of S1 Corporation), Motorola, Syntellect and Avaya. Speechworks' clients
include, among others, America Online, Amtrak, AT&T, Aetna, Bell Canada,
Continental Airlines, Ford Motor Company, France Telecom, GMAC Commercial
Mortgage, Jaguar Cars, Microsoft, Neiman Marcus, Nortel Networks, Quantas
Airlines, The Boeing Company, The Hartford Insurance, Thrifty Car Rental,
Ticketmaster, United Airlines, U.S. Postal Service, Wachovia/First Union
Corporation, Yahoo.

PROTECTING OUR INTELLECTUAL PROPERTY IN OUR TECHNOLOGY THROUGH PATENTS MAY BE
COSTLY AND INEFFECTIVE AND IF WE ARE NOT ABLE TO PROTECT OUR INTELLECTUAL
PROPERTY, WE MAY NOT BE ABLE TO COMPETE EFFECTIVELY AND WE MAY NOT BE
PROFITABLE.

         Our future success depends in part on our ability to protect the
intellectual property for our technology through patents. We will only be able
to protect our products and methods from unauthorized use by third parties to
the extent that our products and methods are covered by valid and enforceable
patents or are effectively maintained as trade secrets. To date, we have filed
ten patent applications for internally developed applications with the U.S
Patent and Trademark Office. Of the patents applications we have filed, we
received one patent for our Speech-Enabled Automatic Telephone Dialer in May
2003, and a notice of allowance for a second patent for our Speech-Enabled
Automatic Telephone Dialer in July 2003. No assurances can be given that the
remaining patent applications will be approved.

The protection provided by our patents, and patent applications if issued, may
not be broad enough to prevent competitors from introducing similar products
into the market. Our patents, if challenged or if we attempt to enforce them,
may not be upheld by the courts of any jurisdiction.

         Litigation and other proceedings relating to patent matters, whether
initiated by us or a third party, can be expensive and time consuming,
regardless of whether the outcome is favorable to us, and may require the
diversion of substantial financial, managerial and other resources. An adverse
outcome could subject us to significant liabilities to third parties or require
us to cease any related development product sales or commercialization
activities. In addition, if patents that contain dominating or conflicting
claims have been or are subsequently issued to others and the claims of these
patents are ultimately determined to be valid, we may be required to obtain
licenses under patents of others in order to develop, manufacture use, import
and/or sell our products. We may not be able to obtain licenses under any of
these patents on terms acceptable to us, if at all. If we do not obtain these
licenses, we could encounter delays in, or be prevented entirely from using,
importing,

                                       5


developing, manufacturing, offering or selling any products or practicing any
methods, or delivering any services requiring such licenses.

IF WE ARE NOT ABLE TO PROTECT OUR TRADE SECRETS THROUGH ENFORCEMENT OF OUR
CONFIDENTIALITY AND NON-COMPETITION AGREEMENTS, THEN WE MAY NOT BE ABLE TO
COMPETE EFFECTIVELY AND WE MAY NOT BE PROFITABLE.

         We attempt to protect our trade secrets, including the processes,
concepts, ideas and documentation associated with our technologies, through the
use of confidentiality agreements and non-competition agreements with our
current employees and with other parties to whom we have divulged such trade
secrets. If the employees or other parties breach our confidentiality agreements
and non-competition agreements or if these agreements are not sufficient to
protect our technology or are found to be unenforceable, our competitors could
acquire and use information that we consider to be our trade secrets and we may
not be able to compete effectively. Most of our competitors have substantially
greater financial, marketing, technical and manufacturing resources than we have
and we may not be profitable if our competitors are also able to take advantage
of our trade secrets.

OUR INDUSTRY IS CHARACTERIZED BY RAPID TECHNOLOGICAL CHANGE AND FAILURE TO ADAPT
OUR PRODUCT DEVELOPMENT TO THESE CHANGES MAY CAUSE OUR PRODUCTS TO BECOME
OBSOLETE.

         We participate in a highly dynamic industry characterized by rapid
change and uncertainty relating to new and emerging technologies and markets.
Future technology or market changes may cause some of our products to become
obsolete more quickly than expected.

THE TREND TOWARD CONSOLIDATION IN OUR INDUSTRY MAY IMPEDE OUR ABILITY TO COMPETE
EFFECTIVELY.

         As consolidation in the software industry continues, fewer companies
dominate particular markets, changing the nature of the market and potentially
providing consumers with fewer choices. Also, many of these companies offer a
broader range of products than us, ranging from desktop to enterprise solutions.
We may not be able to compete effectively against these competitors.
Furthermore, we may use strategic acquisitions, as necessary, to acquire
technology, people and products for our overall product strategy. The trend
toward consolidation in our industry may result in increased competition in
acquiring these technologies, people or products, resulting in increased
acquisition costs or the inability to acquire the desired technologies, people
or products. Any of these changes may have a significant adverse effect on our
future revenues and operating results.

WE FACE INTENSE PRICE-BASED COMPETITION FOR LICENSING OF OUR PRODUCTS WHICH
COULD REDUCE PROFIT MARGINS.

         Price competition is often intense in the software market, especially
for computerized telephony software products. Many of our competitors have
significantly reduced the price of their products. Price competition may
continue to increase and become even more significant in the future, resulting
in reduced profit margins.

PRODUCT RETURNS MAY EXCEED ESTABLISHED RESERVES AND AFFECT OUR REVENUES.

         Product returns can occur when we introduce upgrades and new versions
of products or when distributors or retailers have excess inventories. Our
return policy allows distributors, subject to various limitations, to return
products in exchange for new products or for credit towards future products. End
users may return our products through dealers and distributors within a
reasonable period from the date of license for a full refund. In addition,
retailers may return older versions of our products. We estimate and maintain
reserves for product returns. However, future returns could exceed the reserves
we have established, which could have a material adverse effect on our operating
results.

IF WE LOSE THE SERVICES OF ANY OF OUR KEY PERSONNEL, INCLUDING OUR PRESIDENT AND
CHIEF EXECUTIVE OFFICER, OUR BUSINESS MAY SUFFER.

         We are dependent on our key officer, Jerome R. Mahoney, our chief
executive officer and president, and our key employees in our finance,
technology, sales and marketing operations. The loss of any of our key personnel
could materially harm our business because of the cost and time necessary to
retain and train a replacement. Such a loss would also divert management
attention away from operational issues. In an attempt to minimize the effects of
such loss, we presently maintain a $5,000,000 key-man term life insurance policy
on Mr. Mahoney.

                                       6


IF WE DISTRIBUTE SHARES OF CLASS A COMMON STOCK OF TREY RESOURCES, INC. AND OUR
AUTOMATED REMINDER BUSINESS TO OUR STOCKHOLDERS, OUR PRESIDENT, CHIEF EXECUTIVE
OFFICER AND SOLE DIRECTOR MAY HAVE CONFLICTS OF INTEREST.

         After the distribution to our stockholders shares of Class A common
stock of Trey Resources and our Automated Reminder business, as described in the
registration statement on Form SB-2 of Trey Resources, Inc. initially filed with
the Securities and Exchange Commission on October 3, 2003, our president, chief
executive officer and sole director, Jerome R. Mahoney, will serve as Chairman
of the Board of Trey Resources and will have the right to convert $250,000 of
indebtedness into $250,000 shares of Class B Common Stock of Trey Resources,
which will be convertible into an indeterminable number of shares of Class A
Common Stock of Trey Resources. This could create, or appear to create,
potential conflicts of interest when our president, chief executive officer and
sole director is faced with decisions that could have different implications for
Trey Resources. Examples of these types of decisions might include any of the
potential business acquisitions made by us or the resolution of disputes arising
out of the agreements governing the relationship between Trey Resources and us
following the distribution. Also, the appearance of conflicts, even if such
conflicts do not materialize, might adversely effect the public's perception of
us following the distribution.

OUR SOLE DIRECTOR CONTROLS A SIGNIFICANT PERCENTAGE OF OUR CAPITAL STOCK AND HAS
SUFFICIENT VOTING POWER TO CONTROL THE VOTE ON SUBSTANTIALLY ALL CORPORATE
MATTERS.

         As of December 18, 2003, Jerome R. Mahoney, our president, chief
executive officer, chief financial officer and sole director, owned
approximately 89.8% of our outstanding shares of shares of our Class A common
stock (assuming the conversion of outstanding shares of Class B common stock and
debt into shares of 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.

                         RISKS RELATED TO THIS OFFERING

OUR ISSUANCES OF SHARES OF CLASS A COMMON STOCK UNDER THE EQUITY LINE OF CREDIT
LIKELY WILL RESULT IN OVERALL DILUTION TO MARKET VALUE AND RELATIVE VOTING POWER
OF PREVIOUSLY ISSUED CLASS A COMMON STOCK, WHICH COULD RESULT IN SUBSTANTIAL
DILUTION TO THE VALUE OF SHARES HELD BY STOCKHOLDERS PRIOR TO SALES UNDER THIS
PROSPECTUS.

         The issuance of our Class A common stock in connection with advances
under the Equity Line of Credit may result in substantial dilution to the equity
interests of holders of our Class A common stock. Specifically, the issuance of
a significant amount of additional shares of Class A common stock will result in
a decrease of the relative voting control of our common stock issued and
outstanding prior to the issuance of our Class A common stock in connection with
the Equity Line of Credit. Furthermore, public resales of our Class A common
stock by Cornell Capital Partners following the issuance of Class A common stock
in connection with the Equity Line of Credit likely will depress the prevailing
market price of our Class A common stock.

EXISTING STOCKHOLDERS LIKELY WILL EXPERIENCE INCREASED DILUTION WITH DECREASES
IN MARKET VALUE OF OUR CLASS A COMMON STOCK IN RELATION TO OUR ISSUANCES OF
SHARES UNDER THE EQUITY LINE OF CREDIT, WHICH COULD HAVE A MATERIAL ADVERSE
IMPACT ON THE VALUE OF THEIR SHARES.

         The formula for determining the number of shares of our Class A common
stock to be issued under the Equity Line of Credit is based, in part, on the
market price of the Class A common stock and is equal to the lowest closing bid
price of our Class A common stock over the five trading days after the advance
notice is provided by us to Cornell Capital Partners. As a result, the lower the
market price of our Class A common stock at and around the time we sell shares
under the Equity Line of Credit, the more shares of our Class A common stock
Cornell Capital Partners receives. Any increase in the number of shares of our
Class A common stock issued as a result of decreases in the prevailing market
price would compound the risks of dilution described in the preceding risk
factor.

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

         It may be more difficult for us to raise funds in subsequent stock
offerings as a result of the sales of our common stock by Cornell Capital
Partners in this offering. As noted above, sales by Cornell Capital Partners
likely will result in

                                       7


substantial dilution to the holdings and interest of current and new
stockholders. Additionally, as noted above, the volume of shares sold by the
Equity Line Investor could depress the market price of our stock. These factors
could make it more difficult for us to raise additional capital through
subsequent offerings of our common stock, which could have a material adverse
effect on our operations.

THE SELLING STOCKHOLDERS MAY SELL CLASS A COMMON STOCK AT ANY PRICE OR TIME,
WHICH COULD RESULT IN A DECREASE IN THE MARKET PRICE OF OUR CLASS A COMMON STOCK
AND A RESULTING DECREASE IN THE VALUE OF SHARES HELD BY EXISTING STOCKHOLDERS.

         Upon effectiveness of this registration statement, Cornell Capital
Partners may offer and sell the shares of Class A common stock received in
connection with advances under the Equity Line of Credit Agreement at a price
and time determined by Cornell Capital Partners. The other selling stockholders
similarly may sell the shares they received in connection with the Equity Line
of Credit Agreement at prices and times determined by them. The timing of sales
and the price at which the shares are sold by the selling stockholders could
have an adverse effect upon the public market for our Class A common stock.
Although Cornell Capital Partners is a statutory underwriter, there is no
independent or third-party underwriter involved in the offering of the shares
held by or to be received by Cornell Capital Partners, and there can be no
assurance that the disposition of those shares will be completed in a manner
that is not disruptive to the market for our Class A common stock.

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.

         There is an increased potential for short sales of our Class A common
stock due to the sales of shares issued to Cornell Capital Partners in
connection with the Equity Line of Credit, which could materially effect the
market price of our stock. Downward pressure on the market price of our common
stock that likely will result from sales of our Class A common stock by Cornell
Capital Partners issued in connection with the Equity Line of Credit could
encourage short sales of our Class A common stock. A "short sale" is defined as
the sale of stock by an investor that the investor does not own. Typically,
investors who sell short believe that the price of the stock will fall, and
anticipate selling at a price higher than the price at which they will buy the
stock. Significant amounts of such short selling could place further downward
pressure on the market price of our common stock.

BECAUSE THE TRADING MARKET FOR OUR CLASS A COMMON STOCK IS LIMITED, AND WE
CANNOT PREDICT THE EXTENT TO WHICH A PUBLIC TRADING MARKET WILL DEVELOP,
INVESTORS WHO PURCHASE SHARES OF OUR CLASS A COMMON STOCK MAY HAVE DIFFICULTY
SELLING THEIR SHARES.

         Prior to this offering, there have been extended periods in our history
where there has been a limited public market for our Class A common stock. There
can be no assurance that an active trading market for our stock will develop or
continue. 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. Purchasers of our shares of Class A common stock may
have difficulty selling their shares should they desire to do so.

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.
Regulations governing penny stocks require that you receive, prior to a purchase
or sale, a disclosure explaining the penny stock market and associated risks.
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

                                       8


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.

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.

WE MAY BE UNABLE TO CONTINUE TO RECEIVE ADVANCES OR ISSUE SHARES UNDER THE
EQUITY LINE OF CREDIT IF THE TRADING VOLUME IN OUR STOCK IS NOT SUFFICIENT TO
ALLOW THE EQUITY LINE INVESTOR TO SELL ITS SHARES.

         Despite our contractual right to receive advances under the Equity Line
of Credit and sell shares of our stock to Cornell Capital Partners, we are also
prohibited by the Equity Line of Credit Agreement from receiving advances under
the Equity Line of Credit to the extent any issuance of shares to Cornell
Capital Partners would cause it to own in excess of 9.9% of our then-outstanding
shares of Class A common stock. Because the volume of trading in our stock has
been volatile, there can be no assurance that Cornell Capital Partners will be
able to sell a sufficient number of shares to allow us to take full advantage of
the Equity Line of Credit.

         If Cornell Capital Partners is unable to sell all of the shares it
receives in connection with advances made under the Equity Line of Credit, once
the number of unsold shares retained by the Equity Line Investor reaches 9.9% of
the then-outstanding shares of our Class A common stock, we would be unable to
receive advances under the Equity Line of Credit until Cornell Capital Partners
had sold additional shares into the market. Alternatively, our waiting to
receive subsequent advances under the Equity Line of Credit until Cornell
Capital Partners has sold all the shares it receives from us will result in a
delay in our access to the capital available under the Equity Line of Credit
Agreement. These restrictions on our access to the capital available under the
Equity Line of Credit Agreement could have a material adverse effect on our
operations.

THE ISSUANCE OF SHARES OF CLASS A COMMON STOCK UNDER THE EQUITY LINE OF CREDIT
COULD RESULT IN A CHANGE OF CONTROL.

         We are registering 4,700,000,000 shares of Class A common stock in this
offering. Of this amount, 300,000,000 shares were issued to Cornell Capital
Partners as a one-time commitment fee in connection with the Equity Line of
Credit Agreement, and up to an aggregate of 3,693,939,394 shares of our Class A
common stock could be purchased by Cornell Capital Partners under the Equity
Line of Credit Agreement, which shares may be resold from time to time. Although
we are prohibited from selling shares to Cornell Capital Partners under the
Equity Line of Credit if such sale would result in Cornell Capital Partners
holding more than 9.9% of the then-outstanding Class A common stock, Cornell
Capital Partners is not prohibited from selling shares of Class A common stock
received in connection with an advance, and then receiving additional shares of
common stock in connection with a subsequent advance. In this way, Cornell
Capital Partners could sell more than 9.9% of the outstanding Class A common
stock to one or more investors in a relatively short time frame while never
holding more than 9.9% at one time. Concentration of ownership of our capital
stock could delay or prevent change of control. At December 18, 2003, the
3,993,939,394 shares of our Class A common stock offered hereby represent 84.6%
of our outstanding Class A common stock.

                                       9



              CAUTIONARY NOTE REGARDING 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.




                                       10



                              SELLING STOCKHOLDERS

         The table below sets forth information regarding ownership of our Class
A common stock by the selling stockholders as of December 18, 2003, and the
shares of Class A common stock to be sold by them under this prospectus. The
number of shares beneficially owned is determined under rules promulgated by the
Securities and Exchange Commission, and the information is not necessarily
indicative of beneficial ownership for any other purpose. Under those rules,
beneficial ownership includes any shares as to which the individual has sole or
shared voting power or investment power and also any shares which the individual
has the right to acquire within 60 days of December 18, 2003, through the
exercise or conversion of any stock option, convertible security, warrant or
other right. Unless otherwise indicated, each person or entity named in the
table has sole voting power and investment power (or shares that power with that
person's spouse) with respect to all shares of capital stock listed as owned by
that person or entity. As of December 18, 2003, 4,719,208,096 shares of our
Class A common stock were outstanding.




                                                    Securities Prior to Offering                         Securities After Offering
                               ----------------------------------------------------------------------    --------------------------
                                                                                                                       Percentage
                                                            Number of       Percentage     Number of                       of
                                       Number of            Shares of           of         Shares of                   Outstanding
                                    Shares of Class      Class A Common     Outstanding     Class A        Number of    Shares of
                                    A Common Stock       Stock Issuable      Shares of    Common Stock     Shares of     Class A
            Selling                  Beneficially        Under Equity         Class A       Offered         Class A      Common
          Stockholder                   Owned            Line of Credit     Common Stock    Hereby        Common Stock    Stock
          -----------               --------------       --------------     ------------  ------------   -------------- ----------

                                                                                                    
Cornell Capital Partners, L.P.        300,000,000(1)     3,693,939,394(2)     45.8%(3)   3,993,939,394              0      0.0%

Newbridge Securities                    3,030,303(4)                 0              *        3,030,303              0      0.0%

Butler Gonzalez                         3,030,303(5)                 0              *        3,030,303              0      0.0%

Jerome R. Mahoney                  41,278,512,295(6)(7)              0        89.2%        700,000,000  40,578,512,295     89.0%


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

(1) Includes 300,000,000 shares of Class A common stock issued to Cornell
    Capital Partners, as a one-time commitment fee under the Equity Line of
    Credit Agreement, on January 2, 2004.

(2) The registration statement to which this prospectus relates covers, among
    other shares identified herein, up to 3,693,939,394 shares of Class A common
    stock issuable under the Equity Line of Credit. Because the specific
    circumstances of the issuances under the Equity Line of Credit are
    unascertainable at this time, the maximum aggregate number of shares of our
    Class A common stock offered by Cornell Capital Partners cannot be
    determined at this time, but cannot exceed 3,693,939,394 unless and until we
    file additional registration statements registering the resale of the
    additional shares.

(3) Cornell Capital Partners is prohibited by the terms of the Equity Line of
    Credit Agreement from having shares issued to it under the Equity Line of
    Credit to the extent that such issuance would result in Cornell Capital
    Partners beneficially owning more than 9.9% of the then-outstanding shares
    of our Class A common stock following such issuance. The percentage set
    forth is not determinative of Cornell Capital Partners' beneficial
    ownership of our Class A common stock pursuant to Rule 13d-3 or any other
    provision under the Securities Exchange Act of 1934.

(4) Includes 3,030,030 shares of Class A common stock issued to Newbridge
    Securities Corporation, as payment for services as placement agent in
    connection with the Equity Line of Credit Agreement, on January 2, 2004.

(5) Includes 3,030,030 shares of Class A common stock issued to Butler Gonzalez,
    as partial payment for services as escrow agent in connection with the
    Equity Line of Credit Agreement, on January 2, 2004.

(6) Includes (i) 450,000 shares of our Class A common stock held by Mr.
    Mahoney's minor children, (ii) 29,506,147,541 shares of our Class A common
    stock issuable upon conversion of 1,799,875 shares of our Class B common
    stock held by Mr. Mahoney, and (iii) 11,761,114,754 shares of our Class A
    common stock issuable upon conversion of a promissory note dated March 20,
    2001, made by us in favor of Mr. Mahoney, as amended on August 13, 2002.
    Pursuant to such promissory note, Mr. Mahoney may, at any time, convert
    amounts owed to him for monies loaned thereunder and interest thereon into
    (i) one share of Class B common stock for each dollar owed, (ii) the number
    of shares of Class A common stock calculated by dividing (x) the sum of the
    amount being prepaid by (y) 50% of the lowest issue price of shares of our
    Class A common stock since the first advance of funds under such note, or
    (iii) payment of the principal of the note, before any repayment of
    interest. At December 18, 2003, the total balance owed to Mr. Mahoney was
    $717,428, convertible into 717,428 shares of our Class B common stock, or
    11,761,114,754 shares of our Class A common stock.

(7) Since we do not have a sufficient number of authorized shares of Class A
    common stock to issue all of the shares of Class A common stock issuable
    upon the exercise or conversion of all of our outstanding options, warrants,
    debentures and Class B common stock, Mr. Mahoney has agreed that, until such
    time as our right to receive advances under the Equity Line of Credit
    Agreement expires and until we have increased the number of authorized
    shares of Class A common stock in an amount sufficient to issue all shares
    of our Class A common stock underlying all then-outstanding options,
    warrants, debentures, Class B common stock or other obligations to issue
    shares of our Class A common stock, Mr. Mahoney will not convert any of his
    shares of Class B common stock or the balance due under his convertible
    promissory note, if any such conversion or conversions, in the aggregate,
    would result in our issuance to Mr. Mahoney of more than 1,200,000,000
    shares of our Class A common stock.


