UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM 10-K

[X]      ANNUAL  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
         EXCHANGE ACT OF 1934

         For the fiscal year ended November 30, 2000

[_]      TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934

         For the transition period from _________ to _________ .

                           Commission File No. 0-4465


                            eLEC COMMUNICATIONS CORP.
--------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)


             New York                                  13-2511270
   (State or other jurisdiction           (IRS employer identification no.)
of  incorporation or organization)

   509 Westport Avenue, Norwalk, Connecticut                     06851
   (Address of principal executive offices)                   (zip code)

       Registrant's telephone number, including area code: (203) 750-1000.
           Securities registered pursuant to Section 12(b) of the Act:
                                      None
           Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock, par value $.10 per share

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

Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.     Yes X    No ____ .

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. ____

As of February 15, 2001, the aggregate  market value of the voting stock held by
non-affiliates of the Registrant was $11,837,313.

As of  February  15,  2001,  there were  14,842,421  shares  outstanding  of the
Registrant's Common Stock.

                       Documents Incorporated by Reference

Portions of the  Registrant's  definitive  proxy  statement to be filed with the
Securities  and Exchange  Commission in connection  with the  Registrant's  2001
Annual Meeting of Stockholders, are incorporated by reference into Part III.






                                TABLE OF CONTENTS

                                     PART I

Item 1.    Business
Item 2.    Properties
Item 3.    Legal Proceedings
Item 4.    Submission of Matters to a Vote of Security Holders

                                     PART II

Item 5.    Market for Registrant's Common Equity and Related Stockholder Matters
Item 6.    Selected Financial Data
Item 7.    Management's Discussion and Analysis of Financial Condition and
           Results of Operations
Item 7A.   Quantitative and Qualitative Disclosures about Market Risk
Item 8.    Financial Statements and Supplementary Data
Item 9.    Changes in and Disagreements with Accountants on Accounting and
           Financial Disclosure

                                    PART III

Item 10.   Directors and Executive Officers of the Registrant
Item 11.   Executive Compensation
Item 12.   Security Ownership of Certain Beneficial Owners and Management
Item 13.   Certain Relationships and Related Transactions

                                     PART IV

Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K

Signatures

Index to Financial Statements





         The statements  contained in this Report that are not historical  facts
are  "forward-looking  statements"  which  can  be  identified  by  the  use  of
forward-looking   terminology,   such  as  "estimates,"   "projects,"   "plans,"
"believes,"  "expects,"  "anticipates,"  "intends,"  or the negative  thereof or
other variations  thereon,  or by discussions of strategy that involve risks and
uncertainties.  Management  wishes to caution the reader of the  forward-looking
statements,  that such statements,  which are contained in this Report,  reflect
our current  beliefs with respect to future events and involve known and unknown
risks, uncertainties and other factors, including, but not limited to, economic,
competitive,  regulatory,  technological,  key  employee,  and general  business
factors affecting the Company's operations, markets, growth, services, products,
licenses and other  factors  discussed in the  Company's  other filings with the
Securities and Exchange Commission, and that these statements are only estimates
or  predictions.  No assurances can be given regarding the achievement of future
results, as actual results may differ materially as a result of risks facing the
Company,  and actual  events  may differ  from the  assumptions  underlying  the
statements that have been made regarding  anticipated  events.  Factors that may
cause actual results,  performance or  achievements of the Company,  or industry
results,  to differ materially from those  contemplated by such  forward-looking
statements include, without limitation: (1) the availability of additional funds
to successfully pursue the Company's business plan; (2) the Company's ability to
maintain,  attract and integrate internal management,  technical information and
management  information  systems;  (3) the time and  expense  to  construct  the
Company's planned network operations center and digital subscriber line network;
(4) the cooperation of incumbent  carriers in implementing the unbundled network
elements platform  required by the Federal  Communications  Commission;  (5) the
Company's  ability  to market its  services  to current  and new  customers  and
generate customer demand for its product and services in the geographical  areas
in  which  the  Company  can  operate;  (6) the  Company's  success  in  gaining
regulatory  approval  to  access  new  markets;  (7) the  Company's  ability  to
negotiate and maintain  suitable  interconnection  agreements with the incumbent
carriers; (8) the availability and maintenance of suitable vendor relationships,
in  a  timely  manner,  at  reasonable  cost;  (9)  the  impact  of  changes  in
telecommunication laws and regulations;  (10) the intensity of competition;  and
(10)  general  economic  conditions.   All  written  and  oral  forward  looking
statements  made in  connection  with this Report that are  attributable  to the
Company  or  persons  acting on its  behalf  are  expressly  qualified  in their
entirety by these cautionary  statements.  Given the uncertainties that surround
such statements, prospective investors are cautioned not to place undue reliance
on such forward-looking statements.

                                     PART I

         In  this   Annual   Report  on  Form  10-K,   we  will  refer  to  eLEC
Communications  Corp., a New York  corporation,  as "eLEC," the "Company," "we,"
"us," and "our."

Item 1. - Business

Overview

         eLEC Communications Corp. is a full-service  telecommunications company
that  focuses  on  developing  integrated  telephone  service  in  the  emerging
competitive  local  exchange  carrier  ("CLEC")  industry.  We offer  small- and
medium-sized  businesses an integrated  set of  telecommunications  products and
services,  including local exchange,  local access,  domestic and  international
long  distance  telephone,  enhanced  voice,  data and a full suite of  Internet
services.  We plan to build a nationwide  local access platform  covering the 48
continental  states.  As of February  15,  2001,  we had signed  interconnection
agreements with incumbent local exchange carriers ("ILECs") in 48 states, and we
had

                                       2


received approval from state regulators to operate in 28 states. We also provide
high speed Internet access via digital subscriber lines ("DSL"),  and we plan to
offer DSL services to our  customers  nationwide in  anticipation  of eventually
provisioning voice traffic over DSL.

         We   believe   that   the   Telecommunications   Act   of   1996   (the
"Telecommunications   Act"),   which  opened  the  local   exchange   market  to
competition, has created an attractive opportunity for CLECs, such as eLEC. Like
most CLECs,  our entry in this industry was dependent upon the provisions of the
Telecommunications  Act  that  allow  CLECs  to lease  various  elements  of the
networks of the ILECs that are necessary to provide local telephone service in a
cost-effective  manner. This aspect of the Telecommunications Act is referred to
as  "unbundling"  the ILEC networks,  and allows us to lease  unbundled  network
elements on an as-needed  basis and provide such  elements to our customers at a
lower cost than that which the ILEC is charging.

         At February 15, 2001,  in excess of 70% of our  installed  access lines
were provisioned on the unbundled  network elements  platform  ("UNE-P") service
offering.  We believe that the use of this  platform is the most  cost-effective
manner in which we can  provide  voice  service.  Other  CLECs  have  invested a
substantial  amount of capital to buy  circuit-switched  equipment  and  rollout
fiber,  only to find that their  equipment  is severely  underutilized  and that
there is a significant  shortfall in their revenue stream when compared to their
capital investment. We refer to this strategy as a "facilities-first"  strategy,
because  the CLEC has  invested in its  equipment  and placed the  equipment  in
service  before  the CLEC has  developed  a customer  base.  Our  strategy  is a
"customer-first," or a "deferred-build"  strategy. We therefore lease facilities
on an as-needed basis from ILECs while we build our customer base. After we have
a  substantial  geographical  concentration  of  customers,  we  make  decisions
regarding  the  purchase and  installation  of our own network  equipment.  This
strategy  allows us to be very  flexible  with our customer  base as we grow our
business.  We can move our customer base to alternative  access, if appropriate,
and we do not become a captive of our own underutilized equipment, as can happen
with a "facilities-first"  CLEC. The technological advances in equipment and the
lowering of equipment prices have substantiated our deferred-build  strategy and
have enabled us to preserve our capital.

         Our  strategy  for building our data network is similar to our strategy
for building our voice network. We follow a "customer-first" or "deferred-build"
approach.  We currently  provide dial-up access and dedicated  access on our own
network in Connecticut, where we have a geographical concentration of customers,
and we lease  facilities from another  Internet  service provider to provide our
customers with  nation-wide  dial-up access.  In addition,  we are  successfully
provisioning  DSL  services  from our  network  operations  center  in  Norwalk,
Connecticut,  without having any of our own equipment in the field. We find that
equipment  installation is time consuming and costly,  and frequently  cannot be
justified by the revenues associated with that equipment,  especially in today's
rapidly changing  technological  environment.  Instead,  we are first building a
customer  base  while we lease DSL  access  multiplexers  ("DSLAMs")  from other
carriers,  and  route DSL  traffic  through  our own  virtual  private  networks
utilizing  asynchronous  transfer mode ("ATM") technology.  This strategy limits
our exposure to both stranded  equipment  costs and  technological  obsolescence
costs,  while  giving us the ability to market and sell new  customers in a cost
effective manner.

         We have worked  extensively to build our back office systems and we are
continuing to develop and customize our information  systems and procedures.  We
believe we can  better  serve our  customers  if we have  developed  proprietary
technology  and  procedures  that give us a  competitive  advantage  in terms of
reducing the costs of marketing,  provisioning,  processing  large order volumes
and  providing  customer  service.  We believe that the ability to  successfully
manage the process of converting  customers  from an ILEC's  network to the eLEC
network is one of the key functions  required to succeed as a competitive

                                       3



local exchange carrier.  Consequently,  we have devoted, and continue to devote,
significant  resources to  developing  our  proprietary  information  systems to
further  facilitate  the  rapid  and  successful  provisioning  and  billing  of
customers.  Our  proprietary  back office  systems allow us to enter,  schedule,
provision  and track a  customer's  order from point of sale through the billing
and  collection  process,  and  are  web  enabled.  Our  systems  electronically
interface with the systems used by the applicable ILEC. We believe the existence
and  functioning  of our systems is critical  to the  successful  scaling of our
business.  We also use our systems to support the operations of other CLECs (see
"wholesale  marketing  division"),  who have been unable to  provision  and bill
their local access customers by themselves.

         We believe we can provide  competitive  service under the UNE-P service
offering in each of the 48 states in which we have applied to operate as a CLEC.
We  currently  utilize  the UNE-P  service  offering  in nine  states:  Florida,
Kentucky,  Massachusetts, New Jersey, New York, Pennsylvania, Rhode Island, West
Virginia and Virginia.  Our marketing  efforts focus on small- and  medium-sized
businesses in the states that have been the quickest to implement UNE-P, and our
nationwide expansion will coincide with both the licensing of eLEC to operate in
a state and the existence of the UNE-P service offering in that state.  Although
every  state is  required  by the  Telecommunications  Act to provide  the UNE-P
service offering, some states have been slower in adopting provisions that allow
a CLEC to utilize this offering.  We anticipate  that all 48 states that we have
targeted will be offering  UNE-P before the end of 2001. We believe UNE-P is the
preferable  platform  for any  CLEC to  operate  under,  as it  allows a CLEC to
provide  service  with  significantly  lower  capital  requirements  than either
fiber-based or wireless  systems,  and to offer  services to a broader  customer
base more  quickly  and at a lower  price.  The  ability  to  quickly  provision
accounts  and to deliver  reliable  service at a lower price than offered by the
ILECs should  provide us with certain  competitive  advantages  as we market our
services to small- and medium-sized businesses.

Development of Business

         We were  incorporated  in the State of New York  under  the name  Sirco
Products Co. Inc. in 1964 and developed a line of high quality handbags,  totes,
luggage and sport bags. In 1995, we divested our handbag  operations,  which had
experienced  several years of operating  losses.  Although we were profitable in
fiscal 1996,  declining  revenues in our next two fiscal  years,  combined  with
operating  losses,  forced us to analyze other business  opportunities.  To help
bolster  luggage  division sales and to provide a channel of  distribution  to a
mobile customer base that would be a potential target for online Internet sales,
in 1997, we acquired a retail operation,  Airline Ventures,  Inc. ("AVI"),  that
sells travel and aviation related products to professional airline crew members.

         In  October  1997,  we  began  incubating  small  high-growth-potential
companies,   and  we  made  our  first   investment   in  a  CLEC,   Access  One
Communications,  Inc.  ("Access One"),  when we purchased  approximately  28% of
Access One's outstanding  capital stock. Access One was a newly-formed CLEC with
approximately  2,000  installed  local access lines that looked to us for growth
capital to meet its business plan.  Our Board of Directors  believed that Access
One's  "customer-first"  growth  strategy of obtaining a customer base first and
later  building  an  equipment  network  around  a  geographically  concentrated
customer base was a compelling  strategy that would utilize  capital  wisely and
yield high  valuations in the future.  Access One was purchased by Talk.com Inc.
("Talk"), a publicly-traded  telecommunications  company, in August 2000, and we
received  approximately  2.2  million  shares of common  stock and  warrants  in
exchange for our investment in Access One.

                                       4


         We commenced  operations in the  telecommunications  industry in fiscal
1998 by acquiring on February 27, 1998, Essex Communications,  Inc. ("Essex"), a
newly-formed  CLEC  formed to attract and retain a  geographically  concentrated
customer base in the metropolitan New York region,  primarily through the resale
of products and services of incumbent  and  alternative  facilities-based  local
providers.  We  provisioned  our  first  line in May 1998 and had  approximately
40,000  lines  as of  February  15,  2001,  including  lines  for  which we have
contracts to install.

         In furtherance of our telecommunications  strategy, on August 14, 1998,
we acquired WebQuill Internet  Services,  LLC ("WebQuill"),  an Internet service
provider ("ISP") based in Connecticut.  We have migrated the WebQuill  employees
and operating  platform into our CLEC operations and have developed our Internet
operations into a full-service,  value-added platform providing national dial-up
access,  dedicated  access and high-speed DSL access in anticipation of offering
bundled services to our customers that will include both local telephone service
and DSL  service.  Additionally,  we have  focused a  substantial  amount of our
information  technology  efforts on developing our own internal systems that now
include a Web-enabled  proprietary back office system to provision customers for
our local telephone service and provide customer service.

         Due  to  our   increased   focus  on   developing   a  full   suite  of
telecommunications  services,  and the significant  decrease in luggage division
sales in recent  fiscal  years,  our Board of Directors  decided in July 1999 to
divest  the  Company's  luggage  division,  and we sold the  assets  of our U.S.
luggage  operations  in August 1999.  Since such time,  we have  liquidated  the
remaining assets of our Canadian luggage business.  Our luggage segment has been
classified as a discontinued operation in our income statement, and this segment
has reported significant net operating losses in fiscal 1999 and 1998. In fiscal
2000 we recorded a net gain from  discontinued  operations due to the settlement
of various debts at less than their previously accrued amounts and the sale of a
building in Canada for a higher  price than our  carrying  value for such asset.
See Note 10 of the Notes to Consolidated Financial Statements.

         In furtherance of our strategy to incubate  promising young  companies,
in the  first  half of  fiscal  1999,  we took  equity  positions  in two  other
companies  that were looking for growth  capital,  RiderPoint,  Inc. and Skyclub
Communications  Holding Corp.  Our  investments in both companies were sold to a
publicly-traded  company,  CyberOpticsLabs Inc. ("Cyber"),  in February 2001, as
part of a  transaction  for an aggregate  of 1.4 million  shares of Cyber common
stock.

         In January  2000,  we  acquired a New  Jersey-based  CLEC,  Telecarrier
Services, Inc. ("Telecarrier").  Telecarrier operated as a CLEC in the states of
Massachusetts,  New Jersey, New York and Rhode Island and provided long distance
service in 13 states.  Telecarrier  currently provides us with marketing support
for the  provisioning  of more complex  accounts,  which are typically  business
customers  with  ten or more  local  access  lines.  See  "Sales  and  Marketing
Strategies."

         In  October  2000,  we  acquired  Line  One,  Inc.   ("Line  One"),   a
telemarketing  firm with  approximately  70 seats.  Line One is now our internal
marketing engine for our telemarketing  channel, which contacts small businesses
and offers our  telecommunications  services.  We believe  telemarketing will be
particularly  effective  because of the ubiquitous  reach that the UNE-P service
offering gives us. Line One also manages third-party telemarketing firms that we
retain.

         Information   concerning   sales,   business  segment   operations  and
identifiable assets attributable to each of our reportable industry segments can
be found in Note 11 of the Notes to  Consolidated  Financial  Statements  and is
incorporated herein by reference.


                                       5


eLEC's Telecommunications Services

         We tailor our service  offerings  to meet the  specific  needs of small
businesses,  not-for-profit  organizations,   governmental  agencies  and  other
institutional  customers in our target markets. We primarily market our services
through three different  distribution channels. We use an in-house telemarketing
staff  and  third-party   telemarketers  to  attract   small-business   accounts
(typically less than ten telephone  lines for each account),  we use third-party
agents and  interconnect  companies to attract  medium-sized  business  accounts
(typically  ten to 100 telephone  lines in size),  and we use our own management
team to attract  wholesale  accounts  (typically 100 telephone  lines or more in
size). Based upon feedback received from our customers and analysis of the types
of  services  the  entities  in each of these  groups  need,  we  tailor a basic
telecommunications  service  package,  which  can be  promptly  adjusted  to the
specific needs of individual  customers.  We creatively  package our services to
provide  "one-stop  shopping"  solutions  for our  customers,  so that  they can
purchase directly from us all of their communications requirements. Listed below
are the basic categories of services that we offer:

o        Local Exchange  Services.  We offer local exchange  services,  starting
         with local dial tone, plus numerous features,  the most common of which
         are call waiting, call forwarding, caller ID and dial back features. By
         offering local dial tone, we also receive  originating  and terminating
         access  charges  for  interexchange  calls  placed or  received  by our
         subscribers.

o        Long Distance.  In addition to our local  telephone  service,  we offer
         long  distance  services  as part of a  bundled  product  to  customers
         through  agreements we have with a national long distance carrier.  The
         long distance  services  include domestic  service,  such as interLATA,
         which are calls that pass from one "Local Access and Transport Area" or
         "LATA" to another LATA, and intraLATA, which are calls that stay within
         the LATA in which they  originated,  but are beyond the distance limits
         of the local  calling  plan.  Our services  also include  international
         calling,  toll-free  services (800,  888, 877, 866),  calling card, and
         other enhanced services.

o        Internet and Data  Services.  We offer  dedicated and dial-up  Internet
         access services via conventional modem connections, ISDN, T1 and higher
         speed dedicated connections. In addition, we are beginning to provision
         DSL  services  and we have  agreements  with  three  ILECs and one data
         service  provider to utilize  their DSLAMs to provision  our  customers
         through an ATM cloud.

o        Web Site Design and Hosting Services. We offer Web site design services
         and Web site hosting on our own computer  servers to provide  customers
         with a complete,  user-friendly  product for presence on the World Wide
         Web.  We have  built  and are  currently  providing  for our  customers
         E-commerce sites, an interactive  comparative insurance rater site, and
         an interactive auction site.

o        Facilities  and  System  Integration   Services.  We  offer  individual
         customers   consultation   services  with  regard  to  the  design  and
         implementation  of  complete  telecommunications  systems to meet their
         specific needs,  including the selection of equipment,  interconnection
         of local area networks and wide area networks,  and  implementation  of
         virtual private networks.