                                       11


         None of the selling stockholders has held a position or office, or had
any other material relationship, with us, except as follows:

          o    Cornell Capital Partners, L.P. is the investor under the Equity
               Line of Credit Agreement. Cornell Capital Partners is an
               "underwriter" within the meaning of the Securities Act of 1933,
               in connection with its sale of shares of Class A common stock it
               receives under the Equity Line of Credit Agreement. Under the
               Equity Line of Credit Agreement, we (i) agreed to pay to Cornell
               Capital Partners a cash fee equal to 5.5% of the amount of each
               advance and (ii) issued Cornell Capital Partners 300,000,000
               shares of Class A common stock as a one-time commitment fee. The
               5.5% cash fee and the one-time commitment fee are underwriting
               discounts. Cornell Capital Partners and we entered into an equity
               line of credit agreement in June 2002, which was subsequently
               amended in February 2003, pursuant to which we raised net
               proceeds in an aggregate amount of $4,609,110. The principal
               terms of such equity line of credit agreement were substantially
               similar to the principal terms of the Equity Line of Credit
               Agreement to which Cornell Capital Partners and we are currently
               parties. Cornell Capital Partners is also the investor under an
               equity line of credit with Trey Resources and, as of December 18,
               2003, had outstanding loans to Trey Resources in the aggregate
               principal amount of $100,000, which is evidenced by a convertible
               debenture. 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    CapStone Investments is an unaffiliated registered broker-dealer
               that has been retained by iVoice to act as placement agent in
               connection with the Equity Line of Credit with Cornell Capital
               Partners, L.P. For its services, CapStone Investments has
               received 3,030,303 shares of Class A common stock, which shares
               are being registered in this offering. Scott Capozza, principal
               of CapStone Investments, makes the investment decisions on behalf
               of CapStone Investments.

          o    Pursuant to the Equity Line of Credit Agreement, Butler Gonzalez
               LLP shall act as escrow agent to hold shares of the our Class A
               common stock to be purchased by Cornell Capital Partners in
               connection with each advance under the Equity Line of Credit. For
               its services, we issued Butler Gonzalez LLP 3,030,303 shares of
               our Class A common stock and have agreed to pay Butler Gonzalez
               LLP escrow fees in the amount of $500 out of the proceeds from
               each advance made under the Equity Line of Credit Agreement.
               Thomas Butler and David Gonzalez, partners of the law firm of
               Butler Gonzalez LLP, make the investment decisions on behalf of
               Butler Gonzalez LLP.

          o    The shares being registered for Jerome R. Mahoney, our president,
               chief executive officer and chief financial officer, are issuable
               upon conversion of certain shares of our Class B common stock
               issued to Mr. Mahoney in May 1999 in connection with our merger
               with International Voice Technologies, Inc.

                                       12



                                 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 the selling stockholders. There will be
no proceeds to us from sales by the selling stockholders of shares of Class A
common stock in this offering.

         We will receive proceeds from our sale of shares of Class A common
stock to Cornell Capital Partners under the Equity Line of Credit. We could
receive gross proceeds of up to $20.0 million under the Equity Line of Credit,
before payment of fees and expenses. However, we cannot assure you to what
extent, if at all, we will require Cornell Capital Partners to purchase any of
our shares of Class A common stock pursuant to the Equity Line of Credit
Agreement.

         The per share purchase price of the shares purchasable by Cornell
Capital Partners in connection with any advance under the Equity Line of Credit
Agreement will be equal to the lowest closing bid price of our common stock on
the Over-the-Counter Bulletin Board over the five trading days immediately
following the date we provide notice requesting such advance. For each advance
under the Equity Line of Credit, we have agreed to pay to Cornell Capital
Partners a cash fee equal to 5.5% of the amount of such advance and Butler
Gonzalez LLP an escrow fee in the amount of $500.

         We intend to use net the proceeds from advances under Equity Line of
Credit, if any, for general corporate purposes, provided that, in accordance
with the provisions of the Equity Line of Credit Agreement, none of the net
proceeds will be used to pay any liability incurred by any of our officers,
directors or employees, except for any liability owed to such person for, or
incurred by such person originating from, services rendered to us, or from which
we have indemnified such person.


                                       13



                                    DILUTION

         The net tangible book value of iVoice as of September 30, 2003 was
$651,481 or $0.00016 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 $0.004 per share.

         If we assume that iVoice had issued 6,666,666,667 shares of Class A
common stock under the Equity Line of Credit at an assumed offering price of
$0.00300 per share (i.e., the maximum number of shares needed in order to raise
a total of $20.0 million under the equity line of credit, less a 5.5% cash fee
$1,100,000 and offering expenses of $30,000, our net tangible book value as of
September 30, 2003 would have been $19,521,481 or $0.00183 per share. Such an
offering would represent an immediate increase in net tangible book value to
existing stockholders of $0.00167 per share and an immediate dilution to new
stockholders of $0.00117 per share. The following table illustrates the per
share dilution:




                                                                           
Assumed public offering price per share                                             $0.00300
Net tangible book value per share before this offering             $0.00016
Increase attributable to new investors                             $0.00167
                                                                -----------
Net tangible book value per share after this offering                               $0.00183
                                                                                 -----------
Dilution per share to new stockholders                                              $0.00117
                                                                                 ===========


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

                 Assumed           No. of Shares to be     Dilution Per Share to
             Offering Price               Issued               New Investors
             --------------        -------------------     ---------------------

               $0.00300               6,666,666,667(1)           $0.00117
               $0.00600               3,333,333,333              $0.00337
               $0.00900               2,222,222,222              $0.00585
               $0.01200               1,666,666,667              $0.00854

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

(1)      This represents the maximum number of shares of Class A common stock
         needed to raise $20,000,000 under the Equity Line of Credit at an
         assumed offering price of $.00300 per share; however, only
         3,693,939,394 shares of our Class A common stock issuable under the
         Equity Line of Credit are being registered in this filing and we cannot
         require Cornell Capital Partners to purchase additional shares unless
         and until such additional shares are registered under the Securities
         Act of 1933.


                                       14


                      DESCRIPTION OF EQUITY LINE OF CREDIT

         Summary. On December 31, 2003, we entered into the Equity Line of
Credit Agreement with Cornell Capital Partners, pursuant to which, we have the
right, upon effectiveness of the registration statement to which this prospectus
relates, to receive advances of up to an aggregate amount of $20.0 million from
Cornell Capital Partners under the Equity Line of Credit, and to simultaneously
issue shares of our Class A common stock in lieu of repayment of such advances.

         Cornell Capital Partners is a private limited partnership whose
business operations are conducted through its general partner, Yorkville
Advisors, LLC. Cornell Capital Partners is an "underwriter" within the meaning
of the Securities Act of 1933, in connection with its sale of shares of Class A
common stock it receives under the Equity Line of Credit Agreement. On the date
of each advance of funds under the Equity Line of Credit Agreement, Cornell
Capital Partners will purchase shares of Class A common stock at a per share
purchase price equal to the lowest closing bid price of the Class A common stock
on the Over-the-Counter Bulletin Board during the five consecutive trading day
period immediately following our request for such advance, subject to the
provisions of the Equity Line of Credit Agreement. We have agreed to pay to
Cornell Capital Partners a cash fee equal to 5.5% of the amount of each advance
on the date thereof. We also issued Cornell Capital Partners 300,000,000 shares
of Class A common stock as a one-time commitment fee under the Equity Line of
Credit Agreement. The 5.5% cash fee and the one-time commitment fee are
underwriting discounts.

         In connection with the Equity Line of Credit, we engaged CapStone
Investments a registered broker-dealer, to act as placement agent, and Butler
Gonzalez LLP, a law firm, to act as escrow agent to hold shares of our Class A
common stock to be purchased by Cornell Capital Partners in connection with each
advance. We issued 3,030,303 shares of our Class A common stock to each of
CapStone Investments, as payment for its services, and Butler Gonzalez LLP, as
partial payment for its services. We also agreed to pay Butler Gonzalez LLP an
escrow fee of $500 per advance under the Equity Line of Credit.

         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 to raise capital for general corporate purposes. The periodic sale of
shares is known as an advance. We may request in writing an advance every 7
trading days. A closing will be held no more than 6 trading days after such
written notice at which time we will deliver shares of Class A common stock and
Cornell Capital Partners 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,
provided that certain conditions set forth in the Equity Line of Credit
Agreement are satisfied. Thereafter, we may continue to request advances until
Cornell Capital Partners has advanced $20.0 million or 24 months after the
effective date of the registration statement to which this prospectus relates,
whichever occurs first; provided, that, Cornell Capital Partners' obligation
to purchase shares under the Equity Line of Credit Agreement will terminate
earlier upon (1) suspension of the effectiveness of the registrations statement
to which this prospectus relates for an aggregate of 50 days or (2) our failure
to remedy a material breach of the Equity Line of Credit Agreement within 30
days of receipt of notice of such breach.

         The following are some of the other conditions that we must meet before
Cornell Capital Partners is obligated to buy our shares: (1) once declared
effective by the Securities and Exchange Commission, the registration statement
to which this prospectus relates must remain effective; (2) our representations
and warranties given to Cornell Capital Partners under the Equity Line of Credit
Agreement must be true and correct, and we must comply with the provisions of
the agreement; and (3) our Class A common stock must remain traded on the
Over-the-Counter Bulletin Board or another trading market or exchange. There is
no guarantee that we will be able to meet these or any other conditions under
the equity line purchase agreement, or that we will be able to draw on any
portion of the Equity Line of Credit.

         Under the terms of the Equity Line of Credit Agreement, we may not
issue or sell (1) any shares of our common stock or preferred stock without
consideration or for a consideration per share less than the highest reported
bid price for our common stock on the date of issuance or (2) issue or sell any
warrant, option, right, contract, call, or other security granting the holder
thereof the right to acquire shares of our common stock without consideration or
for a consideration per share less than the highest reported bid price for the
common stock on the date of issuance, except for common stock issuable pursuant
to our obligations on the date we signed the Equity Line of Credit Agreement,
upon the conversion of stock options, convertible debt or Class B common stock.

         The amount of each advance shall be limited to $350,000 and is subject
to an aggregate maximum advance amount of $1,400,000 in any 30-day period.
However, the aggregate amount of all of the advance notices in the initial
30-day period following the effective date of the registration statement to
which this prospectus relates, may equal up to a maximum of $3,000,000. 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 acquire 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, we would need
to issue 6,666,666,667 shares of Class A common stock in order to raise the
maximum amount under the Equity Line of Credit at a purchase price of $0.003, a
recent market price of our Class A common stock.

         Of the shares of Class A common stock issuable under the Equity Line of
Credit, we are registering a total of 3,693,939,394 shares in this offering. The
issuance of such shares under the Equity Line of Credit may result in a change
of control. 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.

                                       15


         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 $30,000 consisting
primarily of printing expenses, accounting fees and legal fees incurred in
connection with the registration of the shares of Class A common stock offered
hereby. In addition, we have agreed to pay Cornell Capital Partners a cash fee
equal to 5.5% of the amount of the advance and Butler Gonzalez LLP $500, for
each advance made under the Equity Line of Credit. Such fees are in addition to
our issuances of 300,000,000 shares of Class A common stock to Cornell Capital
Partners, as a one-time commitment fee, 3,030,303 shares of common stock to each
of CapStone Investments and Butler Gonzalez LLP, as payment and partial
payment, respectively, for their services in connection with the Equity Line of
Credit.





                                       16



                              PLAN OF DISTRIBUTION

         This prospectus covers the sale of shares of common stock from time to
time by the selling stockholders named in the table above. The selling
stockholders will act independently of us in making decisions with respect to
the timing, manner and size of each sale. The sales may be made from time to
time on one or more exchanges or in the over-the-counter market or otherwise, at
prices and at terms then prevailing or at prices related to the then current
market price, or in negotiated transactions. The selling stockholders may effect
such transactions by selling the shares to or through broker-dealers. The shares
may be sold by one or more of, or a combination of, the following:

               o    a block trade in which the broker-dealer so engaged will
                    attempt to sell the shares as agent but may position and
                    resell a portion of the block as principal to facilitate the
                    transaction;

               o    purchases by a broker-dealer as principal and resale by such
                    broker-dealer for its account pursuant to this prospectus;

               o    an over-the-counter distribution in accordance with the
                    rules of the Over-the-Counter Bulletin Board;

               o    ordinary brokerage transactions and transactions in which
                    the broker solicits purchasers; and

               o    in privately negotiated transactions.

         To the extent required, this prospectus may be amended or supplemented
from time to time to describe a specific plan of distribution. In effecting
sales, broker-dealers engaged by the selling stockholder may arrange for other
broker-dealers to participate in the resales.

         The selling stockholders may enter into hedging transactions with
broker-dealers in connection with distributions of the shares or otherwise. In
such transactions, broker-dealers may engage in short sales of the shares in the
course of hedging the positions they assume with the selling stockholders. The
selling stockholders also may sell shares short and redeliver the shares to
close out such short positions. The selling stockholders may enter into option
or other transactions with broker-dealers which require the delivery to the
broker-dealer of the shares. The broker-dealer may then resell or otherwise
transfer such shares pursuant to this prospectus. A selling stockholder may also
loan or pledge the shares registered hereunder to a broker-dealer and the
broker-dealer may sell the shares so loaned or upon a default the broker-dealer
may effect sales of the pledged shares pursuant to this prospectus.

         Broker-dealers or agents may receive compensation in the form of
commissions, discounts or concessions from the selling stockholders in amounts
to be negotiated in connection with the sale. Such broker-dealers and any other
participating broker-dealers are deemed to be "underwriters" within the meaning
of the Securities Act of 1933, in connection with such sales and any such
commission, discount or concession may be deemed to be underwriting discounts or
commissions under the Securities Act. Cornell Capital Partners is an
"underwriter" within the meaning of the Securities Act of 1933, in connection
with the sale of shares of Class A common stock under the Equity Line of Credit.
In connection with the Equity Line of Credit, we have (i) agreed to pay to
Cornell Capital Partners a cash fee equal to 5.5% of the amount of each advance
on the date thereof, and (ii) issued to Cornell Capital Partners 300,000,000
shares of Class A common stock as a one-time commitment fee. The 5.5% cash fee
and the one-time commitment fee are underwriting discounts. 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.

         Cornell Capital Partners 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 our capital 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 our Class A common stock.

         Under the securities laws of certain states, the shares of our 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

                                       17


indemnify, to the extent permitted by law, Cornell Capital Partners and its
directors, officers, partners, employees, agents, representatives and each
person who controls Capital Partners within the meaning of the Securities Act of
1933, from certain liabilities, including liabilities incurred under the
Securities Act. We estimate that the expenses of the offering to be borne by us
will be approximately $30,000, plus the cash fees equal to 5.5% of the aggregate
gross proceeds received as advances under the Equity Line of Credit. The
estimated offering expenses consist of the Securities and Exchange Commission
registration fee of approximately $1,103, printing expenses of approximately
$3,000, accounting fees of approximately $5,000, legal fees of approximately
$17,000 and miscellaneous expenses of approximately $3,897.

         Under applicable rules and regulations under the Exchange Act of 1934,
any person engaged in the distribution of the shares may not simultaneously
engage in market making activities with respect to our common stock for a period
of two business days prior to the commencement of such distribution. In
addition, the selling stockholders will be subject to applicable provisions of
the Exchange Act of 1934 and the associated rules and regulations under the
Exchange Act of 1934, including Regulation M, which provisions may limit the
timing of purchases and sales of shares of our common stock by the selling
stockholders. We will make copies of this prospectus available to the selling
stockholders and have informed them of the need for delivery of copies of this
prospectus to purchasers at or prior to the time of any sale of the shares.




                                       18



            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 we have incurred substantial losses and have accumulated a
deficit of $15,707,117 as of September 30, 2003. We have been able to raise
sufficient working capital through advances under an equity line of credit
agreement we entered into in February 2003. Under that agreement, also with
Cornell Capital Partners, we raised the maximum dollar amount allowable
thereunder. As of September 30, 2003, we had working capital of $595,745 and a
cash balance of $1,469,229. We expect that this cash balance, as well as an
additional $2,832,000 in advances that we received under the previous equity
line of credit agreement in October 2003, has provided us with sufficient
resources to continue operating for the foreseeable future.

         We have met interoperability standards with several leading PC-based
Private Branch Exchange (or PBX) manufacturers for our 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) for its 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, we will attempt
to capture significant market share in the business communication solution
market by expanding distribution through these manufacturers' authorized
reseller networks.

         We are currently focused on developing our dealer and reseller
channels. We believe we can leverage already existing equipment manufacturers
reseller channels by integrating our 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. We expect these integration changes to provide for greater appeal to
telephony re-sellers allowing for more economical customer installations with no
change in software pricing our charges for our software.

         Unless special arrangements are made, we generally receive 50% of the
contract as a down payment on any product purchased with the balance due upon
completion of the installation. We recognize our revenue using the percentage of
completion method for turnkey systems that require custom configuration by the
customer. We determine 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, we
recognize revenue upon shipment of those items to the customer. We accept
company checks or Visa/MasterCard.

Research And Development

         We focus our research and development efforts on enhancing our existing
product line and the developing 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. We employ
qualified technical personnel to strengthen our product line.

         For the nine months ending September 30, 2003, research and development
expenditures consisted of $150,753 in salaries and wages to technical staff and
$5,618 in technical hardware supplies, software tool-kits and technical
publications. In 2002, we spent $165,415 in salaries and wages to technical
staff and $5,013 in technical hardware supplies, software tool-kits and
technical publications. In 2001, research and development expenditures consisted
of $380,692 in salaries and wages to our technical staff and $6,773 for
technical hardware supplies, software tool-kits and technical publications. In
2000, we 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.

                                       19


         Our current research and development efforts have allowed us to
recently release our item locator application that incorporates speech
recognition as its means of interaction and our Speech Enabled Auto Attendant on
the same platform. The "Hear I Am" Voice Item Locator enables individuals to
simply say the name of an item or a product and the Hear I Am Voice Locator
answers back with the location of that item. For example, were a unit installed
in a large retail outlet, an individual could simply say, "beveled tile" and the
Locator would respond "Aisle 7, Shelf Number 2A." The unit is also compatible
with video display screens that exhibit the floor plan and item location. The
Speech Enabled Auto Attendant engages callers in a natural language dialog and
is ready to transfer the caller to an extension at any time. Callers can
interrupt the Auto Attendant at any time by barging in on the prompts and simply
saying the name of the person, or department they wish to speak to.

         Our products are designed to be "people oriented," with features that
can be readily used without special training or manuals. In order to remain
competitive, we must continue to fund research and development efforts.

Plant and Equipment

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

Employees

         As of September 30, 2003, the Company had 7 full-time employees, 1
part-time employee, 2 part-time consultants for a total of 10 individuals.

Recent Developments

         In September 2003, we announced our intention to distribute to our
stockholders shares of Class A common stock of Trey Resources, Inc., one of our
subsidiaries, and our Automated Reminder business, upon the effectiveness of
required Securities and Exchange Commission filings and final approval by our
Board of Directors of the terms and conditions of the distribution, as described
in the registration statement on Form SB-2 of Trey Resources, initially filed
with the Securities and Exchange Commission on October 3, 2003. It is intended
that Trey Resources will own and operate our Automatic Reminder software
business as an independent publicly traded entity following the distribution.

         In connection with the proposed distribution to our stockholders of
shares of Class A common stock of Trey Resources and our Automated Reminder
business, we intend to allocate to Trey Resources corporate assets, liabilities
and expenses related to the Automatic Reminder software business, based on an
estimate of the proportion of such amounts allocable to Trey Resources,
utilizing factors such as total revenues, employee headcount and other relevant
factors.

         In February 2003, we entered into an administrative services agreement
with Trey Resources, pursuant to which, upon consummation of the proposed
spin-off of Trey Resources, we will provide Trey Resources services in such
areas as information management and technology, sharing of office space,
personnel and indirect overhead expenses, employee benefits administration,
payroll, financial accounting and reporting, claims administration and
reporting, and other areas where Trey Resources may need transitional assistance
and support. The term of the agreement is two years, but may be terminated
earlier under certain circumstances, including a default, and may be renewed for
additional one-year terms. In exchange for our services under the administrative
services agreement, Trey Resources has agreed to pay us an annual fee of
approximately $95,000.

         On October 24, 2003, Trey Resources filed with the Securities and
Exchange Commission a registration statement on Form SB-2 relating to the
registration of shares to be issued upon conversion of Trey Resource's
outstanding convertible debentures issued to The May Davis Group in March 2003
and Cornell Capital Partners in September 2003, and pursuant to an equity line
of credit agreement entered between Trey Resources and Cornell Capital Partners
in January 2003. In connection therewith, we agreed to provide a full and
unconditional guaranty of the payment and performance obligations of Trey
Resources, in accordance with the terms of securities purchase agreements
between Trey Resources and the holders of the convertible debentures, which
cannot be discharged, except by complete performance of the obligations under
the securities purchase agreements and the related documents. Under the
guaranty, if Trey Resources defaults in payment or performance of any of its
obligations under the convertible debentures, we are required to pay or perform
such obligations upon two days' written notice or demand by the holders of the
convertible debentures and to take an advance under the Equity Line of Credit on
the day of any such default, in the amount of $250,000 in order to repay to the
principal amount of the convertible debentures plus $50,000 within seven days of
default by Trey Resources. Notwithstanding anything to the contrary, so long as
the outstanding principal amount is zero or would be made zero simultaneously
with the termination, we shall have the right to terminate the guaranty at any
time by providing written notice of such termination.

Results Of Operations

Three and Nine Months Ended September 30, 2003 Compared To September 30, 2002

         Revenues are derived primarily from the sale of voice and computer
technology communication systems for small-to-medium sized businesses and
corporate departments. Total revenues for the three and nine months ended
September 30, 2003 were $126,683 and $349,403, respectively, as compared to
$140,614 and $457,303 for the three and nine months ended September 30, 2002, an
decrease of $13,931 or 9.9% and $107,900 or 23.6%, respectively. The decrease in
sales for the three and nine month period reflects continued sluggish demand for
our speech recognition telecommunication products as well as reduced resources
devoted to sales and marketing efforts. The current three-month period ending
September 30, 2003 does however reflect an increase of $52,038 over the
three-month period ending June 30, 2003.

         We continue to market and promote our speech enabled products to
telephony reseller networks throughout the US and Canada in order to leverage
those resellers' existing customer bases. We also sells directly to end-users,
systems that require significant customization.

         Unless special arrangements are made, we generally receive 50% of the
contract as a down payment on any product purchased with the balance due upon
completion of the installation. We recognize our revenue using the percentage of
completion method for turnkey systems that require custom configuration by the
customer. We determine 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, we
recognize revenue upon shipment of those items to the customer.

                                       20


         Gross margin for the three and nine months ended September 30, 2003 was
$76,762 and $216,810 or 60.6% and 62.1%, respectively, as compared to $102,277
and $317,529 or 72.7% and 69.4% for the three and nine months ended September
30, 2002. 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 our
technology personnel to efficiently configure and install our communications
products. The decreases of $25,515 or 24.9% for the three-month period and
$100,719 or 31.7% for the nine-month periods ending September 30, 2003 were
generally a result of an overall decrease in total sales volume. Decreases in
gross profit percentages reflect a higher percentage of labor costs allocated to
cost of sales.

         Total operating expenses decreased, from $344,116 for the three months
ended September 30, 2002 to $290,064 for the three months ended September 30,
2003 a decrease of $54,052 or 15.7%. Specific line items that reflect the
reduction in total operating expenses for the three months ending September 30,
2003, include reduced payroll and benefit costs of $63,092 and reduced promotion
and related travel costs of $17,301, offset by an increase in professional fees
of $34,262. As a result of the downturn in the telecommunications industry over
the past several years, we have effectively reduced our working capital
requirements to preserve our cash resources. Total operating expenses for the
nine months ending September 30, 2003 have been reduced from $1,604,370 to
$950,638 for the nine months ending September 30, 2002, a reduction of $653,732
or 40.7%.

         The loss from operations for the three and nine months ended September
30, 2003 was $213,302 and $733,828 compared to $241,839 and $1,286,841 for the
three and nine months ended September 30, 2002, a decrease of $28,537 and
$533,013 in the three and nine month comparative periods.

         Interest expense of $211,442 and $297,912 was incurred for the three
and nine-month period ending September 30, 2003 as compared to $47,235 and
$376,611 for the three and nine-month period ending September 30, 2002,
respectively, an increase of $164,207 for the three month comparative periods
and a decrease of $78,699 for the nine-month comparative periods. The current
year quarterly figures reflect $178,721 in discounts on advances received under
our equity line of credit agreement that we entered into with Cornell Capital
Partners in February 2003, $22,795 in discounts related to the beneficial
conversion feature of interest due on our 12% convertible debentures; and $9,926
in interest accrued on amounts outstanding to related parties. The prior
three-month period ending September 30, 2002 reflects $19,881 in discounts on
advances and beneficial conversion features of convertible debentures issued in
2002; $8,320 in interest outstanding convertible debentures; $17,452 in interest
accrued on amounts outstanding to related parties; and $1,582 in finance charges
on capitalized leases payable.

         Other income for the three and nine-month period ending September 30,
2003 reflects a realized gain on the sale of securities held for sale. Other
income for the nine months ended September 30, 2002, reflects income of $28,800
for the retention of 600,000 shares of our Class A common stock previously
issued to an employee and charged to compensation expense in a prior period.
These shares were deemed unvested with the terminated employee and were recorded
as treasury stock purchase at a value of $28,800.

         Net loss for the three and nine month period ending September 30, 2003
was $547,793 and $1,215,960 as compared to $302,540 and $1,660,638 for the three
and nine months of 2002. The respective changes in net loss for the comparative
periods were a result of the factors discussed above.

Year Ended December 31, 2002 Compared To December 31, 2001

         Sales for the year ended December 31, 2002 were $646,560, an increase
of $220,612 or 51.8% as compared to sales of $425,948 for the year ended
December 31, 2001. The increase was largely attributable to an increase in sales
of its Speech Enabled Auto Attendant application. For the years ended December
31, 2002 and 2001, total turnkey and software only sales of our Speech Enabled
Auto Attendant, amounted to $239,921 and $99,536 respectively, an increase of
$140,385 or 141.0%. IVR sales totaled $264,282 for the year ending December 31,
2002 as compared to $205,485 for the year ending December 31, 2001 an increase
of $58,795 or 28.6%. Other revenues from the sale of other software and related
hardware products as well as maintenance, installation and support fees totaled
$142,357 and $120,926 for the years ended December 31, 2002 and 2001
respectively, an increase of $21,431 or 17.7%

                                       21


         Our gross profit for the year ended December 31, 2002 was $462,254, an
increase of $203,535 or 78.7% compared to $258,719 for the year ending December
31, 2001. Our gross margin percentage for the twelve months ended December 31,
2002 was 71.5% versus 60.7% for the prior year. This represents a 10.8% 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 our technology personnel to
efficiently configure and install our communications products. The dollar amount
of gross profit has increased as a result of increased revenues for the
comparative periods. The increase in gross margin percentages year over year is
a result of a more favorable product mix.

         Operating expenses decreased from $3,035,992 for the year ended
December 31, 2001 to $2,262,627 for the year ended December 31, 2002 a decrease
of $773,365 or 25.5%. Material changes in specific classifications of operating
expenses include a decrease in total payroll and benefit costs of $952,558.
While the current year reflects an income tax reimbursement charge of $45,605
for income tax incurred by Jerome R. Mahoney for sales of Class A common stock
which he sold in order to provide working capital to us, the prior year included
a similar tax reimbursement accrual amounting to $95,100 as well as accruals for
reimbursement to Mr. Mahoney for a charitable donation of his personal holdings
of our Class A common stock valued at $350,000. This reduction in reimbursements
to our president was the most significant decrease in operating expenses year
over year. Also contributing to the decrease in operating expense was a
reduction in professional fees of $151,634; a reduction in rent expense of
$60,900 and a reduction in advertising and promotion of $22,753. Offsetting the
decreases in the specific operating expense items described above were an
increase in charges for the reduction of strike prices on previously issued
warrants, a charge of $175,833 related to the write-down of goodwill and an
increase to bad debt expense of $45,751.

         The net loss from operations for the year ending December 31, 2002 was
$1,800,373 compared to $2,777,273 for the year ended December 31, 2001. This
decrease of $976,900 was a result of the increase in net revenues and gross
profit from year to year combined with lower operating expenses in current year
as described above.

         Other income for the year ended December 31, 2002, included amounts
received for participation in the New Jersey Technology Tax Certificate Transfer
Program for the sale of our unused state net-operating-loss carry forwards.
After related commissions and expenses related to application submission we
received cash proceeds of $152,473. Also included in other income was income
from forfeited employee stock compensation totaling $28,800. None of these items
were incurred in the year ending December 31, 2001.

         Other expense for the year ended December 31 2002 and 2001 was
comprised of interest expense. Total other expense decreased $229,801 to
$440,360 in the year ended December 31, 2002 compared to $670,161 in 2001.
Interest expense reflects interest on our outstanding convertible debentures and
promissory notes, interest on related party and capital lease obligations as
well as discounts charged to expense for the beneficial conversion features
related to our convertible debt obligations.

         Net Loss decreased $1,387,974 to $2,059,460 for the year ended December
31, 2002 compared to $3,447,434 for the year ended December 31, 2001 as a result
of the factors discussed above.

Liquidity and Capital Resources

         The primary source of financing for us has been through the issuance of
common stock and debt that is convertible into shares of our common stock. An
equity line of credit agreement entered into in February 2003 with Cornell
Capital Partners has provided the primary source of working capital for the last
12 months. Through the date of this filing, we have received total net proceeds
of $4,609,110 representing the maximum gross proceeds under the equity line of
credit agreement of $5,000,000. The difference between the gross and net
proceeds reflects discounts, professional fees and other costs associated with
the registration and administration of the equity line.

         In October 1999, we had issued a series of convertible debentures
consisting of ten notes payable totaling $500,000 bearing interest at 12% per
annum and payable on December 1, 2000. The 12% debentures were convertible into
shares of our 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 September 30, 2003, all of the outstanding principal and interest was
repaid through the issuance of Class A common shares in accordance with the
terms described above. Additionally, we settled with an investor without penalty
or additional costs arising from our default under the debenture agreement and
we entered into mutual releases, which prevents either party from any claims
against the other resulting from the debenture agreement.

         As of December 19, 2003, we owed our former chief financial officer,
Kevin Whalen, an aggregate amount of $74,000 for unpaid salary. Trey Resources
has agreed to assume this obligation upon consummation of our proposed spin-off
of Trey Resources.

         During the period from June 2000 through December 2002, Mr. Mahoney
sold personal holdings of shares of our Class A common stock and loaned the
proceeds of these sales to us to fund our working capital requirements. A
promissory note made by us in favor of Mr. Mahoney with respect to such loans
was executed on March 20, 2001 and amended on August 13, 2002. At December 18,
2003, the total balance owed to Mr. Mahoney was $717,428. Trey Resources has
agreed to assume $250,000 of such outstanding indebtedness upon consummation of
our proposed spin-off of Trey Resources.

         As of September 30, 2003, we had have incurred substantial losses and
had accumulated a deficit of $15,707,117. However, we have been able to raise
sufficient working capital using the equity line of credit with Cornell Capital
Partners. As of September 30, 2003 we had working capital of $595,745 and a cash
balance of $1,469,229. This cash balance as well as an additional $2,832,000 in
advances under the equity line, received in October 2003, provides us with
sufficient resources to continue operating for the next 24 months.

         In addition to any advances we receive under the Equity Line of Credit
Agreement dated as of December 31, 2003, we may seek to raise additional funds
through the issuance of equity in the near future to facilitate certain
transactions that


                                       22



may require capital resources that exceed our current resources. There is no
assurance that any new financing arrangement will enable us to raise the
requisite capital.

         During the nine months ended September 30, 2003, we had a net increase
in cash of $919,281. Our sources and uses of funds in such nine months were as
follows:

         Cash used by operating activities. We had cash used by operating
activities of $693,108 in the nine months ended September 30, 2003. Cash
provided by operating activities consisted of non-cash expenses for depreciation
and amortization of $188,887, an increase in accounts payable and accrued
expenses of $268,109 and changes in other operating assets and liabilities of
$65,856. These items were offset by a net loss of $1,215,960 and an increase in
accounts receivable of $20,803.

         Cash used in financing activities. We had cash provided by financing
activities of $1,675,328, consisting primarily of the issuance of common stock
of $1,873,923 and the sale of convertible debentures of $140,000. These amounts
were partially offset by the repayment of obligations of $338,595.

         During the year ended December 31, 2002, we had a net increase in cash
of $480,802. Our principal sources and uses of funds in the year ended December
31, 2002, were as follows:

         Cash used by operating activities. We used $351,840 in cash for
operating activities in the year ended December 31, 2002 a decrease of $510,641
compared to $872,481 in cash used for operating activities in the year ending
December 31, 2001. This reduction was primarily due to a reduction in our
overall operating budget that included substantial reductions in staff and rent.
These operating cuts reduced our operating expenses in the current year by
$773,367.

         Cash used in financing activities. Financing activities in the year
ended December 31, 2002 provided a total of $838,311 in cash. This total
consisted primarily of the issuance of common stock of $253,662, collections of
stock subscriptions of $317,000; the sale of convertible debentures of $255,000
and advances under the equity line of credit with Cornell Capital Partners of
$470,000. These amounts were partially offset by the repayment of related party
obligations of $117,000, repayment of notes payable and convertible debentures
of $305,333 and repayment of capital leases totaling $35,018.

         Other than the existing Equity Line of Credit, no other financing
agreement is currently available to us. In light of this, it should be noted
that there is no assurance that the Equity Line of Credit 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.

Effect Of Recent Accounting Pronouncements

         In January 2003, the FASB issued FIN No. 46, "Consolidation of Variable
Interest Entities, an Interpretation of ARB No. 51." FIN 46 requires certain
variable interest entities to be consolidated by the primary beneficiary of the
entity if the equity investors in the entity do not have the characteristics of
a controlling financial interest or do not have sufficient equity at risk for
the entity to finance its activities without additional subordinated financial
support from other parties. FIN 46 is effective immediately for all new variable
interest entities created or acquired after January 31, 2003. For variable
interest entities created or acquired prior to February 1, 2003, the provisions
of FIN 46 must be applied for the first interim or annual period ending after
December 18, 2003. The adoption of this standard did not have a material impact
on our financial position and results of operations.

         In April 2003, the FASB issued SFAS No. 149, "Amendment of Statement
133 on Derivative Instruments and Hedging Activities." This statement amends and
clarifies financial accounting and reporting for derivative instruments,
including certain derivative instruments embedded in other contracts
(collectively referred to as derivatives) and for hedging activities under SFAS
No. 133, "Accounting for Derivative Instruments and Hedging Activities." We are
required to adopt this statement by the first quarter of fiscal 2004. Certain
provisions of this statement relating to SFAS No. 133 implementation issues that
have been effective for prior fiscal quarters will continue to be applied in
accordance with their respective effective dates. We do not expect that the
adoption of SFAS No. 149 will have a material impact on our financial position,
results of operations or cash flows.

         In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
Financial Instruments with Characteristics of both Liabilities and Equity." SFAS
No. 150 establishes standards for classification and measurement of certain
financial instruments with characteristics of both liabilities and equity. SFAS
No. 150 is effective for us on September 1, 2003. Although we are authorized to
issue preferred stock, to date, no shares have been issued or are outstanding
however, we do

                                       23


not expect that the adoption of SFAS No. 150 will have a material impact on our
financial position, results of operations or cash flows.

Critical Accounting Policies

         Below is a description of those accounting policies that we view as
most critical in the preparation of our financial statements.

         Revenue Recognition. We obtain our income primarily from the sale of
our voice recognition software applications and communication systems. Revenue
for systems that 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. We recognize revenue from support services at the
time the service is performed or over the period of the contract for
maintenance/support.

         With respect to the sale of software license fees, we recognize revenue
in accordance with Statement of Position 97-2, Software Revenue Recognition (SOP
97-2), as amended, and generally recognizes revenue when all of the following
criteria are met: (1) persuasive evidence of an arrangement exists generally
evidenced by a signed, written purchase order from the customer, (2) delivery of
the software product on Compact Disk (CD) or other means to the customer has
occurred, (3) the perpetual license fee is fixed or determinable and (4)
collectibility, which is assessed on a customer-by-customer basis, is probable.

         With respect to customer support services, upon the completion of one
year from the date of sale, considered the warranty period, we offer customers
an optional annual software maintenance and support agreement for subsequent
one-year periods. Sales of purchased maintenance and support agreements are
recorded as deferred revenues and recognized over the respective terms of the
agreements.

         Through the nine-month period ending September 30, 2003, approximately
86.7% of the revenues reported by us were derived from the sale of our voice
recognition software applications and communication systems. 12.6% of the
reported revenues have been derived from the sale of optional customer support
services with the balance of 0.7% being miscellaneous receipts and
reimbursements. Generally, we do not license our software in multiple element
arrangements whereby the customer purchases a combination of software and
maintenance. In a typical arrangement, software maintenance services are sold
separately from the software product; are not considered essential to the
functionality of the software and are purchased at the customer's option upon
the completion of the first year licensed.

         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 developed by 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. We have adopted SFAS No. 121. The carrying value of
software license costs are regularly reviewed by us and a loss would be
recognized if the value of the estimated un-discounted cash flow benefit related
to the asset falls below the unamortized cost. No impairment loss was recognized
as of December 31, 2002.

         Purchased software and capitalized software development costs are
amortized using the greater of the revenue method or the straight-line method
with useful lives ranging from three to five years. Amortization expense is
classified in costs of revenue on the statements of operations. Our products
operate on or with other third party software and operating systems. When
determining the useful life of a product we consider factors such as the current
state of the technology, operating systems on which our products run,
competitive products and the potential use of our products by the end user.
Technological advances in software operating systems and other software
technologies on which our products rely may shorten the expected life cycle of
our products. We make an assessment of the useful lives of our products at each
balance sheet date. If that assessment determines that a shortened product life
has occurred, we amortize the remaining unamortized balances over the new
estimated useful life of the product and provide disclosure regarding a change
in estimate in the notes to the financial statements pursuant to Accounting
Principles Board Opinion No. 20 "Accounting Changes."

         We evaluate the estimated net realizable value of each software product
at each balance sheet date. The estimate is based on historical and forecasted
net revenue for each product. Net revenue is the product revenue reduced by the
estimated costs of revenue and, if in development, the estimated cost to
complete the development of the product. When the net book value exceeds the
estimate of net realizable value, we record a write-down to net realizable value
on each product affected. Our ability to achieve our revenue forecast is subject
to judgment, competitive pressures, market and economic conditions and our
ability to successfully license our products to our customers. A change in one
or more of these factors may influence management's estimates. Accordingly,
currently estimated net realizable values are subject to being reduced resulting
in corresponding charges for impairment in the future.

         Debt Issue Costs. Debt issue costs represent the estimated cost of the
conversion discount feature relating to the issuance of our convertible
debentures issued in previous periods. 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, we 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. Any newly incurred debt issue or
financing costs are charged to expense as incurred. The switch to this method of
accounting did not have a material affect on our financial statements.

         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. We have adopted this statement and determined that an impairment
loss should not be recognized for applicable assets of continuing operations as
of the period ending December 31, 2002. We will review our assets again at
December 31, 2003 to determine if any impairment of our long-lived assets has
been sustained.


                                       24


                             DESCRIPTION OF BUSINESS

Backround

         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.


                                       25




         On April 25, 2003, we formed a wholly owned subsidiary in the State of
New Jersey and on May 5, 2003, we changed our state of incorporation from
Delaware to New Jersey by merging into the newly formed New Jersey subsidiary.

         In September 2003, we announced our intention to distribute to our
stockholders shares of Class A common stock of Trey Resources, Inc., one of our
subsidiaries, and our Automated Reminder business, upon the effectiveness of
required Securities and Exchange Commission filings and final approval by our
Board of Directors of the terms and conditions of the proposed distribution, as
described in the registration statement on Form SB-2 of Trey Resources,
initially filed with the Securities and Exchange Commission on October 3, 2003.
It is intended that Trey Resources will own and operate our Automatic Reminder
software business as an independent publicly traded entity following the
distribution.

         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, we market and promote our speech enabled products
through telephony reseller channels and telephone equipment manufacturer
distributor networks. This allows us to leverage those resellers' existing
customer bases. We may, however, sell directly 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 us to integrate into different
telephone private branch exchange systems or PBX's, eliminating the need for
additional external hardware. Our manufacturing operations consist only of
the installation of our proprietary software and a voiceboard, if required, into
a fully assembled PC system. We obtain 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 of
our principal products is iVoice IVR (interactive voice response), described
below.

         Except for iVoice IVR that is generally sold directly to end users due
to requested customization, we market and promote our products to telephony
reseller and distributor networks. This allows us to leverage those resellers'
existing customer bases. Our flagship product is iVoice IVR, an application
generator that allows full connectivity to many 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.


                                       26



         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.

         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.

                  Hear I Am Locator. This enables individuals to simply say the
                  name of an item or a product and the Hear I Am Voice Locator
                  answers back with the location. For example, were a unit
                  installed in a large retail outlet, an individual could simply
                  say, "Beveled Tile" and the Locator would respond "Aisle 7,
                  Shelf Number 2A." The unit is also compatible with video
                  display screens that exhibit the floor plan and item location.

                  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.


                                       27



                  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.

Automatic Reminder Business

         In September 2003, we announced our intention to distribute to our
stockholders shares of Class A common stock of Trey Resources, Inc., one of our
subsidiaries, and our Automated Reminder business, upon the effectiveness of
required Securities and Exchange Commission filings and final approval by our
Board of Directors of the terms and conditions of the distribution, as described
in the registration statement on Form SB-2 of Trey Resources, initially filed
with the Securities and Exchange Commission on October 3, 2003. It is intended
that Trey Resources will own and operate our Automatic Reminder software
business as an independent publicly traded entity following the distribution.

         The Automatic Reminder is a Microsoft Windows-based software
application that automatically initiates a telephone call to a client or patient
to verify a set appointment or reservation time. The information necessary to
place the call is retrieved from an electronic database of information that
includes the necessary information to place the call such as the client's or
patient's name, phone number and previously set appointment time and a
pre-recorded message or instruction that is played back to the call recipient.
Using a graphical user interface, Automatic Reminder can be easily configured to
call a user's clients or patients one time or multiple times, on different
phones, in different languages, and at different times. Automatic Reminder also
provides statistics on calls placed such as calls attempted, calls completed,
intercepted, retried, and busy/no answer calls with its innovative call
reporting feature. Through a series of steps that includes pre-recorded prompts,
the Automatic Reminder asks call recipients to confirm his or her appointment or
to cancel and request rescheduling of their appointment by pressing a key on
their telephone keypad.

Marketing and Distribution

         We are currently focused on developing our dealer and reseller
channels. We believe we can leverage already existing equipment manufacturers
reseller channels by integrating our 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, we also sell directly to end-users via
our 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,


                                       28


                  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 December 2003, we announced the release of version 3.2 of our Speech
Enabled Auto Attendant using a Telephone Application Program Interface. The
latest version includes recent updates and features, including the Locate, Find
Me application. Telephony Application Program Interface or TAPI, allows us to
integrate our applications into different telephone private branch exchange
systems (or PBX's), thereby eliminating the need for additional external and
expensive hardware components. Each phone system hardware provider provides a
specific software driver that interfaces directly with or Speech Enabled Auto
Attendant. TAPI provides a high-level interface for dialing and disconnecting.

         In October 2003, we announced that the Hear I Am Voice Activated
Locator can include iVoice's Speech Enabled Auto Attendant on the same platform.
We seek to bring a complete speech application to market by combining the power
of our Speech Enabled Auto Attendant with the patent pending technology behind
the Hear I Am Locator. The application allows a customer the ability to find an
item in a store or to be transferred directly to the individual or department
they are seeking all on the same call.

Competition

         We operate 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 our product at levels
sufficient to cover our 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 we have.

         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., a wholly-owned subsidiary of ScanSoft,
Inc., as the market leaders in our industry. Nuance sells software to a broad
range of companies directly and through a channel of resellers. Nuance's five
largest resellers, based on revenue in 2002, were Nortel Networks, Edify (a
subsidiary of S1 Corporation), Motorola, Syntellect and Avaya. Speechworks'
clients include, among others, America Online, Amtrak, AT&T, Aetna, Bell Canada,
Continental Airlines, Ford Motor Company, France Telecom, GMAC Commercial
Mortgage, Jaguar Cars, Microsoft, Neiman Marcus, Nortel Networks, Quantas
Airlines, The Boeing Company, The Hartford Insurance, Thrifty Car Rental,
Ticketmaster, United Airlines, U.S. Postal Service, Wachovia/First Union
Corporation, Yahoo.