                                       6


o        Hosted  Applications.  We are beginning to offer hosted applications to
         our customers,  especially to small-sized  businesses  that do not have
         the  resources  to  hire  their  own  management  information  services
         director. We anticipate that such application hosting will be important
         to entities that use high-speed Internet access services,  such as DSL,
         and will  help  differentiate  us from  other DSL  providers  that only
         provide access services.

Business Strategy

         Our goal is to be a premier facilities-based  integrated communications
provider  to small- and  medium-sized  businesses.  We are taking the  following
actions steps to achieve this goal:

o        Target   Small-   and   Medium-Sized    Businesses.    We   focus   our
         telecommunications  sales efforts for local and long distance  services
         on small- and medium-sized  businesses having two to 100 business lines
         in any one location.  We believe that these  customers  prefer a single
         source for all their  telecommunications  services.  We have elected to
         focus on this segment  because of our ability to obtain under the UNE-P
         platform  ample  gross  margins  on  the  services  provided  to  these
         customers. We also believe that, as compared to larger businesses,  the
         ILECs  and   facilities-first   CLECs  may  be  less  likely  to  apply
         significant  resources to obtaining or retaining  these  customers.  We
         expect to attract and retain these customers through  telemarketers and
         agents, by offering bundled local and long distance  services,  as well
         as enhanced  telecommunication  services,  at competitive long distance
         rates, by responsive  customer  service and support and by offering new
         and innovative products.

o        Develop  Brand   Awareness.   With  our  recent  name  change  to  eLEC
         Communications  Corp.,  we  are  qualifying  to  do  business  as  eLEC
         Communications  in all of the  states in which we  operate.  We want to
         invoice the customers of our wholly-owned subsidiaries,  under the eLEC
         Communications  name,  and use our name to create  and  develop a brand
         awareness in the  territories in which we operate.  We are  positioning
         ourselves as a high quality,  service-orientated  company that provides
         quality  and   reliable   telecommunications   service  and  advice  at
         competitive prices.

o        Rapidly  Deploy  New  Customers.  We  intend to take  advantage  of our
         ability to rapidly  provision  new  accounts  in our  existing  service
         areas,  and to  rapidly  enter new  service  areas  because  of our low
         capital requirements to enter new states. Our choice of states on which
         to focus will depend on several factors,  such as the population in the
         state and our ability to utilize the UNE-P service  offering.  Although
         UNE-P  is  mandated  by  the  Telecommunications  Act,  it is  not  yet
         available  in all  states.  For  example,  even  though we had  several
         customers in Virginia, we were unable to transfer such customers to the
         UNE-P  platform  until  January  2001,  as UNE-P was not  effective  in
         Virginia until that time. We anticipate  Texas and Colorado will be the
         next two major  states that we target.  We have signed  interconnection
         agreements with the major ILEC in each of the 48 continental states, so
         that we are ready to enter these states once we have the state's public
         service commission  approval.  Once an ILEC has programmed its internal
         systems  to  accept  us as a UNE-P  provider  (which  may take up to 60
         days), we typically can utilize the ILEC's internal  infrastructure  to
         provision a new account within two or three days after we have received
         a letter of  authorization  to place a new customer on our network.  We
         know of no  facilities-first  carrier  that can  provision  lines  this
         quickly.


                                       7


o        Achieve  Market  Share with  Competitive  Pricing.  We always price our
         services at a discount to the same services provided by an ILEC. We can
         ascertain  what the ILECs  charge  because we have  access to the rates
         they have filed with the various state public service commissions,  and
         we typically  review the telephone bill of a potential  customer before
         we switch it to our network to compare the prices it was paying and any
         contractual  obligations  to which it was subject.  We anticipate  that
         some ILECs may reduce their prices as increased  competition  begins to
         erode their market share. We believe,  however, that we will be able to
         compete as prices decrease because of our low network costs and because
         we will be providing a variety of bundled  telecommunications  services
         and will not have to rely on price alone to maintain our core  customer
         base.

o        Provide our Customers More than Local Telephone Services.  Although our
         focus is on the approximately  $100 billion local exchange market,  and
         we anticipate  that the sales growth and margins  associated  with this
         market will  represent our core business,  the additional  products and
         services we offer, including internet access, email addresses, Web site
         design and Web site  hosting,  DSL  access,  applications  hosting  and
         virtual  private  networks,  will  be an  important  attraction  to our
         customers.  We believe the more services we provide, the more important
         we will be to our customers.

Sales and Marketing Strategies

         We  offer  an  integrated  package  of local  exchange,  local  access,
domestic and international long distance,  and calling cards and a full suite of
Internet access, Web site design and Web site hosting to small- and medium-sized
businesses.  Virtually all of our customers have no  telecommunications  manager
and look to us to suggest an appropriate  telecommunications solution. We manage
our sales force and our customer care  representatives  to meet the needs of the
three markets that we target.

o        Small-  and  Medium-Sized  Businesses  Through  Telemarketing.  We  use
         in-house  and  third-party  telemarketing  firms  to sell  our  smaller
         accounts.  Most  accounts in this group  choose our  telephone  service
         because they are not satisfied  with the customer  service they receive
         from their ILEC and because they will save money using our services. We
         have proven that this strategy works for us, as almost all of our first
         10,000 customer lines came from third-party  telemarketers.  In October
         2000, we purchased Line One, a  telemarketing  company,  so that we can
         better control, monitor and develop this marketing channel. In order to
         achieve our business  plan, we expect to employ the services of several
         third-party telemarketing firms in addition to our in-house staff. This
         strategy  allows us to keep much of our selling cost as a variable cost
         as we are not burdened with  excessive  fixed overhead that occurs when
         the entire staff is in-house.

o        Agent  and  Interconnect  Company  Programs.  We also  use  agents  and
         interconnect  companies to generate leads for new  customers.  We pay a
         success fee to the agents and  interconnect  companies for recommending
         and selling our services. Most of these referrals are current equipment
         customers  or long  distance  customers  of the  agent or  interconnect
         company.  Therefore,  it is important that the agents and  interconnect
         companies understand the benefits of the services that we offer because
         they do not  want to  tarnish  an  existing  customer  relationship  by
         inappropriately recommending our services. We find that our pricing and
         the  flexibility  of our services,  combined with our


                                       8


         special customer service group for the interconnect  companies,  allows
         us  to  satisfy  the  needs  of  the   referrals  we  receive  in  this
         distribution  channel.  The employees from our wholly owned subsidiary,
         Telecarrier,  have extensive  established  business  relationships with
         interconnect  companies and other communications  agents. Many of their
         current   accounts   were   referrals   from    established    business
         relationships,  and the Telecarrier  employees will continue to develop
         for us this market segment.

o        Wholesale  Programs.  We offer special  wholesale  pricing for accounts
         with several hundred local access lines. One such customer has provided
         us with  approximately  9,000 local access lines in three  states.  The
         three ILECs that formerly  serviced this customer sent the customer one
         monthly  invoice for each line, or  approximately  9,000  invoices each
         month.  By  comparison,  we send a total of two  invoices for the 9,000
         lines. In addition, we are able to send the invoices  electronically so
         that the  customer  can more easily  review the account  activity.  Our
         wholesale program also includes providing local telephone  provisioning
         and  billing  services  for other  CLECs,  long  distance  carriers  or
         Internet  service  providers.  Provisioning  and billing  local  access
         services  requires complex back office systems,  which many carriers do
         not have. We can take advantage of our in-house proprietary  technology
         to provision  and bill the customers of another  carrier.  We currently
         provide  this  service  for  two  unaffiliated  CLECs,  and  we  are in
         discussions  with several other carriers.  We use a direct sales effort
         to sell in this market.

         Our sales and marketing strategy minimizes the need for us to invest in
fixed sales and marketing overhead.  Unlike the facilities-first CLECs, who need
to  rapidly  attract  customers  for  their   underutilized   telecommunications
equipment,  and who  typically  invest  substantial  amounts  in salary and rent
expense to open sales offices in their targeted markets, we are not pressured to
over-spend to find qualified leads for our facilities. Furthermore, under UNE-P,
our reach is  ubiquitous,  as we can serve any customer  that is being served by
the ILEC. A facilities-first  CLEC typically searches only for customers that it
can  provision on the  switches  and fiber that it has  installed in the hope to
find  customers  to utilize such  equipment.  Consequently,  our  deferred-build
strategy  not only  saves  us from  unnecessarily  building  a  network  without
customers,  it also  allows us to more  wisely  expend  our sales and  marketing
dollars by  limiting  the amount of fixed  overhead  that is required to rapidly
grow our business.

         For the year ended  November  30,  2000,  one  customer  accounted  for
approximately  $2,780,000,  or 23% of the telecommunication segment revenue. For
the years ended  November 30, 1999 and 1998, no one customer  accounted for more
than 10% of the telecommunication segment revenue.

Competition in the Telecommunications Industry

Local Telecommunications Market

         The local telecommunications market is a highly competitive environment
and is dominated  by ILECs.  Based upon the  geographical  locations in which we
currently sell services, Verizon and BellSouth are our largest competitors. Both
entities have "win-back"  programs  through which they approach former customers
lost to a CLEC or other  competitor  in an attempt to have the former  customers
switch back to their  services.  Most of our actual and  potential  competitors,
including  most  of  the  facilities-first  CLECs,  have  substantially  greater
financial,  technical,  marketing  and other  resources  (including  brand  name
recognition)  than we do.  Furthermore,  the  continuing  trend toward  business


                                       9


alliances  in the  telecommunications  industry  and  the  lack  of  substantial
barriers  to entry  in the data and  Internet  services  markets  could  help to
generate  substantial  new  competition.  We anticipate  that we will be able to
compete based upon our pricing, reliability,  customer service and rapid ability
to  provision  accounts  and  respond  to  customer  requests.  Our  established
competitors,  such as the ILECs,  are able to compete  effectively  because they
have  long-term  existing  relationships  with  their  customers,   strong  name
recognition,  abundant  financial  resources,  and the  ability to cut prices of
certain services by subsidizing such services with revenues generated from other
products. Although the Telecommunications Act reduced barriers to entry into the
local market,  future regulatory decisions could provide ILECs with more pricing
flexibility, which would result in increased price competition.

         We also face  competition  in the local market from new entrants to the
fixed wireless market, such as Winstar Communications,  Inc., Teligent, Inc. and
XO  Communications,  Inc. Many of these  entrants have the strategy of bypassing
the ILECs in order to provide local access to their customers.  By not having to
rely on the ILEC for local service connections, the fixed wireless companies are
able to keep for themselves more of their sales dollars. However, if this access
method  becomes  more price  competitive  and  reliable,  we believe we have the
flexibility,  with our  current  local  customer  base,  to switch  most of or a
portion  of our  customer  base to the  wireless  facilities  if we are  able to
negotiate appropriate terms with one or more wireless carriers.

         In  addition  to  competition  from  ILECs,  other  CLECs and  wireless
entities,  several  other  entities  currently  offer or are capable of offering
local  service,  such as long distance  carriers,  cable  television  companies,
electric utilities and microwave  carriers.  These entities,  upon entering into
appropriate  interconnection  agreements or resale  agreements  with ILECs,  can
offer single  source local and long distance  services like those we offer.  For
example,  long distance  carriers,  such as AT&T Corp.,  MCI WorldCom and Sprint
Corporation,   among   other   carriers,   have  each   begun  to  offer   local
telecommunications  services in major U.S.  markets using the unbundled  network
elements platform or by reselling the ILECs' services.

Long Distance Telecommunications Market

         The long  distance  market,  in  comparison  to the local  market,  has
relatively  insignificant  barriers to entry and has been  populated by numerous
entities that compete for the same customers by frequently offering  promotional
incentives  and lower  rates.  We compete with many such  companies  that do not
offer any service  other than long  distance,  and we compete  with  established
major carriers such as AT&T and MCI WorldCom.  We believe our bundled package of
local  services  and a variety  of data  services  will help us  compete in this
market.  We will also have to maintain  high  quality  and low cost  services to
compete effectively.  In many instances,  we must be in a position to reduce our
rates to remain competitive.  Such reduction could be harmful to us if we do not
also provide other services to our long distance customers.

Internet and Other Data Services

         The  Internet and data service  industry is intensely  competitive.  We
receive  significant  competition in the delivery of Internet services to small-
and medium-sized businesses,  our target market. Other ISPs, ILECs and CLECs are
attempting to provide various dial-up,  dedicated and high-speed Internet access
services.  We believe we can remain  competitive  to a certain  niche because we
also  provide  Web site  hosting,  E-commerce  sites,  DSL  services  and hosted
applications,  in  addition  to  being a local  telecommunications  company.  We
anticipate  that this diverse  product  range will help us attract new customers
and reduce customer churn.


                                       10


Government Regulation

         Local and long  distance  telecommunications  services  are  subject to
regulation  by the  Federal  Communications  Commission  ("FCC")  and  by  state
regulatory authorities.  Among other things, these regulatory authorities impose
regulations  governing  the  rates,  terms and  conditions  for  interstate  and
intrastate  telecommunications  services  and  require  us to file  tariffs  for
interstate  and  international  service  with the FCC and  obtain  approval  for
intrastate  service  provided  in the  states in which we  currently  market our
services.  We must obtain and maintain  certificates  of public  convenience and
necessity from regulatory  authorities in the states in which we operate. We are
also  required  to file and obtain  prior  regulatory  approval  for tariffs and
intrastate  services.  In addition,  we must update or amend the tariffs and, in
some cases, the certificates of public convenience and necessity, when rates are
adjusted or new  products are added to the local and long  distance  services we
offer.  Changes  in  existing  laws and  regulations,  particularly  regulations
resulting in increased price  competition,  may have a significant impact on our
business  activities and on our future operating results. We are also subject to
Federal Trade Commission regulation and other federal and state laws relating to
the promotion,  advertising  and direct  marketing of our products and services.
Certain marketing  practices,  including the means to convert a customer's local
or long distance  telephone  service from one carrier to another,  have recently
been  subject  to  increased   regulatory  review  of  both  federal  and  state
authorities.   Even  though  we  have  implemented  procedures  to  comply  with
applicable regulations, increased regulatory scrutiny could adversely affect the
transitioning of customers and the acquisition of new customer bases. Amendments
to existing  statutes and regulations,  adoption of new statutes and regulations
and expansion of our operations into new geographic areas and new services could
require us to alter our methods of operation or obtain additional approvals,  at
costs which could be substantial. There can be no assurance that we will be able
to comply with applicable laws, regulations and licensing requirements.  Failure
to comply with applicable  laws,  regulations and licensing  requirements  could
result in civil  penalties,  including  substantial  fines,  as well as possible
criminal sanctions.

Backlog

         When we invoice our customers for our  telecommunications  services, we
invoice features and services in advance and usage in arrears. Due to the nature
of our contractual  agreements  with the ILECs,  there is typically only a minor
amount of backlog of unprovisioned customers at any given time, as a customer is
typically  switched  from the ILEC to our  network  within  two or three days of
processing the provisioning  order. As of February 15, 2001, we had a backlog of
less than 1,000 unprovisioned lines.

Our Retail Services

         The  objective  of our retail  division is to be a leading  supplier of
travel-related and telecommunications  products to pilots and flight attendants.
We operate in three retail stores that sell travel-related  products to American
Airline,  Delta and Southwest Airlines employees,  including name brand luggage,
apparel  and  other  travel  related   accessories,   as  well  as  job  related
necessities,  such as air maps,  study guides and flight kits,  to  professional
airline  crew  members.  The  stores  also sell  identification  cards,  uniform
supplies and travel  needs to flight  attendants.  In addition,  the stores rent
pagers to flight  attendants who are on reserve duty and offer  Internet  access
services  and local and long  distance  telephone  services.  We plan to use the
knowledge  and  experience  gained with  American  Airlines  to provide  similar
products and services to  employees of other  airlines and to develop  effective
E-commerce sites.


                                       11



         We believe  professional airline crew members are excellent targets for
online retail  purchases,  as they are constantly  mobile and frequently stay in
touch with family and job-related duties via the Internet. We have developed and
will  continue to develop  E-commerce  sites to augment our in-store  sales with
sales  to  these  and  other  online   purchasers.   We  currently   market  our
travel-related products through the E-commerce site www.avishop.com.

         The target market for the retail division is professional  airline crew
members.  The business with American  Airlines  employees is the largest,  as it
includes  selling the  American  Airlines  pilot  uniform  and various  approved
apparel for both pilots and flight attendants. Two of the three retail locations
we utilize are leased from American  Airlines.  Retail sales  employees  service
walk-in  customers and phone orders,  and warehouse  personnel  process Internet
orders.

         The  sale  of  product  to  crew  members  has  not   demonstrated  any
seasonality, as the customers are using the products on a daily basis as part of
their normal work routine.

         Our retail division operates without a backlog,  as Internet orders and
catalog orders are typically shipped within one day of receipt.

         We purchase  products for our retail  division  from  various  domestic
suppliers that have license  agreements to sell product  displaying the American
Airlines,  Inc. logo or trade name. We also buy non-logo  product from a variety
of domestic sources.

         The competition  for retail sales to professional  airline crew members
is highly  fragmented  and has few  barriers  to entry.  Our  ability to compete
effectively is directly  related to the level of cooperation  and publicity that
airlines generate for our retail outlets.  Currently, we enjoy an advantage with
American  Airlines  because we are allowed to sell certain  products to American
Airlines'  employees  on a payroll  deduct  program and to sell pilot  uniforms.
These  agreements,  in addition to two leases from American  Airlines for retail
sites in Dallas,  Texas,  help to limit the extent of  competition in the Dallas
area.  However,  we compete  nationwide  against  several  online  retailers and
against retail stores in various cities that are important airline hubs.

Employees

         At February 15, 2001, we employed approximately 340 employees,  of whom
approximately  140 were employed on a full-time basis and approximately 200 were
employed on a part-time  basis. We are not subject to any collective  bargaining
agreement and believe that our relationship with our employees is good.


                                       12



Item 2. - Properties

         The following table sets forth pertinent facts  concerning our material
properties at February 15, 2001, all of which are owned or leased by either eLEC
or one of its subsidiaries:

Property Owned:

          Location                  Use                 Approximate Square Feet
--------------------------------------------------------------------------------
543 Main Street             In-bound and out-bound              40,000
New Rochelle, NY 10801      call center


Properties Leased:



                                                           Approximate      Lease         Annual
         Location                       Use                Square Feet      Expires       Rent(1)
----------------------------------------------------------------------------------------------------
                                                                              
509 Westport Ave                 Network Operations           14,000        2/28/05       $132,000
Norwalk, CT 06851                Center

48 South Service Road            Office                        5,500         4/30/03      $ 93,000
Melville, NY, 11747

1090 King Georges Post Rd        Sales Office                  2,500        10/31/01      $ 40,000
Edison, NJ 08837

Terminal C                       Retail                        1,700         8/24/01      $ 55,000
DFW Airport, TX 75261

1930 W. Airfield Drive           Warehouse                     2,000         7/31/01      $ 39,000
DFW Airport, TX 75261

6355 MetroWest Boulevard         Office                        3,600         5/31/01      $ 66,000
Orlando, FL  32835


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

(1)  We are required to pay our  proportionate  share of any increase during the
     term of the lease in real  estate  taxes and  expenses of  maintaining  the
     premises  computed  on the  basis of the  percentage  of the  total  square
     footage of the premises we occupy.