         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. We believe that the iVoice
Speech-enabled Auto Attendant has competitive advantages based upon product
features, the accuracy of the speech recognition and product pricing.


                                       29



         We believe that in order to be competitive, we need to continue develop
and maintain competitive products and take and hold sufficient market share from
our competitors. Our methods of competition, therefore, include (1) continuing
our efforts to develop and sell products which, when compared to existing
products, perform more efficiently and are available at prices that are
acceptable to the market, (2) concentrating on developing software that meets
our clients' needs, rather than on designing or modifying hardware, (3) using
standard, Microsoft Windows-based architecture, open systems and hardware to
quickly adapt to new PC-based technologies, and (4) forming co-marketing
arrangements and strategic alliances with manufacturers to capture significant
market share by expanding distribution through these manufacturers' authorized
reseller networks.

Suppliers

         Our suppliers include Dialogic Corporation (an Intel company) that
distributes through a network of resellers for voiceboards, and iTox, Inc., and
Amer.com, Inc. for computer hardware components. Since our products are based
and run on standard PC architecture and as result of iVoice's recent integration
with TAPI, we do 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 nine-month period ending September 30, 2003, two customers
represented 10.2% and 8.6% of our total revenues for the period. For the year
ended December 31, 2002, no one customer represented more than 10% of our total
revenues. We do not rely on any one specific customer for any significant
portion of our 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. We accept 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

         We have filed ten patent applications with the United States Patent and
Trademark Office for speech enabled applications that it has developed
internally. Of the patents applications we have filed, we received one patent
for our Speech-Enabled Automatic Telephone Dialer in May 2003, and a notice of
allowance for a second patent for our Speech-Enabled Automatic Telephone Dialer
in July 2003. The remaining patent applications are pending. These applications
include various versions of the "iVoice Speech Enabled Name Dialer", the "Voice
Activated Voice Operated Copier", the "Voice Activated Voice Operational
Universal Remote Control", and the "Voice Activated, Voice Responsive Product
Locator."

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

Government Regulation

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


                                       30



         We are 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. We are 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. We
employ qualified technical personnel to strengthen its product line.

         For the nine months ending September 30, 2003, research and development
expenditures consisted of $150,753 in salaries and wages to technical staff and
$5,618 in technical hardware supplies, software tool-kits and technical
publications. In 2002, we spent $165,415 in salaries and wages to technical
staff and $5,013 in technical hardware supplies, software tool-kits and
technical publications. In 2001, research and development expenditures consisted
of $380,692 in salaries and wages to our technical staff and $6,773 for
technical hardware supplies, software tool-kits and technical publications. In
2000, we 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 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 Fonix Corporation, 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 December 18, 2003, we had 7 full-time employees, 1 part-time
employee, 2 part-time consultants for a total of 10 individuals. None of our
employees are represented by a labor organization and we are not a party to any
collective bargaining agreements.

         No employees are covered by collective bargaining agreements. We
consider our relationship with our employees generally to be good.

Property

         We do not own any real property for use in our operations or otherwise.

         Our facilities are located at 750 Highway 34, Matawan, New Jersey and
consist of approximately 6,000 square feet of space. We are leasing this space
on a month-to month basis with a monthly rent of $7,500. We use our facilities
to house our corporate headquarters and believe our facilities are suitable for
such purpose. We also believe that our insurance coverage adequately covers our
interest in our leased space. We have a good relationship with our landlord and
believe that our current facilities will be adequate for the foreseeable future.

         We currently occupy the same space as our subsidiary, Trey Resources.
Under the terms of our administrative services agreement with Trey Resources, we
have agreed to permit it to continue to share such space with us after
consummation of our proposed spin-off of Trey Resources.

Legal Proceedings

         We are subject to litigation from time to time arising from our normal
course of operations. Currently, we are not a party to any material legal
proceedings, nor to our knowledge, is any such proceeding threatened against us.


                                       31



                                   MANAGEMENT

         Our present director and executive officer is as follows:

         Name                      Age      Position
         -------------------    --------    ----------------------------------
         Jerome R. Mahoney         42       President, Chief Executive Officer,
                                            Chief Financial Officer and Director

The following is a brief description of the background of our sole director and
executive officer:

Jerome R. Mahoney (President, Chief Executive Officer and Director)

         Jerome R. Mahoney has been our president, chief executive officer, and
sole director since May 21, 1999. Mr. Mahoney has been serving as our chief
financial officer since May 1, 203 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 intends to serve as Chairman of the Board of Trey Resources
upon consummation of our proposed spin-off of such subsidiary. Mr. Mahoney
received a B.A. in finance and marketing from Fairleigh Dickinson University,
Rutherford, N.J. in 1983.

Executive Compensation

         The following table shows all the cash compensation paid by us, as well
as certain other compensation paid or accrued, during the fiscal years ended
December 31, 2002, 2001 and 2000 to 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 these
executive officers during these fiscal years.




                                                      SUMMARY COMPENSATION TABLE

                                       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 (1)      2002    $232,320        $0     $45,605(3)           $0            0         0        $4,729(7)
  President, Chief Executive
  Officer and Chief
  Financial Officer        2001    $211,200   $75,000     $95,000(3)           $0            0         0      $354,416(7)
                           2000    $192,000        $0     $34,000(4)           $0            0         0        $4,416(7)



Kevin Whalen(2)            2002    $100,000        $0            $0            $0            0                         $0
Former Chief Financial     2001     $93,333   $34,000            $0   $115,0004(5)  1,200,000(6)       0               $0
Officer                    2000     $53,333        $0            $0     $20,950(5)    200,000(6)       0               $0



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

(1)      Mr. Mahoney has been serving as our Chief Financial Officer since
         May 1, 2003

(2)      Effective May 16, 2000, Mr. Whalen was promoted to Chief Financial
         Officer and is not subject to any employment contract with iVoice, Inc.
         Effective April 30, 2003, we terminated Mr. Whalen's employment with
         us.

(3)      Represents amounts accrued for reimbursement of income taxes of $45,605
         in 2002 and $95,000 in 2001, paid by Mr. Mahoney on sales of personal
         holdings of iVoice shares of our Class A common stock, 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 shares of our Class A common stock granted on
         March 20, 2001 and 50,000 shares of our Class A common stock granted on
         September 20, 2000 and 5,000 shares of our Class A common stock 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 $1,910 as of December 31, 2002.

(6)      Represents options to purchase 1,000,000 shares of our Class A common
         stock at $.06 granted on June 27, 2001; options to purchase 200,000
         shares of our Class A common stock at $.10 granted on March 12, 2001;
         options to purchase 100,000 shares of our Class A common stock at $.50
         granted on June 30, 2000; options to purchase 50,000 shares of our
         Class A common stock at $.60 granted on May 17, 2000; and options to

                                       32


         purchase 50,000 shares of our Class A common stock 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 $4,729 in life insurance premiums paid on behalf of Mr.
         Mahoney for the year ending December 31, 2002; $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 and
         $4,416 in life insurance premiums paid on behalf of Mr. Mahoney for the
         year ending December 31, 2000.

Options

         We did not grant any options to any of the named executive officers
during the year ended December 31, 2002. The following table sets forth
information concerning the number of unexercised options and the December 31,
2002 fiscal year-end value of unexercised options on an aggregated basis held by
Kevin Whalen. As we have not granted any stock appreciation rights, there were
no stock appreciation rights outstanding at the end of fiscal year ended
December 31, 2002.




                          AGGREGATED OPTIONS EXERCISES AND FISCAL YEAR END OPTIONS VALUES

                                                            Number of Securities Underlying           Value of Unexercised
                                                        Unexercised Options at Fiscal Year-End        In-the-Money Options
                                Shares        Value                       (#)                      at Fiscal Year-End ($) (1)
                              Acquired on   Realized    --------------------------------------    -----------------------------
Name                          Exercise (#)     ($)          Exercisable       Unexcersisable      Exercisable    Unexercsisable
- --------------------------    ------------  ---------   -----------------  -------------------    -----------    --------------
                                                                                                      
Kevin Whalen, Former Chief
Financial Officer (2)              0            0             400,000            1,000,000             0                 0
- -------------------------


(1)      Options are "in-the-money" if, on December 31, 2002, the fair market
         value of our common stock exceeded the exercise price of those options.
         The amount shown under the column "Value of Unexercised In-the-Money
         Options at Fiscal Year-End" is calculated by determining the difference
         between the aggregate fair market value of our common stock underlying
         the options on December 31, 2002 and the aggregate exercise price of
         the options. 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 31, 2002.

(2)      Effective April 30, 2003, we terminated Mr. Whalen's employment with
         us.

Directors Compensation

     During fiscal year 2002, no fees were paid to our sole director, and the
sole director was not reimbursed for expenses incurred.

Employment Agreement

         On May 1, 1999, we entered into a five-year employment agreement with
Mr. Mahoney. Mr. Mahoney will serve as our president and chief executive officer
for a term of five years. As consideration, we 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 us in each of the five prior calendar years (or shorter period
during which Mr. Mahoney shall have been employed by us) should his employment
be terminated following a "Change in Control," as defined in the agreement.


                                       33


Stock Option Plan

         In 1999, we adopted our Employee Stock Option Plan in order to attract
and retain qualified personnel. Under the plan, our Board of Directors, in its
discretion may grant stock options (either incentive or non-qualified stock
options) to officers and employees to purchase shares of our Class A 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 of Class A common stock were reserved for future
issuance under the plan. As of January 15, 2003, options to purchase 16,559,000
shares of Class A were granted. Of these granted options, options to purchase
9,000,000 shares of Class A common stock were exercised. Options to purchase
6,891,083 shares of our Class A common stock were outstanding and held by
employees, of which options to purchase 2,704,415 shares of our Class A common
stock are vested. At December 31, 2002, the weighted average exercise price of
all outstanding options was $0.077 per share. The weighted average exercise
price of all vested options is $0.369 per share. All options issued to employees
vest at 25% per year and expire in 5 years.




                                    Employee Stock Option Plan Information
                                           As of December 31, 2002

                                                                                                       Number of Shares of
                                                                                                       Common Stock Remaining
                                            Number of Shares of Common        Weighted-Average         Available for Future
                                            Stock to be Issued upon           Exercise Price of        Issuance under Equity
                                            Exercise of Outstanding Options   Outstanding Options      Incentive Plan (1)
                                                                                                    
Employee Stock Option Plan Information              6,891,083                       $0.077                   13,108,917


- -------------
(1)  Excludes shares of our Class A common stock to be issued upon exercise of
     outstanding options.



                                       34


                             PRINCIPAL STOCKHOLDERS

         The following tables set forth certain information regarding the
beneficial ownership of our voting securities as of December 18, 2003 of (i)
each person known to us to beneficially own more than 5% of the applicable class
of voting securities, (ii) our sole director, (iii) and each named executive
officer and (iv) all directors and executive officers as a group. As of December
18, 2003, a total of 4,719,208,096 shares of Class A common stock outstanding
and a total of 1,799,875 shares of our Class B common stock were outstanding.
Each share of Class A common stock and Class B common stock is entitled to one
vote on matters on which holders of common stock are eligible to vote. The
column entitled "Percentage of Total Voting Stock" shows the percentage of total
voting stock beneficially owned by each listed party.

         The number of shares beneficially owned is determined under rules
promulgated by the Securities and Exchange Commission, and the information is
not necessarily indicative of beneficial ownership for any other purpose. Under
those rules, beneficial ownership includes any shares as to which the individual
has sole or shared voting power or investment power and also any shares which
the individual has the right to acquire within 60 days of December 18, 2003,
through the exercise or conversion of any stock option, convertible security,
warrant or other right. Unless otherwise indicated, each person or entity named
in the table has sole voting power and investment power (or shares that power
with that person's spouse) with respect to all shares of capital stock listed as
owned by that person or entity.




                                         Ownership of Common Stock

                                                                                      Common Stock
                                                                                   Beneficially Owned
                                                                             ---------------------------------
Name/Address                                 Title of Class                    Number              Percent
- -----------------------------------------    ---------------------------     ------------------   ------------
                                                                                            
Jerome R. Mahoney                            Class A Common Stock             41,278,512,295(1)        89.8%
c/o iVoice, Inc.                             Class B Common Stock                  1,799,875(1)       100.0%
750 Highway 34
Matawan, New Jersey  07747

Kevin Whalen(2)                              Class A Common Stock                  1,455,000(3)            *
c/o iVoice, Inc.                             Class B Common Stock                             0           0%
750 Highway 34
Matawan, New Jersey  07747

Director and executive officer as a group    Class A Common Stock                41,278,512,295        89.8%
                                             Class B Common Stock                     1,799,875       100.0%

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

(1)  Includes (i) 450,000 shares of our Class A common stock held by Mr.
     Mahoney's minor children, (ii) 29,506,147,541 shares of our Class A common
     stock issuable upon conversion of 1,799,875 shares of our Class B common
     stock held by Mr. Mahoney, and (iii) 11,761,114,754 shares of our Class A
     common stock issuable upon conversion of a promissory note dated March 20,
     2001, as amended on August 13, 2002. Pursuant to such promissory note, Mr.
     Mahoney may, at any time, convert amounts owed to him for monies loaned
     thereunder and interest thereon into (i) one share of our Class B common
     stock for each dollar owed, (ii) the number of shares of our Class A common
     stock calculated by dividing (x) the sum of the amount being prepaid by (y)
     50% of the lowest issue price of shares of our Class A common stock since
     the first advance of funds under such note, or (iii) payment of the
     principal of the note, before any repayment of interest. At December 18,
     2003, the total balance owed to Mr. Mahoney was $717,428, convertible into
     717,428 shares of our Class B common stock, or 11,761,114,754 shares of our
     Class A common stock. Since we do not have a sufficient number of
     authorized shares of Class A common stock to issue all of the shares of
     Class A common stock issuable upon the exercise or conversion of all of our
     outstanding options, warrants, debentures and Class B common stock, Mr.
     Mahoney has agreed that, until such time as our right to receive advances
     under the Equity Line of Credit Agreement expires and until we have
     increased the number of authorized shares of Class A common stock in an
     amount sufficient to issue all shares of our Class A common stock
     underlying all then-outstanding options, warrants, debentures, Class B
     common stock or other obligations to issue shares of our Class A common
     stock, Mr. Mahoney will not convert any of his shares of Class B common
     stock or the balance due under his convertible promissory note, if any such
     conversion or conversions, in the aggregate, would result in our issuance
     to Mr. Mahoney of more than 1,200,000,000 shares of our Class A common
     stock.

(2)  Effective April 30, 2003, Mr. Whalen terminated his employment with us.

(3)  Includes options to purchase 400,000 shares of our Class A common stock.


                                       35



                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Change of Conversion Price of Class B Common Stock

         On October 15, 2002, our stockholders approved a change in the
conversion price of our Class B common stock held by Jerome R. Mahoney, our
president, chief executive officer, chief financial officer and president. On
January 13, 2003, we amended our certificate of incorporation to provide that
the Class B common stock is convertible into the number of shares of Class A
common stock determined by dividing the number of Class B common stock being
converted by 50% of the lowest price that we had previously issued our Class A
common stock. Previously, each share of Class B common stock was convertible
into 100 shares of Class A common stock. Accordingly, the number of shares of
Class A common stock to be received by Mr. Mahoney upon conversion of the Class
B common stock will be greater as the price of the Class A common stock
declines.

Issuance and Amendment of Convertible Promissory Note

         During the period from June 2000 through December 2002, Mr. Mahoney had
sold personal holdings of shares of our Class A common stock and loaned the
proceeds of these sales to us to fund our working capital requirements. On March
20, 2001, we executed a promissory note and security agreement in favor of Mr.
Mahoney with respect to such loans. As a result, all of our assets are subject
to a security agreement with Mr. Mahoney. Trey Resources has agreed to assume
$250,000 of such outstanding indebtedness upon consummation of our proposed
spin-off of Trey Resources.

         On August 13, 2002, our board of directors approved amendments to the
promissory note dated March 20, 2001, to allow for the conversion of amounts due
thereunder into (i) one share of Class B common stock for each dollar owed, or
(ii) the number of shares of Class A common stock calculated by dividing (x) the
sum of the amount being prepaid by (y) 50% of the lowest issue price of our
Class A common stock since the first advance of funds under the note, whichever
the note holder chooses, or (iii) payment of the principal of the principal of
note, before any repayment of interest.

         As of September 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
$2,009,822. On October 14, 2002 Mr. Mahoney converted $1,504,875 of the amounts
owed to him under the promissory note into 1,504,875 shares of Class B common
stock. At December 18, 2003, the total balance owed to Mr. Mahoney was $717,428,
convertible into 717,428 shares of our Class B common stock, or 11,761,114,754
shares of our Class A common stock.

         Since we do not have a sufficient number of authorized shares of Class
A common stock to issue all of the shares of Class A common stock issuable upon
the exercise or conversion of all of our outstanding options, warrants,
debentures and Class B common stock, Mr. Mahoney has agreed that, until such
time as our right to receive advances under the Equity Line of Credit Agreement
expires and until we have increased the number of authorized shares of Class A
common stock in an amount sufficient to issue all shares of our Class A common
stock underlying all then-outstanding options, warrants, debentures, Class B
common stock or other obligations to issue shares of our Class A common stock,
Mr. Mahoney will not convert any of his shares of Class B common stock or the
balance due under his convertible promissory note, if any such conversion or
conversions, in the aggregate, would result in our issuance to Mr. Mahoney of
more than 1,200,000,000 shares of our Class A common stock.

Proposed Spin-Off of Automatic Reminder Business

         In September 2003, we announced our intention to distribute to our
stockholders shares of Class A common stock of Trey Resources, Inc., one of our
subsidiaries, and our Automated Reminder business, upon the effectiveness of
required Securities and Exchange Commission filings and final approval by our
Board of Directors of the terms and conditions of the distribution, as described
in the registration statement on Form SB-2 of Trey Resources, initially filed
with the Securities and Exchange Commission on October 3, 2003. It is intended
that Trey Resources will own and operate our Automatic Reminder software
business as an independent publicly traded entity following the distribution.

         Trey Resources issued $40,000 in convertible debentures to The May
Davis Group in March 2003, and $100,000 in convertible debentures to Cornell
Capital Partners in September 2003. These debentures are convertible into shares
of Class A common stock of Trey Resources at a price equal to either (a) an
amount equal to 120% of the closing bid price of the Class A common stock of
Trey Resources as of the date of the distribution to our stockholders of shares
of Class A common stock of Trey Resources or (b) an amount equal to 80% of the
average closing bid price of the Class A common stock of Trey Resources for the
four trading days immediately preceding the conversion date. 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 with all
accrued interest due and payable at the end of the term. At Trey Resources'
option, these debentures may be paid in cash or redeemed at a 20% premium prior
to April 2004.

         In January 2003, Trey Resources entered into an equity line of credit
agreement. Under this agreement, Trey Resources may issue and sell to Cornell
Capital Partners shares of its Class A common stock for a total purchase price
of up to $10.0 million. Subject to certain conditions, Trey Resources will be
entitled to commence drawing down on its equity line of credit when its Class A
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 Class A common stock of Trey Resources
during the five trading days following the notice date. A cash fee equal to six
percent (6%) of the cash proceeds of the draw down is also payable at the time
of funding. To date, Trey Resources has not drawn down on the equity line of
credit.

         On October 24, 2003, Trey Resources filed with the Securities and
Exchange Commission a registration statement on Form SB-2 relating to the
registration of shares to be issued upon conversion of Trey Resource's
outstanding convertible debentures issued to The May Davis Group in March 2003
and Cornell Capital Partners in September 2003, and pursuant to an equity line
of credit agreement entered between Trey Resources and Cornell Capital Partners
in January 2003. In connection therewith, we agreed to provide a full and
unconditional guaranty of the payment and performance obligations of Trey
Resources, in accordance with the terms of securities purchase agreements
between Trey Resources and the holders of the convertible debentures, which
cannot be discharged, except by complete performance of the obligations under
the securities purchase agreements and the related documents. Under the
guaranty, if Trey Resources defaults in payment or performance of any of its
obligations under the convertible debentures, we are required to pay or perform
such obligations upon two days' written notice or demand by the holders of the
convertible debentures and to take an advance under the Equity Line of Credit on
the day of any such default, in the amount of $250,000 in order to repay to the
principal amount of the convertible debentures plus $50,000 within seven days of
default by Trey Resources. Notwithstanding anything to the contrary, so long as
the outstanding principal amount is zero or would be made zero simultaneously
with the termination, we shall have the right to terminate the guaranty at any
time by providing written notice of such termination.

                                       36



         In January 2003, Trey Resources entered into a separate employment
agreement with Mr. Mahoney, our president, chief executive officer, chief
financial officer and sole director, pursuant to which Mr. Mahoney shall act as
Chairman of the Board of Trey Resources upon completion of our proposed spin-off
of Trey Resources. The agreement calls for annual compensation of $180,000 per
annum, and the usual and customary perquisites and benefits valued at
approximately $25,000. The agreement also provides for a bonus of $350,000 to be
paid upon successful completion of the proposed spin-off of Trey Resources.

         Trey Resources has agreed to assume $250,000 of such outstanding
indebtedness under the promissory note we issued to Jerome R. Mahoney on March
12, 2001, as amended on August 12, 2002 (described above), upon consummation of
our proposed spin-off of Trey Resources. The debt will be subject to a
promissory note having substantially the same terms the promissory note we
issued to Mr. Mahoney. Mr. Mahoney may, at his sole discretion, convert such
debt into Class B Common Stock of Trey Resources at the rate of one dollar per
share, which stock will be convertible at any time into Class A common stock at
a rate equal to 50% of the lowest price that Trey Resources issues shares of
Class A common stock of Trey Resources subsequent to the date of the note.

         Mr. Mahoney has agreed to forego receipt of Class A common stock of
Trey Resources that he otherwise would have been eligible to receive from the
proposed spin-off of Trey Resources by virtue of his ownership of our Class B
common stock.