         Our owned and leased space is fully utilized for the purposes set forth
in the table  above  under the  caption  "Use,"  except for the new space in New
Rochelle,  New York,  which is currently  being  developed as our new  executive
offices  and  an  in-bound  and  out-bound  call  center.   We  anticipate  that
approximately  250  employees  will  work in  this  facility  and are  currently
planning  workspaces for  approximately  170 employees.  We believe our existing
properties are suitable and adequate for our current business needs.


                                       13



Item 3. - Legal Proceedings

         Other than the license and regulatory  proceedings that routinely occur
for  telecommunication  entities as described under "Government  Regulation," we
are not  currently a party to any legal  proceeding  that we believe will have a
material adverse effect on our financial condition or results of operations.

Item 4. - Submission of Matters To a Vote of Security Holders

         We did not submit any matter to a  shareholders  vote during the fourth
quarter of fiscal 2000.

                                     PART II

Item 5. - Market for the Company's Common Equity and Related Stockholder Matters

         Our common stock trades on The Nasdaq Small Cap Stock  Market(R)  under
the symbol ELEC. The high and low sales price for each  quarterly  period of our
last two fiscal years are listed below:

                                  High               Low
                                 ------            ------
         Fiscal 1999
         -----------
            1st Quarter          $4.000            $0.750
            2nd Quarter           6.000             1.250
            3rd Quarter           2.594             1.313
            4th Quarter           3.219             1.250

         Fiscal 2000
         -----------
            1st Quarter          $5.125            $2.000
            2nd Quarter           7.188             2.250
            3rd Quarter           3.469             1.750
            4th Quarter           2.719             0.750

         As of February 15, 2001, there were 262 holders of record of our common
stock and approximately 3,900 beneficial holders.

         We have not  declared  any cash  dividends  during the past fiscal year
with respect to our common stock.  The  declaration of any cash dividends in the
future  will  depend  upon the  determination  of our board of  directors  as to
whether,  in light of our earnings,  financial  position,  cash requirements and
other relevant factors  existing at the time, it appears  advisable to do so. We
do not plan to declare  any  dividends  on our common  stock in the  foreseeable
future.

         During the fourth quarter of fiscal 2000, we acquired from  RiderPoint,
Inc. 600,000 shares of common stock of RiderPoint, Inc., in consideration of the
issuance by us of 300,000  shares of our common stock;  we issued 400,000 shares
of our common stock in  conjunction  with the  acquisition  of Line One Inc.; we
issued  50,000  shares  of our  common  stock  to ASU,  Inc.  in  settlement  of
litigation  regarding previous  consulting services to AVI; and we issued 50,000
shares of our  common  stock to World  Trade  Partners,  Inc.  in  exchange  for
financial  consulting  services.  Such  transactions  were effected  pursuant to
Section 4(2) of the Securities Act of 1933, as amended.


                                       14


Item 6. - Selected Financial Data

         The following  selected  financial  information has been taken from our
consolidated  financial  statements.  The  information set forth below should be
read in  conjunction  with  "Management's  Discussion  and Analysis of Financial
Condition and Results of  Operations"  and the financial  statements and related
notes included elsewhere in this Report.



                                                  Fiscal Years Ended November 30,
                                        2000          1999          1998          1997          1996
                                        ----          ----          ----          ----          ----
                                                  (In thousands, except per share amounts)
Earnings Statement:
                                                                                   
Net Sales                            $ 13,877       $ 4,170       $ 1,485       $  276       $      -
Gross Profit                            3,805         1,167           541           92
Loss from
  Continuing Operations                (6,351)       (3,562)       (2,204)         (105)            -
Income (Loss) From
  Discontinued Operations                 977        (3,943)       (2,772)       (2,763)          622
Net Income (Loss)                      (5,374)       (7,505)       (4,977)       (2,868)          622
Net Income (Loss) From
  Continuing Operations
   per Common Share:
    Basic                               (0.48)        (0.41)        (0.43)        (0.03)         0.23
    Diluted                             (0.48)        (0.41)        (0.43)        (0.03)         0.23
Cash Dividends                                            -             -             -             -
Balance Sheet:
Working Capital                       $ 2,056        $ (101)        $ 334       $ 5,107       $ 1,553
Property, Plant, Equipment              2,035           212           835           827           888
Total Assets                           14,867         7,297         1,109        14,042         9,577
Long-Term Debt (Less Current
  Maturities)                           1,716           198           291         4,522           348
Stockholders' Equity                    8,632         3,458         3,754         3,216         2,780


                                       15



Item 7. -  Management's  Discussions  and  Analysis of Financial  Condition  and
Results of Operations

         Certain  statements  set forth  below  under  this  caption  constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform  Act of  1995.  Please  refer  to page 1 of this  Report  for
additional factors relating to such statements.

Fiscal Year 2000 Compared to Fiscal Year 1999

         Revenues for fiscal 2000  increased  by  approximately  $9,707,000,  or
approximately  233%, to  approximately  $13,877,000 as compared to approximately
$4,170,000  reported in fiscal  1999.  The  increase in revenues  was  primarily
attributable to an increase of  approximately  $9,620,000 in  telecommunications
revenues,  as a result of the growth in the number of telephone lines we service
from  approximately  9,000  lines  provisioned  by us as of  December 1, 1999 to
approximately  34,000  lines at November 30,  2000.  Revenue for each  installed
local access line on the UNE-P service offering  averages  approximately $48 per
month  whereas  revenue  for each  local  access  line that is  resold  averages
approximately $40 per month. Approximately 19,000 local access lines at November
30, 2000 were  provisioned on the UNE-P service  offering and 15,000 were resale
lines.  We anticipate  that our average revenue per line will increase in fiscal
2001 as a result of the  conversion  of 8,000 resale lines to the UNE-P  service
offering  during the first  quarter of fiscal 2001. We also  anticipate  that we
will be able to increase the number of features  and  services  that we offer to
each customer through a fiscal 2001 upsell campaign, so that our average revenue
per line in fiscal 2001 may approach $50 per line.

         Our gross profit in fiscal 2000 increased by approximately  $2,638,000,
or   approximately   226%,  to  approximately   $3,805,000  from   approximately
$1,167,000. The gross profit percentage decreased to 27% in fiscal 2000 from 28%
in fiscal 1999. The decrease in gross profit  percentage was attributable to the
significant  increase  in  sales  of  our  telecommunications   division,  which
represented  86% of our total  revenues in fiscal  2000,  compared to 55% of our
total revenues in fiscal 1999.  Even though we experienced  higher gross margins
in our  telecommunications  division in fiscal 2000,  the gross  margins of that
division  were  lower  than those of our retail  sales  division.  Gross  profit
percentages in  telecommunications  increased to 26% in fiscal 2000, compared to
17% in fiscal 1999,  and our retail sales  division's  gross profit  percentages
decreased to 38% in fiscal 2000, as compared to 41% in fiscal 1999. The increase
in the telecommunications division's gross profit percentage was attributable to
a higher  percentage of our lines utilizing the UNE-P service offering in fiscal
2000, as compared to fiscal 1999. We anticipate  that the further  conversion of
lines to the UNE-P service offering will result in a continuing  increase in the
gross profit  percentage  in fiscal 2001 but not as rapidily as  experienced  in
fiscal 2000. Our cost of sales varies in each state,  depending upon the pricing
structure  established by the state's public service  commission.  We anticipate
that in most  states we may be able to  achieve  a gross  profit  percentage  of
approximately 40%.

         Selling general and administrative  expenses increased by approximately
$6,274,000, or approximately 229%, to approximately $9,015,000 in fiscal 2000 as
compared to approximately $2,741,000 in fiscal 1999. This increase was primarily
attributable  to  increased  labor  and  facilities  expenses  incurred  by  our
telecommunications division. The increase in expense was directly related to the
significant increase in  telecommunications  revenues in fiscal 2000 as compared
to fiscal 1999.

         Interest expense from continuing  operations  amounted to approximately
$127,000 in fiscal 2000,  as compared to  approximately  $15,000 in fiscal 1999.
The increased  interest expense was the result of higher borrowing levels during
fiscal 2000.



                                       16


         At November 30, 2000, we were the largest  shareholder  of  RiderPoint,
owning  approximately  37% of  RiderPoint's  capital stock. As our investment in
RiderPoint  is  accounted  for under the equity  method of  accounting,  we were
required  to include  our  portion of  RiderPoint's  net loss in our  results of
operations.  Similarly, at November 30, 1999, we were the largest shareholder of
Access One,  owning  approximately  21% of Access One's capital stock. In fiscal
2000, we recorded a loss of $605,553 on our equity investment in RiderPoint.  In
fiscal 1999, we recorded a loss of $1,661,630 on our equity investment in Access
One.  During  fiscal 2000,  we exchanged  our equity  interest in Access One for
shares of Talk, and in fiscal 2001, we sold our equity investment in RiderPoint.
We no longer  have an  affiliate  that we  record  under  the  equity  method of
accounting.

         As  of  November  30,  2000,  we  determined  that  our  investment  in
RiderPoint was impaired.  RiderPoint had significant and recurring operating and
cash flow losses,  and had not established  any  significant  revenue base. As a
result of this determination,  we recorded a loss from impairment of investments
of approximately $1,106,000 in fiscal 2000.

         We  recorded  a gain  from the sale of  securities  in  fiscal  2000 of
approximately $1,422,000. This gain resulted from the sale of stock derived from
our investment in Access One. No stock sales were made during fiscal 1999.

         We  recorded  a gain from  discontinued  operations  in fiscal  2000 of
approximately  $977,000,  as compared to a loss from discontinued  operations in
fiscal 1999 of approximately ($3,943,000). The gain reflected primarily the sale
of a building  in Canada for more than its  carrying  value and the  settling of
debts from our domestic luggage division,  which had been discontinued in fiscal
1999, for less than their previously accrued amounts.

Fiscal Year 1999 Compared to Fiscal Year 1998

Continuing Operations

         Net sales for fiscal 1999  increased by  approximately  $2,686,000,  or
approximately  181%, to  approximately  $4,170,000 as compared to  approximately
$1,484,000 reported in fiscal 1998. Net sales of our telecommunications division
increased by approximately  $1,902,000,  or approximately 510%, to approximately
$2,275,000 in fiscal 1999 as compared to approximately  $373,000 in fiscal 1998.
This  increase was  attributable  to the rapid growth in the number of installed
access lines we provisioned during the third and fourth quarters of fiscal 1999.
Installed  access  lines  amounted to  approximately  1,600 at December 1, 1998,
approximately  2,400 on August 1, 1999 and approximately 9,000 lines at November
30, 1999.

         Net sales of our  retail  division,  consisting  of the  operations  of
Airline  Venture,  Inc.  ("AVI"),   increased  by  approximately   $784,000,  or
approximately  71%, to  approximately  $1,895,000  in fiscal 1999 as compared to
approximately $1,111,000 in fiscal 1998. The increase was partially attributable
to our acquisition of a competitor in January 1999 and partially attributable to
sales of licensed sports bags carrying the Gold's Gym logo that commenced in the
third quarter of fiscal 1999.

         Our gross profit increased by approximately  $626,000, to approximately
$1,167,000 in fiscal 1999 from  approximately  $540,000 in fiscal 1998,  and our
gross profit percentage decreased to 28% in fiscal 1999 from 36% in fiscal 1998.
The  decrease in gross  profit  percentage  was  primarily  attributable  to the
significant increase in revenues of our telecommunications  division,  which had
lower margins than

                                       17


our  retail  sales  division.  Approximately  56% of  our  customer  lines  were
converted from resale to UNE-P as of November 30, 1999.

         Selling  and  general  and   administrative   expenses   increased   by
approximately  $1,750,000,  or approximately 57%, to approximately $3,072,000 in
fiscal 1999 as compared to  approximately  $1,322,000  in fiscal  1998.  A major
portion of the increase was directly  attributable  to expenses  incurred by our
telecommunications  division.  This increase in expense was directly  related to
the significant increase in revenues in fiscal 1999 as compared to fiscal 1998.

         Interest expense from continuing  operations  amounted to approximately
$18,000 in fiscal 1999. There was no interest expense from continuing operations
during fiscal 1998.

         At November 30, 1999,  we were the largest  shareholder  of Access One,
owning  approximately  21% of Access One's capital  stock.  As our investment in
Access One was  accounted  for under the equity  method of  accounting,  we were
required to include our  portion of Access  One's net loss,  up to the amount of
our investment in Access One, in our results of  operations.  In fiscal 1999, we
recorded a loss of approximately  $1,662,000 as compared to a loss of $1,423,000
in fiscal 1998.

Discontinued Operations

         On August  11,  1999,  we sold  certain  assets  and  assigned  certain
licenses of our domestic luggage division to Interbrand  L.L.C., an unaffiliated
accessories company ("Interbrand"),  and announced that we would discontinue the
operations  of  our  wholesale  luggage  segment.   In  addition  to  purchasing
inventory,  equipment and other assets, Interbrand also hired certain employees,
including  our current  Chairman of the Board,  Joel Dupre.  Upon being hired by
Interbrand,  Mr.  Dupre  resigned  as our  Chief  Executive  Officer  and as our
employee.

         The operating results of our former wholesale luggage segment have been
accounted for as a discontinued  operation and the results of operations of that
segment  have been  excluded  from  continuing  operations  in our  consolidated
statements of operations for all periods  presented,  including the prior period
financial  statements  in which we have  restated the  operating  results of our
wholesale luggage segment as a discontinued operation. Interest expense relating
to borrowings by the wholesale luggage segment is included as operating expenses
of  such  discontinued  segment.  For  fiscal  1999,  we  reported  a loss  from
discontinued  operations of  approximately  $3,179,000 and a loss on disposal of
discontinued  operations of approximately $764,000. A cumulative loss on foreign
currency translation  adjustment of approximately  $572,000,  which formerly was
presented as a separate  component of shareholder's  equity,  was reflected as a
loss related solely to the discontinued segment.

Liquidity and Capital Resources

         At November 30, 2000, we had cash and cash equivalents of approximately
$510,000  and  working  capital  of  approximately  $2,056,000,  a  decrease  of
approximately   $81,000   and  an  increase  of   approximately   $   2,157,000,
respectively,  over  amounts  reported at November  30,  1999.  The  increase in
working  capital  results  primarily from the sale of all owned shares of Access
One to Talk. The marketable securities we own of Talk, which are not held by our
working capital lender as collateral in connection  with a financing  agreement,
are  considered a current  asset,  whereas our  investment in Access One was not
liquid and not a current asset.


                                       18


         Net  cash  (used  in)  provided  by  operating  activities   (including
discontinued  operations) aggregated  approximately  ($5,509,000),  $610,000 and
$1,783,000 in fiscal 2000,  1999 and 1998,  respectively.  The principal uses of
cash from operating  activities in fiscal 2000 were an increase of approximately
$2,055,000 in accounts  receivable  resulting from the  significant  increase in
revenues   reported  by  our   telecommunications   division  and  approximately
$5,374,000  relating  to the loss for the period.  The  decrease in the net cash
provided by  operating  activities  in fiscal 1999 as compared to fiscal 1998 of
approximately  $1,172,000  was  primarily  the result of a reduction in accounts
receivable due to the sale of our discontinued luggage division.

         Net  cash  provided  by  (used  in)  investing  activities   aggregated
approximately $213,000,  ($95,000) and ($158,000) in fiscal 2000, 1999 and 1998,
respectively.  The principal  uses of cash from  investing  activities in fiscal
2000,  1999 and 1998 was  approximately  $1,218,000  for the  purchase  of fixed
assets in fiscal 2000, $24,000 for the fiscal 1999 acquisition of Peconic Telco,
Inc. and $150,000 for the fiscal 1998  acquisition of WebQuill.  In fiscal 2000,
the principal sources of net cash provided by investing activities were proceeds
from the sale of marketable securities of approximately $1,312,000, the proceeds
from the sale of a subsidiary of approximately $58,000 and cash of approximately
$39,000 and $23,000, respectively, received from the acquisitions of Telecarrier
and Line One. In 1999 and 1998,  the  principal  source of net cash  provided by
investing  activities  was  the  proceeds  from  the  sale  of a  subsidiary  of
approximately $40,000 and $50,000, respectively.

         Net  cash  provided  by  (used  in)  financing  activities   aggregated
approximately  $5,213,000,  ($270,000) and ($1,399,000) in fiscal 2000, 1999 and
1998,  respectively.  In fiscal 2000, net cash provided by financing  activities
resulted  from the  proceeds of a  revolving  credit  facility of  approximately
$1,453,000,  the proceeds  from the exercise of stock  options of  approximately
$372,000,  the  proceeds  from a  private  placement  of stock of  approximately
$1,692,000  and the  proceeds  from the  exercise of  warrants of  approximately
$1,752,000.  In fiscal 1999, net cash used in financing  activities  resulted in
the repayment of a revolving credit line of approximately $2,769,000,  which was
partially  offset by  proceeds  from a  private  placement  of  common  stock of
approximately  $2,026,000,  the proceeds from the issuance of preferred stock in
the amount of approximately $196,000 and the proceeds from the exercise of stock
options of  approximately  $44,000.  In fiscal 1998,  net cash used in financing
activities  resulted from a repayment a revolving  credit line of  approximately
$2,528,000, which was partially offset by proceeds of approximately $18,000 from
the exercise of stock options; proceeds of approximately $651,000 from a private
equity  placement;  and proceeds of approximately  $468,000 from the exercise of
stock warrants.

         In  fiscal   2000,   we  had   approximately   $1,443,000   in  capital
expenditures.  In December  2000,  we purchased a 40,000 square foot building in
New Rochelle,  New York for $1,500,000.  The seller  financed  $1,100,000 of the
purchase with a five-year  mortgage loan. We expect to make  additional  capital
expenditures related to the acquisition of this building so that it can serve as
an in-bound and out-bound call center,  our second network operations center and
our corporate headquarters.  We anticipate that expenditures in fiscal 2001 will
exceed $500,000 for equipment,  furniture and fixtures.  Equipment purchases are
anticipated to be financed through equipment leases or with working capital.

         On October  23,  2000,  we  converted  our  existing  receivable  sales
agreement  between RFC  Capital  Corporation  ("RFC")  and Essex,  to a loan and
security  agreement  with RFC. The new loan agreement  initially  provides for a
loan facility of up to  $5,000,000  based upon a borrowing  eligibility  formula
contained in the  agreement.  Loans under the loan  agreement bear interest at a
rate per annum

                                       19


equal to the prime rate plus 4.5% (14% at  November  30,  2000),  and require an
annual  fee of  $75,000.  The loan  agreement  contains  various  financial  and
operating covenants on the part of Essex,  including restrictions on borrowings,
payment of dividends,  asset  dispositions and capital  expenditures.  Essex may
increase the maximum loan amount  available  under the loan agreement if RFC, in
its sole discretion,  agrees in writing to such increase,  in minimum increments
of  $1,000,000  to a maximum  loan amount of up to  $10,000,000,  subject to the
formula  restrictions,  by paying additional fees. All amounts payable under the
loan agreement are secured by  substantially  all of the assets of Essex.  eLEC,
the parent  company of Essex,  has  guaranteed  the repayment of all  borrowings
under the loan  agreement,  and has pledged as  collateral  1,000,000  shares of
common stock of Talk. The loan  agreement has a termination  date of the earlier
of (a) October 23, 2003; (b) the occurrence of a termination event (as defined);
(c) the  occurrence of an event of seller  default (as defined);  or (d) 90 days
following payment by Essex of a termination fee (as defined). In addition,  upon
execution of the loan  agreement,  we granted RFC  warrants to purchase  200,000
shares of our common stock.