         In February 2003, we entered into an administrative services agreement
with Trey Resources, pursuant to which, upon consummation of the proposed
spin-off of Trey Resources, we will provide Trey Resources services in such
areas as information management and technology, sharing of office space,
personnel and indirect overhead expenses, employee benefits administration,
payroll, financial accounting and reporting, claims administration and
reporting, and other areas where Trey Resources may need transitional assistance
and support. The term of the agreement is two years, but may be terminated
earlier under certain circumstances, including a default, and may be renewed for
additional one-year terms. In exchange for our services under the administrative
services agreement, Trey Resources has agreed to pay us an annual fee of
approximately $95,000. We beleive that the fees for these services are less than
the fees that Trey Resources would incur if it had obtained these services
through other sources.


           MARKET PRICE OF COMMON EQUITY AND OTHER STOCKHOLDER MATTERS

Market Information

         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
              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                  $0.0380                  $0.0120
              Third Quarter                   $0.0170                  $0.0013
              Fourth Quarter                  $0.0031                  $0.0009

              2003
              First Quarter                   $0.0080                  $0.0003
              Second Quarter                  $0.0090                  $0.0002
              Third Quarter                   $0.0380                  $0.0004
              Fourth Quarter to date          $0.0110                  $0.0029


Holders Of Common Equity

         As of December 18, 2003, the number of record holders of our common
shares was approximately 656.

Dividend Information

         As of December 18, 2003, we have not paid any dividends on any class of
our common stock. 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.



                                       37


                            Description of Securities

         Pursuant to our certificate of incorporation, as amended, we are
authorized to issue 10,000,000,000 shares of Class A common stock, no par value
per share, 50,000,000 shares of Class B common stock, par value $.01 per share
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.

         We do not have a sufficient number of authorized shares of Class A
common stock to issue all of the shares of Class A common stock issuable upon
the exercise or conversion of all of our outstanding options, warrants,
debentures and Class B common stock. Accordingly, Mr. Mahoney has agreed that,
until such time as our right to receive advances under the Equity Line of Credit
Agreement expires and until we have increased the number of authorized shares of
Class A common stock in an amount sufficient to issue all shares of our Class A
common stock underlying all then-outstanding options, warrants, debentures,
Class B common stock or other obligations to issue shares of our Class A common
stock, Mr. Mahoney will not convert any of his shares of Class B common stock or
the balance due under his convertible promissory note dated March 20, 2001, as
amended August 13, 2002, if any such conversion or conversions, in the
aggregate, would result in our issuance to Mr. Mahoney of more than
1,200,000,000 shares of our 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 December 18, 2003, we had 4,719,208,096 shares of Class A common
stock outstanding.

Class B Common Stock

         Each holder of Class B Common Stock shall have the right to convert
each share of Class B Common Stock into the number of Class A Common Stock
Shares calculated by dividing the number of Class B Common Stock Shares being
converted by fifty percent (50%) of the lowest price that we had previously
issued our Class A Common Stock since the Class B Common Stock Shares were
issued. Every holder of the outstanding shares of the Class B Common Stock
Shares shall be entitled on each matter to cast the number of votes equal to the
number of Class A Common Stock Shares that would be issued upon the conversion
of the Class B Common Stock Shares held by that holder, had all of the
outstanding Class B Common Stock Shares held by that holder been converted on
the record date used for purposes of determining which stockholders would vote
in such an election. With respect to all matters upon which stockholders are
entitled to vote or to which stockholders are entitled to give consent, the
holders of the outstanding shares of Class B Common Stock Shares shall vote
together with Class A Common Stock Shares without regard to class, except as to
those matters on which separate class voting is required by applicable law.
There shall be no cumulative voting by stockholders. Each Class B Common Stock
Share shall receive dividends or other distributions, as declared, equal to the
number of Class A Common Stock Shares that would be issued upon the conversion
of the Class B Common Stock Shares, had all of the outstanding Class B Common
Stock Shares been converted on the record date established for the purposes
distributing any dividend or other stockholder distribution. Jerome R. Mahoney
is the sole owner of the Class B common stock, of which there are 50,000,000
shares authorized, 2,204,875 issued and 1,799,875 shares outstanding as of
December 18, 2003. On December 18, 2003, these shares of Class B common stock
were convertible into 29,506,147,541 shares of Class A common stock.

Preferred Stock

         The Board of Directors expressly is authorized, subject to limitations
prescribed by the New Jersey Business Corporations Act and the provisions of
this Certificate of Incorporation, to provide, by resolution and by filing an
amendment to the Certificate of Incorporation pursuant to the New Jersey
Business Corporations Act, for the issuance from time to time of the 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:

                                       38


              a) the number of shares constituting that series and the
                 distinctive designation of that series;

              b) the dividend rate on the shares of that series, whether
                 dividends shall be 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;

              c) whether that series shall have voting rights, in addition to
                 voting rights provided by law, and, if so, the terms of such
                 voting rights;

              d) whether that series shall have conversion privileges, and, if
                 so, the terms and conditions of such conversion, including
                 provisions for adjustment of the conversion rate in such events
                 as the Board of Directors shall determine;

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

              f) whether that series shall have a sinking fund for the
                 redemption or purchase of shares of that series, and, if so,
                 the terms and amount of such sinking fund;

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

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

         In the event of any liquidation, dissolution or winding up of the
Corporation, whether voluntary or involuntary, the holders of Preferred Stock of
each series shall be entitled to receive only such amount or amounts as shall
have been fixed by the certificate of designations or by the resolution or
resolutions of the Board of Directors providing for the issuance of such series.

Options and Warrants

         As of December 18, 2003, our employees held options to purchase 826,083
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. Of that total, 802,583 of the options were exercisable, at a weighted
average exercise price of $0.387 per share.

         As of December 18, 2003, 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, with a weighted average exercise price of $0.135 per share. These
warrants will expire at various times through May 1, 2006.

Debt

         Trey Resources issued $40,000 in convertible debentures to The May
Davis Group in March 2003, and $100,000 in convertible debentures to Cornell
Capital Partners in September 2003. These debentures are convertible into shares
of Class A common stock of Trey Resources at a price equal to either (a) an
amount equal to 120% of the closing bid price of the Class A common stock of
Trey Resources as of the date of the distribution to our stockholders of Class A
common stock of Trey Resources or (b) an amount equal to 80% of the average
closing bid price of the Class A common stock of Trey Resources for the four
trading days immediately preceding the conversion date. 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 with all
accrued interest due and payable at the end of the term. At Trey Resources'
option, these debentures may be paid in cash or redeemed at a 20% premium prior
to April 2004.

         In January 2003, Trey Resources entered into an equity line of credit
agreement. Under this agreement, Trey Resources may issue and sell to Cornell
Capital Partners shares of its Class A common stock for a total purchase price
of up to $10.0 million. Subject to certain conditions, Trey Resources will be
entitled to commence drawing down on its equity line of credit when its Class A
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 Class A Common Stock of Trey Resources
during the five trading days following the notice date. A cash fee equal to six
percent (6%) of the cash proceeds of the draw down is also payable at the time
of funding. To date, Trey Resources has not drawn down on the equity line of
credit.

         Trey Resources filed a registration statement on Form SB-2 with the
Securities and Exchange Commission on October 24, 2003, relating to the
registration of shares to be issued upon conversion of Trey Resource's
outstanding convertible debentures and pursuant to an equity line of credit
agreement between Trey Resources and Cornell Capital Partners. In connection
therewith, we agreed to provide a full and unconditional guaranty of the payment
and performance obligations of Trey Resources, in accordance with the terms of a
securities purchase agreement between Trey Resources and the holders of the
convertibe debentures. Under the guaranty, if Trey Resources defaults in payment
or performance of any of its obligations under the convertible debentures, we
are required to pay or perform such obligations upon two days' written notice or
demand by the holders of the convertible debentures and to take an advance under
the Equity Line of Credit on the day of any such default, in the amount of
$250,000 in order to repay to the principal amount of the convertible debentures
plus $50,000 within seven days of default by Trey Resources. This guaranty
cannot be discharged, except by complete performance of the obligations under
the securities purchase agreements and the related documents. Notwithstanding
anything to the contrary, so long as the outstanding principal amount is zero or
would be made zero simultaneously with the termination, we shall have the right
to terminate the guaranty at any time by providing written notice of such
termination.

                                       39



Transfer Agent

         Our 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.

Limitation of Liability and Indemnification

         Our Bylaws include an indemnification provision under which we have
agreed to indemnify our directors and officers of 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.

Anti-Takeover Effects of Provisions of Articles of Incorporation

         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 our 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.



                                       40



                                     EXPERTS

         The financial statements for the year ended December 31, 2002 included
in this 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 our 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, we dismissed Merdinger, Fruchter, Rosen & Corso
("MFR&C") as our independent accountants. The dismissal was approved by our
Board of Directors. The reports of MFR&C on our financial statements for the
fiscal years ended December 31, 2000 and December 31, 1999, 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 our
ability to continue as a going concern.

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

                                  LEGAL MATTERS

         Kramer Levin Naftalis & Frankel LLP, New York, New York, will pass upon
the validity of the shares of common stock offered hereby for us.

                      DISCLOSURE OF COMMISSION POSITION ON
                  INDEMNIFICATION OF SECURITIES ACT LIABILITY

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to our directors, officers and controlling persons
pursuant to the foregoing provisions, or otherwise, we have been advised that in
the opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Securities Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by us of expenses incurred or paid by one of
our directors, officers or controlling persons in the successful defense of any
action, suit or proceeding) is asserted by that director, officer or controlling
person in connection with the securities being registered, we will, unless in
the opinion of our counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether that
indemnification by us is against public policy as expressed in the Securities
Act and will be governed by the final adjudication of that issue.

                           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.




                                       41


                          INDEX TO FINANCIAL STATEMENTS


Financial Statements as of September 30, 2003

     Consolidated Balance Sheets - September 30, 2003 (Unaudited)........... F-2
     Consolidated Statements of Operation - For the Three and
       Nine Months Ended September 30, 2003 and 2002........................ F-3
     Consolidated Statements of Cash Flows - For the Nine
       Months Ended September 30, 2003 and 2002............................. F-4
     Notes to the Financial Statements...................................... F-7

Financial Statements as of December 31, 2002 and 2001

     Independent Auditors' Report ..........................................F-15
     Consolidated Balance Sheets - December 31, 2002 and 2001...............F-16
     Consolidated Statements of Operations for the Years
       Ended December 31, 2002 and 2001.....................................F-18
     Consolidated Statements of Stockholders' Deficiency for
       the Years Ended December 31, 2002 and 2001...........................F-19
     Consolidated Statements of Cash Flows for the Years
       Ended December 31, 2002 and 2001.....................................F-23
     Notes to the Financial Statements......................................F-27



                                       F-1



                                  iVoice, Inc.
                           CONSOLIDATED BALANCE SHEETS
                               SEPTEMBER 30, 2003
                                   (Unaudited)

ASSETS

CURRENT ASSETS
  Cash and cash equivalents                                        $  1,469,229
  Accounts receivable, net of allowance
    for doubtful accounts of $2,700                                       8,793
  Inventory                                                              23,096
  Securities available for sale                                         117,360
  Costs in excess of billings                                            11,832
  Net current assets of discontinued operations                          71,397
  Prepaid expenses and other current assets                             216,667
                                                                   ------------
   Total current assets                                               1,918,374

PROPERTY AND EQUIPMENT, net of accumulated depreciation
  of $155,559                                                            48,736

OTHER ASSETS
  Software license costs, net of accumulated amortization
    of $385,900                                                          68,100
  Intangible assets                                                     105,106
  Net long-term assets of discontinued operations                        13,500
  Deposits and other assets                                               7,000
                                                                   ------------
    Total other assets                                                  193,706
                                                                   ------------

    TOTAL ASSETS                                                   $  2,160,816
                                                                   ============

    LIABILITIES AND STOCKHOLDERS' DEFICIENCY
CURRENT LIABILITIES
   Accounts payable and accrued expenses                           $    205,284
   5% Convertible debentures - Note 3                                   140,000
   Due to related parties - Note 4                                      430,554
   Net current liabilities of discontinued operations                   517,636
   Deferred maintenance contracts                                        29,155
                                                                   ------------
     Total current liabilities                                        1,322,629
                                                                   ------------

LONG-TERM DEBT                                                             --
                                                                   ------------
     Total liabilities                                                1,322,629
                                                                   ------------

COMMITMENTS AND CONTINGENCIES - Note 5                                     --

STOCKHOLDERS' EQUITY
   Preferred stock, par value $1.00; authorized 1,000,000
     shares, no shares issued or outstanding                               --
   Common stock, Class A -  no par value; authorized 10,00,000,00
   shares, 3,983,175,753 issued and 3,982,575,753 shares
     outstanding                                                        914,491
   Common stock, Class B - par value $.01; authorized
     50,000,000 shares; 2,204,875 shares issued; 1,799,875
     shares outstanding 127 Treasury stock, 600,000 Class A
     shares, at cost (28,800) Additional paid in capital             15,591,520
Accumulated deficit                                                 (15,707,117)
   Accumulated other comprehensive income                                67,966
                                                                   ------------
     Total stockholders' equity                                         838,187
                                                                   ------------

     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                    $  2,160,816
                                                                   ============

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


                                      F-2





                                                  iVoice, Inc.
                               CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


                                                     For the Three Months Ended     For the Nine Months Ended
                                                            September 30,                 September 30,
                                                     --------------------------    --------------------------
                                                        2003           2002            2003           2002
                                                     -----------    -----------    -----------    -----------

                                                                                      
SALES, net                                           $   126,683    $   140,614    $   349,403    $   457,303

COST OF SALES                                             49,921         38,337        132,593        139,774
                                                     -----------    -----------    -----------    -----------

GROSS PROFIT                                              76,762        102,277        216,810        317,529
                                                     -----------    -----------    -----------    -----------

SELLING, GENERAL AND
 ADMINISTRATIVE EXPENSES
    Selling expenses                                      23,484         35,319         77,063         93,056
    General and administrative expenses                  199,148        214,432        607,574      1,229,285
    Research and development                              30,700         57,665        156,371        170,428
    Bad debt expense -                                      --             --            3,000
    Depreciation and amortization                         36,732         36,700        109,630        108,601
                                                     -----------    -----------    -----------    -----------
Total selling, general and administrative expenses       290,064        344,116        950,638      1,604,370
                                                     -----------    -----------    -----------    -----------

LOSS FROM OPERATIONS (213,302)                          (241,839)      (733,828)    (1,286,841)

COSTS IN CONNECTION WITH SPIN-OFF                            116           --           44,621           --
                                                     -----------    -----------    -----------    -----------

LOSS FROM DISCONTINUED OPERATIONS                        124,012          4,244        140,678         16,764
                                                     -----------    -----------    -----------    -----------

OTHER INCOME\ (EXPENSE)
    Non-recurring expense                                   --           (9,222)          --           (9,222)
    Other Income                                           1,079           --            1,079         28,800
    Interest expense                                    (211,442)       (47,235)      (297,912)      (376,611)
                                                     -----------    -----------    -----------    -----------
Total other income (expense)                            (210,363)       (56,457)      (296,833)      (357,033)
                                                     -----------    -----------    -----------    -----------

LOSS BEFORE INCOME TAXES                                (547,793)      (302,540)    (1,215,960)    (1,660,638)

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

NET LOSS                                             $  (547,793)   $  (302,540)   $(1,215,960)   $(1,660,638)
                                                     ===========    ===========    ===========    ===========

NET LOSS PER COMMON SHARE
    Basic                                            $(     0.00)   $     (0.00)   $(     0.00)   $(     0.01)
                                                     ===========    ===========    ===========    ===========
    Diluted                                          $(     0.00)   $     (0.00)   $(     0.00)   $(     0.01)
                                                     ===========    ===========    ===========    ===========



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


                                      F-3





                                  iVoice, Inc.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


                                                                 For the Nine Months Ended
                                                                      September  30,
                                                                      --------------
                                                                    2003           2002
                                                                -----------    -----------
                                                                        
CASH FLOW FROM OPERATING ACTIVITIES
  Net loss                                                      $(1,215,960)   $(1,660,638)
  Adjustments to reconcile net loss to net
   cash used in operating activities
  Depreciation                                                       28,454         30,357
  Amortization of prepaid expense                                    78,833        326,667
  Amortization of intangibles                                          --            9,843
  Amortization of software license                                   81,600         81,600
  Bad debt expense                                                     --            3,000
  Forfeited employee stock compensation                                --          (28,800)
  Discounts on stock options                                           --          316,750
  Debt issue costs                                                     --          216,977
  Gain on sale of investments                                        (1,079)          --
  Common stock issued for consulting services                          --           45,000
  Common stock issued for interest                                   28,584         10,735
  Changes in certain assets and liabilities:
    Accounts receivable                                               6,394        (20,803)
    Inventory                                                         8,782          8,123
    Accounts payable and accrued liabilities                        268,109        196,760
    Deferred revenue                                                 16,945        (19,304)
    Other assets                                                      6,230            686
Total cash used in operating activities                            (693,108)      (483,047)
                                                                -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of property and equipment                                 (7,004)        (2,641)
  Investment in securities available for sale                       (50,000)          --
  Proceeds from investment dispositions                               1,685           --
  Purchase of goodwill and other intangibles                         (7,620)        (1,560)
                                                                -----------    -----------
Total cash used in investing activities                             (62,939)        (4,201)
                                                                -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Issuance of common stock                                        1,873,923        102,696
  Collections on stock subscriptions                                   --          317,000
  Proceeds from related party loans                                    --            3,000
  Repayment of related party loans                                  (90,000)       (90,000)
  Proceeds from notes payable                                     1,700,000        250,000
  Repayment of notes payable                                     (1,934,667)       (93,453)
  Repayment of capital lease obligations                            (13,928)       (25,556)
  Sale of convertible debentures                                    140,000        255,000
                                                                -----------    -----------
Total cash provided by financing activities                       1,675,328        718,687
                                                                -----------    -----------

NET DECREASE IN CASH AND CASH EQUIVALENTS                           919,281        231,439



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


                                      F-4





                                  iVoice, Inc.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003


                                                                        For the Nine Months Ended
                                                                             September  30,
                                                                       ---------------------------
                                                                          2003             2002
                                                                       ----------       ----------

                                                                                      
CASH AND EQUIVALENTS - BEGINNING OF PERIOD - Continuing Operations        566,345           85,543
CASH AND EQUIVALENTS - BEGINNING OF PERIOD - Discontinued Operations         --               --
                                                                       ----------       ----------

CASH AND EQUIVALENTS - END OF PERIOD - Continuing Operations           $1,469,229       $  316,982
                                                                       ==========       ==========
CASH AND EQUIVALENTS - END OF PERIOD - Discontinued Operations         $   16,397       $     --
                                                                       ==========       ==========

CASH PAID DURING THE PERIOD FOR:
  Interest expense                                                     $      700       $    6,104
  Income taxes                                                         $     --         $     --
                                                                       ==========       ==========



SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES

SEPTEMBER 30, 2003
- ------------------

During the nine months ended September 30, 2003, the Company:

a) issued 235,000,000 shares of Class A common stock for consulting services
   valued at $315,000.

b) issued 466,859,715 shares of its Class A common stock for the repayment of
   $115,800 in principal on its 12% Convertible Debentures.

c) issued 58,405,204 shares of its Class A common stock for interest on its
   outstanding 12% Convertible Debentures valued at $24,497.

d) issued 2,093,900,745 shares of Class A common stock with a total value of
   $1,938,754. Of this amount, $1,849,418 was for repayment of principal and
   $4,087 was for the repayment of interest on notes payable, issued as advances
   on the equity line financing with Cornell Capital Partners, LP. The balance
   of $85,249 was market discount charged to expense.



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


                                      F-5


                                    iVoice, Inc.
                 CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                    FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES - Continued

SEPTEMBER 30, 2002
- ------------------

During the nine months ended September 30, 2002, the Company:

a) issued 10,000 shares as partial payment for leasehold improvements valued at
   $540.

b) issued 2,250,000 shares of Class A common stock for legal services valued at
   $45,000.

c) issued 6,200,000 shares of its Class A common stock for fees and services
   associated with the financing agreement with Cornell Capital, LP, valued at
   $117,800.

d) 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.

e) 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.

f) issued 505,921 shares of its Class A common stock for the repayment of
   $15,000 in principal on its 8% Convertible Debentures.

g) issued 7,229,230 shares of its Class A common stock for the repayment of
   $64,000 in principal on its 12% Convertible Debentures.

h) issued 19,464,744 shares of its Class A common stock for the repayment of
   $71,483 in principal on its 5% Convertible Debentures.




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



                                      F-6


                                    iVoice, Inc.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                 SEPTEMBER 30, 2003

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

            Basis of Presentation
            ---------------------
            The accompanying unaudited consolidated financial statements include
            the accounts of iVoice, Inc. (the "Company" or "iVoice"), and its
            wholly owned subsidiaries. iVoice, Inc. formerly known as Visual
            Telephone International, Inc. ("Visual") was incorporated under the
            laws of Utah on December 2, 1995, subsequently changed to Delaware.
            On April 25, 2003, iVoice formed a wholly owned subsidiary in the
            State of New Jersey and on May 5, 2003, iVoice changed its state of
            incorporation from Delaware to New Jersey by merging into the newly
            formed New Jersey subsidiary. These 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.

            The result of operations for the three and nine-month periods ended
            September 30, 2003 and 2002 are not necessarily indicative of the
            results to be expected for the full year.

            For further information, refer to the financial statements and
            footnotes included in Form 10-KSB for the year ended December 31,
            2002

            Principles of Consolidation
            ---------------------------
            The accompanying consolidated financial statements include the
            accounts of the Company and its subsidiaries Trey Resources, Inc.
            and iVoice Acquisition 2, Inc. All significant intercompany
            transactions and balances have been eliminated in consolidation. The
            balance sheet, statements of operations and the cash flows of the
            Company's wholly owned subsidiary, Trey Resources Inc. are presented
            as discontinued operations due to the planned Distribution discussed
            under Trey Resources Distribution. Where appropriate, prior year
            amounts have been reclassified to conform to the current period
            presentation



                                      F-7


                                  iVOICE, INC.
             CONSOLIDATED NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 2003

            NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -Continued

            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.

            The shares used in the computations of earnings per share for basic
            and diluted purposes are as follows:

                          Three Months Ended             Nine Months Ended
                            September 30,                  September 30,
                   ----------------------------     ----------------------------
                       2003             2002            2003            2002
                   -------------    -----------     -------------    -----------
                   3,291,495,029    196,507,632     1,958,056,182    172,613,099


            Company Background
            ------------------
            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 and the name of the
            Company was changed to iVoice.com, Inc.

            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.com,
            Inc. 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.

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

            On April 25, 2003, iVoice formed a wholly owned subsidiary in the
            State of New Jersey and on May 5, 2003, iVoice changed its state of
            incorporation from Delaware to New Jersey by merging into the newly
            formed New Jersey subsidiary.


                                      F-8


                                  iVOICE, INC.
             CONSOLIDATED NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 2003

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -Continued

            At September 30, 2003 the Company held a 100% investment in Trey
            Resources, Inc. In June 2003, the Company filed a registration
            statement with the SEC to spin off Trey as a separate public company
            in a pro rata dividend distribution of the common stock of Trey
            Resources to iVoice shareholders. (See the Trey Resources
            Distribution below.) Upon determination of effectiveness of the
            registration statement, the distribution of shares in Trey Resources
            will occur. While Trey has not operated its Automatic Reminder
            software business as a stand-alone company, the assets, liabilities,
            revenue and expense, previously consolidated with the financial
            statements of the Company are presented in these financial
            statements as discontinued operations at September 30, 2003 and for
            the three and nine months ended September 30, 2003 and 2002.

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


NOTE 2  - DISCONTINUED OPERATIONS

            In June 2003, the Company announced its intention to spin-off its
            Automatic Reminder software business in the form of a pro-rata
            distribution to iVoice stockholders of approximately 65% of the
            outstanding shares of Class A Common Stock of Trey Resources, Inc.,
            which is currently a wholly owned subsidiary of iVoice. Trey will
            own and operate the Automatic Reminder software business of iVoice
            as an independent publicly traded entity following the distribution.
            In June 2003 and subsequently amended in October 2003, iVoice filed
            a registration statement with the SEC related to the pro rata
            dividend distribution of the shares of Trey Resources, Inc. held by
            the Company to the shareholders of iVoice. Management anticipates
            that the distribution will take place on or about the effective date
            of the registration statement. Each iVoice stockholder as of October
            13, 2003, the record date for the distribution, will receive one (1)
            Trey share for every twelve hundred (1,200) iVoice shares held on
            that date.

            The summarized unaudited results of operations for the nine months
            ended September 30, 2003 and 2002 are as follows:

                                                 2003               2002
                                              ---------          ---------

            Revenues                          $   1,350          $   1,050
            Cost of Revenues                       --                 --
                                              ---------          ---------
            Gross profit                          1,350              1,050
            Operating Expenses                  125,875             16,928
                                              ---------          ---------
            Operating Loss                     (124,525)           (15,878)
            Interest expense                     16,153                886
            Provision for income taxes             --                 --
                                              ---------          ---------

            Net Loss                          $(140,678)         $ (16,764)
                                              =========          =========


                                      F-9


                                  iVOICE, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 2003

NOTE 2  - DISCONTINUED OPERATIONS - Continued

            At September 30, 2003 and December 31, 2002 the net current
            liabilities and the net long-term assets of Trey Resources were as
            follows:




                                                                  September 30,
                                                                     2003       December 31,
                                                                  (Unaudited)      2002
                                                                  -----------   ------------

                                                                            
            Current assets:
              Cash                                                $ 16,397       $   --
              Prepaid expenses                                      55,000           --
                                                                  --------       --------
                Total current assets                                71,397           --

            Current liabilities:
              Accounts payable and accrued expenses               $267,636       $142,333
              Convertible debentures                               140,000           --
              Due to related party                                 250,000        250,000
                                                                  --------       --------
                Total current liabilities                          657,636        342,333
                                                                  --------       --------

            Net current liabilities of discontinued
              operations                                          $586,239       $342,333
                                                                  ========       ========

            Capitalized software license costs                    $ 13,500       $ 27,000
                                                                  --------       --------
            Net long-term assets of discontinued operations       $ 13,500       $ 27,000
                                                                  ========       ========


NOTE 3  - CONVERTIBLE DEBENTURES

            In January 2003, the Company, through its Trey Resources, Inc.
            subsidiary, entered into a subscription agreement with certain
            purchasers to issue $250,000 in convertible debentures, with
            interest payable at 5% per annum. The notes are convertible into the
            Company's 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 for the Common Stock on the Closing Date, or (b) an amount
            equal to eighty percent (80%) of the average of the four (4) lowest
            Closing Bid Prices of the Common Stock for the five (5) trading days
            immediately preceding the Conversion Date. At September 30, 2003, a
            total of $140,000 in debenture proceeds has been received so far and
            is outstanding as of that date.



                                      F-10



                                  iVOICE, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 2003


NOTE 3  - CONVERTIBLE DEBENTURES - Continued

            In October 1999, the Company issued a series of convertible
            debentures consisting of ten notes payable totaling $500,000 bearing
            interest at 12% per annum and payable on December 1, 2000. 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. At September 30, 2003, all of the outstanding
            principal and interest was repaid through the issuance of Class A
            common shares in accordance with the terms described above.
            Additionally, the Company has settled with the investor without
            penalty or additional costs arising from the Company's default under
            the Debenture agreement. The parties have also entered into mutual
            releases, which prevents either party from any claims against the
            other resulting from the financing agreement.


NOTE 4 - DUE TO RELATED PARTIES

            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.

            On August 13, 2002, the board of directors approved amendments to
            the Promissory Note payable to Mr. Mahoney for monies loaned to the
            Company from the proceeds of stock sales of personal holdings of
            iVoice Class A common stock, unpaid compensation, income taxes
            incurred from the sale of Company stock and unreimbursed expenses.
            The change allows for the conversion of amounts due under the
            Promissory Note into either (i) one Class B common stock share of
            iVoice, Inc., no par value, for each dollar owed, or (ii) the number
            of Class A common stock shares of iVoice, Inc. calculated by
            dividing (x) the sum of the principal and interest that the Note
            holder has decided to prepay by (y) fifty percent (50%) of the
            lowest issue price of Series A common stock since the first advance
            of funds under this Note, whichever the Note holder chooses, or
            (iii) payment of the principal of this Note, before any repayment of
            interest.





                                      F-11


                                  iVOICE, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 2003

NOTE 4 - DUE TO RELATED PARTIES - Continued


            On October 14, 2002, Mr. Mahoney converted $1,504,875 of the amounts
            owed to him into 1,504,875 shares of Class B common stock. As of
            September 30, 2003, 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 $680,554.

            In connection with the assignment of assets and liabilities from
            iVoice to Trey pursuant to the anticipated spin-off transaction,
            iVoice will be assigning to Trey Resources, $250,000 of outstanding
            indebtedness from iVoice to Mr. Mahoney. As such, this amount is
            reflected in the net current liabilities of discontinued operations.


NOTE 5 - COMMITMENTS AND CONTINGENCIES

      a)    The Company leases its headquarters located at 750 Highway 34,
            Matawan, New Jersey on a month-to-month obligation of $7,500 per
            month. The Company maintains a good relationship with its landlord
            and believes that its current facilities will be adequate for the
            foreseeable future.

      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)    In February 2003, the Company entered into an Equity Line of Credit
            with Cornell Capital Partners, L.P. Pursuant to the Equity Line of
            Credit, the Company may, at its discretion, periodically sell to
            Cornell Capital Partners shares of Class A common stock for a total
            purchase price of up to $5.0 million to raise capital to fund our
            working capital needs. For each share of Class A common stock
            purchased under the Equity Line of Credit, Cornell Capital Partners
            will pay 91% of the 5 lowest closing bid prices 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. Pursuant to the agreement with Cornell Capital
            Partners, LP, we registered for resale on Form SB-2, 5,000,000,000
            shares of Class A common stock with the Securities and Exchange
            Commission. The offering will terminate 24 months after the
            Securities and Exchange Commission declares the registration
            statement effective.

      d)    The Company's assets are subject to a Security Agreement with the
            majority stockholder. See Note 4.




                                      F-12


                                  iVOICE, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 30, 2003

NOTE 6 - COMMON STOCK

            In January 2003, the Company amended its Certificate of
            Incorporation to change the par value of its Class A Common Stock
            from $.001 to $.0001 and to increase the number of shares the
            Company is authorized to issue of its Class A Common Stock from
            600,000,000 to 10,000,000,000 and its Class B Common Stock from
            3,000,000 to 50,000,000.

            On April 25, 2003, iVoice formed a wholly owned subsidiary in the
            State of New Jersey and on May 5, 2003, iVoice changed its state of
            incorporation from Delaware to New Jersey by merging into the newly
            formed New Jersey subsidiary. In doing so, the par value of its
            Class A common stock has changed from $.0001 to no par value and the
            par value of the Class B common stock has changed from no par value
            to $.01 per share.

            a) Class A Common Stock
               --------------------
               Class A Common Stock consisted of the following as of September
               30, 2003: 10,000,000,000 shares of authorized common stock with
               no par value, 3,983,175,753, shares were issued and 3,982,575,753
               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 September 30, 2003, the Company had
               the following transactions in its Class A Common Stock:

                  1.    The Company issued 150,000,000 shares of its Class A
                        Common Stock for consulting services rendered valued at
                        $260,000.

                  2.    The Company issued 207,090,232 shares of Class A Common
                        Stock for the conversion of $51,050 in debenture
                        principal on its 12% convertible debentures

                  3.    The Company issued 58,405,204 shares of its Class A
                        common stock for interest on its outstanding 12%
                        Convertible Debentures valued at $24,497.

                  4.    The Company issued 919,403,023 shares of Class A common
                        stock for repayment of $1,343,347 in principal, $4,087
                        in interest and $130,994 in discount on notes payable
                        issued for advances on the equity line financing with
                        Cornell Capital Partners, LP

                  5.    The Company issued 295,081,967 shares of Class A common
                        stock upon conversion of 18,000 shares of Class B common
                        stock.


                                      F-13


                                    iVOICE, INC.
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                 SEPTEMBER 30, 2003


 NOTE 6 - COMMON STOCK - Continued

            b) Class B Common Stock
               --------------------
               Class B Common Stock consists of 50,000,000 shares of authorized
               common stock with par value $.01 per share. Each share of Class B
               common stock is convertible into Class A common stock calculated
               by dividing the number of Class B shares being converted by fifty
               percent (50%) of the lowest price that the Company had previously
               issued its Class A common stock since the Class B shares were
               issued. Each holder of Class B common stock has voting rights
               equal to the number of Class A shares that would be issued upon
               the conversion of the Class B shares, had all of the outstanding
               Class B shares been converted on the record date used for
               purposes of determining which shareholders would vote. Holders of
               Class B common stock are entitled to receive dividends in the
               same proportion as the Class B common stock conversion and voting
               rights have to Class A common stock. Jerome R. Mahoney is the
               sole owner of the Class B common stock. As of September 30, 2003,
               there are 2,204,875 shares issued and 1,799,875 shares
               outstanding

               Pursuant to the conversion terms of the Class B Common stock, on
               September 30, 2003, the 1,799,875 outstanding shares of Class B
               common stock are convertible into 29,506,147,541 shares of Class
               A common stock.

               In the nine months ended September 30, 2003, a total of 59,000
               Class B shares were converted into 610,318,926 Class A shares.

            c) Preferred Stock
               ---------------
               Preferred Stock consists of 1,000,000 shares of authorized
               preferred stock with $1.00 par value. As of September 30, 2003,
               no shares were issued or outstanding.



                                      F-14



                          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
                                  www.mwllp.com


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


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

We have audited the accompanying consolidated balance sheets of iVoice, Inc. as
of December 31, 2002 and 2001, and the related consolidated statements of
operations, stockholders' deficiency and cash flows for the years then ended.
These consolidated 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 consolidated financial statements referred to above present
fairly, in all material respects, the financial position of iVoice, Inc. as of
December 31, 2002 and 2001, 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 consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2, the
Company had net losses and negative cash flows from operations for the years
ended December 31, 2002 and 2001, 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 2. 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 27, 2003


                                      F-15





                                  iVOICE, INC.
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS

                                                                        December 31,
                                                                        ------------
                                                                     2002             2001
                                                                  ----------       ----------

                                                                             
CURRENT ASSETS
  Cash and cash equivalents                                       $  566,345       $   85,543
  Accounts receivable, net of allowance for
   doubtful accounts of $2,700 and $4,000                             15,187           37,284
  Inventory                                                           31,878           20,586
  Costs in excess of billings on uncompleted jobs                     23,778             --
  Prepaid expenses and other current assets                            7,558          331,361
                                                                  ----------       ----------

    Total current assets                                             644,746          474,774
                                                                  ----------       ----------

PROPERTY AND EQUIPMENT, net                                           70,186          106,585
                                                                  ----------       ----------

OTHER ASSETS
  Other receivable                                                      --             67,650
  Software license costs, net of accumulated amortization
    of $380,800 and $272,000                                         163,200          272,000
  Financing costs                                                       --             35,427
  Intangible assets, net of accumulated amortization
    of $0 and $21,041                                                 97,486          271,299
  Deposits and other assets                                            7,000           13,900
                                                                  ----------       ----------

    Total other assets                                               267,686          660,276
                                                                  ----------       ----------

TOTAL ASSETS                                                      $  982,618       $1,241,635
                                                                  ==========       ==========



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


                                      F-16





                                  iVOICE, INC.
                    CONSOLIDATED BALANCE SHEETS - (Continued)

                    LIABILITIES AND STOCKHOLDERS' DEFICIENCY
                    ----------------------------------------


                                                                                2002               2001
                                                                            ------------       ------------

                                                                                         
 CURRENT LIABILITIES
   Obligations under capital leases - current                               $     13,928       $     35,018
   Accounts payable and accrued expenses                                         360,106            391,531
   Notes Payable                                                                 234,667               --
   Due to related parties                                                        615,259          1,868,943
   Convertible debentures                                                        115,800            359,800
   Deferred maintenance contracts                                                 24,156             17,214
   Billings in excess of costs and estimated earnings                               --               26,403
                                                                            ------------       ------------

    Total current liabilities                                                  1,363,916          2,698,909

LONG-TERM DEBT
  Obligations under capital leases - non-current                                    --               13,928
                                                                            ------------       ------------

    Total liabilities                                                          1,363,916          2,712,837
                                                                            ------------       ------------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIENCY
  Preferred stock, $1 par value; Authorized shares - 1,000,000;
    Issued and outstanding shares - none                                            --                 --
  Common stock, Class A - par value $.001, Authorized shares -
    600,000,000; 2002 - 518,691,163 shares issued, 518,091,163
    shares outstanding 2001- 154,123,517 shares issued and outstanding           518,091          1,175,278
  Common stock, Class B - no par value, Authorized shares - 3,000,000
    2001 - 700, 000 shares issued, 354,000 shares outstanding
    2002 - 2,204,875 shares issued, 1,858,875 shares outstanding,                    186                 36
  Subscription receivable                                                           --             (783,750)
  Additional paid in capital                                                  13,619,554         10,568,103
  Accumulated deficit                                                        (14,490,329)       (12,430,869)
  Treasury stock, 2002 - 600,000 Class A shares, at cost;
    2001- none                                                                   (28,800)              --
                                                                            ------------       ------------

       Total stockholders' deficiency                                           (381,298)        (1,471,202)
                                                                            ------------       ------------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY                              $    982,618       $  1,241,635
                                                                            ============       ============



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


                                      F-17





                                  iVOICE, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                     For the Years Ended
                                                                         December 31,
                                                                     2002               2001
                                                                 -----------        -----------

                                                                              
SALES, net                                                       $   646,560        $   425,948

COST OF SALES                                                        184,306            167,229
                                                                 -----------        -----------

GROSS PROFIT                                                         462,254            258,719
                                                                 -----------        -----------

SELLING, GENERAL AND
  ADMINISTRATIVE EXPENSES
   Selling expenses                                                  129,988            165,617
   General and administrative expenses                             1,507,681          2,297,015
   Research and development                                          229,179            387,463
   Bad debt expense                                                   70,558             24,808
   Write-off of goodwill                                             175,833               --
   Depreciation and amortization                                     149,388            161,089
                                                                 -----------        -----------

     Total selling, general and administrative expenses            2,262,627          3,035,992
                                                                 -----------        -----------

LOSS FROM OPERATIONS                                              (1,800,373)        (2,777,273)

OTHER INCOME \ (EXPENSE)
   Other income                                                      181,273
   Interest expense                                                 (440,360)          (670,161)
     Total other expense                                            (259,087)          (670,161)
                                                                 -----------        -----------

LOSS BEFORE INCOME TAXES                                          (2,059,460)        (3,447,434)

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

NET LOSS                                                         $(2,059,460)       $(3,447,434)
                                                                 ===========        ===========

NET LOSS PER COMMON SHARE
   Basic                                                         $      (.02)       $      (.03)
   Diluted                                                       $      (.02)       $      (.03)
                                                                 ===========        ===========



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


                                      F-18





                                  iVOICE, INC.
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIENCY
                 FOR THE YEARS ENDED DECEMBER 31, 2002 AND 2001


                                                                Common Stock Class A            Common Stock Class B

                                                              Shares           Amount           Shares       Amount
                                                              ------           ------           ------       ------

                                                                                                 
Balance at January 1, 2002                                  154,123,517     $ 1,175,278         354,000     $        36

Collection of stock subscriptions                                  --              --              --              --

Issuance of common stock for services                        34,460,000          34,460            --              --

Purchase of treasury stock                                         --              --              --              --

Issuance of common stock for cash                           173,362,846         173,363            --              --

Issuance of common stock for compensation                          --              --              --              --

Issuance of convertible debentures                                 --              --              --              --

Issuance of stock on conversion of Class B shares                  --              --         1,504,875             150

Issuance of stock on debenture conversion                   148,465,066         148,465            --              --

Issuance of stock on interest conversion                      8,279,734           8,280            --              --

Adjustment for change in par value                                 --        (1,021,755)           --              --

Net loss for the year ended December 31, 2002                      --              --              --              --
                                                            -----------     -----------     -----------     -----------

Balance at December 31, 2002                                518,091,163     $   518,091       1,858,875     $       186
                                                            ===========     ===========     ===========     ===========



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



                                      F-19





                                                   iVOICE, INC.
                            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIENCY (Continued)
                                   FOR THE YEARS ENDED DECEMBER 31, 2002 AND 2001


                                                           Stock                         Additional                      Total
                                                       Subscriptions    Treasury          Paid in      Accumulated    Stockholders'
                                                         Receivable       Stock           Capital        Deficit       Deficiency
                                                         ----------       -----           -------        -------       ----------

                                                                                                      
Balance at January 1, 2002                             $   (783,750)   $       --      $ 10,568,103   $(12,430,869)   $ (1,471,202)

Collection of stock subscriptions                           783,750            --              --             --           783,750

Issuance of common stock for services                          --              --           158,260           --           192,720

Purchase of treasury stock                                     --              --           (28,800)          --           (28,800)

Issuance of common stock for cash                              --              --            80,302           --           253,665

Issuance of common stock for compensation                      --              --              --             --              --

Issuance of convertible debentures                             --              --            63,750           --            63,750

Issuance of stock on conversion of Class B shares              --              --         1,504,725           --         1,504,875

Issuance of stock on debenture conversion                      --              --           130,535           --           279,000

Issuance of stock on interest conversion                       --              --            92,124           --           100,404

Adjustment for change in par value                             --              --         1,021,755           --              --

Net loss for the year ended December 31, 2002                  --              --              --       (2,059,460)     (2,059,460)
                                                       ------------    ------------    ------------   ============    ============

Balance at December 31, 2002                           $       --      $    (28,800)   $ 13,619,554   $(14,490,329)   $   (381,298)
                                                       ============    ============    ============   ============    ============




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


                                      F-20






                                  iVOICE, INC.
         CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIENCY (Continued)
                 FOR THE YEARS ENDED DECEMBER 31, 2002 AND 2001


                                                             Common Stock Class A           Common Stock Class B

                                                            Shares          Amount          Shares       Amount
                                                            ------          ------          ------       ------

                                                                                             
Balance at January 1, 2001                                103,969,71      $1,039,69         364,000      $     37

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

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

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

Subscriptions received                                          --             --              --            --

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

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

Issuance of convertible debentures                              --             --              --            --

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

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

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

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

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

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




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


                                      F-21





                                                   iVOICE, INC.
                            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIENCY (Continued)
                                   FOR THE YEARS ENDED DECEMBER 31, 2002 AND 2001


                                                             Stock            Additional                              Total
                                                         Subscriptions         Paid in         Accumulated         Stockholders'
                                                           Receivable          Capital           Deficit            Deficiency
                                                           ----------          -------           -------            ----------

                                                                                                    
Balance at January 1, 2001                               $       --         $  7,586,182      $ (8,983,435)      $   (357,519)

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

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

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

Subscriptions received                                        206,250               --                                206,250

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

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

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

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

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

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

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

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

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



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


                                      F-22


                                  iVOICE, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                         For the Years Ended
                                                            December 31,
                                                        2002            2001
                                                     -----------    -----------
CASH FLOW FROM OPERATING ACTIVITIES

Net loss                                             $(2,059,460)   $(3,447,434)
Adjustments to reconcile net loss to net
 cash (used in) provided by operating activities
Depreciation and amortization                             40,588         39,164
Amortization of prepaid expense                          326,667           --
Amortization of intangibles                                 --           13,125
Amortization of software licenses                        108,800        108,800
Bad debt expense                                          70,558         24,808
Write-off of goodwill                                    175,833           --
Forfeited employee stock compensation                    (28,800)          --
Stock option discounts                                   316,750         56,250
Debt issue costs                                         216,977        259,780
Common stock issued for services                          74,380        536,989
Common stock issued for compensation                        --          234,431
Common stock issued for settlements                         --          211,080
Common stock issued for interest                          15,460         13,883
  Changes in certain assets and liabilities:
  Accounts receivable                                     19,189         15,587
  Inventory                                              (11,292)          (358)
  Other assets                                             4,036        124,589
  Accounts payable and accrued expenses                  421,713        916,220
  Deferred revenue                                       (43,239)        20,605
                                                     -----------    -----------