         Telecarrier  has a $150,000 line of credit with a bank that  terminates
on demand.  At November 30, 2000,  $150,000  was  outstanding  under the line of
credit.  Amounts  drawn on the line of credit bear  interest at 9.75% per annum,
and are payable monthly.  The line of credit is secured by substantially all the
assets of  Telecarrier,  and is payable on demand,  subject to 60 days'  written
notice.

         Line One has a $140,000  line of credit with a bank that  terminates on
December 14, 2002. At November 30, 2000,  approximately  $55,000 was outstanding
under the line of credit.  The bank has requested  that all borrowings be repaid
or that eLEC, Line One's parent company, reapply for the line of credit. Amounts
drawn on the line of credit bear interest at a rate per annum equal to the prime
rate plus 1% (10.5% at November 30, 2000).

         At February 15, 2001, we beneficially  owned  approximately 1.8 million
shares of Talk (NASDAQ:TALK).  Of such shares,  approximately 1.3 million shares
can be sold by us with the  permission  of our  lender  to raise  money  for our
working  capital  needs.  Approximately  200,000  additional  shares are held in
escrow and we have the right to purchase approximately 300,000 additional shares
if we exercise a warrant.  The warrant exercise price is $2.10 per share and, at
February 15,  2001,  was not  in-the-money,  as Talk common stock was trading at
approximately  $2.00 per share at such date. At February 15, 2001, we also owned
1.4  million  shares of  CyberOpticsLabs  Inc.  (OTCBB:CYOL).  These  shares are
"restricted  securities" and will not be eligible for sale in the public markets
until  February  2002. We  anticipate  that our shares of Talk will be sold from
time to time  primarily  to fund our  current  operating  losses and our growth.
Although line  acquisition  and operating  costs can change,  we anticipate that
variable  marketing costs  associated with obtaining new local access lines from
new customers will average  approximately  $50 a line in fiscal 2001.  Given the
costs of  servicing  our  existing  lines,  we project  that we can operate at a
breakeven level on a monthly basis at  approximately  80,000 local access lines.
However,  if we attempt to grow more rapidly and incur  marketing  costs that we
believe  would allow us to increase  our number of local access lines in service
by 10,000  lines a month (which would  require our variable  marketing  costs to
increase  by  approximately  $500,000  per month),  we project  that our monthly
breakeven  level would be reached at  approximately  125,000 local access lines.
Our rate of growth and our ability to reach a monthly  breakeven level is highly
dependent upon the amount of capital available to us. Although we have a working
capital  facility  that  allows us to borrow  based upon a multiple  of our cash
collections, we believe this facility alone will not be sufficient to provide us
with the growth capital we need to achieve the growth rates that our back office
systems can  support.  As a result,  the price that we receive  from selling our
shares of Talk common stock will impact our growth rate in fiscal 2001.


                                       20


         Management  believes  that  the  working  capital  and cash  flow  from
operations  of our  retail  division  will be  sufficient  to meet  the cash and
capital requirements of our retail division for the next 12 months. Our plan for
the growth of our telecommunications division includes an aggressive strategy to
obtain as many new local access lines as our cash resources  allow. We will need
to  expend  cash and  incur  additional  losses  before  we are able to grow our
telecommunications  business to a profitable level. We believe our cash and cash
equivalent assets at February 28, 2001 will provide us with sufficient liquidity
to grow our  business and carry out many of our  expansion  plans.  However,  as
discussed above, many of our liquid assets consist of marketable securities.  As
the market relating to such securities could vary widely during the year, we may
ultimately  monetize  some or all of such  securities  at  prices  that will not
generate  sufficient  cash to enable us to carry out our fiscal  2001  operating
plans.  The  inability  to carry  out our  operating  plans  may  result  in the
continuance  of  unprofitable  operations,  which  would  adversely  affect  our
financial condition and results of operations.

New Accounting Standards

         In December 1999,  the staff of the Securities and Exchange  Commission
issued its Staff Accounting Bulletin ("SAB") No. 101, Revenue  Recognition.  SAB
No. 101 provides  guidance on the measurement and timing of revenue  recognition
in financial  statements of public companies.  Changes in accounting policies to
apply the guidance of SAB No. 101, as amended by SAB No.  101B,  must be adopted
by recording the  cumulative  effect of the change in our fiscal  quarter ending
November 30, 2000.  The initial  adoption of SAB No. 101 did not have a material
impact on our financial position or results of operations.

         The  Financial   Accounting   Standards  Board  issued  SFAS  No.  133,
"Accounting  for Derivative  Instruments  and Hedging  Activities" in June 1998.
This  statement,  as amended,  is effective in fiscal years beginning after June
15, 2000,  although  early adoption is permitted.  This  statement  requires the
recognition  of the fair value of any  derivative  financial  instruments on the
balance  sheet.  Changes  in  fair  value  of the  derivative  and,  in  certain
instances, changes in the fair value of an underlying hedged asset or liability,
are recognized  through  either income or as a component of other  comprehensive
income. The adoption of SFAS 133 is not expected to have a significant impact on
the Company's financial position or results of operations.

Item 7A. - Quantitative and Qualitative Disclosure About Market Risk

         Our  debt is  currently  limited  to  $5,000,000  under  our  borrowing
arrangements and such borrowings are at an effective rate of approximately  five
percent over the prime rate.  We currently do not use interest  rate  derivative
instruments to manage our exposure to interest rate changes.

Item 8. - Financial Statements and Supplementary Data

         The financial statements and supplementary data to be provided pursuant
to this Item 8 are included under Item 14 of this Report.

Item 9. - Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure

         Not applicable.


                                       21



                                    PART III

Item 10. - Directors and Executive Officers of the Company

         The information required by this Item is incorporated here by reference
to our definitive proxy statement for our 2001 Annual Meeting of Stockholders.

Item 11. - Executive compensation

         The information required by this Item is incorporated here by reference
to our definitive proxy statement for our 2001 Annual Meeting of Stockholders.

Item 12. - Security Ownership of Certain Beneficial Owners and Management

         The information required by this Item is incorporated here by reference
to our definitive proxy statement for our 2001 Annual Meeting of Stockholders.

Item 13. - Certain Relationships and Related Transactions

         The information required by this Item is incorporated here by reference
to our definitive proxy statement for our 2001 Annual Meeting of Stockholders.

                                     PART IV

Item 14. - Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)      1.  Financial  Statements.
         2.  Financial Statement schedules
         3.  Exhibits

            (3) Articles of Incorporation and By-laws

                  (a)      Certificate    of    Incorporation,    as    amended,
                           incorporated    by   reference   to   the   Company's
                           Registration  Statement  on Form S-1  filed  with the
                           Securities and Exchange Commission on August 27, 1969
                           under Registration Number 2-34436.

                  (b)      Certificate  of  Amendment  of  the   Certificate  of
                           Incorporation,   incorporated  by  reference  to  the
                           Company's  definitive  proxy statement filed with the
                           Securities and Exchange Commission in connection with
                           the Company's Annual Meeting of Shareholders  held in
                           May, 1984.

                  (c)      Certificate  of  Amendment  to  the   Certificate  of
                           Incorporation,  incorporated  by reference to Exhibit
                           3(b) to the Company's  Annual Report on Form 10-K for
                           the year ended November 30, 1988.

                  (d)      Certificate  of  Amendment  to  the   Certificate  of
                           Incorporation,  incorporated  by reference to Exhibit
                           3(e) to the Company's  Annual Report on Form 10-K for
                           the year ended November 30, 1994, as amended.

                  (e)      Certificate  of  Amendment  of  the   Certificate  of
                           Incorporation, incorporated by reference to Exhibit 3
                           to the  Company's  Quarterly  Report on Form 10-Q for
                           the quarter ended August 30, 1995.

                  (f)      Certificate    of   Amendment   of   Certificate   of
                           Incorporation filed February 17, 1999.


                                       22


                  (g)      Certificate  of  Amendment  of  the   Certificate  of
                           Incorporation,  incorporated  by reference to Exhibit
                           3.2 to the  Company's  Quarterly  Report on Form 10-Q
                           for the quarter ended August 31, 1998.

                  (h)      Certificate  of  Amendment  of  the   Certificate  of
                           Incorporation,  incorporated  by reference to Exhibit
                           3(1) to the  Company's  Current  Report  on Form  8-K
                           dated November 16, 1999.

                  (i)      By-laws,  amended and  restated as of December  1996,
                           incorporated  by  reference  to  Exhibit  3(e) to the
                           Company's  Annual  Report  on Form  10-K for the year
                           ended November 30, 1996.

         (10)     Material Contracts

                  (a)      1995 Stock Option Plan,  incorporated by reference to
                           Exhibit 10(I) to the Company's  Annual Report on Form
                           10-K  for  the  year  ended  November  30,  1995,  as
                           amended.

                  (b)      1996  Restricted  Stock Award Plan,  incorporated  by
                           reference  to  Exhibit  A  to  the  Company's   Proxy
                           Statement dated October 24, 1996.

                  (c)      Agreement  and Plan of Merger dated  January 21, 2000
                           between    eLEC     Communications     Corp.,    eLEC
                           Communications Sub I, Inc., and Telecarrier Services,
                           Inc., Michael Lagana and Zina Hassel, incorporated by
                           reference to Exhibit 2.1 to the  Company's  Form 8-K,
                           dated January 21, 2000.


         (22)     Subsidiaries - The significant  wholly-owned  subsidiaries are
                  as follows:

     Name                                Jurisdiction of Organization
     ----                                ----------------------------
     Airline Ventures, Inc.              Texas
     Essex Communications, Inc.          New York
     Line One, Inc.                      New York
     TelcoSoftware.com Corp.             Delaware
     Telecarrier Services, Inc.          New Jersey

         (23)     Consent of Nussbaum Yates & Wolpow, P.C.

         (27)     Financial Data Schedule

(b)      Reports on Form 8-K.

         none


                                       23


                                   SIGNATURES

           Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange  Act of 1934,  the  Company has duly caused this Report to be signed on
its behalf by the  undersigned,  thereunto  duly  authorized  on the 28th day of
February 2001.

                                       eLEC COMMUNICATIONS CORP.
                                               (Company)



                                       By:   /s/ Paul H. Riss
                                          -------------------------------------
                                            Paul H. Riss
                                            Chief Executive Officer


           Pursuant to the requirements of the Securities  Exchange Act of 1934,
this  Report has been  signed  below by the  following  persons on behalf of the
Company and in the capacities and on the dates indicated.



     Signature                         Title                         Date
----------------------   -----------------------------------  ------------------


/s/  Paul H. Riss        Chief Executive Officer              February 28, 2001
----------------------   Chief Financial Officer
Paul H. Riss             (Principal Accounting Officer)
                         Director


/s/ Joel Dupre           Chairman of the Board of Directors   February 28, 2001
----------------------
Joel Dupre


/s/ Eric M. Hellige      Director                             February 28, 2001
----------------------
Eric M. Hellige


/s/ Jonathan M. Berg     Director                             February 28, 2001
----------------------
Jonathan M. Berg



                                       24


                            eLEC Communications Corp.
                            -------------------------




Item No.          Item Description                                          November 30, 2000
--------          ----------------                                          -----------------
                                                                       
5-02(1)           Cash and cash items                                        $      509,657
5-02(2)           Marketable securities                                           1,619,822
5-02(3)(a)(1)     Notes and accounts receivable-trade                             3,634,932
5-02(4)           Allowances for doubtful accounts                                  831,044
5-02(6)           Inventory                                                         529,933
5-02(9)           Total current assets                                            6,575,646
5-02(13)          Property, plant and equipment                                   2,622,398
5-02(14)          Accumulated depreciation                                          587,281
5-02(18)          Total assets                                                   14,866,830
5-02(21)          Total current liabilities                                       4,519,308
5-02(22)          Bonds, mortgages and similar debt                               1,715,723
5-02(28)          Preferred stock-mandatory redemption                                    0
5-02(29)          Preferred stock-no mandatory redemption                                12
5-02(30)          Common stock                                                    1,464,242
5-02(31)          Other stockholder's equity                                      7,167,545
5-02(32)          Total liabilities and stockholder's equity                     14,866,830
5-03(b)1(a)       Net sales of tangible products                                 13,876,965
5-03(b)1          Total revenue                                                  15,299,007
5-03(b)2(a)       Cost of tangible goods sold                                    10,071,536
5-03(b)2          Total costs and expenses applicable to sales and revenue        9,780,294
5-03(b)3          Other costs and expenses                                          605,553
5-03(b)5          Provision for doubtful accounts and notes                               0
5-03(b)(8)        Interest and amortization of debt discount                        127,309
5-03(b)(10)       Income/loss before taxes and other items.                      (6,350,770)
5-03(b)(11)       Income tax expense                                                      0
5-03(b)(14)       Income/loss continuing operations                              (6,350,770)
5-03(b)(15)       Discontinued operations                                           976,624
5-03(b)(17)       Extraordinary items                                                     0
5-03(b)(18)       Cumulative effect-change in accounting principles                       0
5-03(b)(19)       Net income or loss                                             (5,374,146)
5-03(b)(20)       Earnings per share-basic                                             (.41)
5-03(b)(20)       Earnings per  share-diluted                                          (.41)


"This schedule contains summary financial information extracted from the Balance
Sheet and Income Statement and is qualified in its entirety by reference to such
financial statements."



                                    FORM 10-K
                              ITEM 14(a)(1) AND (2)

                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

         LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES

The following consolidated financial statements of eLEC Communications Corp. and
Subsidiaries are included in Item 8:



                                                                                     
Report of Independent Auditors                                                          F-2

    Consolidated balance sheets - November 30, 2000 and 1999                        F-3  - F-4

    Consolidated statements of operations - Years ended November 30,
      2000, 1999 and 1998                                                               F-5

    Consolidated statements of stockholders' equity - Years ended
      November 30, 2000, 1999 and 1998                                               F-6 - F-8

    Consolidated statements of cash flows - Years ended November 30,
      2000, 1999 and 1998                                                            F-9 - F-10

    Notes to consolidated financial statements - Years ended November
      30, 2000, 1999 and 1998                                                       F-11 - F-38

The following consolidated financial statement schedules of eLEC Communications
    Corp. and Subsidiaries are included in Item 14(d):

    Schedule II - Valuation and qualifying accounts - Years ended
       November 30, 2000, 1999 and 1998                                                F-39



                                      F-1


                         Report of Independent Auditors

The Board of Directors and Shareholders
eLEC Communications Corp.
Norwalk, Connecticut

We  have  audited  the   accompanying   consolidated   balance  sheets  of  eLEC
Communications  Corp. and Subsidiaries as of November 30, 2000 and 1999, and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for the years ended  November 30,  2000,  1999 and 1998.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. 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
opinion.

In our  opinion,  based on our audits,  the  consolidated  financial  statements
referred to above present fairly,  in all material  respects,  the  consolidated
financial  position of eLEC  Communications  Corp.  and its  subsidiaries  as of
November 30, 2000 and 1999, and the consolidated results of their operations and
their  consolidated  cash flows for the years ended November 30, 2000,  1999 and
1998, in conformity with accounting  principles generally accepted in the United
States.

We have  also  audited  Schedule  II for each of the years in the  period  ended
November 30,  2000.  In our  opinion,  this  schedule  presents  fairly,  in all
material respects, the information required to be set forth therein.

                                          NUSSBAUM YATES & WOLPOW, P.C.

Melville, New York
February 15, 2001


                                      F-2



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                           NOVEMBER 30, 2000 AND 1999


                                     ASSETS



                                                            2000                    1999
                                                       ---------------        ---------------

Current assets:
                                                                        
   Cash and cash equivalents                           $      509,657         $      591,299
   Accounts receivable, principally trade - net of
     allowance of $831,000 and $424,000 in 2000
     and 1999                                               2,803,888              1,245,078
   Investment securities                                    1,619,822                      -
   Inventories                                                529,933                876,460
   Prepaid expenses and other current assets                  579,107                230,316
   Land and building held for sale                            533,239                596,304
                                                       --------------         --------------

                         Total current assets               6,575,646              3,539,457
                                                       --------------         --------------

Property, plant and equipment, net                          2,035,117                211,698
                                                       --------------         --------------

Other assets:
   Other investments                                          100,000              1,469,929
   Goodwill, net of accumulated amortization of
     $894,192 and $352,966 in 2000 and 1999                 3,421,512              1,554,370
   Investment securities, non-current                       2,000,000                      -
   Other                                                      734,555                521,683
                                                       --------------         --------------

                                                            6,256,067              3,545,982
                                                       --------------         --------------

                         Total assets                     $14,866,830           $  7,297,137
                                                       --------------         --------------




                                   (Continued)

          See accompanying notes to consolidated financial statements.


                                      F-3




                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)

                           NOVEMBER 30, 2000 AND 1999


                      LIABILITIES AND STOCKHOLDERS' EQUITY




                                                                   2000                   1999
                                                              --------------         --------------

Current liabilities:
                                                                                
   Secured short-term borrowings                              $      150,000          $           -
   Current maturities of long-term debt                              398,709                523,695
   Due to related parties                                                  -                 34,725
   Accounts payable                                                2,364,977              1,302,714
   Accrued expenses                                                1,294,457              1,611,105
   Taxes payable                                                     311,165                168,599
                                                              --------------         --------------

              Total current liabilities                            4,519,308              3,640,838
                                                               -------------          -------------

Long-term debt, less current maturities                            1,715,723                197,772
                                                               -------------         --------------

Commitments and contingencies

Stockholders' equity:
   Preferred  stock,  $.10 par  value;  1,000,000
     shares  authorized,  Series B issued, 116
     and 196 shares in 2000 and 1999,
     liquidation preference $1,000 per share                              12                     20
   Common stock, $.10 par value; 50,000,000 and
     20,000,000 shares authorized in 2000 and 1999;
     14,642,421 and      11,287,164 shares issued in
     2000 and 1999                                                 1,464,242              1,128,715
   Capital in excess of par value                                 25,319,457             18,808,397
   Deficit                                                       (21,744,234)           (16,370,088)
   Treasury stock at cost, 11,000 shares                             (27,500)               (27,500)
   Accumulated other comprehensive income (loss)                   3,619,822                (81,017)
                                                               -------------         --------------

              Total stockholders' equity                           8,631,799              3,458,527
                                                               -------------         --------------

              Total liabilities and stockholders' equity         $14,866,830           $  7,297,137
                                                               -------------         --------------



          See accompanying notes to consolidated financial statements.