Total cash used in operating activities                 (351,840)      (872,481)
                                                     -----------    -----------


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


                                      F-23


                                  iVOICE, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of property and equipment                      (3,649)        (4,828)
  Purchase of intangibles                                 (2,020)        (3,090)
                                                       ---------      ---------

  Total cash used in investing activities                 (5,669)        (7,918)
                                                       ---------      ---------

CASH FLOWS FROM FINANCING ACTIVITIES
  Issuance of common stock                               253,662        129,931
  Proceeds from related party loans                        3,000        354,000
  Repayments of related party loans                     (120,000)      (120,000)
  Collections of stock subscriptions                     317,000        150,000
  Proceeds from notes payable                            470,000           --
  Repayment of notes payable                            (235,333)          --
  Repayment of capital leases payable                    (35,018)       (28,338)
  Repayment of convertible debentures                    (70,000)          --
  Sale of convertible debentures                         255,000        425,000
                                                       ---------      ---------

  Total cash provided by financing activities            838,311        910,593
                                                       ---------      ---------

NET INCREASE IN CASH AND CASH EQUIVALENTS                480,802         30,194

CASH AND CASH EQUIVALENTS - beginning                     85,543         55,349
                                                       ---------      ---------
CASH AND CASH EQUIVALENTS - end                        $ 566,345      $  85,543
                                                       =========      =========

CASH PAID DURING THE YEAR FOR:
  Interest expense                                     $   7,196      $  13,872
                                                       =========      =========
  Income taxes                                         $    --        $    --
                                                       =========      =========


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


                                      F-24


                                  iVOICE, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                     YEARS ENDED DECEMBER 31, 2002 AND 2001

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES

      For the Year Ended December 31, 2002
      ------------------------------------

      a)    During the year ended December 31, 2002, the Company issued 10,000
            shares of Class A common stock as partial payment for leasehold
            improvements valued at $540.

      b)    During the year ended December 31, 2002, the Company issued
            2,250,000 shares of Class A common stock for legal services valued
            at $45,000.

      c)    During the year ended December 31, 2002, the Company issued
            26,000,000 shares of Class A common stock for consulting services
            valued at $29,380.

      d)    During the year ended December 31, 2002, the Company issued
            6,200,000 shares of its Class A common stock for fees and services
            associated with the financing agreement with Cornell Capital, LP,
            valued at $117,800.

      e)    During the year ended December 31, 2002, the Company retained
            600,000 shares of Class A common stock 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.

      f)    During the year ended December 31, 2002, the Company issued
            22,229,230 shares of Class A common stock for the conversion of
            $79,000 in debenture principal and 4,279,750 shares of Class A
            Common Stock for the conversion of $93,085 in accrued interest on
            its outstanding 12% Convertible Debentures.

      g)    During the year ended December 31, 2002, the Company issued 505,921
            shares of its Class A common stock for the repayment of $15,000 in
            principal and 84,766 shares of Class A Common Stock for the
            conversion of $2,594 in accrued interest on its 8% Convertible
            Debentures.

      h)    During the year ended December 31, 2002, the Company issued
            173,362,846 shares of Class A common stock with a total value of
            $253,665. Of this amount, $235,333 was for repayment of principal on
            $470,000 of notes payable, issued as advances on the equity line
            financing with Cornell Capital Partners, LP. The balance of $18,332
            was market discount charged to expense.

      i)    During the year ended December 31, 2002, the Company issued
            129,645,133 shares of Class A common stock upon conversion of
            $185,000 in principal and 3,915,218 shares of Class A Common Stock
            for the conversion of $4,725 in accrued interest on its 5%
            Convertible Debentures.

      j)    During the year ended December 31, 2002, the Company issued
            1,504,875 shares of Class B common stock upon conversion of
            $1,504,875 in amounts due to related parties.


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


                                      F-25


                                 iVOICE, INC.
              CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                     YEARS ENDED DECEMBER 31, 2002 AND 2001

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES - Continued


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-26


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- ---------------------------------------------------

        a)  Basis of Presentation
            ---------------------
            The accompanying consolidated financial statements include the
            accounts of iVoice, Inc. (the "Company" or "iVoice"), and its wholly
            owned subsidiaries. iVoice, Inc. formerly known as Visual Telephone
            International, Inc. ("Visual") was incorporated under the laws of
            Utah on December 2, 1995, subsequently changed to Delaware.

            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 and the name of the
            Company was changed to iVoice.com, Inc.

            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.com,
            Inc. 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.

            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".

        b)  Principles of Consolidation
            ---------------------------
            The accompanying consolidated financial statements include the
            accounts of the Company and its inactive subsidiaries iVoice
            Acquisition 1, Inc. and iVoice Acquisition 2, Inc. All significant
            intercompany transactions and balances have been eliminated in
            consolidation.

        c)  Line of Business
            ----------------
            The Company is a communication company primarily engaged in the
            development, manufacturing and marketing of voice recognition and
            computerized telephony systems for small-to-medium sized businesses
            and corporate departments. The Company's technology allows
            businesses to communicate more efficiently and 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 and through Dealer and Reseller channels
            throughout the United States.


                                      F-27


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


        d)  Use of Estimates
            ----------------
            The preparation of financial statements in conformity with
            accounting principles generally accepted in the United States of
            America requires management to make estimates and assumptions that
            affect the reported amounts of assets and liabilities 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.

        e)  Revenue Recognition
            -------------------
            The Company obtains its income primarily from the sale of its voice
            recognition and computer technology communication systems. Revenue
            for systems that 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 asset, "Costs and estimated earnings in
            excess of billings" represents revenue recognized in excess of the
            amount billed. The liability, "Billings in excess of costs and
            estimated earnings" represents billings in excess of revenues
            recognized. 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 or support.

        f)  Advertising Costs
            -----------------
            Advertising costs are expensed as incurred and are included in
            selling expenses. For the years ended December 31, 2002 and 2001,
            advertising expense amounted to $19,254 and $42,006, respectively.

        g)  Cash and Cash Equivalents
            -------------------------
            The Company considers all highly liquid investments purchased with
            original maturities of three months or less to be cash equivalents.

        h)  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.

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


                                      F-28


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


        j)  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.

        k)  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, 2002.

        l)  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.

        m)  Financing Costs
            ---------------
            Financing costs consist primarily of professional fees and various
            paid commissions relating to the issuance of the Company's
            convertible debentures and equity credit lines. These costs are
            expensed as incurred.

        n)  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 Emerging Issues Task Force (EITF) Issue 98-5. The switch to
            this method of accounting did not have a material affect on the
            Company's financial statements.

        o)  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-29


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


        p)  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.

        q)  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,
                                                        -----------------
                                                       2002            2001
                                                       ----            ----
            Basic and Diluted EPS Purposes          238,826,772     125,732,776
                                                    ===========     ===========


        r)  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, 2002 and 2001, the Company has
            no items that represent comprehensive income, and thus, has not
            included a statement of comprehensive income.

        s)  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.

                                      F-30


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            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. In accordance with the requirements of
            this pronouncement, the Company has assessed the value of the
            intangible assets reflected as goodwill on its books and has
            determined that no future benefit for these assets exists.
            Accordingly, management has expensed a total of $175,833 in the year
            ending December 31, 2002, related to the carrying value of its
            goodwill and is separately stated in the Consolidated Statement of
            Operations.

            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 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 pronouncement and therefore believes that
            adoption will not have a material effect on financial condition or
            operating results.

            SFAS No. 145 - "Rescission of FASB Statements No. 4, 44, and 64,
            Amendment of FASB Statement No. 13, and Technical Corrections."
            Under SFAS No. 4, all gains and losses from extinguishment of debt
            were required to be aggregated and, if material, classified as an
            extraordinary item, net of related income tax effect. This Statement
            eliminates SFAS No. 4 and, thus, the exception to applying APB No.
            30 to all gains and losses related to extinguishments of debt. As a
            result, gains and losses from extinguishment of debt should be
            classified as extraordinary items only if they meet the criteria in
            APB No. 30. Applying the provisions of APB No. 30 will distinguish
            transactions that are part of an entity's recurring operations from
            those that are unusual or infrequent or that meet the criteria for

                                      F-31


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            classification as an extraordinary item. The Company does not expect
            the adoption of SFAS No. 145 to have a material impact on its
            financial position or results of operations.

            SFAS No. 146 - "Accounting for Costs Associated with Exit or
            Disposal Activities." This Statement addresses financial accounting
            and reporting for costs associated with exit or disposal activities
            and nullifies EITF Issue No. 94-3, "Liability Recognition for
            Certain Employee Termination Benefits and Other Costs to Exit an
            Activity (including Certain Costs Incurred in a Restructuring)." The
            principal difference between this Statement and EITF 94-3 relates to
            its requirements for recognition of a liability for a cost
            associated with an exit or disposal activity. This Statement
            requires that a liability for a cost associated with an exit or
            disposal activity be recognized when the liability is incurred.
            Under EITF 94-3, a liability was recognized at the date of an
            entity's commitment to an exit plan. This Statement is effective for
            exit or disposal activities that are initiated after December 31,
            2002. The Company does not expect the adoption of SFAS No. 146 to
            have a material impact on its financial position or results of
            operations.

            SFAS No. 147 - "Acquisitions of Certain Financial Institutions, an
            amendment of FASB Statements No. 72 and 144 and FASB Interpretation
            No. 9," which applies to the acquisition of all or part of a
            financial institution, except for a transaction between two or more
            mutual enterprises. SFAS No. 147 removes the requirement in SFAS No.
            72 and Interpretation 9 thereto, to recognize and amortize any
            excess of the fair value of liabilities assumed over the fair value
            of tangible and identifiable intangible assets acquired as an
            unidentifiable intangible asset. This statement requires that those
            transactions be accounted for in accordance with SFAS No. 141,
            "Business Combinations," and SFAS No. 142, "Goodwill and Other
            Intangible Assets." In addition, this statement amends SFAS No. 144,
            "Accounting for the Impairment or Disposal of Long-Lived Assets," to
            include certain financial institution-related intangible assets.
            This statement is effective for acquisitions for which the date of
            acquisition is on or after October 1, 2002, and is not applicable to
            the Company.

            SFAS No. 148, "Accounting for Stock Based Compensation-Transition
            and Disclosure." This statement was issued to provide alternative
            methods of transition for a voluntary change to the fair value based
            method of accounting for stock-based employee compensation. In
            addition, this Statement amends the disclosure requirements of
            Statement 123 to require prominent disclosures in both annual and
            interim financial statements about the method of accounting for
            stock-based employee compensation and the effect of the method used
            on reported results. This statement is effective for financial
            statements for fiscal years ending after December 15, 2002. This
            statement does not have any impact on the Company because the
            Company does not plan to implement the fair value method.

NOTE 2 - GOING CONCERN
- ----------------------

            The accompanying consolidated financial statements have been
            prepared in conformity with accounting principles generally accepted
            in the United States of America, which

                                      F-32


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            contemplates continuation of the Company as a going concern. As of
            December 31, 2002 and 2001, the Company had a net loss, a negative
            cash flow from operations as well as negative working capital. These
            matters raise substantial doubt about the Company's ability to
            continue as a going concern. Therefore, recoverability of a major
            portion of the recorded asset amounts shown in the accompanying
            consolidated 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 $14,490,329 through the year ended December 31,
            2002, and had a cash balance of $566,345 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.

            In June 2002, the Company entered into financing agreement with
            Cornell Capital Partners, LP that will require the issuance of
            additional equity as described in Note 7 of these financial
            statements. Management believes that appropriate funding will be
            generated by the financing agreement with Cornell 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.

            In an effort to reach profitability and become less dependent on its
            requirement to finance continuing operations, the Company is working
            to increase its revenue and profit margins through the establishment
            of its own dealer and reseller channel. Management has determined
            that addressing the following areas, as they relate to innovation,
            reliability and marketability of the Company's products, are crucial
            to reaching profitability:

                                      F-33



                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


                  o     Accuracy of its core speech recognition technology.
                  o     Creating desired user features that distinguish the
                        Company's products form the competition.
                  o     Obtaining an agreement with an Original Equipment
                        Manufacturer (OEM) to include the Company's products in
                        every unit the manufacturer ships.

            Management believes that leveraging already existing equipment
            manufacturers reseller channels will provide an avenue to distribute
            software only, providing greater profit margins than complete
            turnkey systems, which involve purchasing and sub-assembly of
            hardware components. Management has also introduced several new user
            features to its Speech Enabled Auto Attendant that sets this product
            apart from competition. The introduction of an entirely TAPI
            (Telephone Application Program Interface) based Speech-enabled Auto
            Attendant and Name Dialer, allows iVoice applications to integrate
            into different PBX systems without the need for additional hardware
            devices. These feature and 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 OEMs. Management considers good working
            relationships with manufacturers will assist in the promotion of
            iVoice products to the manufacturers authorized re-seller networks.

NOTE 3 - PROPERTY AND EQUIPMENT
- -------------------------------

        Property and equipment is summarized as follows:

                                                              December 31,
                                                              ------------
                                                           2002          2001
                                                         --------      --------
            Equipment                                    $ 62,443      $ 59,524
            Leasehold improvements                         11,454        10,184
            Furniture and fixtures                        123,394       123,394
                                                         --------      --------
                                                          197,291       193,102
            Less:  Accumulated depreciation               127,105        86,517
                                                         --------      --------
               Property and equipment, net               $ 70,186      $106,585
                                                         ========      ========

            Depreciation expense for the years ended December 31, 2002 and 2001
            was $40,588 and $39,164, respectively.

NOTE 4 - GOODWILL AND INTANGIBLES
- ---------------------------------

            During the year ended December 31, 2002, the Company has assessed
            the value of the intangible assets reflected as goodwill on its
            books and has determined that no future benefit for these assets
            exists in accordance with SFAS No. 142, "Goodwill and Other
            Intangible Assets". Under this pronouncement, goodwill and other
            intangible assets are

                                      F-34


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            tested for impairment under certain circumstances, and written off
            when impaired, rather than being amortized as previous standards
            require. Accordingly for the year ended December 31, 2002,
            management has expensed a total of $175,833, related to goodwill
            recorded in connection with the merger with ThirdCAI, Inc. Total
            remaining intangible assets, consisting of costs associated with the
            Company's patent applications amounted to $97,486. At December 31,
            2001, intangible assets totaled $271,299 net of accumulated
            amortization of $21,024.

NOTE 5 - COSTS IN EXCESS OF BILLINGS/BILLINGS IN EXCESS OF COSTS
- ----------------------------------------------------------------

            Costs in excess of billings/(billings in excess of costs and
            estimated earnings) on uncompleted contracts as of December 31, 2002
            and 2001 consists of the following:


                                                             December 31,
                                                             ------------
                                                          2002          2001
                                                       ----------    ----------

            Costs incurred on uncompleted contracts    $   40,637    $   56,385
            Estimated earnings                             87,030        53,763
                                                       ----------    ----------
                                                          127,667       110,148
            Less billings to date                         103,889       136,551
                                                       ----------    ----------
                                                       $   23,778    $  (26,403)
                                                       ==========    ==========
NOTE 6 - INCOME TAXES
- ---------------------

            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, 2002 and 2001, the Company had net operating loss
            carry forwards of approximately $8,800,000 and $6,900,000,
            respectively that can be utilized to offset future taxable income
            for Federal income tax purposes through 2015. Utilization of these
            net loss carry forwards is subject to the limitations of Internal
            Revenue Code Section 382. Because of the current uncertainty of
            realizing the benefit of the tax carry forward, a valuation
            allowance equal to the tax benefit for deferred taxes has been
            established. The full realization of the tax benefit associated with
            the carry forward depends predominantly upon the Company's ability
            to generate taxable income during the carry forward period.

            For state income taxes, the Company's net operating loss carry
            forwards have been reduced by $2,972,044. During the year ended
            2002, the company participated in the Technology Tax Certificate
            Transfer Program sponsored by the New Jersey Economic Development
            Authority and the State of New Jersey. Under the program, eligible
            businesses may sell their unused net-operating-loss carry forwards
            and unused research and development tax-credit

                                      F-35


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            carry forwards to any corporate taxpayer in the State of New Jersey
            for at least 75% of the value of the tax benefits. After related
            commissions and expenses related to application submission the
            Company received cash proceeds of $152,474.

            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
                                                             -----------
                                                          2002          2001
                                                      -----------   -----------

               Net Operating Loss Carry forwards      $ 3,430,000   $ 2,630,000
               Less:  Valuation Allowance              (3,430,000)   (2,630,000)
                                                      -----------   -----------
               Net Deferred Tax Assets                $         -   $         -
                                                      ===========   ===========

            Net operating loss carry forwards expire starting in 2007 through
            2017.

NOTE 7 - NOTE PAYABLE
- ---------------------

            In August and November, 2002 the Company issued promissory notes
            payable to Cornell Capital Partners, LP totaling $470,000 for
            advances on the equity-line financing agreement entered into with
            Cornell in June, 2002.

            The note maturities range from 120 to 150 days from the date of
            issue with interest accruing at rates ranging from 8% to 12%per
            annum on any balance left unpaid after the maturity date. It is
            anticipated that the outstanding notes will be fully repaid with
            Class A common stock issuable under the equity-line financing
            agreement with Cornell Capital. At December 31, 2002, a total of
            $235,333 has been repaid through the issuance of 173,362,846 Class A
            common shares leaving an unpaid balance of $234,667.

NOTE 8 - DUE TO RELATED PARTIES
- -------------------------------

            Due to related parties consisted of amounts due to the officers of
            the company as follows:

            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, which accrues
            interest at 9.5% per year on the unpaid balance.

            On August 13, 2002, the board of directors approved amendments to
            the Promissory Note payable to Mr. Mahoney for monies loaned to the
            Company from the proceeds of stock sales of personal holdings of
            iVoice Class A common stock, unpaid compensation, income taxes
            incurred from the sale of Company stock and unreimbursed expenses.
            The

                                      F-36


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            change allows for the conversion of amounts due under the Promissory
            Note into either (i) one Class B common stock share of iVoice, Inc.,
            no par value, for each dollar owed, or (ii) the number of Class A
            common stock shares of iVoice, Inc. calculated by dividing (x) the
            sum of the principal and interest that the Note holder has decided
            to prepay by (y) fifty percent (50%) of the lowest issue price of
            Series A common stock since the first advance of funds under this
            Note, whichever the Note holder chooses, or (iii) payment of the
            principal of this Note, before any repayment of interest.

            On October 14, 2002, Mr. Mahoney converted $1,504,875 of the amounts
            owed to him into 1,504,875 shares of Class B common stock. As of
            December 31, 2002 and 2001, the remaining outstanding balance owed
            to Mr. Mahoney amounted to $547,926 and $1,821,610.

            Also included in amounts due to related parties was unpaid
            compensation to Kevin Whalen, the Company's Chief Financial Officer.
            Effective May 1, 2001, Mr. Whalen was granted a salary increase of
            $20,000. To date, this annual salary increase, as well as a bonus of
            $34,000 for the year-end December 31, 2001, has been accrued, with
            the repayment terms as to be mutually agreed upon between the
            Company and Mr. Whalen. At December 31, 2002 and 2001, total amounts
            due to Mr. Whalen totaled $67,333 and $47,333 respectively.

NOTE 9 - CONVERTIBLE DEBENTURES
- -------------------------------

            The Company has previously issued three series of convertible
            debentures as follows:

            In October 1999, the Company's issued convertible debentures
            totaling $500,000 bearing interest at 12% per annum and payable on
            December 1, 2000. The 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, 2002,
            $384,200 in principal and $99,644 in accrued interest had been
            converted into 30,463,005 shares of the Company's Class A Common
            Stock. Total outstanding principal balance of the 12% convertible
            debentures at December 31, 2002 and 2001 respectively was $115,800
            and $194,800 plus accrued interest of $23,519 and $82,514.

            In 2001, the Company issued convertible debentures totaling $425,000
            bearing interest at 8% and maturing 5 years from the date of issue.
            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, 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. Total


                                      F-37


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            outstanding principal balance of the 8% convertible debentures at
            December 31, 2001 was $165,000 plus accrued interest of $3,936.

            On June 11, 2002, the Company entered into a subscription agreement
            with certain purchasers to issue $255,000 in convertible debentures,
            with interest payable at 5% per annum. The notes are convertible
            into the Company's 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 for the Common Stock on the Closing Date, or (b)
            an amount equal to eighty percent (80%) of the average of the four
            (4) lowest Closing Bid Prices of the Common Stock for the five (5)
            trading days immediately preceding the Conversion Date. As of
            December 31, 2002, the Company had issued 129,645,133 shares of
            Class A common stock for the conversion of $185,000 in debenture
            principal and $4,725 in accrued interest. The Company also repaid
            the remaining $70,000 in debenture principal with a 20% premium in
            cash, from proceeds of an advance on the equity line financing with
            Cornell Capital Partners, LP as discussed in Note 6.

            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 the default, the amount of which is undeterminable at
            this time.

NOTE 10 - 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, 2002 are follows:
                                                                 2002     2001
                                                               --------  -------
            Lease payable for computer equipment,
            payable at $1,367 per month, including
            interest at 22.31%. Final payment is due
            June 2003.                                         $  7,693  $20,749


                                      F-38


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            Lease payable for furniture, payable at
            $2,151 per month, including interest at
            20.79%. Final payment due April 2003.                 6,235   28,197
                                                               --------  -------

            Present value of net minimum lease payments        $ 13,928  $48,946
                                                               ========  =======

            The future minimum lease payments                  $ 14,653  $56,864
            Less amount representing interest                       725    7,918
            Present value of net minimum lease payments          13,928   48,946
            Less current portion                                 13,928   35,108

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

NOTE 11 - COMMITMENTS AND CONTINGENCIES
- ---------------------------------------

            a)  The Company leases its headquarters located at 750 Highway 34,
                Matawan, New Jersey. 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 into an eight-month term requiring monthly payments of
                $7,000 and reduced the space it occupies. Effective September
                15, 2002, the lease became a month-to-month obligation of $8,000
                per month. The Company maintains a good relationship with its
                landlord and believes that its current facilities will be
                adequate for the foreseeable future.