                                      F-4


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998




                                                                  2000                1999                1998
                                                              -------------       ------------        ------------
Revenues:
                                                                                              
   Telecommunications services                                  $11,895,948         $2,275,474         $   373,885
   Specialty retail travel products                               1,981,017          1,894,557           1,111,339
                                                              -------------       ------------        ------------

          Total revenues                                        13,876,965           4,170,031           1,485,224
                                                              -------------       ------------        ------------

Costs and expenses:
   Costs of telecommunication services                            8,840,397          1,884,949             321,430
   Cost of specialty retail travel product sales                  1,231,139          1,117,749             623,242
   Selling, general and administrative                            9,014,653          2,741,264           1,181,873
   Depreciation and amortization                                    765,641            330,054             139,451
   Equity in loss of Access One Communications
     Corp.                                                                -          1,661,630           1,423,300
   Equity in loss of RiderPoint, Inc.                               605,553                  -                   -
                                                              -------------       ------------        ------------

          Total costs and expenses                               20,457,383          7,735,646           3,689,296
                                                              -------------       ------------        ------------

Loss from operations                                             (6,580,418)        (3,565,615)         (2,204,072)
                                                              -------------       ------------        ------------

Other income (expense):
   Interest expense                                                (127,309)           (15,419)               (467)
   Interest income                                                   40,541             18,546                   -
   Gain on sale of investment securities                          1,422,042                  -                   -
   Loss from impairment of investments                           (1,105,626)                 -                   -
                                                              -------------       ------------        ------------

Total other income (expense)                                        229,648              3,127                (467)
                                                              -------------       ------------        ------------

Loss from continuing operations                                  (6,350,770)        (3,562,488)         (2,204,539)
                                                              -------------       ------------        ------------

Discontinued operations:

   Gain (loss) from discontinued operations                               -         (3,179,361)         (2,772,464)
   Estimated gain (loss) on disposal of discontinued
     operations                                                     976,624           (763,704)                  -
                                                              -------------       ------------        ------------

          Gain (loss) from discontinued operations                  976,624       (  3,943,065)       (  2,772,464)
                                                              -------------       ------------        ------------

Net loss                                                      ($  5,374,146)       ($7,505,553)        ($4,977,003)
                                                              -------------       ------------        ------------
Basic and diluted income (loss) per share:
   Continuing operations                                      (        .48)       ($       .41)       ($       .43)
   Discontinued operations                                     $       .07        ($       .45)       ($       .53)
                                                              -------------       ------------        ------------

   Net loss                                                   ($       .41)       ($       .86)       ($       .96)
                                                              -------------       ------------        ------------

Weighted-average number of common shares
   outstanding                                                   13,206,506          8,717,554           5,184,748
                                                              -------------       ------------        ------------


          See accompanying notes to consolidated financial statements.

                                      F-5


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998





                                           Preferred Stock               Common Stock             Capital
                                           ----------------        -----------------------     In Excess of
                                           Shares    Amount         Shares         Amount        Par Value         Deficit
                                           ------    ------        ---------      --------     ------------      ------------
Balance, November 30, 1997                   -        $ -          4,300,400      $430,040     $7,753,368        ($3,887,532)
   Net loss                                  -          -              -              -              -           ( 4,977,003)
   Translation adjustment                    -          -              -              -              -                -

   Comprehensive income (loss)               -          -              -              -              -                -
   Exercise of stock options                 -          -            15,000         1,500          16,688             -
   Stock issued for debt retirement          -          -           260,000        26,000       1,144,000             -
   Exercise of warrants                      -          -           212,000        21,200         446,704             -
   Stock issued for acquisition of
     Essex Communications, Inc.              -          -           350,000        35,000         702,820             -
   Stock issued for acquisition of
     Webquill Internet Services, LLC         -          -           375,000        37,500         637,500             -
   Issuance of preferred stock               700         70            -              -           651,315             -
   Stock issued for services                 -          -            30,916         3,091          19,520             -
   Stock issued for equity investment
     in Access One Communications            -          -           800,000        80,000       1,479,100             -
   Reduction in treasury stock held
     by equity investee                      -          -              -              -              -                -
                                           ------   --------      -----------    ---------    ------------       ------------
Balance, November 30, 1998                   700      $  70        6,343,316      $634,331    $12,851,015        ($8,864,535)
                                           ------   --------      -----------    ---------    ------------       ------------



                                                                           Accumulated
                                                           Treasury           Other
                                                          Stock  Held     Comprehensive          Total
                                          Treasury         by Equity          Income         Stockholders'
                                            Stock          Investee           (Loss)            Equity
                                          ---------       -----------       ----------        ----------
                                                                                  
Balance, November 30, 1997                ($27,500)        ($420,000)       ($632,751)        $3,215,625
                                                                                              ----------
   Net loss                                   -                -                -             (4,977,003)
   Translation adjustment                     -                -              (47,154)           (47,154)
                                                                                              ----------
   Comprehensive income (loss)                -                -                -             (5,024,157)
   Exercise of stock options                  -                -                -                 18,188
   Stock issued for debt retirement           -                -                -              1,170,000
   Exercise of warrants                       -                -                -                467,904
   Stock issued for acquisition of
     Essex Communications, Inc.               -                -                -                737,820
   Stock issued for acquisition of
     Webquill Internet Services, LLC          -                -                -                675,000
   Issuance of preferred stock                -                -                -                651,385
   Stock issued for services                  -                -                -                 22,611
   Stock issued for equity investment
     in Access One Communications             -                -                -              1,559,100
   Reduction in treasury stock held
     by equity investee                       -              260,604            -                260,604
                                          --------         ----------       ----------        ----------

Balance, November 30, 1998                ($27,500)        ($159,396)       ($679,905)        $3,754,080
                                          --------         -----------      ----------        ----------


                                  (Continued)

          See accompanying notes to consolidated financial statements.


                                      F-6




                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998





                                            Preferred Stock              Common Stock           Capital
                                           -----------------       ----------------------     In Excess of
                                           Shares     Amount        Shares       Amount         Par Value            Deficit
                                           ------     ------       ---------    ---------     ------------         ------------
                                                                                                 
Balance, November 30, 1998                   700        $70        6,343,316    $ 634,331     $12,851,015          ($8,864,535)

   Net loss                                                                                                         (7,505,553)
   Translation adjustment, including
     a reclassification adjustment of
     $572,170 related to dissolution
     of Hong Kong subsidiary                 -           -              -            -               -                   -
   Comprehensive income (loss)               -           -              -            -               -                   -
   Stock issued for services                 -           -            25,000        2,500          35,000                -
   Issuance of common stock                                        1,890,055      189,005       1,836,719                -
   Exercise of stock options                 -           -            37,000        3,700          40,050                -
   Stock issued for debt retirement          -           -         1,484,780      148,478       1,945,953                -
   Stock issued for acquisition of
     Tag Air, Inc.                           -           -           149,210       14,921         158,014                -
   Stock issued for acquisition of
     Peconic Telco, Inc.                     -           -            69,000        6,900         113,850                -
   Stock issued for investment in
     RiderPoint, Inc.                        -           -           550,000       55,000       1,201,250                -
   Stock issued for investment in
     Skyclub Communications                  -           -           120,149       12,015         158,801                -
   Stock issued for equity investment
     in Access One Communications
     Corp.                                   -           -         1,420,000      142,000       1,689,800                -
   Access One Communications Corp.
     put exercise                            -           -        (1,400,000)    (140,000)     (1,666,000)               -
   Reduction in treasury stock held
     by equity investee                      -           -              -            -                -                  -
   Stock issued for performance con-
     ditions of Essex Communications         -           -           225,000       22,500         212,650                -
   Conversion of Series A preferred
     stock to common stock                  (700)       (70)         373,654       37,365         (37,295)               -
   Issuance of Series B preferred stock      196         20             -            -            195,909                -
   Adjustment of expenses incurred
     in raising equity                       -          -               -            -             72,681                -
                                           ------     ------      ----------   ----------     ------------        -------------
Balance, November 30, 1999                   196        $20       11,287,164   $1,128,715     $18,808,397         ($16,370,088)
                                           ======     ======      ==========   ==========     ============        =============




                                                                                 Accumulated
                                                                 Treasury           Other
                                                                Stock  Held     Comprehensive           Total
                                                Treasury         by Equity          Income           Stockholders'
                                                  Stock          Investee           (Loss)              Equity
                                                ---------       -----------       ----------          -----------
                                                                                          

Balance, November 30, 1998                       ($27,500)      ($159,396)          ($679,905)        $3,754,080
                                                                                                      ----------
   Net loss                                                                                           (7,505,553)
   Translation adjustment, including
     a reclassification adjustment of
     $572,170 related to dissolution
     of Hong Kong subsidiary                         -               -                598,888            598,888
                                                                                                      ----------
   Comprehensive income (loss)                       -               -                   -            (6,906,665)
   Stock issued for services                         -               -                   -                37,500
   Issuance of common stock                          -               -                   -             2,025,724
   Exercise of stock options                         -               -                   -                43,750
   Stock issued for debt retirement                  -               -                   -             2,094,431
   Stock issued for acquisition of
     Tag Air, Inc.                                   -               -                   -               172,935
   Stock issued for acquisition of
     Peconic Telco, Inc.                             -               -                   -               120,750
   Stock issued for investment in
     RiderPoint, Inc.                                -               -                   -             1,256,250
   Stock issued for investment in
     Skyclub Communications                          -               -                   -               170,816
   Stock issued for equity investment
     in Access One Communications
     Corp.                                           -               -                   -             1,831,800
   Access One Communications Corp.
     put exercise                                    -               -                   -            (1,806,000)
   Reduction in treasury stock held
     by equity investee                              -            159,396                -               159,396
   Stock issued for performance con-
     ditions of Essex Communications                 -               -                   -               235,150
   Conversion of Series A preferred
     stock to common stock                           -               -                   -                -
   Issuance of Series B preferred stock              -               -                   -               195,929
   Adjustment of expenses incurred
     in raising equity                               -               -                   -                72,681
                                                ---------       -----------         ----------        ----------
Balance, November 30, 1999                       ($27,500)       $   -              ($ 81,017)        $3,458,527
                                                =========       ===========         ==========        ==========


                                  (Continued)

          See accompanying notes to consolidated financial statements.

                                      F-7


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (CONTINUED)

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998





                                                   Preferred Stock              Common Stock             Capital
                                                 -------------------       -----------------------     In Excess of
                                                 Shares       Amount        Shares       Amount          Par Value        Deficit
                                                 ------       ------       ---------    ----------      ------------   ------------
                                                                                                     
Balance, November 30, 1999                         196          $20        11,287,164   $1,128,715      $18,808,397    ($16,370,088)

Net loss -                                         -             -              -             -               -          (5,374,146)
   Translation adjustment, reclassification
     adjustment related to discontinued
     operations of Canadian subsidiary             -             -              -             -               -               -
   Unrealized gain on investment securities        -             -              -             -               -               -
   Comprehensive income (loss)                     -             -              -             -               -               -
   Issuance of common stock                        -             -            777,000       77,700        1,614,300           -
   Exercise of stock options                       -             -            202,285       20,229          375,584           -
Exercise of warrants                               -             -            688,972       68,898        1,682,712           -
Stock issued in settlement of liabilities                                     107,000       10,700          211,132           -
Stock issued for services                          -             -             50,000        5,000           38,750           -
Stock issued for acquisition of
  Telecarrier Services, Inc.                       -             -            500,000       50,000        1,087,500           -
Stock issued for acquisition of assets
  of Telecom Software Solutions, Inc.              -             -            100,000       10,000          278,750           -
Stock issued for acquisition of Line
  One, Inc.                                        -             -            400,000       40,000          292,500           -
Stock issued for equity investment
  in RiderPoint, Inc.                              -             -            300,000       30,000          311,250           -
Stock issued for performance condi-
  tions of Webquill Internet Services,
  LLC                                              -             -            150,000       15,000          313,125           -
Conversion of Series B preferred
  stock to common stock                            (80)          (8)           80,000        8,000           (7,992)          -
Issuance of warrants in connection with
  financing agreement                              -            -           -                 -             313,449           -
                                                 ------       ------       ----------   ----------      ------------   ------------
Balance, November 30, 2000                         116          $12        14,642,421   $1,464,242      $25,319,457    ($21,744,234)
                                                 ======       ======       ==========   ==========      ============   ============



                                                               Accumulated
                                                                 Other
                                                              Comprehensive         Total
                                                Treasury         Income          Stockholders'
                                                  Stock          (Loss)             Equity
                                                ---------     ------------       -------------
                                                                          
Balance, November 30, 1999                      ($27,500)     ($  81,017)          $3,458,527
                                                                                   ----------
Net loss                                             -                -            (5,374,146)
   Translation adjustment, reclassification
     adjustment related to discontinued
     operations of Canadian subsidiary               -             81,017              81,017
   Unrealized gain on investment securities          -          3,619,822           3,619,822
                                                                                   ----------
  Comprehensive income (loss)                        -                -            (1,673,307)
   Issuance of common stock                          -                -             1,692,000
   Exercise of stock options                         -                -               395,813
  Exercise of warrants                               -                -             1,751,610
   Stock issued in settlement of liabilities         -                -               221,832
   Stock issued for services                         -                -                43,750
   Stock issued for acquisition of
     Telecarrier Services, Inc.                      -                -             1,137,500
   Stock issued for acquisition of assets
     of Telecom Software Solutions, Inc.             -                -               288,750
   Stock issued for acquisition of Line
     One, Inc.                                       -                -               332,500
   Stock issued for equity investment
     in RiderPoint, Inc.                             -                -               341,250
   Stock issued for performance condi-
     tions of Webquill Internet Services,
     LLC                                             -                -               328,125
   Conversion of Series B preferred
     stock to common stock                           -                -                    -
   Issuance of warrants in connection with
     financing agreement                             -                -                313,449
                                                ---------     ------------       -------------
Balance, November 30, 2000                      ($27,500)       $3,619,822          $8,631,799
                                                =========     ============       =============



          See accompanying notes to consolidated financial statements.


                                      F-8



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998




                                                                       2000                  1999                1998
                                                                  ----------------     --------------      --------------
Operating activities:
                                                                                                     
Net loss                                                             ($5,374,146)         ($7,505,553)        ($4,977,003)
Adjustments to reconcile net loss to net
   cash provided by (used in) operating activities:
     Depreciation and amortization                                       765,641              375,958             227,005
     Abandonment of property plant and equipment                             -                227,232                 -
     Translation adjustment related to liquidation
       of Hong Kong subsidiary                                               -                572,170                 -
     Translation adjustment related to discontinued
       operations of Canadian subsidiary                                  81,017                  -                   -
     Loss on impairment of long-lived assets                           1,105,626                  -                   -
     Gain on sale of investment securities                            (1,422,042)                 -                   -
     Loss on equity investment including goodwill
       amortization of $234,398 in 2000 and
       $375,000 in 1999 and 1998                                         605,553            1,661,630           1,423,300
     Stock issued for services                                            43,750               37,500              22,611
     Provision for losses on accounts receivable
       and other assets                                                  781,000              108,000             299,000
     Loss on sale of property, plant and equipment                           -                  7,499                 -
     Gain on sale of land and building
       of discontinued operations                                       (336,935)            (169,650)                -
     Changes in operating assets and liabilities,
       net of effects of acquisitions
       and other transactions:
         Accounts receivable                                          (2,055,420)             213,107           1,289,333
         Inventories                                                     346,527            3,526,891           3,275,479
         Prepaid expenses and other current assets                      (307,020)               5,938              49,583
         Other assets                                                   (246,309)              75,146              41,839
         Accounts payable, accrued expenses and taxes                    503,931            1,474,447             131,568
                                                                     -----------          -----------         -----------

Net cash provided by (used in) operating activities                   (5,508,827)             610,315           1,782,715
                                                                     -----------          -----------         -----------

Investing activities, net of effects of acquisitions:
   Proceeds from sale of investment securities                         1,311,850                  -                   -
   Purchases of property, plant and equipment                         (1,218,264)            (120,935)            (57,765)
   Proceeds from sale of property, plant and equipment                       -                  9,840                 -
   Cash inflow from agreement to sell subsidiary                          58,216               39,998              50,224
   Payment of certain obligations of WebQuill Internet
     Services, LLC                                                           -                    -              (150,000)

   Acquisitions, net of cash acquired                                     61,924              (24,053)                -
                                                                     -----------          -----------         -----------

Net cash provided by (used in) investing activities                      213,726              (95,150)           (157,541)
                                                                     ===========          ===========         ===========



          See accompanying notes to consolidated financial statements.


                                      F-9



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998




                                                                          2000               1999                1998
                                                                      -----------        -----------          -----------

Financing activities:
                                                                                                     
   Proceeds from (repayment of) revolving credit
     line, net                                                         $1,452,534        ($2,768,944)         ($2,527,977)

   Repayment of long-term debt, net of exchange rate                      (54,212)             6,073               (8,470)
   Officer loan, net of repayment                                             -              227,000                  -

   Proceeds from exercise of stock options                                371,528             43,750               18,188

   Proceeds from private placement of common stock                      1,692,000          2,025,774                  -

   Proceeds from exercise of warrants                                   1,751,609                -                467,904

   Proceeds from issuance of preferred stock                                  -              195,929              651,385
                                                                      -----------        -----------          -----------

Net cash provided by (used in) financing activities                     5,213,459           (270,418)          (1,398,970)
                                                                      -----------        -----------          -----------

Effect of exchange rate changes on cash                                       -               (5,937)              12,095
                                                                      -----------        -----------          -----------

Increase (decrease) in cash and cash equivalents                          (81,642)           238,810              238,299

Cash and cash equivalents at beginning of year                            591,299            352,489              114,190
                                                                      -----------        -----------          -----------

Cash and cash equivalents at end of year                              $   509,657        $   591,299          $   352,489
                                                                      -----------        -----------          -----------

Cash paid during the year for:

   Interest                                                           $   114,530        $   297,209          $   502,005
                                                                      -----------        -----------          -----------

   Income taxes                                                       $       -          $       -            $       -
                                                                      -----------        -----------          -----------


Supplemental disclosure of non-cash investing and financing activities:

   See Notes 2, 4, 5, 9 and 10.


          See accompanying notes to consolidated financial statements.


                                      F-10


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998


1.     Description of Business and Summary of Accounting Principles
       ------------------------------------------------------------

       Description of Business and Concentration of Credit Risk

       eLEC  Communications  Corp.  ("eLEC" or the  "Company") is a full-service
       telecommunications   company  that  focuses  on   developing   integrated
       telephone  service in the emerging  competitive  local  exchange  carrier
       ("CLEC") industry.  The Company offers small and medium-sized  businesses
       an integrated set of telecommunications products and services,  including
       local exchange,  local access,  domestic and international  long distance
       telephone,  enhanced voice,  data and a full suite of Internet  services.
       The Company plans to build a nationwide  local access  platform  covering
       the 48  continental  states.  As of February  15,  2001,  the Company had
       signed interconnection  agreements with incumbent local exchange carriers
       ("ILECs") in 48 states,  and had received  approval from state regulators
       to operate in 28 states.  The Company also provides  high speed  Internet
       access  via  digital  subscriber  lines  ("DSL"),  and plans to offer DSL
       services to customers nationwide in anticipation of eventually being able
       to provision voice traffic over DSL.

       The Company  presently has two active business  segments.  The first, and
       the principal  focus of the Company,  is as a competitive  local exchange
       carrier  to resell and  provide  low cost  alternative  telecommunication
       services and other bundled  services,  focusing on small and medium-sized
       business users.  The second is as a specialty  retailer that sells travel
       products,  uniforms and study guides via retail stores,  E-commerce sites
       and a Web site primarily to professional airline crew members.

       Trade  receivables  potentially  subject the Company to credit risk.  The
       Company  extends credit to its customers  based upon an evaluation of the
       customer's  financial condition and credit history and generally does not
       require collateral.

       During the fiscal year ended November 30, 1999, the Company  discontinued
       the operations of its wholesale  luggage business segment which, in prior
       years, had represented  substantially  all of the business  operations of
       the Company (see "Discontinued Operations").


                                      F-11



                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998


1.     Description of Business and Summary of Accounting Principles (Continued)
       ------------------------------------------------------------------------

       Principles of Consolidation

       The consolidated financial statements include the accounts of the Company
       and  its  wholly-owned  subsidiaries  after  elimination  of  significant
       intercompany  balances and transactions.  Investments in 20% to 50% owned
       affiliated companies are accounted for on the equity method.  Investments
       of less than 20% in companies that do not have readily  determinable fair
       values are carried at cost.

       Inventories

       Inventories, consisting primarily of finished goods purchased for resale,
       are stated at the lower of cost  (first-in,  first-out  and  average)  or
       market.

       Investment Securities

       In accordance with generally accepted accounting principles,  the Company
       follows Statement of Financial  Accounting Standards No. 115, "Accounting
       for Certain  Investments in Debt and Equity  Securities",  which requires
       that investment securities be classified as trading,  held-to-maturity or
       available-for-sale.  Investment  securities  consist of equity securities
       classified  as  available-for-sale  and are  carried  at fair  value with
       unrealized  gains or losses to be  reported  in a separate  component  of
       shareholders'   equity.   Restricted  investment  securities  consist  of
       securities  held by RFC  Capital  Corporation  ("RFC") as  collateral  in
       connection with the financing agreement described in Note 5.

       Property, Plant and Equipment and Depreciation

       Depreciation   is  computed   primarily   by  use  of   accelerated   and
       straight-line  methods over the estimated useful lives of the assets. The
       estimated useful lives are twenty years for buildings,  five to ten years
       for  machinery  and  equipment,  and the  life  of  lease  for  leasehold
       improvements.

       Foreign Currency Translation

       Assets  and  liabilities  of  the  Company's  foreign   subsidiaries  are
       translated  at  year-end  exchange  rates,  and income and  expenses  are
       translated at average exchange rates prevailing  during the year with the
       resulting adjustments accumulated in stockholders' equity.


                                      F-12


1.     Description of Business and Summary of Accounting Principles (Continued)
       ------------------------------------------------------------------------

       Income Taxes

       The Company  accounts for income taxes  according  to the  provisions  of
       Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting
       for Income  Taxes."  Under the  liability  method  specified by SFAS 109,
       deferred  tax  assets  and  liabilities  are  determined   based  on  the
       difference  between the  financial  statement and tax bases of assets and
       liabilities  as measured by the enacted tax rates which will be in effect
       when  these  differences  reverse  and the effect of net  operating  loss
       carryforwards.  Deferred tax expense is the result of changes in deferred
       tax assets and liabilities. A valuation allowance has been established to
       eliminate the deferred tax assets as it is more likely than not that such
       portion of the deferred tax assets will not be realized.

       Revenue Recognition

       Revenues from voice,  data and other  telecommunication-related  services
       are  recognized  in the  period  in  which  subscribers  use the  related
       services. Revenues from equipment sales and related installation charges,
       which have not been significant to date, are recognized upon delivery and
       completion of the installation of the related equipment and acceptance by
       the customer, at which point legal title passes to the customer. Revenues
       for carrier  interconnection  and access are  recognized in the period in
       which the service is provided.  The Company  believes that it is entitled
       to derive reciprocal  compensation revenue amounts from the Regional Bell
       Operating Companies  ("RBOC's").  However, the Company has been unable to
       obtain the necessary information from the RBOC's in order to evaluate its
       ability to bill reciprocal compensation revenue. Accordingly, the Company
       has concluded  that  reciprocal  compensation  revenue will be recognized
       only  at  such  time  in the  future  that  the  Company  has  sufficient
       information  to  evaluate  that (1) the revenue  process  for  reciprocal
       compensation has been completed and the revenue has been earned;  (2) the
       amount of such  revenue that has been earned can be  quantified  and that
       such amount is  realizable,  due and payable to the Company;  and (3) the
       ultimate  collectibility of such revenue is reasonably  assured.  Revenue
       from the  Company's  specialty  retail  business  and from the  Company's
       discontinued  luggage business is recognized upon shipment or delivery of
       merchandise to the customer, at which time legal title passes.

       The Securities and Exchange  Commission  ("SEC") issued Staff  Accounting
       Bulletin ("SAB") 101,  Revenue  Recognition in Financial  Statements,  in
       December  1999.  The SAB  summarizes  certain of the SEC staff's views in
       applying generally accepted accounting  principles to revenue recognition
       in financial statements. During the current year, the Company performed a
       comprehensive  review of its revenue recognition  policies and determined
       that they are in compliance with SAB 101.


                                      F-13


1.     Description of Business and Summary of Accounting Principles (Continued)
       ------------------------------------------------------------------------

       Earnings (Loss) Per Share

       Basic earnings (loss) per share is computed by dividing net income by the
       weighted-average  number of shares  outstanding.  Diluted earnings (loss)
       per share  includes the dilutive  effect of stock  options,  warrants and
       convertible  preferred  stock.  Such  options,  warrants and  convertible
       preferred  stock have not been included in the  computations as they were
       antidilutive  in 2000,  1999 and 1998,  but may  become  dilutive  in the
       future.

       Cash and Cash Equivalents

       The Company  considers all highly liquid  investments  purchased  with an
       original maturity of three months or less to be cash equivalents.

       Goodwill and Other Intangible Assets

       The excess cost over net assets acquired (goodwill) is being amortized on
       a  straight-line  basis over seven years.  Goodwill and other  intangible
       assets are periodically reviewed for impairment based on an assessment of
       current and future levels of operating  income and cash flows, as well as
       other factors.

       Impairment of Long-Lived Assets

       The  Company   reviews   long-lived   assets  and  certain   identifiable
       intangibles for impairment  whenever  events or changes in  circumstances
       indicate  that the  carrying  amount of an asset may not be  recoverable.
       Recoverability  of assets to be held and used is measured by a comparison
       of the carrying amount of an asset to future  forecasted net undiscounted
       cash flows  expected  to be  generated  by the asset.  If such assets are
       considered to be impaired, the impairment to be recognized is measured by
       the  amount  by which  the  carrying  amount of the  assets  exceeds  the
       discounted cash flows or appraised  values,  depending upon the nature of
       the assets.

       Use of Estimates

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


                                      F-14


1.     Description of Business and Summary of Accounting Principles (Continued)
       ------------------------------------------------------------------------

       Advertising

       Advertising  costs  are  expensed  as  incurred.   Advertising   expense,
       principally related to discontinued operations, amounted to approximately
       $34,000 in 2000, $48,000 in 1999 and $78,000 in 1998.

       Fair Value of Financial Instruments

       The  following  methods and  assumptions  were used to estimate  the fair
       value of each class of significant financial instruments:

       o      Cash and Cash Equivalents

              The carrying amount  approximates  fair value because of the short
              maturity of those instruments.

       o      Investment Securities

              The fair value of the Company's  investment  in marketable  equity
              securities is based upon the quoted market price.

       o      Long-Term Debt

              The fair value of the Company's  long-term debt is estimated based
              on  current  rates  offered  to the  Company  for debt of the same
              remaining maturities and approximates the carrying amount.

       The Company has no instruments with significant off-balance-sheet risk.



                                      F-15



1.     Description of Business and Summary of Accounting Principles (Continued)
       ------------------------------------------------------------------------

       Recent Accounting Pronouncements

       The Financial Accounting Standards Board issued SFAS No. 133, "Accounting
       for Derivative  Instruments  and Hedging  Activities" in June 1998.  This
       statement,  as amended, is effective in fiscal years beginning after June
       15, 2000,  although early adoption is permitted.  This statement requires
       the recognition of the fair value of any derivative financial instruments
       on the balance  sheet.  Changes in fair value of the  derivative  and, in
       certain  instances,  changes  in the fair value of an  underlying  hedged
       asset  or  liability,  are  recognized  through  either  income  or  as a
       component of other comprehensive  income. The adoption of SFAS 133 is not
       expected to have a significant impact on the Company's financial position
       or results of operations.

       Reclassification

       Certain 1999 and 1998 amounts  have been  reclassified  to conform to the
       2000 presentation.

2.     Acquisitions
       ------------

       Year Ended November 30, 1998

       On February 27, 1998, the Company acquired all of the outstanding  shares
       of common stock of Essex  Communications,  Inc. ("Essex") in exchange for
       250,000 shares of the Company's  common stock and warrants to purchase up
       to 225,000  shares of the Company's  common stock at $2.75 per share,  of
       which warrants to purchase 75,000 shares vested immediately,  warrants to
       purchase  75,000 shares vested during the fiscal year ended  November 30,
       1999 upon the attainment of certain performance conditions,  and warrants
       to purchase  75,000  shares will vest if certain  additional  performance
       conditions are met. In addition,  if certain  performance  conditions are
       met, up to 600,000 additional shares of common stock may be issued. As of
       November 30, 2000 and 1999, 325,000 of such shares had been issued to the
       former  shareholders  of Essex.  The  transaction  was accounted for as a
       purchase.  The purchase  price  exceeded the fair value of the net assets
       acquired  by  approximately  $737,000,  which  is  being  amortized  on a
       straight-line  basis over seven years. The results of operations of Essex
       are included in the  accompanying  financial  statements from the date of
       acquisition.



                                      F-16




                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998


2.     Acquisitions (Continued)
       ------------------------

       Year Ended November 30, 1998 (Continued)

       On August 14, 1998, the Company acquired all of the membership  interests
       of WebQuill  Internet  Services LLC  ("Webquill") in exchange for 525,000
       shares  of the  Company's  common  stock (of which  375,000  shares  were
       delivered to the sellers and 150,000  shares were  deposited in an escrow
       account  to  be  delivered   upon   attainment  of  certain   performance
       conditions) and the payment of $150,000 of Webquill's obligations. During
       2000, the  performance  conditions  were met and the shares were released
       from  escrow.  The  transaction  was  accounted  for as a  purchase.  The
       purchase  price  exceeded  the  fair  value  of net  assets  acquired  by
       approximately $750,000, which is being amortized on a straight-line basis
       over seven years.  The results of  operations of WebQuill are included in
       the accompanying financial statements from the date of acquisition.

       Year Ended November 30, 1999

       In January 1999, the Company  acquired all of the  outstanding  shares of
       Tag Air, Inc. ("Tag Air") in exchange for 149,210 shares of the Company's
       common stock valued at approximately  $173,000 in a transaction accounted
       for as a purchase.  Tag Air is a retailer that sells name brand  luggage,
       apparel  and  travel-related  accessories  to  airline  pilots and flight
       crews.  This  transaction  was accounted for as a purchase.  The purchase
       price exceeded the fair value of the net assets acquired by approximately
       $47,000,  which is being  amortized on a  straight-line  basis over seven
       years. On November 17, 1999, the Company  acquired all of the outstanding
       shares of common stock of Peconic Telco, Inc. ("Peconic") in exchange for
       69,000  shares  of its  common  stock,  valued at  $120,750,  plus a cash
       payment of $28,000.  Peconic is an installer of telephones  and telephone
       equipment.  The purchase  price exceeded the fair value of the net assets
       acquired  by  approximately  $135,000,  which  is  being  amortized  on a
       straight-line  basis over seven years.  The results of  operations of Tag
       Air and Peconic are included in the accompanying financial statement from
       the date of acquisition.

       In April 1999,  the Company  issued  250,000  shares of its common stock,
       valued at $412,500,  in exchange for a 19%  interest in  RiderPoint  Inc.
       ("RiderPoint").  On November  30, 1999,  an  additional  300,000  shares,
       valued  at  $862,500,  were  issued,  thereby  increasing  the  Company's
       ownership in RiderPoint to 27% on said date (see Note 15). On October 23,
       2000,  an  additional  300,000  shares  valued at $341,250  were  issued,
       increasing  the  Company's  ownership  interest in RiderPoint to 36.7% on
       said date. RiderPoint has developed an Internet website which provides an
       online  insurance  rating  program for  comparing  and buying  motorcycle
       insurance.  On May 25, 1999,  the Company  issued  120,149  shares of its
       common  stock,  valued at  $170,816,  in exchange  for a 19%  interest in
       Skyclub  Communications  Holding  Corp.  ("Skyclub").   Skyclub  provides
       digital  satellite  systems for the  reception of direct  television  and
       high-speed Internet services.


                                      F-17


2.     Acquisitions (Continued)
       ------------------------

       Year Ended November 30, 1999 (Continued)

       For the year ended  November 30, 1999,  the  investment in RiderPoint was
       accounted  for on the cost method.  Commencing  on December 1, 1999,  the
       Company  began to account for its  investment in RiderPoint on the equity
       method of accounting.

       See Note 16 for the Company's subsequent  disposition of its interests in
       RiderPoint and Sky Club.

       Year Ended November 30, 2000

       On January 21, 2000,  the Company  acquired  Telecarrier  Services,  Inc.
       ("Telecarrier"),  a competitive  local  exchange  carrier  located in New
       Jersey for 500,000  shares of its common stock valued at $1,137,500  plus
       other  consideration  for  all  the  issued  and  outstanding  shares  of
       Telecarrier,  and an additional  280,000  shares of the Company's  common
       stock  may  be  issued  upon  the   attainment  of  certain   performance
       conditions.  The  purchase  price  exceeded  fair value of the net assets
       acquired  by  approximately  $1,274,000,  which is being  amortized  on a
       straight-line  basis over seven years.  The acquisition was accounted for
       under the purchase method of accounting and, accordingly,  the results of
       operations  of the  acquired  business  are  included  in  the  financial
       statements from the date of acquisition.

       On April 4, 2000, the Company  purchased  substantially all the assets of
       Telecom Software  Solutions,  Inc.  ("Telecom") for 100,000 shares of its
       common  stock,  valued  at  $288,750.  Telecom  is  in  the  business  of
       designing, developing and licensing computer software and billing systems
       for the telecommunications industry. The purchase price exceeded the fair
       value of the net assets  acquired  by  approximately  $277,000,  which is
       being amortized on a straight-line basis over seven years.

       On October 13, 2000, the Company  acquired all the outstanding  shares of
       common stock of Line-One,  Inc.  ("Line-One")  for 400,000  shares of the
       Company's  common stock,  valued at approximately  $332,500.  Line-One is
       engaged  in  the  business  of  telemarketing.  In  addition,  there  are
       contingent  cash  payments and stock  options  vesting on  attainment  of
       certain  performance  conditions.  The purchase  price  exceeded the fair
       value of the net assets  acquired  by  approximately  $480,000,  which is
       being  amortized  on  a  straight-line   basis  over  seven  years.   The
       acquisition  was  accounted  for under the purchase  method of accounting
       and,  accordingly,  the results of operations of the acquired business is
       included in the financial statements from the date of acquisition.



                                      F-18


2.     Acquisitions (Continued)
       ------------------------

       Year Ended November 30, 2000 (Continued)

       The following  unaudited pro forma  financial  information  for the years
       ended November 30, 2000 and 1999, assumes all acquisitions occurred as of
       December 1, 1998, giving effect to the amortization of goodwill.  The pro
       forma  results have been prepared for  comparative  purposes only and are
       not indicative of the results of operations  that may occur in the future
       or that  would  have  occurred  had the  acquisitions  been  effected  on
       December 1, 1998.



                                                                       Pro forma (unaudited)
                                                                      Year ended November 30,
                                                                     2000                 1999
                                                                  -------------      --------------

                                                                                 
       Revenues                                                    $16,833,125         $11,315,050

       Loss from continuing operations                              (6,627,146)         (3,892,180)
       Income (loss) from discontinued operations                      976,624          (3,943,065)
                                                                  -------------      --------------

       Net loss                                                    ($5,650,522)        ($7,835,245)
                                                                  -------------      --------------

       Basic and diluted net income (loss) per common share:
         Continuing operations                                          ($ .50)             ($ .45)
         Discontinued operations                                           .07              (  .45)
                                                                  -------------      --------------
       Net loss                                                         ($ .43)             ($ .90)
                                                                  -------------      --------------


3.     Investment Securities
       ---------------------

       Details as to investment securities at November 30, 2000 are as follows:

                                               Fair            Unrealized
                                 Cost          Value          Holding Gain
                                 ----          -----          ------------
       Equity securities        $  -         $3,619,822        $3,619,822


       The Company's investment  securities consisted of 1,809,911 common shares
       of  Talk.com,  Inc.  ("Talk")  (See Note 13),  valued at $2.00 per share.
       187,691 of such shares were placed in escrow until August 2001. 1,000,000
       of such shares were held in escrow by a lender to secure  long-term  debt
       (see Note 5), and are classified as a non-current asset. In addition, the
       Company holds a non-marketable warrant to purchase 285,714 Talk shares at
       $2.10 per share,  expiring in 2005.  The Talk shares have been subject to
       signifcant market fluctuations.


                                      F-19




4.     Property, Plant and Equipment
       -----------------------------



                                                                       2000                 1999
                                                                 --------------        -------------
                                                                                      
       Machinery and equipment                                      $   735,380             $222,272
       Computer equipment and software                                1,030,208               27,000
       Furniture and fixtures                                           253,196               73,462
       Leasehold improvements                                           203,614                  -
       Assets designated for capital expenditure (Note 10)              400,000                  -
                                                                 --------------        -------------

                                                                      2,622,398              322,734
       Less accumulated depreciation and amortization                   587,281              111,036
                                                                 --------------        -------------

                                                                    $ 2,035,117             $211,698
                                                                 --------------        -------------


5.     Long-Term Debt
       --------------

       On October 23, 2000, the Company converted the existing  receivable sales
       agreement  between RFC Capital  Corporation  ("RFC") and Essex, to a loan
       and  security  agreement  with  RFC.  The new  loan  agreement  initially
       provides for a loan facility of up to  $5,000,000  based upon a borrowing
       eligibility formula contained in the agreement. Loans under the agreement
       bear  interest at a rate per annum equal to the prime rate plus 4.5% (the
       interest rate was 14% at November 30, 2000),  and the agreement  requires
       an annual fee of $75,000.  The loan agreement  contains various financial
       and operating covenants on the part of Essex,  including  restrictions on
       borrowings,   payment  of  dividends,   asset  dispositions  and  capital
       expenditures.  Essex may increase the maximum loan amount available under
       the loan agreement if RFC, in its sole  discretion,  agrees in writing to
       such  increase,  in minimum  increments  of  $1,000,000 to a maximum loan
       amount of up to  $10,000,000,  subject to the  formula  restrictions,  by
       paying  additional fees. All amounts payable under the loan agreement are
       secured by  substantially  all of the assets of Essex.  eLEC,  the parent
       company of Essex,  has guaranteed  the repayment of all borrowings  under
       the loan  agreement,  and has pledged as  collateral  for such  guarantee
       1,000,000  shares  of  common  stock of Talk.  The loan  agreement  has a
       termination  date  of the  earlier  of (a)  October  23,  2003;  (b)  the
       occurrence of a termination event (as defined);  (c) the occurrence of an
       event of seller default (as defined); or (d) 90 days following payment by
       Essex of a termination fee (as defined).  In addition,  upon execution of
       the loan agreement, we granted RFC warrants to purchase 200,000 shares of
       our common  stock.  The  warrants  expire on October 23,  2010.  The fair
       market value of the warrants granted to RFC of $313,449 was determined by
       the  use of the  Black-Scholes  method  and  has  been  accounted  for as
       additional interest expense over the term of the agreement.