                Rent expense under operating leases for the year ended December
                31, 2002 and 2001 was $96,868 and $176,560, 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,
                   -----------
                      2003                    $        -
                                              ==========

            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)  The Company filed suit against PanAm Wireless, Inc., the parent
                company of Celpage, Inc., for the installation of a 196-port IVR
                System to recover the balance of a system installation contract.
                PanAm Wireless, Inc. 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

                                      F-39


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


                purchase order. The case has presently been dismissed in court
                and the parties are preparing to enter into mutual releases from
                any further obligations of performance under the original
                contract. As a result, in the year ended December 31, 2002, the
                Company has expensed $67,650 previously reflected in other
                receivables related to this transaction.

            d)  In June 2002, the Company entered into an Equity Line of Credit
                with Cornell Capital Partners, L.P. Pursuant to the Equity Line
                of Credit, the Company may, at its discretion, periodically sell
                to Cornell Capital Partners shares of Class A common stock for a
                total purchase price of up to $5.0 million to raise capital to
                fund our working capital needs. For each share of Class A common
                stock purchased under the Equity Line of Credit, Cornell Capital
                Partners will pay 91% of the 5 lowest closing bid prices 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. Pursuant to the agreement with
                Cornell Capital Partners, LP, we registered for resale on Form
                SB-2, shares of Class A common stock with the Securities and
                Exchange Commission which was filed on July 2, 2002 and later
                amended on August 8, 2002. On August 14, 2002, the Securities
                and Exchange Commission declared the Form SB-2 filed effective.
                The offering will terminate 24 months after the Securities and
                Exchange Commission declares the registration statement
                effective. Through December 31, 2002, we issued $470,000 in
                promissory notes for advances on the equity-line of credit with
                Cornell as described in Note 6 of these financial statements.

            e)  The Company's assets are subject to a Security Agreement with
                the majority stockholder. See Note 7.

NOTE 12 - 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,
               2002: 600,000,000 shares of authorized common stock with a par
               value of $.001, 518,691,163, shares were issued and 518,091,163
               shares were outstanding.

               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

                                      F-40


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


               anticipates that any earnings generated from operations will be
               used to finance the growth objectives.

               For the year ended December 31, 2002, the Company had the
               following transactions in its Class A Common Stock:

                        1.    The Company issued 10,000 shares of its Class A
                              Common Stock for partial payment of leasehold
                              improvements valued at $540.

                        2.    The Company issued 2,250,000 shares of Class A
                              Common Stock for legal services valued at $45,000.

                        3.    The Company issued 26,000,000 shares of Class A
                              Common Stock for consulting services valued at
                              $29,380.

                        4.    The Company 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 on its 8% Convertible
                              Debentures.

                        5.    The Company issued 22,229,230 shares of Class A
                              Common Stock for the conversion of $79,000 in
                              debenture principal and 4,279,750 shares of Class
                              A Common Stock for the conversion of $93,085 in
                              accrued interest on its outstanding 12%
                              Convertible Debentures.

                        6.    The Company issued 6,200,000 shares of Class A
                              common stock for fees and services associated with
                              the financing agreement with Cornell Capital, LP,
                              valued at $117,800.

                        7.    The Company issued 125,729,915 shares of Class A
                              common stock for the conversion of $185,000 in
                              debenture principal and 3,915,218 shares of Class
                              A Common Stock for the conversion of $4,725 in
                              accrued interest on its 5% Convertible Debentures.

                        8.    The Company issued 173,362,846 shares of Class A
                              common stock for repayment of $235,333 in
                              principal and $18,332 in discount on $470,000 of
                              notes payable issued for advances on the equity
                              line financing with Cornell Capital Partners, LP

            b)    Class B Common Stock
                  --------------------
                  Class B Common Stock consists of 3,000,000 shares of
                  authorized common stock with no par value. Class B stock has
                  voting rights of 100 to 1 with respect to Class A Common
                  Stock. As of December 31, 2002, 2,204,875 shares were issued;
                  and 1,858,875 shares were outstanding. Class B common
                  stockholders are not entitled to receive dividends.

                                      F-41


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


                  For the year ended December 31, 2002, the Company had the
                  following transactions in its Class B Common Stock:

                        1.    The Company issued 1,504,875 shares of Class B
                              common stock upon conversion of $1,504,875 in
                              amounts due to related parties

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

NOTE 13 - STOCK OPTIONS
- -----------------------

            During 2002, the Company issued various options as follows:

            a)    On August 23, 2002, the Company issued to one of its
                  employees, options to purchase 5,000,000 shares of iVoice
                  Class A Common Stock at a price of $.009 per share. The
                  options vest at 25% per year and expire five-years from the
                  date of issue.

            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.

            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

                                      F-42


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


                  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.

            a)    Options outstanding, except options under employee stock
                  option plan, are as follows as of December 31, 2002:

               Expiration Date            Exercise Price       Shares
               ---------------            --------------       ------
               December 22, 2003             .1000             10,000
               January 5, 2004               .1200             10,000
               January 21, 2004              .1177             10,000
               February 5, 2004              .1430             10,000
               March 17, 2004                .0869             15,000
               April 6, 2004                 .0583             15,000
               August 17, 2005               .1406          5,490,000
               January 9, 2006               .1045            200,000
               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, 2002, 16,559,000 options to purchase shares
            were granted. A total of 9,000,000 of these granted options were
            exercised. At December 31, 2002, a total of 6,891,083 options to
            purchase Class A common shares were outstanding and held by company
            employees. The exercise prices range from $0.009 to $3.75 per share.
            All options issued to employees vest at 25% per year and expire in 5
            years.

            The following employee options have been exercised to date:

               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

                                      F-43


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


            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,
                                                     2002          2001
                                                 -----------    -----------

            Net Loss
               As Reported                       $(2,059,460)   $(3,447,434)
                                                 ===========    ===========
               Proforma                          $(2,506,143)   $(3,848,540)
                                                 ===========    ===========

            Basic Loss Per Share
               As Reported                       $      (.02)   $      (.03)
                                                 ===========    ===========
               Proforma                          $      (.02)   $      (.03)
                                                 ===========    ===========

            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, 2002
            and 2001: dividend yield of 0%; expected volatility of 320%;
            risk-free interest rates of 4.30% and 5.50% respectively; and
            expected life of 4.21 and 4.05 years, respectively.

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




The following summarizes the stock option and warrant transactions:

                                                          Weighted          Other            Weighted
                                        Employee          Average          Options           Average
                                     Stock Options        Exercise           and             Exercise
                                      Outstanding          Price           Warrants           Price
                                     -------------      -----------      -----------        ----------

                                                                               
Balance, January 1, 2001                 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
                                     -----------         ---------       -----------         ----------


                                      F-44


                                  iVOICE, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 2002 AND 2001


Balance, December 31, 2001             1,946,083         $    .257         6,558,260         $    0.135
  Granted                              5,000,000         $    .009              --           $    0.000
  Exercised                                 --           $    .000              --           $    0.000
  Canceled                               (55,000)        $    .023             (--)          $    0.000
                                     -----------         ---------       -----------         ----------

Balance, December 31, 2002             6,891,083         $    .077         6,558,260         $    0.135
                                     ===========         =========       ===========         ==========

Outstanding and Exercisable,
 December 31, 2001                       265,583         $    .576         6,558,260         $    0.135
                                     ===========         =========       ===========         ==========

Outstanding and Exercisable,
 December 31, 2002                       705,333         $    .369         6,558,260         $    0.135
                                     ===========         =========       ===========         ==========



NOTE 13 - SUBSEQUENT EVENTS
- ---------------------------

            On January 13, 2003, the Company amended its certificate of
            incorporation in the state of Delaware to:

            a)    Increase the number of Authorized Class A Common Stock Shares
                  to a total of ten billion (10,000,000,000) shares.

            b)    Change the stated par value of the Class A Common Stock Shares
                  from $.001 to $.0001 per share.

            c)    Increase the number of Authorized Class B Common Stock Shares
                  to a total of fifty million (50,000,000) shares.

            d)    Revise the conversion ratio and voting rights of Class B
                  Common Stock Shares whereby upon conversion, each share of
                  Class B Common Stock is convertible into Class A Common Stock
                  Shares calculated by dividing the number of Class B Common
                  Stock Shares being converted by fifty percent (50%) of the
                  lowest price that the Company had previously issued its Class
                  A Common Stock since the Class B Common Stock Shares were
                  issued.

            e)    Permit Class B Common Stock Shares to receive dividends upon
                  the declaration of a dividend to Class A Common Stock
                  shareholders.


                                      F-45



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:
                                                            ---------------
     o    except the Class A common stock offered
          by this prospectus;                                 PROSPECTUS

     o    in any jurisdiction in which the offer            ---------------
          or solicitation is not authorized;

     o    in any jurisdiction where the dealer or       4,700,000,000 Shares of
          other salesperson is not qualified to          Class A Common Stock
          make the offer or solicitation;

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

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

The delivery of this prospectus or any accompanying
sale does not imply that:                                      ----------

     o    there have been no changes in the
          affairs of iVoice, Inc. after the date
          of this prospectus; or

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

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

Until __________, 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, Inc.'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,
Inc. 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, Inc. will pay all expenses in connection with this
offering.

               Securities and Exchange Commission Registration Fee     $  1,103
               Printing and Engraving Expenses                         $  3,000
               Accounting Fees and Expenses                            $  5,000
               Legal Fees and Expenses                                 $ 17,000
               Miscellaneous                                           $  3,897
                                                                       ---------

               TOTAL                                                   $ 30,000
                                                                       =========

ITEM 26.  RECENT SALES OF UNREGISTERED SECURITIES

        iVoice, Inc. issued the unregistered securities set forth below during
the past three years. iVoice, Inc. 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 its 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.

        On January 2, 2004, iVoice, Inc. issued 300,000,000 shares of Class A
common stock to Cornell Capital Partners, L.P. as a one-time commitment fee
pursuant to the equity standby distribution agreement dated December 31, 2003
between iVoice, Inc. and Cornell Capital Partners, L.P., with respect to which
this registration statement relates in part.

        On January 2, 2004, iVoice, Inc. issued 3,030,303 shares of Class A
common stock to CapStone Investments, as payment for its services as placement
agent in connection with the equity standby distribution agreement dated
December 31, 2003 between iVoice, Inc. and Cornell Capital Partners, L.P., with
respect to which this registration statement relates in part.

        On January 2, 2004, iVoice, Inc. issued 3,030,303 shares of Class A
common stock to the law firm of Butler Gonzalez LLP, as partial payment for its
services as escrow agent in connection with the equity standby distribution
agreement dated December 31, 2003 between iVoice, Inc. and Cornell Capital
Partners, L.P., with respect to which this registration statement relates in
part.

        Nine Months Ended September 30, 2003

        On January 21, 2003, iVoice issued 44,000,000 shares of Class A common
stock upon conversion of 22,000 shares of Class B common stock.

        On February 14, 2003, iVoice issued 35,000,000 shares of its Class A
Common Stock to Bruce Barren for consulting services rendered valued at $35,000.

        On April 1, September 4 and September 29, 2003, iVoice issued 50,000,000
shares, 25,000,000 shares and 25,000,000 shares respectively, of its Class A
Common Stock to Stone Street Advisors for consulting services rendered valued at
$242,000.

        On April 22, 2003, iVoice issued 90,909,090 shares of Class A common
stock upon conversion of 8,000 shares of Class B common stock.

        On June 9, 2003, iVoice issued 180,327,869 shares of Class A common
stock upon conversion of 11,000 shares of Class B common stock.


                                      II-1



        On July 30, 2003, iVoice issued 100,000,000 shares of its Class A Common
Stock to Chris Benz for consulting services rendered valued at $38,000.

        On September 4, 2003, iVoice issued 2,724,337 shares of its Class A
common stock for the repayment of $4,087 in interest on notes payable issued for
advances on the equity line financing with Cornell Capital Partners, L.P.

        On September 4, 2003, iVoice issued 295,081,967 shares of Class A common
stock upon conversion of 18,000 shares of Class B common stock.

        On September 8, 2003, and September 29, 2003, iVoice issued 55,343,448
shares and 3,061,756 shares, respectively, of its Class A common stock to the
holders of its 12% convertible debentures for the conversion of interest valued
at $24,497.

        On various dates from the period beginning January 1, 2003 and September
30, 2003, iVoice issued 466,859,715 shares of Class A Common Stock to the
holders of its 12% convertible debentures for the conversion of $115,800 in
debenture principal.

        On various dates from the period beginning January 1, 2003 and September
30, 2003, iVoice issued 2,091,176,408 shares of Class A common stock for
repayment of $1,849,418 in advances on the equity line financing with Cornell
Capital Partners, LP. Of that amount, $1,684,668 represents principal and
$164,750 represents market discount on notes payable issued as advances.

Year Ended December 31, 2002

        In August and November 2002, we borrowed a total of $470,000 from
Cornell Capital partners, which amounts are evidenced by two promissory notes.
One note was issued in August 2002 in the principal amount of $250,000. This
note is due 120 days after issuance. This note bears interest at 8% per year if
not paid by the maturity date. The second note was issued in November 2002 in
the principal amount of $220,000. This note is due 150 days after issuance. This
note bears interest at 12% per year if not paid by the maturity date. As of
January 15, 2003, iVoice owed Cornell Capital Partners an aggregate of $179,671
under these two promissory notes. The proceeds under these notes represent
advances under the Equity Line of Credit that will be repaid through the
issuance of Class A common stock pursuant the terms of the Equity Line of Credit
agreement.

        iVoice issued 10,000 shares of its Class A common stock for partial
payment of leasehold improvements valued at $540.

        iVoice issued 2,250,000 shares of Class A common stock for legal
services valued at $45,000.

        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 on its 8% Convertible Debentures.

        iVoice issued 7,229,230 shares of Class A common stock for the
conversion of $64,000 in debenture principal and 4,279,750 shares of Class A
Common Stock for the conversion of $93,085 in accrued interest on its
outstanding 12% Convertible Debentures.

        iVoice issued 6,200,000 shares of its Class A common stock for fees and
services associated with the financing iVoice issued 19,464,744 shares of its
Class A common stock for the conversion of $71,483 in debenture principal on its
5% Convertible Debentures.

        iVoice issued 36,675,000 shares for repayment of $93,453 in principal on
a $250,000 note payable issued for an advance on the equity line financing with
Cornell Capital Partners, LP.

         On August 23, 2002, iVoice issued, to an employee, an option to
purchase 5,000,000 shares of iVoice Class A common stock at a price of $.009 per
share. The options vest at 25% per year and have a five-year expiration from
date of issue.

         In June 2002, iVoice issued 5,500,000 shares of Class A common stock to
Cornell Capital Partners, 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-2



         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.

         In June 2002, we entered into an Equity Line of Credit with Cornell
Capital Partners 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. On August 14, 2002,
iVoice registered 399,500,000 shares of Class A common stock to be issued under
the Equity Line of Credit. To date, iVoice has issued a total of 206,861,946
shares of Class A common stock under the Equity Line of Credit. iVoice received
net proceeds of $290,329 from the sale of these shares under the Equity Line of
Credit. Accordingly, iVoice has $4,709,671 available under the Equity Line of
Credit. This prospectus relates to the offering of up to 5,000,000,000
additional shares of Class A commons tock under the Equity Line of Credit. The
issuance of these shares is conditioned upon iVoice registering these shares
with the Securities and Exchange Commission.

         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. 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. All amounts outstanding under these convertible debentures have
been redeemed. iVoice issued 129,645,133 shares of Class A common stock upon
conversion of $189,725, the outstanding balance due under the 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:

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

         iVoice, Inc. 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.

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

         iVoice, Inc. 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.

         iVoice, Inc. 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.

         iVoice, Inc. 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, iVoice, Inc. 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, iVoice, Inc. 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:


                                      II-3



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

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

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

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

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

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

         On January 10 and February 2, 2000, we issued $100,000 and $50,000,
respectively, of 12% Convertible Debentures exercisable at a 50% conversion
price. The 50% conversion discount totaling $150,000 was recorded as a prepaid
debt issue cost and was amortized over the life of the debt. Debt issue costs
represent the estimated cost of the conversion discount feature relating to the
issuance of iVoice'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, iVoice 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 iVoice'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.


                                      II-4



ITEM 27.  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).

3.7            Certificate of Incorporation of iVoice, Inc., a New Jersey
               corporation (incorporated herein by reference to Exhibit 3.1 of
               the Quarterly Report on Form 10-Q for the quarterly period ended
               March 31, 2003, filed with the SEC on May 12, 2003).

3.8            By-laws of iVoice, Inc., a New Jersey corporation (incorporated
               herein by reference to Exhibit 3.2 of the Quarterly Report on
               Form 10-Q for the quarterly period ended March 31, 2003, filed
               with the SEC on May 12, 2003).

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).

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).


                                      II-5



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

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 of Kramer Levin Naftalis & Frankel LLP

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).

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).


                                      II-6



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

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 (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 (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, 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).

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).


                                      II-7



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

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 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 February 11, 2003).

10.25          Promissory Note dated as of August 16, 2002 given by iVoice, Inc.
               to Cornell Capital Partners (incorporated herein by reference to
               Exhibit 10.25 to the Registration Statement on Form SB-2 filed on
               February 11, 2003).

10.26          Promissory Note dated as of November 27, 2002 given by iVoice,
               Inc. to Cornell Capital Partners (incorporated herein by
               reference to Exhibit 10.26 to the Registration Statement on Form
               SB-2 filed on February 11, 2003).


                                      II-8



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

10.27          Letter Agreement dated January 24, 2003 between iVoice, Inc. and
               Mr. Jerome Mahoney (incorporated herein by reference to Exhibit
               10.27 to the Registration Statement on Form SB-2 filed February
               11, 2003).

10.28**        Standy Equity Distribution Agreement dated December 31, 2003
               between iVoice, Inc. and Cornell Capital Partners, L.P.

10.29**        Registration Rights Agreement dated December 31, 2003 between
               iVoice, Inc. and Cornell Capital Partners, L.P.

10.30**        Placement Agent Agreement dated December 31, 2003 between iVoice,
               Inc. and CapStone Investments

10.31**        Escrow Agreement dated December 31, 2003 among iVoice, Inc.,
               Cornell Capital Partners, L.P. and Butler Gonzalez LLP

10.32**        Letter Agreement dated December 19, 2003 between iVoice, Inc. and
               Jerome Mahoney

10.33**        Form of Guaranty by iVoice, Inc. in favor of holders of
               Convertible Debt of Trey Resources, Inc.

10.34**        Administrative Services Agreement dated February 22, 2003 between
               iVoice, Inc. and Trey Resources, Inc.

10.35          Equity Line of Credit Agreement dated January 24, 2003 between
               Cornell Capital Partners, LP, and iVoice Acquisition 1, Inc.
               (incorporated herein by reference to Exhibit 10.1 of the
               Quarterly Report on Form 10-Q for the quarterly period ended
               March 31, 2003, filed with the SEC on May 12, 2003)

10.36          Registration Rights Agreement dated January 24, 2003 between
               Cornell Capital Partners, LP, and iVoice Acquisition 1, Inc.
               (incorporated herein by reference to Exhibit 10.2 of the
               Quarterly Report on Form 10-Q for the quarterly period ended
               March 31, 2003, filed with the SEC on May 12, 2003).

10.37          Stock Purchase Agreement dated January 24, 2003 between iVoice
               Acquisition 1, Inc. and listed Buyers (incorporated herein by
               reference to Exhibit 10.3 of the Quarterly Report on Form 10-Q
               for the quarterly period ended March 31, 2003, filed with the SEC
               on May 12, 2003).

10.38          Form of 5% Convertible Debenture issued by iVoice Acquisition 1,
               Inc. (incorporated herein by reference to Exhibit 10.4 of the
               Quarterly Report on Form 10-Q for the quarterly period ended
               March 31, 2003, filed with the SEC on May 12, 2003).

10.39          Placement Agreement dated January 24, 2003 between iVoice
               Acquisition 1, Inc. and Cornell Capital Partners LP.
               (incorporated herein by reference to Exhibit 10.5 of the
               Quarterly Report on Form 10-Q for the quarterly period ended
               March 31, 2003, filed with the SEC on May 12, 2003).

10.40          Consulting Services Agreement dated July 27, 2003 between iVoice,
               Inc. and Stone Street Advisors, LLC (incorporated herein by
               reference to Exhibit 10.6 of the Quarterly Report on Form 10-Q
               for the quarterly period ended September 30, 2003, filed with the
               SEC on November 14, 2003).

21**           List of Subsidiaries of iVoice, Inc.

23.1**         Consent of Mendlowitz Weitsen LLP.

23.2           Consent of Kramer, Levin, Naftalis & Frankel, LLP (incorporated
               by reference to Exhibit 5.1).

- ---------------
*        To be filed.

**       Filed herewith.




                                      II-9



ITEM 28.  UNDERTAKINGS

The undersigned registrant hereby undertakes:

         (1) to file, during any period in which offers or sale; are being made,
a post-effective amendment to this registration statement:

                  (i) to include any prospectus required by Section 10(a)(3) of
the Securities Act of 1933;

                  (ii) to 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 a 20% change in the
         maximum aggregate offering price set forth in the "Calculation of
         Registration Fee" table in the effective registration statement.

                  (iii) to include any material information with respect to the
         plan of distribution not previously disclosed in the registration
         statement or any material change to such information in the
         registration statement; provided, however, that paragraphs (1)(i) and
         (1)(ii) above do not apply if the registration statement is on Form
         S-3, and the information required to be, included in a post-effective
         amendment by those paragraphs is contained in periodic reports filed by
         the registrant pursuant to Section 13 or Section 15(d) of the
         Securities Exchange Act of 1934 that are incorporated by reference in
         the registration statement.

         (2) That, for the purpose of determining any liability under the
Securities Act of 1933, 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 the time shall be deemed to be the initial bona
fide offering thereof.

         (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the 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 payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by the final adjudication
of such issue.



                                      II-10



                                   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 January 2, 2004.

                                      IVOICE, INC.

                                      By: /s/ Jerome R. Mahoney
                                         ------------------------------------
                                      Name:  Jerome R. Mahoney
                                      Title: President, Chief Executive Officer
                                             and Chief Financial Officer


         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       January 2, 2004
- ---------------------------   Officer, Chief Financial
Jerome R. Mahoney             Officer and Sole Director






                                      II-11