                                      F-20



5.     Long-Term Debt
       --------------

       Line-One has a $140,000 line of credit with a bank.  Amounts drawn on the
       line bear  interest  at prime  plus 1%,  and  1/36th  of the  outstanding
       principal plus interest is payable monthly.  The line matures on December
       14, 2002.

       In connection with the financing of its  discontinued  luggage  business,
       the Company had entered  into a secured  financing  agreement  with Coast
       Business   Credit,  a  division  of  Southern  Pacific  Thrift  and  Loan
       Association, with interest at 2% above prime. The loan was repaid in full
       in December 1999.

       The  Company's  Canadian  subsidiary  had a  real  property  mortgage  of
       approximately  $368,000,  payable on demand with  interest at 10.25%.  In
       December 2000, the mortgage was repaid as the property was sold (see Note
       10).

       Long-term debt consists of the following:



                                                                    2000                1999
                                                                -------------        ------------
                                                                                  
         Loan payable to RFC, net of unamortized
           discount of $304,742 in 2000                            $1,564,927            $197,772

         Line of credit, bank                                          55,552                 -

         Loan payable to Coast                                            -               219,363

         Canadian subsidiary mortgage payable                         283,920             304,332

         Equipment loans  payable in aggregate  monthly
           installments  of $4,940 including interest
           ranging from 5% to 17% maturing in 2004                    210,033                 -
                                                                 ------------        ------------

                                                                    2,114,432             721,467
         Less current maturities                                      398,709             523,695
                                                                 ------------        ------------

                                                                   $1,715,723            $197,772
                                                                 ------------        ------------





                                      F-21


5.     Long-Term Debt (Continued)
       --------------------------

       Principal payments are due as follows:

            Year ended November 30,

                  2001                     $   398,709
                  2002                         115,579
                  2003                       1,591,986
                  2004                           8,158
                                           ------------
                                           $ 2,114,432
                                           ============

6.     Income Taxes
       ------------

       At November 30, 2000,  the Company had net operating  loss  carryforwards
       for Federal income tax purposes of approximately  $15,000,000 expiring in
       the  years  2001  through  2020.   There  is  an  annual   limitation  of
       approximately $187,000 on the utilization of approximately  $2,000,000 of
       such net operating  loss  carryforwards  under the provisions of Internal
       Revenue Code Section 382.

       Deferred   income  taxes   reflect  the  net  tax  effects  of  temporary
       differences  between the carrying  amounts of assets and  liabilities for
       financial  reporting  purposes  and  the  amounts  used  for  income  tax
       purposes. Significant components of the Company's deferred tax assets and
       liabilities as of November 30, 2000 and 1999 are as follows:



                                                                    2000                   1999
                                                                 --------------        -------------

           Deferred tax assets:
                                                                                 
              Net operating loss carryforwards                      $5,260,000            $5,250,000
              Allowance for doubtful accounts and accruals             270,000               120,000
              Depreciation                                              20,000                80,000
                                                                 -------------         -------------

                                                                     5,550,000             5,450,000
           Valuation allowance                                      (5,550,000)           (5,450,000)
                                                                 -------------         -------------

           Net deferred tax assets                               $         -           $         -
                                                                 =============         =============


       The valuation allowance at November 30, 1998 was $3,800,000.



                                      F-22




6.     Income Taxes (Continued)
       ------------------------

       The following is a  reconciliation  of the tax  provisions  for the three
       years ended  November  30,  2000 with the  statutory  Federal  income tax
       rates:



                                                            Percentage of Pre-Tax Income
                                                           2000         1999          1998
                                                         --------     --------      ---------
                                                                           
       Statutory Federal income tax rate                  (34.0%)      (34.0%)       (34.0%)
       Equity loss on investment in Access One               -          (7.5)         (9.7)
       Equity loss on investment in RiderPoint             (3.8)          -             -
       Utilization of foreign tax loss carryforwards/
         carryback                                           -            -           (3.2)
       Operating losses generating no current tax
         benefit, United States                            37.8         41.5          43.7
                                                         --------     --------      ---------
                                                             -            -           (3.2%)
                                                         ========     ========      =========


7.     Pension Plans
       -------------

       The Company has a defined  benefit plan  covering two active and a number
       of former employees. The benefits provided are primarily based upon years
       of service and compensation,  as defined. The Company's funding policy is
       to contribute  annually the minimum  amount  required to cover the normal
       cost  and to  fund  supplemental  costs,  if  any,  from  the  date  each
       supplemental  cost was incurred.  Contributions  were intended to provide
       not only for benefits  attributed to service to date,  but also for those
       expected to be earned in the future.  Plan assets  consist  primarily  of
       investments in money market funds.

       Effective  June 30,  1995,  the  plan was  frozen,  ceasing  all  benefit
       accruals and resulting in a plan curtailment.



                                      F-23



7.     Pension Plans (Continued)
       -------------------------

       Net periodic pension cost (gain) included the following components:



                                                          2000           1999           1998
                                                        ---------      ---------     ---------
                                                                              
       Interest cost on projected benefit obligation     $57,891        $57,734        $56,393
       Return on assets                                  (59,045)       (61,874)       (63,704)
       Net amortization and deferral                       3,761           (584)        (4,112)
                                                        --------       --------      ---------

                                                         $2,607         ($4,724)      ($11,423)
                                                        --------       --------      ---------


       Following is a summary of significant actuarial assumptions used:



                                                       2000        1999         1998
                                                     --------    --------     --------
                                                                       
       Weighted-average discount rates                 7.0%         7.0%        7.0%
       Rates of increase in compensation levels        5.0%         5.0%        5.0%
       Expected long-term rate of return on assets     8.0%         8.0%        8.0%


       The  following  table  sets forth the Plan's  funded  status and  amounts
       recognized in the Company's statement of financial position at:



                                                                          November 30,
                                                                    2000               1999
                                                                 ----------         ----------
                                                                              
       Accumulated benefit obligation, including vested
         benefits of $833,048 and $835,772 at November
         30, 2000 and 1999, respectively                         ($833,048)         ($837,685)
                                                                 ----------         ----------
       Projected benefit obligation for service rendered
         to date                                                 ($754,818)         ($869,592)
       Plan assets at fair value, primarily money market
         funds                                                     574,632            744,098
                                                                 ----------         ----------
       Plan assets in excess of  (deficiency in) unfunded
         projected benefit obligation                             (180,186)          (125,494)
                                                                 ----------         ----------

       Accrued pension cost                                      ($180,186)         ($125,494)
                                                                 ----------         ----------



                                      F-24



8.     Commitments
       -----------

       The Company  conducts a substantial  portion of its operations  utilizing
       leased  facilities.  Rent expense was $511,000,  $705,000 and $825,000 in
       2000,  1999 and 1998,  respectively.  In addition to the annual rent, the
       Company pays real estate taxes,  insurance and other  occupancy  costs on
       its leased facilities.

       The minimum  annual rental  commitments  under all operating  leases that
       have   remaining   non-cancelable   terms  in  excess  of  one  year  are
       approximately as follows:

                   Year ended November 30,
                            2001                $678,000
                            2002                 484,000
                            2003                 298,000
                            2004                 205,000
                            2005                  50,000

       On December 7, 2000, the Company acquired a facility in New Rochelle, New
       York, which will serve as the Company's future headquarters. The purchase
       price of the facility was $1,500,000,  of which  $1,100,000 was evidenced
       by a mortgage from the seller,  and the  remainder of the purchase  price
       was paid in cash at closing (See Note 10). The mortgage requires interest
       payments only on a monthly basis through  December 2005,  when the entire
       principal  balance becomes due. The interest rate is 10% through December
       2001, and 11% for the remaining period.




                                      F-25


9.     Related Party Transactions
       --------------------------

       As of November 30, 1998,  the Company owed its  Chairman,  Mr. Joel Dupre
       ("Dupre"),  approximately  $8,000.  During 1999, the Company  borrowed an
       additional   $235,000   from  Dupre,   resulting  in  a  balance  due  of
       approximately $243,000. On September 10, 1999, the Company issued 272,000
       shares of common  stock (with a market value of  approximately  $357,000)
       and Dupre agreed to cancel indebtedness of $204,000; Dupre also agreed to
       repay certain luggage creditors  approximately  $153,000 of the Company's
       indebtedness to such creditors,  relieving the Company of its obligations
       to such creditors. During the year ended November 30, 2000, AVI purchased
       approximately $92,000 of goods from a company controlled by Dupre.

       The  Company  imported  substantially  all  of its  discontinued  luggage
       segment  inventory from foreign vendors.  In May 1998, the Company issued
       260,000  shares to foreign  vendors  valued at  $1,700,000,  or $4.50 per
       share,  in  satisfaction  of certain  existing trade accounts  payable to
       foreign  vendors.  Included in this amount were 155,556  shares issued to
       companies  controlled by then existing  shareholders.  The agreement with
       such vendors provided that if the vendors were to sell such shares within
       one year at a price below $4.50 per share (subject to a $2.25 floor),  up
       to  an  additional  260,000  shares  would  be  issued  to  the  vendors.
       Subsequent  thereto,  the  Company  incurred  additional  obligations  to
       foreign  vendors,  and the  price  of the  Company's  common  stock  fell
       substantially  below $4.50 per share.  During  fiscal  1999,  the Company
       agreed  to  issue  1,152,780  shares  of the  Company's  common  stock in
       complete  satisfaction of  indebtedness to such vendors.  In fiscal 1999,
       the Company recorded an increase in stockholders' equity of approximately
       $1,803,000  related to this  issuance  along with a related  decrease  in
       accounts payable.

       During the years ended November 30, 1999 and 1998, the Company  purchased
       approximately  $809,000  and  $2,287,000,  respectively,  of luggage  and
       backpack products from companies  controlled by stockholders.  During the
       years ended  November  30, 1999 and 1998,  the  Company  incurred  buying
       commissions  of  approximately  $103,000 and $312,000,  respectively,  to
       companies controlled by stockholders.  As of November 30, 1999, there was
       outstanding $11,312 to such related parties.


                                      F-26



10.    Discontinued Operations
       -----------------------

       On July 19, 1999, the Board of Directors of the Company adopted a plan to
       discontinue  the  Company's  luggage  business  as part of the  Company's
       strategic  focus  on  telecommunications  and  Internet  services.  As of
       November  30,  1999, a  substantial  portion of the luggage  business had
       already been disposed of and the remaining portion was disposed of during
       fiscal  2000.  The luggage  business  segment has been  accounted  for as
       discontinued  operations in accordance with Accounting  Principles  Board
       Opinion (APB) 30. The related real estate,  which is classified as assets
       held for sale,  was in  contract  for sale at  November  30, 2000 and was
       disposed of on December 5, 2000. The Company has  designated  $400,000 of
       the proceeds for the purchase of a new facility  (Note 8) and such amount
       is included in Property and Equipment.  The Company  recognized a gain on
       discontinued  operations  of  $976,624  in 2000  for  additional  amounts
       received  in  excess of the  carrying  value of the real  estate  and the
       reversal  and   settlement  of   previously   recorded   liabilities   of
       approximately  $720,000.  The gain is also net of $81,017 applicable to a
       previously  recorded  foreign  translation  adjustment  for the Company's
       Canadian subsidiary,  which is expected to be dissolved in 2001. The 1999
       estimated loss on disposal of the luggage  business  included a charge of
       $572,170   applicable  to  a  previously   recorded  foreign  translation
       adjustment  for the Company's  Hong Kong  subsidiary  which was dissolved
       during 1999. Interest expense allocated to the discontinued operation was
       based  on the  direct  borrowings  of such  operations  and  amounted  to
       approximately $30,000 in 2000, $306,000 in 1999, and $514,000 in 1998.

       The operating results and remaining assets of the discontinued operations
       are summarized as follows:



                                                            2000            1999            1998
                                                      ---------------  --------------  --------------
                                                                                
       Sales                                             $     -         $ 6,774,265     $15,552,285
       Net gain (loss)                                     976,624        (3,943,065)     (2,772,464)
       Net gain (loss) per share of common stock               .07             ( .45)          ( .53)



                                             2000              1999
                                       ---------------  -----------------

       Current assets                      $533,239        $ 1,300,726
       Property and equipment net           400,000            426,654
       Other assets                         -                    9,118
                                       ---------------  -----------------

                                           $933,239        $ 1,736,498
                                       ---------------  -----------------


                                      F-27



11.    Segment Reporting
       -----------------

       The Company evaluates the performance of its operating  segments based on
       the  operating  income of the  respective  business  units.  Geographical
       information is not presented, as the continuing operations of the Company
       operate solely within the United  States.  A summary of business data for
       the  Company's  reportable  segments for the fiscal years 2000,  1999 and
       1998 are as follows:




                                                       Retail       Investments                  Discontinued
                                                       Related        Carried       Total of      Operations
                                       Telecom-        Travel        Under Cost    Continuing     of Luggage         Total
                                      munications      Products        Method      Operations       Segment         Company
                                      -----------    ------------   ------------   ----------    -------------   --------------
                                                                                                 
Revenue (external         2000         $11,895,948    $1,981,017     $   -         $13,876,965   $         -       $13,876,965
   customers)             1999           2,275,474     1,894,557         -           4,170,031       6,774,265      10,944,296
                          1998             373,885     1,111,339         -           1,485,224      15,552,245      17,037,469

Segment income (loss)     2000 (1)    ($ 6,363,907)   $   13,137     $   -        ($ 6,350,770)  $     976,624    ($ 5,374,146)
                          1999 (1)      (3,619,345)       56,857         -          (3,562,488)     (3,943,065)     (7,505,553)
                          1998 (1)      (2,116,530)      (88,009)        -          (2,204,539)     (2,772,464)     (4,977,003)

Segment assets            2000         $12,579,936    $  887,296     $  466,359    $13,933,591   $     933,239     $14,866,830
                          1999           2,750,759       915,376      1,894,504      5,560,639       1,736,498       7,297,137
                          1998           3,239,015       386,934        464,573      4,090,522       6,938,520      11,029,042

Depreciation and          2000         $   730,600    $   35,041     $   -       $     765,641   $         -       $   765,641
   amortization           1999             292,667        37,387         -             330,054          45,904         375,958
                          1998             127,661        11,790         -             139,451          87,554         227,005

Interest expense          2000         $   127,309    $     -        $   -       $    127,309    $      31,800     $   159,109
                          1999              15,419          -            -             15,419          305,518         320,937
                          1998                 467          -            -                467          513,566         514,033

Segment capital           2000         $ 1,424,577    $   18,723     $   -        $  1,443,300   $         -       $ 1,443,300
   expenditures           1999              72,501        48,434         -             120,935             -           120,935
                          1998              39,713          -            -              39,713          18,052          57,765

Equity in net loss of
   investees accounted    2000         $   605,553    $     -        $   -        $    605,553    $       -        $   605,553
   for under equity       1999           1,661,630          -            -           1,661,630            -          1,661,630
   method                 1998           1,423,300          -            -           1,423,300            -          1,423,300


       (1)    Losses  from the  investment  in Access and  RiderPoint  have been
              included in the Telecommunications business.



                                      F-28




11.    Segment Reporting (Continued)
       -----------------------------

       Significant Sales Concentrations

       For the  year  ended  November  30,  2000,  one  customer  accounted  for
       approximately   $2,780,000,  or  23%  of  the  telecommunication  segment
       revenue.  For the years ended November 30, 1999 and 1998, no one customer
       accounted for more than 10% of the telecommunication segment revenue.

       Although the Company has not quantified the amount,  the Company believes
       that more than 10% of the revenue derived from the retail-related  travel
       products  segment for all years presented  represents  sales to pilots of
       American Airlines.

12.    Stockholders' Equity
       --------------------

       The Company accounts for its stock option plans under APB Opinion No. 25,
       "Accounting  for Stock Issued to Employees,"  under which no compensation
       expense is recognized.  In fiscal 1997, the Company adopted  Statement of
       Financial  Accounting  Standards  No. 123,  "Accounting  for  Stock-Based
       Compensation" (SFAS No. 123), for disclosure  purposes;  accordingly,  no
       compensation expense has been recognized in the results of operations for
       its stock option plans as required by APB Opinion No. 25.

       On August 17,  1995,  the  stockholders  of the Company  (i)  approved an
       increase  in the  number  of  authorized  shares  of  common  stock  from
       3,000,000  shares to 10,000,000  shares;  (ii)  authorized the Company to
       issue 1,000,000 shares of preferred stock, par value $.10 per share, with
       rights and  privileges to be  determined  by the Board of Directors;  and
       (iii)  approved the 1995 Stock  Option Plan of the Company (the  "Plan").
       The Plan provides for the grant of incentive stock options, non-qualified
       stock options,  tandem stock appreciation  rights, and stock appreciation
       rights  exercisable  in  conjunction  with stock  options  to  purchase a
       specified  number of shares of common  stock.  During  fiscal  1997,  the
       stockholders of the Company approved an amendment to the Plan to increase
       the  number of shares of  common  stock  that may be issued to  1,200,000
       shares. In 1999, the stockholders of the Company approved an amendment to
       the Plan to  increase  the  number of shares of common  stock that may be
       issued to 2,400,000  shares.  During fiscal 2000, the stockholders of the
       Company  approved  an  amendment  to the Plan to  increase  the number of
       common stock that may be issued to 3,400,000  and approved an increase in
       the  number of  authorized  shares of common  stock  from  20,000,000  to
       50,000,000 shares.


                                      F-29


12.    Stockholders' Equity (Continued)
       --------------------------------

       In June 1998, the Company  issued 700 shares of Series A preferred  stock
       ("Series A shares")  having a par value of $.10 per share.  Each Series A
       share was convertible at the option of the holder into common shares at a
       conversion rate of 300 shares of common stock through May 31, 1999; after
       May 31, 1999,  $1,000  divided by the lesser of $3.33 or the market price
       of the Company's  common stock,  subject to a floor of $1.67. The Company
       could cause the  conversion  of the Series A shares at any time after May
       31, 1999 based upon the above  conversion  formula.  The preferred shares
       had the same voting and dividend  rights as common  shares based upon the
       number of  shares of common  stock  into  which the  preferred  stock was
       convertible.  The preferred shares had a liquidation preference of $1,000
       per share.  During 1999,at the election of the  shareholders,  all of the
       Series A shares were  converted  into  common  shares,  resulting  in the
       issuance of 373,654 shares of common stock.

       During  1999,  the Company  established  a new series of stock,  Series B
       Preferred  stock,  $.10 par value. The Company was authorized to issue up
       to 1,300  shares  of the  Series B  Preferred  stock,  and such  stock is
       entitled to receive  dividends  when as, and if dividends are declared by
       the Company on its common stock.  Each holder of Series B preferred stock
       has the right, at the option of the holder, to convert each share of such
       stock into 1,000  shares of common  stock.  The  Company has the right to
       convert  each share of Series B preferred  stock into common stock at the
       same  conversion  ratio.  The  conversion  price of  shares  of  Series B
       preferred   stock  is  subject  to   adjustment   in  the  event  of  any
       reclassification, subdivision or combination of the Company's outstanding
       common stock into a greater or smaller number of shares by a stock split,
       stock  dividend or other similar  event.  In the event of a  dissolution,
       liquidation  or  winding  up of the  Company,  the  holders  of  Series B
       preferred  stock are  entitled to  receive,  if  available,  prior and in
       preference to the holders of common stock,  an amount equal to $1,000 per
       share.  Thereafter,  any remaining  assets,  if any, would be distributed
       ratably to the holders of common stock. The holders of shares of Series B
       preferred  stock are  entitled  to that  number  of votes on all  matters
       presented to  shareholders  equal to the number of shares of common stock
       then issuable upon conversion of such shares of preferred stock.  Without
       the  approval  of the  holders  of at least a  majority  of the  Series B
       preferred  stock  then  outstanding  voting  separately  as a class,  the
       Company may not amend its  Certificate of  Incorporation  in any way that
       adversely affects the rights and preferences of the holders of the Series
       B preferred stock as a class. During 1999, 196 shares of Preferred Series
       B were  issued,  resulting  in net  proceeds to the Company of  $195,929.
       During  2000,  certain  of the Series B  shareholders  elected to convert
       their shares to common shares, resulting in the issuance of 80,000 shares
       of common stock.



                                      F-30


12.    Stockholders' Equity (Continued)
       --------------------------------

       The following is a summary of outstanding options:



                                                                                                Weighted-
                                                                                                 Average
                                                  Number             Exercise Price             Exercise
                                                 of Shares             Per Share                  Price
                                               -------------       ------------------         -------------
                                                                                     
       Outstanding November 30, 1997             395,000             $1.00 - $2.13               $1.63

       Granted during year ended
         November 30, 1998                       299,500             $2.79 - $3.13               $2.96

       Exercised/canceled during year
         ended November 30, 1998                 (38,000)            $1.00 - $2.84               $2.20
                                               ---------
       Outstanding November 30, 1998             656,500             $1.00 - $3.13               $2.20

       Granted during year ended
         November 30, 1999                     1,013,500             $1.00 - $2.25               $1.49

       Exercised/canceled during year
         ended November 30, 1999                (229,000)            $1.00 - $2.84               $2.46
                                               ---------

       Outstanding November 30, 1999           1,441,000             $1.00 - $2.84               $1.63

       Granted during year ended
           November 30, 2000                   1,805,000             $1.19 - $4.49               $1.70

       Exercised/canceled during year
           ended November 30, 2000              (218,785)            $1.00 - $2.94               $2.21
                                               ---------

       Outstanding November 30, 2000           3,027,215             $1.19 - $4.49               $1.68
                                               ---------

       Options exercisable, November
         30, 1998                                322,500             $1.00 - $2.13               $1.70
                                               ---------

       Options exercisable, November
         30, 1999                                661,500             $1.00 - $2.84               $1.71
                                               ---------

       Options exercisable, November
         30, 2000                              1,072,991             $1.35 - $2.84               $1.63
                                               ---------




                                      F-31


12.    Stockholders' Equity (Continued)
       --------------------------------

       The following table summarizes  information about the options outstanding
       at November 30, 2000:



                                              Options Outstanding                              Options Exercisable
                             ---------------------------------------------------        ---------------------------------
                                                  Weighted-
                                                   Average            Weighted-                             Weighted-
           Range of                               Remaining            Average                               Average
           Exercise             Number           Contractual          Exercise             Number           Exercise
            Prices           Outstanding         Life (Years)          Price            Outstanding           Price
       ------------------    -----------         ------------        ---------          -----------           -----
              >                                                                                
       $1.19 - $1.94          2,360,721              4.19              $1.37              852,997             $1.41
       $2.00 - $2.94            540,494              3.54              $2.40              219,994             $2.46
       $4.19 - $4.94            126,000              4.30              $4.42                  --              $  --


       For  disclosure  purposes,  the fair value of each stock  option grant is
       estimated  on the date of grant  using the Black  Scholes  option-pricing
       model  with the  following  weighted-average  assumptions  used for stock
       options  granted:  annual  dividends  of $0.00  for all  years,  expected
       volatility of 117% for 1998,  126% for 1999 and 124% for 2000,  risk-free
       interest rate of 5.66% for 1998,  5.53% for 1999 and 5.80% for 2000,  and
       expected  life of five years for all grants.  The  weighted-average  fair
       value of stock options granted in 2000, 1999 and 1998 was $1.47,  $.97and
       $2.36, respectively.

       Under the above model,  the total value of stock options granted in 2000,
       1999 and 1998 was $2,652,858, $924,707 and $652,976,  respectively, which
       would be amortized  ratably on a pro forma basis over the related vesting
       periods,  which generally  range from five to ten years.  Had the Company
       determined  compensation cost for these plans in accordance with SFAS No.
       123, the  Company's  pro forma net loss would have been  ($5,889,131)  in
       2000,  ($7,655,167) in 1999, and  ($5,131,886) in 1998, and the Company's
       pro forma loss per share would be ($.45) for 2000,  ($.88) for 1999,  and
       ($.99) for 1998.

       On October 24, 1996,  the  shareholders  of the Company  adopted the eLEC
       Communications  Corp. 1996 Restricted  Stock Award Plan (the  "Restricted
       Stock Award Plan"). An aggregate of 400,000 shares of common stock of the
       Company has been reserved for issuance in connection  with awards granted
       under the  Restricted  Stock Award Plan.  Such shares may be awarded from
       either  authorized and unissued  shares or treasury  shares.  The maximum
       number of shares  that may be awarded  under the  Restricted  Stock Award
       Plan to any individual officer or key employee is 100,000. No shares were
       awarded during 2000, 1999 and 1998.



                                      F-32



13.    Investment in and Transactions with Affiliates
  -    ----------------------------------------------

       Access One Communications Corp.

       On October 22, 1997,  the Company  acquired  3,000,000  common  shares of
       Access One Communications Corp. ("Access"),  a competitive local exchange
       carrier,  formerly known as CLEC Holding  Corp.,  in exchange for 375,000
       shares of the Company's common stock, subject to certain price protection
       adjustments  which  required  the Company to issue an  additional  50,000
       shares of common stock.

       During fiscal 1998,  there were two  additional  exchanges of shares with
       Access.  The first  exchange  occurred on April 23, 1998 when the Company
       exchanged 350,000 shares of its common stock for 300,000 shares of Access
       common  stock.  This  exchange  was valued at  $1,233,750.  Additionally,
       Access agreed to reimburse the Company $150,000 for expenses.  The second
       exchange  occurred  on  September  10,  1998 when the  Company  exchanged
       400,000  shares of its common stock for 400,000  shares of Access  common
       stock.  This  exchange  was valued at  $221,280.  In February  1998,  the
       Company exchanged 50,000 shares of its common stock for 200,000 shares of
       Access common stock with a private investor.  This exchange was valued at
       $104,070.

       In March 1999,  the Company issued to Access  1,420,000  shares of common
       stock in  consideration  for the  issuance  by Access to the  Company  of
       1,775,000   shares  of  its  common  stock.   In  connection   with  such
       transaction,  Access  was  granted  an option to put to the  Company  for
       repurchase  at any time on or before  December  1,  1999 at the  original
       purchase  price,  all or a  portion  of the  shares  of  common  stock it
       purchased in March 1999. In connection  with any such exercise of its put
       option,  in whole or in part, Access was required to issue to the Company
       warrants  to  purchase  500,000  shares of Access One  common  stock at a
       purchase price of $1.00 per share,  which are carried at no value.  Prior
       to October 31,  1999,  Access  notified  the Company of its  intention to
       exercise its option.  On December 1, 1999,  Access  exercised  its option
       with respect to 1,400,000 shares of the Company's common stock, which has
       been reflected in the  accompanying  financial  statements as of November
       30, 1999.

       The  Company's  investment  in Access was carried on the equity method of
       accounting.  At November 30, 1998,  the cost of the  investment in Access
       had been reduced by $159,396,  attributable to the Company's  portion (at
       cost) of the Company's common stock held by Access,  with a corresponding
       charge to treasury  stock.  As of November  30, 1998,  the Company  owned
       approximately  28% of Access.  The  Company,  for its  fiscal  year ended
       November  30,  1999 and 1998,  included  its share of Access'  operations
       based on  Access'  year-end  of  October  31,  1999 and 1998.  All of the
       Company's investment at November 30, 1998 represented goodwill, which was
       being  amortized  over seven years,  based on original  cost. The Company
       recorded  a  loss  of  $1,661,630  and  $1,423,000   (including  goodwill
       amortization  of  $375,000  in  1999  and  1998)  on  its  equity  in the
       operations  of Access for the years ended  November 30, 1999 and 1998. As
       of November 30, 1999, the Company's investment in Access had been reduced
       to zero.



                                      F-33


13.    Investment in and Transactions with Affiliates (Continued)
       ----------------------------------------------------------

       Access One Communications Corp. (Continued)

       On August 9, 2000,  pursuant to tax-free merger agreement  between Access
       and Talk,  the Company  exchanged  its  remaining  shares and warrants in
       Access  for  1,876,911  shares  of Talk  plus a  warrant  to  acquire  an
       additional 285,714 Talk shares at $2.10 per share,  expiring in 2005. The
       Company did not reflect any gain on this transaction as it did not result
       in the culmination of an earnings process.  187,691 of the Company's Talk
       shares  have been  placed in  escrow  for a period of one year  ending on
       August 9, 2001 to secure certain  representations  and warranties made by
       the shareholders of Access one in connection with the transaction.

       During  the  year  ended  November  2000,  prior  to  the  aforementioned
       exchange, the Company sold 745,042 shares of Access and subsequent to the
       merger, the Company sold 57,000 shares of Talk stock. Since the Company's
       investment  in  Access  One  had  already  been  reduced  to  zero  value
       (accounted for on the equity method), the sales resulted in a net gain of
       $1,422,042.  Included in the above were 99,640 shares sold on behalf of a
       related party for which no gain has been recorded,

       The results of  operations  for the years ended October 31, 1999 and 1998
       and  financial  position of Access as of October 31, 1999 are  summarized
       below:

                     Condensed Income Statement Information
                     --------------------------------------

                                 1999                 1998
                               -----------         ----------
       Revenue                 $15,412,640         $5,811,038
       Cost of service          12,177,793          5,045,514
       Gross profit              3,234,847            765,524
       Net loss                 (4,994,124)        (4,761,333)



                                      F-34



13.    Investment in and Transactions with Affiliates (Continued)
       ----------------------------------------------------------

       Access One Communications Corp. (Continued)


                       Condensed Balance Sheet Information
                       -----------------------------------

                                                                   1999
                                                              ------------
       Current assets, including investment in
         eLEC Communications Corp. common shares
         carried at $675,000 at October 31, 1999              $  3,111,715
       Non-current assets                                          852,680
       Goodwill and other intangible assets                      2,322,714
       Current liabilities                                       4,806,419
       Non-current liabilities                                   6,837,119
       Stockholders' equity (deficiency)                        (5,356,429)

       In addition, options had been granted by Access to purchase common shares
       of Access to the Chief Executive  Officer of the Company  (150,000 shares
       at $1.20 per share) and to the former current Chief Executive  Officer of
       the  Company  who  served on the Board of  Directors  of Access  (100,000
       shares at $1.00 per share).

       Based  upon the  information  contained  in Talk's  SEC  filings,  Access
       incurred a loss through the merger date.  Since the Company's  investment
       in Access had already been reduced to $-0-,  no further loss was recorded
       during the year ended November 30, 2000.

       RiderPoint, Inc.

       On April  15,1999,  the Company  purchased  600,000  shares of the voting
       stock (19%) of RiderPoint,  Inc. ("RiderPoint") by issuing 250,000 shares
       of its common stock, in a transaction valued at $412,500.  RiderPoint was
       incorporated  in 1997.  On November 30, 1999,  the Company  increased its
       ownership  interest in RiderPoint  by  purchasing  an additional  500,000
       shares of the voting stock of RiderPoint by issuing 300,000 shares of its
       common stock, in a transaction valued at $862,500, thereby increasing its
       ownership interest in RiderPoint to 27% on such date.



                                      F-35



13.    Investment in and Transactions with Affiliates (Continued)
       ----------------------------------------------------------

       RiderPoint, Inc. (Continued)

       The  following  summarizes  the  results  of  operations  and net  assets
       (unaudited) of RiderPoint.

               Condensed Income Statement Information (Unaudited)
               --------------------------------------------------

                                               Year ended December 31,
                                              2000                    1999
                                          -------------           -----------
       Revenue                              $    77,531            $ 192,494
       Costs and expenses                     1,218,532              558,702
                                          -------------           -----------

       Net loss                            ($1,141,001)           ($ 366,208)
                                          -------------           -----------

       For the year ended  November  30,  2000,  the Company  recorded a loss of
       $605,553, representing its portion of the RiderPoint loss for the year of
       $371,155 plus amortization of goodwill of $234,398. During the year ended
       November 30, 2000, the Company charged  RiderPoint  $106,000 for services
       rendered to RiderPoint,  and advanced RiderPoint  $105,000.  All advances
       are  non-interest  bearing and are included in Prepaid Expenses and Other
       Current  Assets.  The Company has received a guarantee from  RiderPoint's
       new parent  regarding  payment of the amounts  due the Company  (see Note
       16).

                 Condensed Balance Sheet Information (Unaudited)
                 -----------------------------------------------

                                             December 31,          December 31,
                                                2000                  1999
                                          -----------------    ----------------

       Current assets (1)                     $   209,136        $     34,319
       Non-current assets (2)                     164,960           1,196,780
       Current liabilities                        371,840             198,581

       Non-current liabilities                     69,025              90,339

       Stockholders' equity (deficiency)          (66,769)            942,179


(1)      Including 300,000 shares of common stock of eLEC at December 31, 2000.

(2)      Including 400,000 shares of common stock of eLEC at December 31, 1999.




                                      F-36



14.    Risks and Uncertainties
       -----------------------

       The Company buys substantially all of the telecommunication services that
       it resells  from two RBOCs,  Verizon and  BellSouth,  and is,  therefore,
       highly  dependent upon Verizon and  BellSouth.  Management of the Company
       believes  that its  relationship  with  Verizon  and  BellSouth  is good.
       Management  of  the  Company  believes  that  there  are  less  desirable
       suppliers of telecommunication  services in the geographical  location in
       which the Company conducts business. In addition,  the Company is at risk
       to  regulatory  agreements  that  govern  the rates to be  charged to the
       Company.  In light of the foregoing,  it is reasonably  possible that the
       loss of the  Company's  relationship  with  Verizon  and  BellSouth  or a
       significant  unfavorable  change in the regulatory  agreements  structure
       would have a severe near-term impact on the Company's  ability to conduct
       its telecommunications business.

       The  Company  has been  billed  for  certain  amounts  from the RBOC's in
       certain states,  which are disputed by the Company.  The Company contends
       that the related invoicing of taxes,  subscriber line charges, other fees
       and  features  are not in  accordance  with the  agreements  between  the
       Company  and  the  RBOCs.  The  Company  has  not  paid  for  or  accrued
       approximately  $400,000 of such disputed  amounts,  and management of the
       Company believes that the Company will prevail in these disputes.

15.    Quarterly Financial Data (Unaudited)
       ------------------------------------



                                 First                Second             Third               Fourth
                                Quarter              Quarter            Quarter              Quarter
                             --------------       --------------      -------------        -------------

                                                                              
       Revenue                $ 2,226,233         $ 3,156,395         $4,078,312          $4,416,025
       Gross profit           $   741,777         $   880,156         $1,160,818          $1,022,678
       Net loss              ($   648,900)       ($ 1,361,983)       ($  130,264)        ($3,232,999)
       Net loss per share    ($       .06)       ($       .10)       ($      .01)        ($      .24)



16.    Asset Impairments
       -----------------

       As of November 30, 2000,  the Company  determined  that its investment in
       RiderPoint  was  impaired.   RiderPoint  had  significant  and  recurring
       operating and cash flow losses,  and had not  established any significant
       revenue base.


                                      F-37



16.    Asset Impairments (Continued)
       -----------------------------

       On February 2, 2001,  the  Company,  as part of an effort to focus on its
       core businesses,  announced that it had entered into an agreement to sell
       and thereby  divest itself of all of its holdings in RiderPoint  (carried
       under the  equity  method),  Webquill  (a wholly  owned  subsidiary)  and
       Skyclub (an  investment  carried  under the cost  method) in exchange for
       1,400,000  unregistered common shares of Cyberopticlabs,  Inc. ("Cyber"),
       approximately 5% of the total shares then outstanding. Prior to the sale,
       the Company had merged the employees and  businesses of Webquill into its
       operations;  thus the sale of Webquill  represented  only the sale of its
       name and an inactive entity. Cyber is controlled by entitites owned by an
       employee  of  the  Company  and  members  of  his  family.   Cyber  is  a
       publicly-held  company  whose  shares are quoted in the  over-the-counter
       bulletin  board market.  However,  there is an extremely  limited  public
       float, and minimal trading activity.

       Due to (1) the thinly  traded  nature of the Cyber  shares;  (2) the fact
       that  the  Cyber  shares  are not  registered  and are  restricted  for a
       one-year  period;  (3) the  difficulty  in  determining  the value of the
       Company's  investments;  and (4) the Company belief that its  investments
       had been significantly  impaired,  the Company wrote down its investments
       in  RiderPoint  and Sky Club to  $100,000.  Accordingly,  the Company has
       recorded an impairment  loss of  approximately  $1,106,000.

       Also, due to the  thinly-traded  nature of the Cyber shares,  such shares
       will not be accounted for as a marketable  equity  security in accordance
       with Statement of Financial Accounting Standards No. 115. Until such time
       as  Cyber  has  a  significant   level  of  trading   activity,   thereby
       establishing  a true market  value (or  evidence  indicating  a permanent
       impairment),  the Company will carry its  investment in Cyber at $100,000
       (cost).



                                      F-38


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                                   SCHEDULE II

                        VALUATION AND QUALIFYING ACCOUNTS

                  YEARS ENDED NOVEMBER 30, 2000, 1999 AND 1998





                Column A                             Column B          Column C          Column D          Column E
--------------------------------------------         --------          --------          --------          --------

                                                                       Additions
                                                     Balance at        Charged to         Accounts         Balance at
                                                     Beginning         Costs and          Written          End of
             Description                             of Period         Expenses*          Off              Period
--------------------------------------------         --------          --------          --------          --------

Year ended November 30, 2000:
                                                                                               
    Allowance for doubtful accounts                  $   424,000       $   781,000        $374,000         $    831,000
    Valuation allowance for deferred
       tax asset                                     $ 5,450,000       $   100,000        $      -         $  5,550,000

Year ended November 30, 1999:
    Allowance for doubtful accounts                  $   337,000       $   205,000        $118,000         $    424,000
    Valuation allowance for deferred
       tax asset                                     $ 3,800,000       $ 1,650,000        $      -         $  5,450,000

Year ended November 30, 1998:
    Allowance for doubtful accounts                  $   200,000       $   299,000        $162,000         $    337,000
    Valuation allowance for deferred
       tax asset                                     $ 3,040,000       $   760,000               -         $  3,800,000



    *  Net of recoveries

                                      F-39